DCHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Ball Arena
Level 1:	6000 - $100 - 5,589 - 93.14%
Level 2:	5000 - $60 - 4,863 - 97.25%
Level 3:	2000 - $35 - 1,961 - 98.05%
Level 4:	4000 - $20 - 4,000 - 100.00%
Luxury :	1000 - $200 - 955 - 95.50%
Total Capacity :	18000
Income
Home Games Left	40
Average Attendance - %	17,367 - 96.48%
Average Income per Game	$607,020
Year to Date Revenue	$1,214,040
Expense
Pro Players Total Salaries	$87,127,000
Farm Players Total Salaries	$43,928,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$4,664,580
Farm Year To Date Expenses	$2,390,946
Pro Salary Cap To Date	$4,585,632
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$24,280,800
Pro Remaining Season Days	108
Pro Expenses Per Days	$777,430
Pro Estimated Expenses	$83,962,440
Farm Remaining Season Days	108
Farm Expenses Per Days	$398,491
Farm Estimated Expenses	$43,037,028
Estimated Season Expenses	$126,999,468
Season Salary Cap	$87,127,000
Estimate Under Maximum Salary Cap of $87,500,000	$373,000
Estimate Over Minimum Salary Cap of $0	$87,127,000
Current Bank Account	$6,993,144
Projected Bank Account	($95,725,524)

Pro Players Salaries
Zach Hamill	$9,829,000 (3)
Paul Stastny	$8,666,000 (1)
John Moore	$7,797,000 (1)
Milan Michalek	$6,602,000 (4)
Tyler Johnson	$6,434,000 (3)
Mark Pysyk	$5,335,000 (1)
Braden Holtby	$4,994,000 (3)
Auston Matthews	$4,954,000 (2)
Landon Ferraro	$4,755,000 (2)
Michael Grabner	$4,750,000 (3)
Cam Atkinson	$4,624,000 (1)
Jaccob Slavin	$3,720,000 (3)
Alexander Wennberg	$3,472,000 (1)
David Savard	$3,438,000 (3)
Esa Lindell	$3,236,000 (3)
Ivan Nalimov	$1,100,000 (4)
Marcus Kruger	$884,000 (2)
Ian McCoshen	$856,000 (3)
Brady Brassart	$850,000 (1)
Oliver Bjorkstrand	$831,000 (4)
Total Pro Players	20
Salary Commitment
Year 2029 : $87,127,000
Year 2030 : $56,383,000
Year 2031 : $45,790,000
Year 2032 : $8,533,000
Salary Average Commitment
Year 2029 : $61,489,200
Year 2030 : $39,785,000
Year 2031 : $34,164,000
Year 2032 : $2,100,000
Salary Cap with 1 Way Contract
Year 2029 : $87,127,000
Year 2030 : $56,383,000
Year 2031 : $45,790,000
Year 2032 : $8,533,000

Farm Players Salaries
Jiri Hudler	$3,000,000 (2)
Harri Sateri	$2,500,000 (1)
Dustin Penner	$2,500,000 (1)
Oscar Moller	$2,500,000 (1)
Dick Axelsson	$2,500,000 (1)
Ryane Clowe	$2,000,000 (3)
Patrick Eaves	$2,000,000 (1)
Drayson Bowman	$2,000,000 (1)
Adin Hill	$1,193,000 (1)
Nick Suzuki	$1,063,000 (4)
Juuso Valimaki	$1,000,000 (1)
Ruslan Iskhakov	$1,000,000 (2)
Jonatan Berggren	$1,000,000 (2)
Tyler Wall	$939,000 (3)
Jonathan Ang	$935,000 (1)
Cale Fleury	$898,000 (4)
Anatoly Golyshev	$896,000 (4)
Logan Stanley	$869,000 (3)
Andrei Kostitsyn	$868,000 (1)
Henrik Borgstrom	$861,000 (2)
Curtis Gedig	$857,000 (4)
Brandon Hickey	$844,000 (3)
Terrance Amorosa	$822,000 (3)
Joel Teasdale	$803,000 (4)
Ben Chiarot	$803,000 (3)
Jacob Olofsson	$800,000 (3)
Morgan Barron	$800,000 (1)
Mitch Wahl	$762,000 (2)
Rem Pitlick	$753,000 (3)
Alexandre Carrier	$738,000 (4)
Joe Hicketts	$720,000 (4)
Lucas Wallmark	$708,000 (2)
Demetrios Koumontzis	$700,000 (3)
Jack Perbix	$700,000 (3)
Dillon Fournier	$699,000 (3)
Tucker Poolman	$657,000 (1)
Andrew Mangiapane	$640,000 (1)
Aarne Talvitie	$600,000 (1)
Total Farm Players	38
Salary Commitment
Year 2029 : $43,928,000
Year 2030 : $22,070,000
Year 2031 : $13,827,000
Year 2032 : $4,770,000
Salary Average Commitment
Year 2029 : $40,733,000
Year 2030 : $19,347,000
Year 2031 : $12,334,000
Year 2032 : $2,500,000

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $100 - 5,857 - 97.61%
Level 2:	5000 - $60 - 4,713 - 94.25%
Level 3:	2000 - $35 - 1,830 - 91.48%
Level 4:	6000 - $20 - 5,698 - 94.97%
Luxury :	1000 - $200 - 896 - 89.60%
Total Capacity :	20000
Income
Home Games Left	40
Average Attendance - %	18,993 - 94.96%
Average Income per Game	$625,052
Year to Date Revenue	$1,250,104
Expense
Pro Players Total Salaries	$85,598,000
Farm Players Total Salaries	$32,949,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$4,632,764
Farm Year To Date Expenses	$1,764,448
Pro Salary Cap To Date	$4,553,816
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$25,002,080
Pro Remaining Season Days	108
Pro Expenses Per Days	$764,018
Pro Estimated Expenses	$82,513,944
Farm Remaining Season Days	108
Farm Expenses Per Days	$302,184
Farm Estimated Expenses	$32,635,872
Estimated Season Expenses	$115,149,816
Season Salary Cap	$85,598,000
Estimate Under Maximum Salary Cap of $87,500,000	$1,902,000
Estimate Over Minimum Salary Cap of $0	$85,598,000
Current Bank Account	$87,737,158
Projected Bank Account	($2,410,578)

Pro Players Salaries
Ryan Getzlaf	$10,500,000 (2)
Corey Perry	$9,872,000 (2)
Ryan McDonagh	$8,281,000 (4)
Mikael Backlund	$8,095,000 (4)
Konstantin Novikov	$7,508,000 (2)
Magnus Paajarvi Svensson	$6,997,000 (2)
Filip Forsberg	$6,072,000 (3)
Ryan Whitney	$4,695,000 (1)
Ivan Vishnevskiy	$4,250,000 (3)
Ilya Kovalchuk	$3,500,000 (2)
Thomas Greiss	$3,256,000 (2)
Erik Haula	$2,543,000 (1)
Cody Wild	$1,964,000 (4)
Justin Shugg	$1,931,000 (4)
Joel Edmundson	$1,499,000 (1)
David Clarkson	$1,000,000 (1)
Nick Bonino	$1,000,000 (1)
Madison Bowey	$968,000 (4)
Sebastian Collberg	$917,000 (2)
Edward Pasquale	$750,000 (1)
Total Pro Players	20
Salary Commitment
Year 2029 : $85,598,000
Year 2030 : $71,911,000
Year 2031 : $29,905,000
Year 2032 : $21,239,000
Salary Average Commitment
Year 2029 : $58,107,000
Year 2030 : $48,802,000
Year 2031 : $11,520,000
Year 2032 : $2,500,000
Salary Cap with 1 Way Contract
Year 2029 : $85,598,000
Year 2030 : $74,111,000
Year 2031 : $31,561,000
Year 2032 : $21,239,000

Farm Players Salaries
Adam Musil	$2,500,000 (2)
Cory Emmerton	$2,500,000 (1)
Benn Ferriero	$2,169,000 (4)
Patrick Maroon	$2,000,000 (1)
Benoit Pouliot	$1,500,000 (1)
Nick Schultz	$1,250,000 (1)
Simon Hjalmarsson	$1,250,000 (3)
Sergei Kostitsyn	$1,000,000 (1)
Ilya Zubov	$950,000 (1)
Brendan Guhle	$914,000 (4)
Nick Sorensen	$914,000 (4)
Justin Kirkland	$900,000 (4)
Brian Strait	$878,000 (1)
Dylan DeMelo	$871,000 (4)
Mark Mitera	$869,000 (4)
Patrick Koudys	$865,000 (1)
Hayden Hawkey	$850,000 (2)
Raymond Macias	$831,000 (4)
Shane McColgan	$824,000 (1)
Blake McLaughlin	$800,000 (2)
Zach Gallant	$800,000 (4)
Ivan Lodnia	$800,000 (4)
Trevor Carrick	$739,000 (1)
Justin Abdelkader	$700,000 (1)
Jake Hansen	$700,000 (1)
Mitchell Gibson	$700,000 (3)
Nico Gross	$700,000 (2)
Chris DiDomenico	$700,000 (1)
Kyle Platzer	$675,000 (2)
Simon Kjellberg	$600,000 (2)
William Worge Kreu	$600,000 (2)
Ryan Mcgregor	$600,000 (1)
Total Farm Players	32
Salary Commitment
Year 2029 : $32,949,000
Year 2030 : $17,121,000
Year 2031 : $9,376,000
Year 2032 : $6,964,000
Salary Average Commitment
Year 2029 : $28,754,000
Year 2030 : $11,700,000
Year 2031 : $4,950,000
Year 2032 : $3,000,000

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	6000 - $100 - 5,866 - 97.76%
Level 2:	5000 - $60 - 4,453 - 89.06%
Level 3:	2000 - $35 - 1,974 - 98.68%
Level 4:	4000 - $25 - 3,369 - 84.21%
Luxury :	1000 - $200 - 965 - 96.50%
Total Capacity :	18000
Income
Home Games Left	40
Average Attendance - %	16,626 - 92.36%
Average Income per Game	$612,008
Year to Date Revenue	$1,224,015
Expense
Pro Players Total Salaries	$80,162,000
Farm Players Total Salaries	$35,178,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$4,332,016
Farm Year To Date Expenses	$1,887,054
Pro Salary Cap To Date	$4,253,068
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$24,480,300
Pro Remaining Season Days	108
Pro Expenses Per Days	$716,333
Pro Estimated Expenses	$77,363,964
Farm Remaining Season Days	108
Farm Expenses Per Days	$321,737
Farm Estimated Expenses	$34,747,596
Estimated Season Expenses	$112,111,560
Season Salary Cap	$80,162,000
Estimate Under Maximum Salary Cap of $87,500,000	$7,338,000
Estimate Over Minimum Salary Cap of $0	$80,162,000
Current Bank Account	$397,427,221
Projected Bank Account	$309,795,961

Pro Players Salaries
Mike Green	$9,401,000 (1)
Ryan Kesler	$8,082,000 (4)
Dmitry Kulikov	$7,623,000 (2)
Sean Couturier	$7,143,000 (3)
Marcus Johansson	$5,405,000 (2)
Alec Martinez	$4,750,000 (1)
Chet Pickard	$4,500,000 (1)
Darcy Kuemper	$4,250,000 (4)
Vladislav Namestnikov	$4,091,000 (4)
Jason Demers	$3,877,000 (4)
David Musil	$3,749,000 (4)
Reilly Smith	$3,578,000 (1)
Jakob Silfverberg	$3,319,000 (4)
Markus Granlund	$2,105,000 (1)
Anton Rodin	$2,029,000 (1)
Robert Hagg	$1,364,000 (4)
Jakub Vrana	$953,000 (3)
Gabryel Boudreau	$941,000 (1)
Adam Fox	$834,000 (3)
Phillip Di Giuseppe	$773,000 (2)
Scott Kosmachuk	$756,000 (3)
Brian Hart	$639,000 (3)
Total Pro Players	22
Salary Commitment
Year 2029 : $80,162,000
Year 2030 : $52,365,000
Year 2031 : $37,807,000
Year 2032 : $27,368,000
Salary Average Commitment
Year 2029 : $47,002,800
Year 2030 : $22,800,800
Year 2031 : $13,235,800
Year 2032 : $4,500,000
Salary Cap with 1 Way Contract
Year 2029 : $80,162,000
Year 2030 : $52,858,000
Year 2031 : $39,057,000
Year 2032 : $28,732,000

Farm Players Salaries
Juuse Saros	$3,335,000 (2)
Maxwell Reinhart	$2,500,000 (1)
Brayden Burke	$2,500,000 (3)
Frederic Allard	$2,500,000 (3)
Frederik Pettersson-Wentzel	$1,600,000 (3)
Andrei Svechnikov	$1,250,000 (3)
Artturi Lehkonen	$1,005,000 (1)
Jason Dickinson	$914,000 (4)
Vladislav Gavrikov	$876,000 (4)
Justin Pender	$859,000 (1)
Adam Mascherin	$850,000 (3)
Nick Cousins	$850,000 (1)
Ryan Kujawinski	$800,000 (3)
Martin Fehervary	$800,000 (3)
Cole Cassels	$800,000 (3)
Oskar Back	$800,000 (2)
Michael McCarron	$791,000 (2)
Noah Juulsen	$780,000 (1)
Nick Schmaltz	$780,000 (3)
Colin A. White	$779,000 (4)
David Kampft	$775,000 (2)
Ville Pokka	$770,000 (3)
Zach Sanford	$757,000 (1)
Will Bitten	$756,000 (3)
Jayden Halbgewachs	$729,000 (3)
Dryden Hunt	$726,000 (1)
Ben Jones	$721,000 (4)
Curtis Hall	$700,000 (3)
Leon Gawanke	$700,000 (1)
Wyatte Wylie	$700,000 (2)
Vincent Hinostroza	$675,000 (2)
Tim Berni	$600,000 (2)
Xavier Bouchard	$600,000 (2)
Milan Kloucek	$600,000 (2)
Total Farm Players	34
Salary Commitment
Year 2029 : $35,178,000
Year 2030 : $26,697,000
Year 2031 : $17,445,000
Year 2032 : $2,709,000
Salary Average Commitment
Year 2029 : $32,199,000
Year 2030 : $22,638,000
Year 2031 : $16,871,000
Year 2032 : $2,000,000

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - $100 - 5,583 - 93.06%
Level 2:	5000 - $60 - 4,900 - 98.00%
Level 3:	2000 - $35 - 1,930 - 96.50%
Level 4:	6000 - $20 - 5,015 - 83.58%
Luxury :	1000 - $200 - 944 - 94.43%
Total Capacity :	20000
Income
Home Games Left	39
Average Attendance - %	18,373 - 91.86%
Average Income per Game	$616,615
Year to Date Revenue	$1,849,846
Expense
Pro Players Total Salaries	$87,381,000
Farm Players Total Salaries	$35,803,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$4,677,948
Farm Year To Date Expenses	$1,963,314
Pro Salary Cap To Date	$4,599,000
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$24,047,998
Pro Remaining Season Days	108
Pro Expenses Per Days	$779,658
Pro Estimated Expenses	$84,203,064
Farm Remaining Season Days	108
Farm Expenses Per Days	$327,219
Farm Estimated Expenses	$35,339,652
Estimated Season Expenses	$119,542,716
Season Salary Cap	$87,381,000
Estimate Under Maximum Salary Cap of $87,500,000	$119,000
Estimate Over Minimum Salary Cap of $0	$87,381,000
Current Bank Account	$91,044,660
Projected Bank Account	($4,450,058)

Pro Players Salaries
Anze Kopitar	$11,781,000 (1)
Nikita Filatov	$6,769,000 (4)
Thomas Hickey	$6,311,000 (3)
Jordan Schroeder	$5,813,000 (2)
Dylan McIlrath	$5,500,000 (3)
William Karlsson	$5,462,000 (4)
Jacob Trouba	$5,127,000 (2)
Mathew Dumba	$4,911,000 (2)
Sebastian Aho	$4,886,000 (4)
Mike Hoffman	$4,628,000 (4)
Brandon Saad	$3,764,000 (2)
Ondrej Pavelec	$3,565,000 (4)
Eric O'Dell	$3,500,000 (1)
Dmitri Orlov	$3,095,000 (2)
T.J. Galiardi	$2,393,000 (4)
Danny Biega	$2,200,000 (1)
Conor Sheary	$1,935,000 (4)
Zack Smith	$1,800,000 (2)
Jordan Weal	$1,652,000 (3)
Pavel Francouz	$1,339,000 (4)
Corbin McPherson	$950,000 (1)
Total Pro Players	21
Salary Commitment
Year 2029 : $87,381,000
Year 2030 : $68,649,000
Year 2031 : $43,989,000
Year 2032 : $30,977,000
Salary Average Commitment
Year 2029 : $51,223,000
Year 2030 : $33,050,000
Year 2031 : $17,768,000
Year 2032 : $4,000,000
Salary Cap with 1 Way Contract
Year 2029 : $87,381,000
Year 2030 : $68,950,000
Year 2031 : $44,440,000
Year 2032 : $30,977,000

Farm Players Salaries
Antoine Lafleur	$2,735,000 (3)
Dana Tyrell	$1,800,000 (3)
Emil Molin	$1,510,000 (3)
Christophe Lalancette	$1,500,000 (4)
Maxime Clermont	$1,381,000 (2)
Mason McDonald	$1,324,000 (3)
Alex Tuch	$1,250,000 (3)
Colton Point	$1,043,000 (3)
Spencer Machacek	$1,009,000 (3)
Patrik Bartosak	$971,000 (1)
Josh Ho-Sang	$948,000 (3)
Julien Gauthier	$870,000 (2)
Jack Roslovic	$857,000 (4)
Peter Thome	$844,000 (2)
Morgan Geekie	$836,000 (2)
Tyler Steenbergen	$800,000 (1)
Denis Smirnov	$800,000 (1)
Carl Hagelin	$793,000 (1)
Chandler Yakimowicz	$791,000 (3)
Fredrik Claesson	$789,000 (3)
Kieffer Bellows	$779,000 (2)
Steven Santini	$767,000 (1)
Mikhail Berdin	$760,000 (2)
Matt Roy	$758,000 (1)
Austin Wagner	$756,000 (4)
Victor Mete	$750,000 (3)
Nick Ebert	$740,000 (1)
Brent Pedersen	$737,000 (1)
Marcel Noebels	$730,000 (1)
Zach Trotman	$725,000 (4)
Nick Jensen	$716,000 (4)
Brooks Macek	$714,000 (1)
Brandon Saigeon	$700,000 (3)
Brandon Kruse	$700,000 (2)
Jacob Mcgrew	$680,000 (4)
Kevin Gravel	$666,000 (1)
Daniel Brickley	$666,000 (1)
Travis Brown	$608,000 (2)
Total Farm Players	38
Salary Commitment
Year 2029 : $35,803,000
Year 2030 : $25,454,000
Year 2031 : $18,737,000
Year 2032 : $5,234,000
Salary Average Commitment
Year 2029 : $30,318,000
Year 2030 : $21,845,000
Year 2031 : $15,597,000
Year 2032 : $4,000,000

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	HP Pavilion
Level 1:	6000 - $100 - 5,729 - 95.48%
Level 2:	5000 - $60 - 4,570 - 91.39%
Level 3:	2000 - $35 - 2,000 - 100.00%
Level 4:	6000 - $20 - 5,278 - 87.96%
Luxury :	1000 - $200 - 1,000 - 100.00%
Total Capacity :	20000
Income
Home Games Left	40
Average Attendance - %	18,576 - 92.88%
Average Income per Game	$623,511
Year to Date Revenue	$1,247,021
Expense
Pro Players Total Salaries	$87,433,000
Farm Players Total Salaries	$25,199,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$4,680,684
Farm Year To Date Expenses	$1,370,124
Pro Salary Cap To Date	$4,601,736
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$24,940,420
Pro Remaining Season Days	108
Pro Expenses Per Days	$780,114
Pro Estimated Expenses	$84,252,312
Farm Remaining Season Days	108
Farm Expenses Per Days	$234,202
Farm Estimated Expenses	$25,293,816
Estimated Season Expenses	$109,546,128
Season Salary Cap	$87,433,000
Estimate Under Maximum Salary Cap of $87,500,000	$67,000
Estimate Over Minimum Salary Cap of $0	$87,433,000
Current Bank Account	$102,838,130
Projected Bank Account	$18,232,422

Pro Players Salaries
Kristopher Letang	$8,750,000 (1)
Erik Karlsson	$8,078,000 (4)
Mason Raymond	$6,728,000 (2)
Rick Nash	$5,953,000 (4)
Petr Mrazek	$5,883,000 (2)
Zach Bogosian	$5,325,000 (4)
Jack Eichel	$5,053,000 (1)
Mark McNeill	$4,919,000 (4)
Jarred Tinordi	$4,660,000 (2)
Antti Raanta	$4,500,000 (1)
Darnell Nurse	$4,106,000 (4)
Joel Armia	$3,970,000 (1)
Elias Pettersson	$3,925,000 (4)
Zac Dalpe	$3,500,000 (1)
Jonathan Drouin	$3,376,000 (1)
Louis Leblanc	$3,250,000 (2)
Kyle Palmieri	$2,092,000 (1)
Alexander Guptill	$1,784,000 (3)
Olli Juolevi	$881,000 (2)
Jack Gorniak	$700,000 (2)
Total Pro Players	20
Salary Commitment
Year 2029 : $87,433,000
Year 2030 : $55,674,000
Year 2031 : $34,090,000
Year 2032 : $32,306,000
Salary Average Commitment
Year 2029 : $46,672,000
Year 2030 : $23,651,000
Year 2031 : $4,400,000
Year 2032 : $3,000,000
Salary Cap with 1 Way Contract
Year 2029 : $87,433,000
Year 2030 : $56,192,000
Year 2031 : $34,090,000
Year 2032 : $32,306,000

Farm Players Salaries
Malcolm Subban	$2,421,000 (3)
Tyler Tucker	$1,000,000 (1)
Matt Halischuk	$900,000 (1)
Konstantin Volkov	$895,000 (3)
Beau Starrett	$888,000 (1)
Jimmy Lodge	$880,000 (1)
Gabriel Bourque	$850,000 (1)
Adam Tambellini	$850,000 (1)
Cam Dineen	$840,000 (3)
Matt Filipe	$839,000 (2)
Troy Bourke	$834,000 (3)
Christian Wolanin	$829,000 (4)
Hudson Fasching	$817,000 (3)
Matt Villalta	$800,000 (1)
Gustav Lindstrom	$800,000 (1)
Casey Staum	$795,000 (3)
Joonas Lyytinen	$777,000 (3)
Pascal Laberge	$773,000 (3)
Cam Morrison	$767,000 (3)
Zachary Lauzon	$763,000 (4)
Jack Badini	$749,000 (4)
Manuel Wiederer	$730,000 (3)
Vasily Glotov	$723,000 (3)
Tyler Soy	$723,000 (3)
Lenni Killinen	$700,000 (3)
Maksim Zhukov	$700,000 (1)
Rudolfs Balcers	$699,000 (1)
Brandon Hagel	$653,000 (2)
Robin Kovacs	$604,000 (1)
Michael Karow	$600,000 (1)
Total Farm Players	30
Salary Commitment
Year 2029 : $25,199,000
Year 2030 : $15,628,000
Year 2031 : $14,136,000
Year 2032 : $2,341,000
Salary Average Commitment
Year 2029 : $23,667,000
Year 2030 : $14,201,000
Year 2031 : $12,701,000
Year 2032 : $1,500,000

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $100 - 5,704 - 95.06%
Level 2:	5000 - $60 - 4,559 - 91.19%
Level 3:	2000 - $35 - 1,900 - 95.00%
Level 4:	6000 - $20 - 5,363 - 89.39%
Luxury :	1000 - $200 - 972 - 97.17%
Total Capacity :	20000
Income
Home Games Left	39
Average Attendance - %	18,498 - 92.49%
Average Income per Game	$618,134
Year to Date Revenue	$1,854,401
Expense
Pro Players Total Salaries	$83,893,000
Farm Players Total Salaries	$35,675,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$4,463,665
Farm Year To Date Expenses	$1,962,971
Pro Salary Cap To Date	$4,384,722
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$24,107,213
Pro Remaining Season Days	108
Pro Expenses Per Days	$749,061
Pro Estimated Expenses	$80,898,588
Farm Remaining Season Days	108
Farm Expenses Per Days	$326,096
Farm Estimated Expenses	$35,218,368
Estimated Season Expenses	$116,116,956
Season Salary Cap	$83,893,000
Estimate Under Maximum Salary Cap of $87,500,000	$3,607,000
Estimate Over Minimum Salary Cap of $0	$83,893,000
Current Bank Account	$70,976,269
Projected Bank Account	($21,033,474)

Pro Players Salaries
Jonathan Quick	$7,807,000 (1)
Kevin Shattenkirk	$7,000,000 (2)
Brandon Gormley	$6,839,000 (2)
Dustin Byfuglien	$6,572,000 (1)
Colin Wilson	$5,672,000 (1)
Jiri Tlusty	$4,975,000 (1)
Nikolai Zherdev	$4,843,000 (1)
Joey Hishon	$4,568,000 (4)
Drew Stafford	$4,500,000 (1)
Austin Watson	$4,110,000 (3)
Philip Lane	$4,000,000 (4)
Christian Thomas	$3,602,000 (3)
Riley Sheahan	$3,500,000 (2)
Nick Ross	$3,250,000 (1)
Alex Goligoski	$3,245,000 (2)
Anton Lander	$2,400,000 (2)
Andrew Ladd	$2,250,000 (2)
Daniel Vladar	$962,000 (4)
Anton Stralman	$910,000 (4)
Geoffrey Schemitsch	$755,000 (4)
Victor Olofsson	$740,000 (3)
Kris Russell	$714,000 (4)
Chris Tierney	$679,000 (2)
Total Pro Players	23
Salary Commitment
Year 2029 : $83,893,000
Year 2030 : $45,258,000
Year 2031 : $19,378,000
Year 2032 : $11,909,000
Salary Average Commitment
Year 2029 : $67,150,000
Year 2030 : $36,440,000
Year 2031 : $11,481,000
Year 2032 : $5,391,000
Salary Cap with 1 Way Contract
Year 2029 : $83,893,000
Year 2030 : $46,274,000
Year 2031 : $20,361,000
Year 2032 : $11,909,000

Farm Players Salaries
Nico Hischier	$2,053,000 (4)
Adam Werner	$2,000,000 (4)
K'Andre Miller	$1,250,000 (3)
Maxime Comtois	$1,250,000 (1)
Owen Tippett	$1,250,000 (1)
Grigori Denisenko	$1,250,000 (2)
Liam Foudy	$1,250,000 (3)
Ramus Kupari	$1,250,000 (3)
Adam Boqvist	$1,250,000 (3)
Nils Lundkvist	$1,250,000 (3)
Samuel Montembeault	$1,088,000 (1)
David Gustafsson	$1,000,000 (3)
Alexander Khovanov	$1,000,000 (3)
Jack LaFontaine	$938,000 (2)
Jared McCann	$917,000 (1)
Janne Kuokkanen	$842,000 (2)
Riley Damiani	$800,000 (2)
Ivan Morozov	$800,000 (2)
Sampo Ranta	$800,000 (3)
Connor Dewar	$800,000 (3)
Jonathan Dugan	$800,000 (1)
Lauri Pajuniemi	$800,000 (3)
Anthony Beauvillier	$778,000 (4)
Klim Kostin	$770,000 (4)
Nathan Bastian	$767,000 (2)
Reilly Walsh	$756,000 (4)
Jack Studnicka	$755,000 (4)
Oskari Laaksonen	$750,000 (4)
Jacob Bryson	$748,000 (4)
Jack Rathbone	$747,000 (4)
Devon Toews	$741,000 (1)
Alex Barre-Boulet	$725,000 (3)
Josiah Slavin	$700,000 (2)
Mathias Laferriere	$700,000 (2)
Linus Weissbach	$700,000 (1)
Ivan Chekhovich	$700,000 (1)
Samuel Walker	$700,000 (1)
Total Farm Players	37
Salary Commitment
Year 2029 : $35,675,000
Year 2030 : $27,529,000
Year 2031 : $20,732,000
Year 2032 : $9,357,000
Salary Average Commitment
Year 2029 : $31,860,000
Year 2030 : $24,009,000
Year 2031 : $17,259,000
Year 2032 : $6,000,000

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6000 - $100 - 5,413 - 90.22%
Level 2:	5000 - $60 - 4,642 - 92.84%
Level 3:	2000 - $35 - 1,905 - 95.23%
Level 4:	6000 - $20 - 5,198 - 86.64%
Luxury :	1000 - $200 - 969 - 96.93%
Total Capacity :	20000
Income
Home Games Left	39
Average Attendance - %	18,128 - 90.64%
Average Income per Game	$604,018
Year to Date Revenue	$1,812,055
Expense
Pro Players Total Salaries	$85,429,000
Farm Players Total Salaries	$36,454,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$4,575,210
Farm Year To Date Expenses	$1,997,580
Pro Salary Cap To Date	$4,496,262
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$23,556,715
Pro Remaining Season Days	108
Pro Expenses Per Days	$762,535
Pro Estimated Expenses	$82,353,780
Farm Remaining Season Days	108
Farm Expenses Per Days	$332,930
Farm Estimated Expenses	$35,956,440
Estimated Season Expenses	$118,310,220
Season Salary Cap	$85,429,000
Estimate Under Maximum Salary Cap of $87,500,000	$2,071,000
Estimate Over Minimum Salary Cap of $0	$85,429,000
Current Bank Account	$59,400,199
Projected Bank Account	($35,353,306)

Pro Players Salaries
Dion Phaneuf	$8,042,000 (3)
Brandon Dubinsky	$7,500,000 (1)
James Neal	$5,998,000 (1)
Braydon Coburn	$5,750,000 (2)
David Rundblad	$5,500,000 (1)
Nathan Horton	$5,459,000 (2)
Evgeny Kuznetsov	$5,413,000 (3)
Jason Pominville	$5,277,000 (1)
Andreas Nodl	$5,245,000 (4)
Calvin de Haan	$5,189,000 (2)
Brendan Gaunce	$4,774,000 (3)
Philipp Grubauer	$3,775,000 (1)
Jeff Petry	$3,250,000 (1)
Kirill Kabanov	$3,250,000 (2)
Christian Dvorak	$2,706,000 (3)
Jason Zucker	$2,701,000 (2)
Greg McKegg	$1,750,000 (2)
Steven Fogarty	$1,719,000 (1)
Jordon Binnington	$1,360,000 (1)
Adam Pelech	$771,000 (2)
Total Pro Players	20
Salary Commitment
Year 2029 : $85,429,000
Year 2030 : $48,208,000
Year 2031 : $24,140,000
Year 2032 : $5,245,000
Salary Average Commitment
Year 2029 : $69,476,000
Year 2030 : $37,892,000
Year 2031 : $17,481,000
Year 2032 : $500,000
Salary Cap with 1 Way Contract
Year 2029 : $85,429,000
Year 2030 : $51,050,000
Year 2031 : $26,180,000
Year 2032 : $5,245,000

Farm Players Salaries
Josh Brittain	$2,500,000 (2)
Luca Cunti	$2,500,000 (1)
Kent Simpson	$2,250,000 (3)
Bode Wilde	$1,250,000 (2)
Michael Dipietro	$1,000,000 (1)
Kurtis Gabriel	$993,000 (4)
Marc-Olivier Roy	$933,000 (1)
Jason Robertson	$927,000 (4)
Christian Fischer	$922,000 (4)
Colton White	$916,000 (3)
Brett Lernout	$910,000 (4)
Austin Poganski	$905,000 (3)
Jacob De La Rose	$858,000 (1)
Chris Bigras	$857,000 (1)
Ryan Bednard	$853,000 (1)
Kevin Stenlund	$837,000 (3)
Matthew Cairns	$828,000 (3)
Maksim Sushko	$827,000 (4)
Mikhail Maltsev	$822,000 (3)
Matthew Strome	$800,000 (1)
Aidan Dudas	$800,000 (2)
Connor Corcoran	$800,000 (3)
John Kovacevic	$800,000 (1)
Glenn Gawdin	$795,000 (1)
Mikhail Sergachev	$792,000 (2)
Sean Day	$757,000 (2)
Garrett Pilon	$754,000 (2)
Nick Pastujov	$750,000 (2)
Fedor Gordeev	$731,000 (4)
Calvin Thurkauf	$723,000 (2)
Damien Giroux	$700,000 (2)
David Tendeck	$700,000 (3)
Jonathan Davidsson	$700,000 (1)
Dmitry Zavgordniy	$700,000 (3)
Gavin Hain	$700,000 (3)
Brett Davis	$680,000 (4)
Nick Swaney	$648,000 (4)
Michael Spacek	$636,000 (1)
Philip Kemp	$600,000 (1)
Total Farm Players	39
Salary Commitment
Year 2029 : $36,454,000
Year 2030 : $23,772,000
Year 2031 : $13,983,000
Year 2032 : $5,386,000
Salary Average Commitment
Year 2029 : $30,737,000
Year 2030 : $20,506,000
Year 2031 : $11,206,000
Year 2032 : $2,500,000

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centre
Level 1:	6000 - $100 - 5,247 - 87.45%
Level 2:	5000 - $60 - 4,796 - 95.92%
Level 3:	2000 - $35 - 1,839 - 91.95%
Level 4:	6000 - $20 - 5,160 - 85.99%
Luxury :	1000 - $200 - 933 - 93.25%
Total Capacity :	20000
Income
Home Games Left	40
Average Attendance - %	17,974 - 89.87%
Average Income per Game	$594,923
Year to Date Revenue	$1,189,845
Expense
Pro Players Total Salaries	$86,357,000
Farm Players Total Salaries	$30,870,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$4,569,230
Farm Year To Date Expenses	$1,758,507
Pro Salary Cap To Date	$4,490,283
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$23,796,900
Pro Remaining Season Days	108
Pro Expenses Per Days	$770,675
Pro Estimated Expenses	$83,232,900
Farm Remaining Season Days	108
Farm Expenses Per Days	$283,947
Farm Estimated Expenses	$30,666,276
Estimated Season Expenses	$113,899,176
Season Salary Cap	$86,357,000
Estimate Under Maximum Salary Cap of $87,500,000	$1,143,000
Estimate Over Minimum Salary Cap of $0	$86,357,000
Current Bank Account	$64,968,962
Projected Bank Account	($25,133,314)

Pro Players Salaries
Kyle Okposo	$10,065,000 (3)
Nazem Kadri	$7,556,000 (1)
Nathan MacKinnon	$7,256,000 (4)
Luca Sbisa	$7,175,000 (3)
Sven Bartschi	$6,785,000 (2)
Dougie Hamilton	$6,169,000 (4)
Zach Boychuk	$5,743,000 (3)
Ondrej Palat	$4,996,000 (1)
Mikael Granlund	$4,937,000 (1)
Derek Forbort	$4,620,000 (2)
Jaroslav Halak	$4,500,000 (1)
Morgan Rielly	$3,968,000 (2)
Brock Nelson	$2,049,000 (3)
Alexander Killorn	$1,913,000 (3)
Mathew Barzal	$1,906,000 (1)
Brendan Perlini	$1,305,000 (3)
Nolan Patrick	$1,250,000 (1)
Nick Ritchie	$1,038,000 (3)
Elvis Merzlikins	$907,000 (2)
Jakub Zboril	$786,000 (4)
Thomas Chabot	$783,000 (1)
Kevin Fiala	$650,000 (2)
Total Pro Players	22
Salary Commitment
Year 2029 : $86,357,000
Year 2030 : $60,328,000
Year 2031 : $43,499,000
Year 2032 : $14,211,000
Salary Average Commitment
Year 2029 : $56,660,000
Year 2030 : $35,871,000
Year 2031 : $25,644,000
Year 2032 : $1,500,000
Salary Cap with 1 Way Contract
Year 2029 : $86,357,000
Year 2030 : $60,429,000
Year 2031 : $43,499,000
Year 2032 : $14,211,000

Farm Players Salaries
Timo Pielmeier	$3,145,000 (3)
Jacob Bernard-Docker	$1,250,000 (3)
Olof Lindbom	$1,250,000 (2)
Jay O'Brien	$1,250,000 (2)
Shane Bowers	$1,000,000 (1)
Ukko-Pekka Luukkonen	$1,000,000 (1)
Serron Noel	$1,000,000 (3)
Nicolas Beaudin	$1,000,000 (2)
Gilles Senn	$871,000 (4)
Luke Kunin	$870,000 (2)
Kole Lind	$859,000 (4)
Ryan C. O'Reilly	$800,000 (3)
Jake Wise	$800,000 (2)
Axel Andersson	$800,000 (2)
Gabriel Fortier	$800,000 (2)
Michael Rasmussen	$788,000 (4)
Isaac Ratcliffe	$776,000 (4)
Lucas Johansen	$771,000 (3)
Marcus Davidsson	$770,000 (4)
Mitchell Stephens	$768,000 (4)
Eemeli Rasanen	$767,000 (4)
Ryan Lindgren	$765,000 (2)
J.J. Piccinich	$744,000 (2)
Andrew Welinski	$739,000 (1)
Dominik Uher	$721,000 (1)
Milos Roman	$700,000 (3)
Nikolai Kovalenko	$700,000 (2)
Samuel Ersson	$700,000 (2)
Luke Green	$672,000 (2)
Josh Archibald	$666,000 (1)
Riley Barber	$666,000 (1)
Michael Prapavessis	$662,000 (2)
Collin Adams	$600,000 (3)
Joe Wegwerth	$600,000 (3)
Ryan Rupert	$600,000 (2)
Total Farm Players	35
Salary Commitment
Year 2029 : $30,870,000
Year 2030 : $26,078,000
Year 2031 : $14,465,000
Year 2032 : $5,599,000
Salary Average Commitment
Year 2029 : $25,944,000
Year 2030 : $21,638,000
Year 2031 : $9,746,000
Year 2032 : $3,500,000

North Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - $100 - 5,507 - 91.78%
Level 2:	5000 - $60 - 4,672 - 93.44%
Level 3:	2000 - $35 - 2,000 - 100.00%
Level 4:	6000 - $20 - 5,680 - 94.67%
Luxury :	1000 - $200 - 906 - 90.60%
Total Capacity :	20000
Income
Home Games Left	40
Average Attendance - %	18,765 - 93.82%
Average Income per Game	$609,843
Year to Date Revenue	$1,219,685
Expense
Pro Players Total Salaries	$86,478,000
Farm Players Total Salaries	$24,763,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$4,584,711
Farm Year To Date Expenses	$1,427,973
Pro Salary Cap To Date	$4,505,763
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$24,393,700
Pro Remaining Season Days	108
Pro Expenses Per Days	$771,737
Pro Estimated Expenses	$83,347,596
Farm Remaining Season Days	108
Farm Expenses Per Days	$230,377
Farm Estimated Expenses	$24,880,716
Estimated Season Expenses	$108,228,312
Season Salary Cap	$86,478,000
Estimate Under Maximum Salary Cap of $87,500,000	$1,022,000
Estimate Over Minimum Salary Cap of $0	$86,478,000
Current Bank Account	$103,485,344
Projected Bank Account	$19,650,732

Pro Players Salaries
Steven Stamkos	$10,334,000 (4)
Patrick Kane	$8,462,000 (2)
Anton Gustafsson	$8,275,000 (4)
Vladimir Tarasenko	$7,357,000 (3)
Adam Larsson	$5,779,000 (1)
Jared Cowen	$5,576,000 (1)
Erik Gudbranson	$5,391,000 (3)
Andrey Vasilevskiy	$5,016,000 (3)
Wayne Simmonds	$4,373,000 (3)
Teuvo Teravainen	$3,753,000 (3)
Ryan Strome	$3,695,000 (4)
Stephen Johns	$3,293,000 (3)
William Wrenn	$3,000,000 (4)
Brock Boeser	$2,545,000 (4)
Karri Ramo	$2,500,000 (1)
Taylor Aronson	$1,400,000 (1)
Bobby Hughes	$1,250,000 (1)
Rasmus Dahlin	$1,250,000 (2)
Mitch Marner	$884,000 (1)
William Carrier	$878,000 (4)
Matthew Finn	$775,000 (2)
Gabriel Fontaine	$692,000 (2)
Total Pro Players	22
Salary Commitment
Year 2029 : $86,478,000
Year 2030 : $69,089,000
Year 2031 : $57,910,000
Year 2032 : $28,727,000
Salary Average Commitment
Year 2029 : $52,656,200
Year 2030 : $38,543,200
Year 2031 : $28,781,200
Year 2032 : $5,500,000
Salary Cap with 1 Way Contract
Year 2029 : $86,478,000
Year 2030 : $69,089,000
Year 2031 : $57,910,000
Year 2032 : $28,727,000

Farm Players Salaries
Magnus Hellberg	$2,105,000 (1)
Andrew Bodnarchuk	$1,400,000 (1)
Rasmus Sandin	$1,250,000 (2)
Nick Spaling	$1,250,000 (1)
Nikita Popugaev	$1,000,000 (1)
Joni Ikonen	$1,000,000 (1)
Adam A. Mascherin	$1,000,000 (3)
Igor Shesterkin	$948,000 (3)
Matej Tomek	$916,000 (1)
Ondrej Kase	$879,000 (2)
Emile Poirier	$862,000 (1)
Julius Bergman	$854,000 (3)
Tom Novak	$840,000 (4)
Mackenzie Entwistle	$840,000 (4)
Adam Gaudette	$819,000 (4)
Scott Walford	$800,000 (1)
Johnathan MacLeod	$760,000 (2)
Ivan Fedotov	$758,000 (1)
Matteson Iacopelli	$758,000 (2)
Mitchell Vande Sompel	$754,000 (1)
Jack Kopacka	$753,000 (2)
Adrian Kempe	$743,000 (2)
Gregory Hofmann	$740,000 (4)
Dmitry Sokolov	$734,000 (3)
Daniil Zhuravlyov	$700,000 (3)
Bryce Misley	$700,000 (1)
Robbie Stucker	$600,000 (1)
Total Farm Players	27
Salary Commitment
Year 2029 : $24,763,000
Year 2030 : $12,535,000
Year 2031 : $7,475,000
Year 2032 : $3,239,000
Salary Average Commitment
Year 2029 : $21,823,000
Year 2030 : $10,936,000
Year 2031 : $6,085,000
Year 2032 : $2,000,000

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - $100 - 5,675 - 94.58%
Level 2:	5000 - $60 - 4,328 - 86.56%
Level 3:	2000 - $35 - 1,886 - 94.30%
Level 4:	4000 - $20 - 4,000 - 100.00%
Luxury :	1000 - $200 - 938 - 93.83%
Total Capacity :	18000
Income
Home Games Left	39
Average Attendance - %	16,827 - 93.49%
Average Income per Game	$592,037
Year to Date Revenue	$1,776,112
Expense
Pro Players Total Salaries	$86,498,000
Farm Players Total Salaries	$21,973,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$4,631,472
Farm Year To Date Expenses	$1,213,176
Pro Salary Cap To Date	$4,552,524
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$23,089,456
Pro Remaining Season Days	108
Pro Expenses Per Days	$771,912
Pro Estimated Expenses	$83,366,496
Farm Remaining Season Days	108
Farm Expenses Per Days	$205,904
Farm Estimated Expenses	$22,237,632
Estimated Season Expenses	$105,604,128
Season Salary Cap	$86,498,000
Estimate Under Maximum Salary Cap of $87,500,000	$1,002,000
Estimate Over Minimum Salary Cap of $0	$86,498,000
Current Bank Account	$83,970,273
Projected Bank Account	$1,455,601

Pro Players Salaries
Matt Duchene	$8,765,000 (1)
Viktor Tikhonov	$8,082,000 (2)
Karl Alzner	$8,000,000 (1)
Evander Kane	$7,799,000 (2)
Bobby Sanguinetti	$5,812,000 (2)
Angelo Esposito	$5,587,000 (3)
Brian Elliott	$5,288,000 (1)
Josh Manson	$4,619,000 (4)
Jacob Josefson	$4,285,000 (4)
Travis Hamonic	$4,278,000 (3)
Jason Garrison	$3,600,000 (2)
Artem Anisimov	$3,100,000 (1)
Cam Barker	$3,000,000 (2)
Zemgus Girgensons	$2,834,000 (3)
Leland Irving	$2,602,000 (2)
Frank Vatrano	$2,500,000 (2)
Connor Brickley	$2,000,000 (2)
Jeremy Morin	$1,693,000 (1)
Tom Wilson	$1,111,000 (3)
Brenden Kichton	$943,000 (4)
Andy Andreoff	$600,000 (1)
Total Pro Players	21
Salary Commitment
Year 2029 : $86,498,000
Year 2030 : $58,850,000
Year 2031 : $23,354,000
Year 2032 : $9,847,000
Salary Average Commitment
Year 2029 : $60,700,000
Year 2030 : $36,365,000
Year 2031 : $8,794,000
Year 2032 : $1,500,000
Salary Cap with 1 Way Contract
Year 2029 : $86,498,000
Year 2030 : $59,052,000
Year 2031 : $23,657,000
Year 2032 : $9,847,000

Farm Players Salaries
Alexander Volkov	$1,000,000 (1)
Mattias Samuelsson	$1,000,000 (3)
Paul Bittner	$944,000 (1)
Sam Jardine	$900,000 (1)
Michael Bournival	$900,000 (1)
Evan Smith	$900,000 (2)
Connor Ingram	$874,000 (3)
Nick Merkley	$857,000 (1)
Pontus Aberg	$848,000 (2)
Alexander Dergachyov	$838,000 (1)
William Lagesson	$835,000 (2)
Linus Lindstrom	$834,000 (3)
Mitchell Mattson	$827,000 (3)
Ben Hutton	$819,000 (2)
Markus Niemelainen	$760,000 (4)
Vitaly Abramov	$760,000 (2)
Samuel Dove-McFalls	$750,000 (2)
Brad Morrison	$745,000 (2)
Joel Lowry	$740,000 (3)
James Mullin	$739,000 (3)
Nikita Nesterov	$729,000 (2)
Roman Durny	$700,000 (2)
Dylan Sadowy	$674,000 (2)
Cole Hults	$600,000 (1)
Nick Campoli	$600,000 (1)
Tomas Vomacka	$600,000 (1)
Erik Walli Walterholm	$600,000 (1)
Drake Rymsha	$600,000 (1)
Total Farm Players	28
Salary Commitment
Year 2029 : $21,973,000
Year 2030 : $13,460,000
Year 2031 : $5,774,000
Year 2032 : $760,000
Salary Average Commitment
Year 2029 : $22,822,000
Year 2030 : $14,222,000
Year 2031 : $5,587,000
Year 2032 : $500,000

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	GM Place
Level 1:	6000 - $100 - 5,513 - 91.88%
Level 2:	5000 - $60 - 4,650 - 92.99%
Level 3:	2000 - $35 - 1,836 - 91.78%
Level 4:	6000 - $20 - 5,729 - 95.48%
Luxury :	1000 - $200 - 957 - 95.70%
Total Capacity :	20000
Income
Home Games Left	40
Average Attendance - %	18,684 - 93.42%
Average Income per Game	$612,246
Year to Date Revenue	$1,224,492
Expense
Pro Players Total Salaries	$81,338,000
Farm Players Total Salaries	$41,777,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$4,359,894
Farm Year To Date Expenses	$2,277,738
Pro Salary Cap To Date	$4,280,946
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$24,489,840
Pro Remaining Season Days	108
Pro Expenses Per Days	$726,649
Pro Estimated Expenses	$78,478,092
Farm Remaining Season Days	108
Farm Expenses Per Days	$379,623
Farm Estimated Expenses	$40,999,284
Estimated Season Expenses	$119,477,376
Season Salary Cap	$81,338,000
Estimate Under Maximum Salary Cap of $87,500,000	$6,162,000
Estimate Over Minimum Salary Cap of $0	$81,338,000
Current Bank Account	$63,230,390
Projected Bank Account	($31,757,146)

Pro Players Salaries
Jordan Staal	$8,500,000 (2)
Jason Spezza	$6,908,000 (4)
Nikita Zaitsev	$6,520,000 (1)
Brendan Smith	$6,218,000 (4)
Tyler Pitlick	$5,781,000 (2)
Duncan Siemens	$4,694,000 (4)
Andrew Cogliano	$4,570,000 (4)
Nick Foligno	$4,464,000 (3)
Zack Kassian	$4,064,000 (1)
Chris Brown	$3,900,000 (2)
Nick Bjugstad	$3,800,000 (3)
Ty Rattie	$3,641,000 (1)
Chad Johnson	$3,380,000 (1)
Riku Helenius	$3,111,000 (1)
Will Weber	$3,086,000 (2)
Joakim Andersson	$2,200,000 (1)
Patrick McNally	$2,000,000 (2)
Ryan Howse	$1,058,000 (2)
Daniil Zharkov	$999,000 (2)
Martin Gernat	$933,000 (2)
Jansen Harkins	$780,000 (4)
Mattias Tedenby	$731,000 (1)
Total Pro Players	22
Salary Commitment
Year 2029 : $81,338,000
Year 2030 : $57,691,000
Year 2031 : $31,434,000
Year 2032 : $23,170,000
Salary Average Commitment
Year 2029 : $52,962,000
Year 2030 : $29,144,000
Year 2031 : $9,300,000
Year 2032 : $2,500,000
Salary Cap with 1 Way Contract
Year 2029 : $81,338,000
Year 2030 : $57,691,000
Year 2031 : $31,434,000
Year 2032 : $23,170,000

Farm Players Salaries
Tyson Sexsmith	$3,308,000 (3)
Drake Caggiula	$2,000,000 (2)
Brandon Magee	$2,000,000 (1)
Roland McKeown	$2,000,000 (2)
Tobias Rieder	$2,000,000 (1)
Brendan Leipsic	$2,000,000 (2)
Juraj Simek	$1,896,000 (2)
Christopher Gibson	$1,784,000 (3)
Stefan Matteau	$1,500,000 (2)
Ben Johnson	$1,500,000 (2)
Callan Foote	$1,250,000 (1)
Chandler Stephenson	$901,000 (4)
Evan Cormier	$864,000 (1)
Filip Gustavsson	$844,000 (2)
Lane Zablocki	$843,000 (2)
Adam Brooks	$838,000 (3)
Nikita Tryamkin	$837,000 (3)
Mitch Holmberg	$802,000 (3)
Joey Keane	$800,000 (3)
Jake Leschyshyn	$800,000 (1)
Linus Karlsson	$800,000 (2)
Linden Vey	$800,000 (1)
Lawson Crouse	$788,000 (4)
Dillon Heatherington	$761,000 (1)
Steven Lorentz	$750,000 (1)
Connor Hobbs	$750,000 (1)
Filip Ahl	$750,000 (1)
Noah Gregor	$746,000 (2)
Nick Paul	$736,000 (3)
Matteo Gennaro	$736,000 (4)
Dawson Barteaux	$700,000 (3)
Nick Henry	$700,000 (1)
Vladislav Kara	$700,000 (1)
Thomas Schemitsch	$680,000 (2)
Josh Mahura	$677,000 (2)
Josh Shalla	$671,000 (2)
Sam Lafferty	$648,000 (4)
Billy Sweatt	$617,000 (2)
Total Farm Players	38
Salary Commitment
Year 2029 : $41,777,000
Year 2030 : $28,436,000
Year 2031 : $11,319,000
Year 2032 : $2,772,000
Salary Average Commitment
Year 2029 : $39,419,000
Year 2030 : $27,782,000
Year 2031 : $10,382,000
Year 2032 : $2,000,000

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pengrowth Saddledome
Level 1:	6000 - $100 - 5,728 - 95.46%
Level 2:	5000 - $60 - 4,696 - 93.93%
Level 3:	2000 - $35 - 1,896 - 94.78%
Level 4:	6000 - $20 - 5,410 - 90.17%
Luxury :	1000 - $200 - 963 - 96.27%
Total Capacity :	20000
Income
Home Games Left	39
Average Attendance - %	18,693 - 93.46%
Average Income per Game	$623,034
Year to Date Revenue	$1,869,102
Expense
Pro Players Total Salaries	$85,352,000
Farm Players Total Salaries	$35,435,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$4,543,790
Farm Year To Date Expenses	$1,917,280
Pro Salary Cap To Date	$4,464,844
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$24,298,326
Pro Remaining Season Days	108
Pro Expenses Per Days	$761,860
Pro Estimated Expenses	$82,280,880
Farm Remaining Season Days	108
Farm Expenses Per Days	$323,991
Farm Estimated Expenses	$34,991,028
Estimated Season Expenses	$117,271,908
Season Salary Cap	$85,352,000
Estimate Under Maximum Salary Cap of $87,500,000	$2,148,000
Estimate Over Minimum Salary Cap of $0	$85,352,000
Current Bank Account	$56,250,135
Projected Bank Account	($36,723,447)

Pro Players Salaries
Peter Mueller	$9,187,000 (2)
Ben Bishop	$8,207,000 (2)
Ryan Suter	$6,940,000 (1)
Oliver Ekman-Larsson	$6,810,000 (3)
Loui Eriksson	$6,454,000 (1)
Mika Zibanejad	$6,189,000 (1)
Alex Galchenyuk	$5,883,000 (2)
Emerson Etem	$5,398,000 (1)
Nail Yakupov	$4,995,000 (2)
Ryan Ellis	$4,156,000 (1)
Brady Skjei	$3,956,000 (3)
Mats Zuccarello	$3,632,000 (1)
Calle Jarnkrok	$3,560,000 (2)
Kevin Lynch	$2,000,000 (2)
Scott Harrington	$1,600,000 (1)
Nicolas Deschamps	$1,264,000 (3)
Andrej Nestrasil	$1,247,000 (1)
Johnny Oduya	$1,194,000 (4)
Maxim Shalunov	$1,105,000 (4)
Landon Bow	$833,000 (3)
Troy Stecher	$742,000 (4)
Total Pro Players	21
Salary Commitment
Year 2029 : $85,352,000
Year 2030 : $49,736,000
Year 2031 : $15,904,000
Year 2032 : $3,041,000
Salary Average Commitment
Year 2029 : $63,457,700
Year 2030 : $34,878,700
Year 2031 : $13,506,700
Year 2032 : $1,500,000
Salary Cap with 1 Way Contract
Year 2029 : $85,352,000
Year 2030 : $49,736,000
Year 2031 : $15,904,000
Year 2032 : $3,041,000

Farm Players Salaries
Kaapo Kahkonen	$2,000,000 (1)
Joakim Nordstrom	$2,000,000 (1)
John Marino	$2,000,000 (1)
Joonas Korpisalo	$1,418,000 (3)
Cody Glass	$1,250,000 (1)
Olle Eriksson Ek	$1,000,000 (1)
Jon Gillies	$986,000 (2)
Miles Wood	$917,000 (1)
Carson Soucy	$891,000 (3)
Keegan Kolesar	$880,000 (3)
Gemel Smith	$816,000 (3)
Mason Appleton	$812,000 (1)
Troy Terry	$807,000 (1)
Sami Niku	$803,000 (1)
David Farrance	$800,000 (1)
Cole Koepke	$800,000 (2)
Ivan Prosvetov	$800,000 (3)
Angus Crookshank	$800,000 (3)
Zachary Senyshyn	$776,000 (4)
Vince Dunn	$775,000 (1)
Jeremy Roy	$769,000 (4)
Remi Elie	$769,000 (4)
Valentin Zykov	$765,000 (3)
Filip Hronek	$763,000 (2)
Kyle Capobianco	$762,000 (4)
Julius Nattinen	$760,000 (2)
Adam Erne	$758,000 (4)
Nate Schnarr	$755,000 (4)
Mason Shaw	$754,000 (4)
Dennis Gilbert	$750,000 (4)
Lucas Elvenes	$745,000 (4)
Mathieu Joseph	$740,000 (1)
Taro Hirose	$736,000 (3)
Cooper Marody	$731,000 (1)
Samuel Blais	$730,000 (3)
Matthew Phillips	$726,000 (3)
Dylan Sikura	$725,000 (1)
Cole Guttman	$700,000 (1)
Neal Pionk	$666,000 (1)
Total Farm Players	39
Salary Commitment
Year 2029 : $35,435,000
Year 2030 : $18,709,000
Year 2031 : $15,400,000
Year 2032 : $6,838,000
Salary Average Commitment
Year 2029 : $35,578,100
Year 2030 : $17,330,100
Year 2031 : $14,124,100
Year 2032 : $4,500,000

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Winnipeg Arena
Level 1:	6000 - $100 - 5,327 - 88.79%
Level 2:	5000 - $60 - 4,562 - 91.23%
Level 3:	2000 - $35 - 1,932 - 96.60%
Level 4:	6000 - $20 - 5,201 - 86.68%
Luxury :	1000 - $200 - 885 - 88.47%
Total Capacity :	20000
Income
Home Games Left	39
Average Attendance - %	17,907 - 89.53%
Average Income per Game	$589,053
Year to Date Revenue	$1,767,160
Expense
Pro Players Total Salaries	$87,149,000
Farm Players Total Salaries	$37,560,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$4,534,158
Farm Year To Date Expenses	$2,187,367
Pro Salary Cap To Date	$4,097,844
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$22,973,080
Pro Remaining Season Days	108
Pro Expenses Per Days	$777,623
Pro Estimated Expenses	$83,983,284
Farm Remaining Season Days	108
Farm Expenses Per Days	$342,632
Farm Estimated Expenses	$37,004,256
Estimated Season Expenses	$120,987,540
Season Salary Cap	$80,359,000
Estimate Under Maximum Salary Cap of $87,500,000	$7,141,000
Estimate Over Minimum Salary Cap of $0	$80,359,000
Current Bank Account	$65,169,892
Projected Bank Account	($32,844,568)

Pro Players Salaries
Patrik Berglund	$9,222,000 (4)
Jordan Eberle	$7,187,000 (2)
Ryan Johansen	$6,894,000 (3)
Roman Josi (Out of Payroll)	$6,790,000 (4)
Torey Krug	$5,874,000 (2)
Robin Lehner	$5,783,000 (2)
Nick Leddy	$5,773,000 (2)
Logan Couture	$5,581,000 (3)
Marian Gaborik	$5,176,000 (2)
Boone Jenner	$4,951,000 (4)
Charlie Coyle	$4,233,000 (3)
Chris Kreider	$3,750,000 (2)
Adam Clendening	$3,570,000 (1)
Matt Stajan	$3,000,000 (1)
Petr Straka	$2,146,000 (2)
Joe Colborne	$2,000,000 (1)
Carl Klingberg	$1,276,000 (3)
Mark MacMillan	$833,000 (1)
Ryan Graves	$826,000 (2)
Jake Bean	$798,000 (2)
Hunter Shinkaruk	$786,000 (1)
Eetu Makiniemi	$700,000 (1)
Total Pro Players	22
Salary Commitment
Year 2029 : $87,149,000
Year 2030 : $76,260,000
Year 2031 : $38,947,000
Year 2032 : $20,963,000
Salary Average Commitment
Year 2029 : $56,592,000
Year 2030 : $45,897,000
Year 2031 : $17,200,000
Year 2032 : $1,500,000
Salary Cap with 1 Way Contract
Year 2029 : $87,149,000
Year 2030 : $76,260,000
Year 2031 : $38,947,000
Year 2032 : $20,963,000

Farm Players Salaries
Carter Hart	$3,209,000 (3)
Jim O'Brien	$3,000,000 (1)
Dustin Boyd	$3,000,000 (1)
Scott Wedgewood	$2,375,000 (3)
Ryan Hartman	$2,000,000 (1)
Joel Farabee	$1,250,000 (3)
Ty Dellandrea	$1,250,000 (2)
Robert Thomas	$1,250,000 (1)
Carl Dahlstrom	$995,000 (1)
Eric Cornel	$900,000 (1)
Maxime Legault	$900,000 (1)
Alexandre Grenier	$900,000 (1)
Adam Gilmour	$900,000 (1)
Erik Brannstrom	$873,000 (4)
Connor Hurley	$854,000 (4)
Nicolas Meloche	$853,000 (1)
Trent Frederic	$850,000 (2)
Matthew Grzelcyk	$838,000 (4)
Jimmy Vesey	$834,000 (3)
Matthew Mancina	$833,000 (3)
Charles Hudon	$825,000 (3)
Anders Bjork	$820,000 (3)
Colin Blackwell	$800,000 (1)
Santeri Virtanen	$775,000 (1)
Ostap Safin	$775,000 (1)
Joshua Jacobs	$773,000 (2)
Andrew Peeke	$771,000 (3)
Clayton Phillips	$749,000 (4)
Austin Carroll	$724,000 (3)
John Adams	$700,000 (1)
Markus Phillips	$700,000 (1)
Bruno Gervais	$684,000 (2)
Filip Sveningsson	$600,000 (1)
Total Farm Players	33
Salary Commitment
Year 2029 : $37,560,000
Year 2030 : $18,512,000
Year 2031 : $14,955,000
Year 2032 : $3,314,000
Salary Average Commitment
Year 2029 : $33,830,000
Year 2030 : $15,630,000
Year 2031 : $11,665,000
Year 2032 : $2,000,000

Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	6000 - $100 - 5,648 - 94.13%
Level 2:	5000 - $60 - 4,520 - 90.40%
Level 3:	2000 - $35 - 1,978 - 98.90%
Level 4:	4000 - $25 - 3,490 - 87.25%
Luxury :	1000 - $200 - 946 - 94.55%
Total Capacity :	18000
Income
Home Games Left	40
Average Attendance - %	16,582 - 92.12%
Average Income per Game	$602,606
Year to Date Revenue	$1,205,212
Expense
Pro Players Total Salaries	$82,425,000
Farm Players Total Salaries	$57,817,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$4,417,104
Farm Year To Date Expenses	$3,121,950
Pro Salary Cap To Date	$4,338,156
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$24,104,240
Pro Remaining Season Days	108
Pro Expenses Per Days	$736,184
Pro Estimated Expenses	$79,507,872
Farm Remaining Season Days	108
Farm Expenses Per Days	$520,325
Farm Estimated Expenses	$56,195,100
Estimated Season Expenses	$135,702,972
Season Salary Cap	$82,425,000
Estimate Under Maximum Salary Cap of $87,500,000	$5,075,000
Estimate Over Minimum Salary Cap of $0	$82,425,000
Current Bank Account	$379,819,816
Projected Bank Account	$268,221,084

Pro Players Salaries
Bobby Ryan	$9,779,000 (2)
James Van Riemsdyk	$9,504,000 (4)
David Krejci	$8,402,000 (3)
Mikko Koivu	$7,849,000 (1)
Sergei Bobrovsky	$6,080,000 (3)
Justin Schultz	$5,348,000 (3)
Ales Hemsky	$4,914,000 (4)
Simon Despres	$4,250,000 (2)
Zack Phillips	$4,136,000 (4)
Corban Knight	$3,083,000 (4)
Olli Maatta	$2,984,000 (3)
Charles-Olivier Roussel	$2,638,000 (4)
Anton Khudobin	$2,500,000 (3)
Thomas Vanek	$2,500,000 (2)
Martin Marincin	$2,454,000 (3)
Andrew Shaw	$2,050,000 (4)
Shane Prince	$1,250,000 (1)
Matt Puempel	$1,250,000 (1)
Tanner Pearson	$854,000 (3)
Brennan Serville	$600,000 (1)
Total Pro Players	20
Salary Commitment
Year 2029 : $82,425,000
Year 2030 : $71,132,000
Year 2031 : $53,913,000
Year 2032 : $24,947,000
Salary Average Commitment
Year 2029 : $53,530,000
Year 2030 : $43,049,000
Year 2031 : $29,245,000
Year 2032 : $3,550,000
Salary Cap with 1 Way Contract
Year 2029 : $82,425,000
Year 2030 : $71,476,000
Year 2031 : $54,947,000
Year 2032 : $26,325,000

Farm Players Salaries
Niklas Hansson	$3,000,000 (3)
Perttu Lindgren	$3,000,000 (2)
Jakob Forsbacka-Karlsson	$3,000,000 (4)
A.J. Greer	$3,000,000 (4)
Anders Nilsson	$2,500,000 (3)
Brett Bulmer	$2,500,000 (1)
Chris Driedger	$2,500,000 (3)
Tomas Vincour	$2,500,000 (1)
Aaron Ness	$2,500,000 (1)
Dylan Blujus	$2,500,000 (3)
Matt Lashoff	$2,000,000 (2)
Blake Siebenaler	$2,000,000 (3)
Brad Hunt	$2,000,000 (2)
Calvin Pickard	$2,000,000 (2)
Louis Domingue	$1,800,000 (2)
Ethan Werek	$1,500,000 (1)
Alan Quine	$1,430,000 (2)
Philippe Hudon	$1,000,000 (1)
John Leonard	$1,000,000 (3)
Jacob Cederholm	$1,000,000 (4)
Christian Djoos	$991,000 (1)
Jarrod Maidens	$936,000 (1)
Rhett Rakhshani	$876,000 (2)
German Rubtsov	$873,000 (3)
John Quenneville	$856,000 (3)
Jonas Siegenthaler	$845,000 (4)
J.T. Compher	$840,000 (4)
Logan Hutsko	$800,000 (2)
Jack Drury	$800,000 (3)
Alec Regula	$800,000 (2)
Matthew Nieto	$798,000 (1)
Dante Fabbro	$786,000 (2)
Connor Crisp	$755,000 (4)
Jesper Fast	$731,000 (2)
Martin Pospisil	$700,000 (2)
Blade Jenkins	$700,000 (3)
Luke Henman	$700,000 (3)
Veini Vehvilainen	$700,000 (2)
Shawn Boudrias	$600,000 (2)
Total Farm Players	39
Salary Commitment
Year 2029 : $57,817,000
Year 2030 : $44,608,000
Year 2031 : $26,481,000
Year 2032 : $9,285,000
Salary Average Commitment
Year 2029 : $57,203,000
Year 2030 : $45,173,000
Year 2031 : $26,225,000
Year 2032 : $8,500,000

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	6000 - $100 - 5,640 - 94.00%
Level 2:	5000 - $60 - 4,868 - 97.35%
Level 3:	2000 - $35 - 1,916 - 95.80%
Level 4:	6000 - $20 - 5,569 - 92.82%
Luxury :	1000 - $200 - 998 - 99.80%
Total Capacity :	20000
Income
Home Games Left	40
Average Attendance - %	18,991 - 94.95%
Average Income per Game	$629,386
Year to Date Revenue	$1,258,771
Expense
Pro Players Total Salaries	$85,449,000
Farm Players Total Salaries	$24,718,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$4,576,266
Farm Year To Date Expenses	$1,363,226
Pro Salary Cap To Date	$4,497,318
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$25,175,420
Pro Remaining Season Days	108
Pro Expenses Per Days	$762,711
Pro Estimated Expenses	$82,372,788
Farm Remaining Season Days	108
Farm Expenses Per Days	$229,982
Farm Estimated Expenses	$24,838,056
Estimated Season Expenses	$107,210,844
Season Salary Cap	$85,449,000
Estimate Under Maximum Salary Cap of $87,500,000	$2,051,000
Estimate Over Minimum Salary Cap of $0	$85,449,000
Current Bank Account	$101,131,384
Projected Bank Account	$19,095,960

Pro Players Salaries
Alexander Ovechkin	$12,343,000 (2)
Nicklas Backstrom	$11,905,000 (2)
Devin Setoguchi	$9,673,000 (2)
Jamie Benn	$9,283,000 (2)
P.K. Subban	$7,967,000 (1)
Lars Eller	$6,755,000 (3)
Eric Gelinas	$4,189,000 (4)
Rasmus Ristolainen	$4,096,000 (1)
Anders Lee	$3,331,000 (4)
John Gaudreau	$3,094,000 (1)
Matthew Hackett	$2,727,000 (3)
Damon Severson	$1,825,000 (3)
Zach Hyman	$1,657,000 (4)
Lucas Lessio	$1,294,000 (2)
Josh Anderson	$1,269,000 (2)
Tristan Jarry	$916,000 (1)
Alexander Kerfoot	$913,000 (3)
Erik Foley	$791,000 (2)
Mike Reilly	$758,000 (3)
Brandon Davidson	$663,000 (1)
Total Pro Players	20
Salary Commitment
Year 2029 : $85,449,000
Year 2030 : $68,547,000
Year 2031 : $21,906,000
Year 2032 : $9,177,000
Salary Average Commitment
Year 2029 : $57,446,000
Year 2030 : $45,890,000
Year 2031 : $11,052,000
Year 2032 : $1,500,000
Salary Cap with 1 Way Contract
Year 2029 : $85,449,000
Year 2030 : $68,713,000
Year 2031 : $22,155,000
Year 2032 : $9,177,000

Farm Players Salaries
Andrew Copp	$3,000,000 (4)
Marcus Foligno	$1,000,000 (3)
Kris Versteeg	$950,000 (1)
Steffen Soberg	$910,000 (3)
Alex Hutchings	$875,000 (1)
Dylan Samberg	$852,000 (4)
Hudson Elynuik	$842,000 (3)
Antoine Morand	$800,000 (1)
Dmitri Semykin	$800,000 (3)
Jesper Pettersson	$799,000 (3)
Jonah Gadjovich	$763,000 (4)
Andrew Nielsen	$758,000 (4)
Axel Jonsson-Fjallby	$737,000 (2)
Alexei Lipanov	$700,000 (1)
Jacob Ingham	$700,000 (2)
Simon Johansson	$700,000 (3)
Dylan Ferguson	$700,000 (1)
Eetu Tuulola	$680,000 (2)
Filip Helt	$675,000 (2)
Fredrik Larsson	$664,000 (2)
Alex Dostie	$661,000 (2)
Ty Ronning	$661,000 (2)
Dmytro Timashov	$656,000 (4)
Ladislav Smid	$635,000 (2)
Todd Burgess	$600,000 (2)
Aapeli Rasanen	$600,000 (2)
Alex Kannock-Leipert	$600,000 (2)
Patrik Virta	$600,000 (4)
Sebastian Repo	$600,000 (1)
Olle Lycksell	$600,000 (1)
Jacob Paquette	$600,000 (1)
Total Farm Players	31
Salary Commitment
Year 2029 : $24,718,000
Year 2030 : $18,893,000
Year 2031 : $11,680,000
Year 2032 : $6,629,000
Salary Average Commitment
Year 2029 : $24,084,000
Year 2030 : $18,259,000
Year 2031 : $9,966,000
Year 2032 : $5,000,000

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - $100 - 5,769 - 96.14%
Level 2:	5000 - $60 - 4,880 - 97.60%
Level 3:	2000 - $35 - 1,999 - 99.95%
Level 4:	4000 - $20 - 4,000 - 100.00%
Luxury :	1000 - $200 - 958 - 95.80%
Total Capacity :	18000
Income
Home Games Left	39
Average Attendance - %	17,606 - 97.81%
Average Income per Game	$617,728
Year to Date Revenue	$1,853,184
Expense
Pro Players Total Salaries	$62,764,000
Farm Players Total Salaries	$25,131,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$3,453,054
Farm Year To Date Expenses	$1,355,544
Pro Salary Cap To Date	$3,374,106
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$24,091,392
Pro Remaining Season Days	108
Pro Expenses Per Days	$563,719
Pro Estimated Expenses	$60,881,652
Farm Remaining Season Days	108
Farm Expenses Per Days	$233,605
Farm Estimated Expenses	$25,229,340
Estimated Season Expenses	$86,110,992
Season Salary Cap	$62,764,000
Estimate Under Maximum Salary Cap of $87,500,000	$24,736,000
Estimate Over Minimum Salary Cap of $0	$62,764,000
Current Bank Account	$81,112,812
Projected Bank Account	$19,093,212

Pro Players Salaries
Carey Price	$8,698,000 (4)
Jon Marchessault	$6,593,000 (3)
Gustav Nyquist	$4,091,000 (4)
Tyler Bozak	$4,000,000 (1)
Cody Ceci	$3,945,000 (2)
Niklas Hjalmarsson	$3,750,000 (1)
Patrick White	$3,500,000 (2)
Brendan Gallagher	$3,497,000 (2)
Mattias Ekholm	$3,272,000 (2)
Marco Scandella	$3,150,000 (3)
Brandon Pirri	$3,000,000 (1)
Oscar Lindberg	$3,000,000 (1)
Tomas Tatar	$2,903,000 (2)
Blake Coleman	$2,421,000 (4)
Nate Schmidt	$1,518,000 (3)
Scott Mayfield	$1,465,000 (1)
Logan MacMillan	$1,400,000 (2)
Zachary Fucale	$1,211,000 (1)
Jean-Gabriel Pageau	$750,000 (1)
Jared Staal	$600,000 (3)
Total Pro Players	20
Salary Commitment
Year 2029 : $62,764,000
Year 2030 : $41,817,000
Year 2031 : $21,634,000
Year 2032 : $11,504,000
Salary Average Commitment
Year 2029 : $48,298,000
Year 2030 : $32,437,000
Year 2031 : $21,439,000
Year 2032 : $1,000,000
Salary Cap with 1 Way Contract
Year 2029 : $62,764,000
Year 2030 : $45,588,000
Year 2031 : $27,071,000
Year 2032 : $15,210,000

Farm Players Salaries
Quinn Hughes	$1,250,000 (2)
Ilya Samsonov	$1,199,000 (1)
Filip Johansson	$1,000,000 (3)
Travis Konecny	$880,000 (1)
Marcus Hogberg	$854,000 (3)
Brandon Gignac	$850,000 (2)
Kasper Kotkansalo	$850,000 (2)
Kasper Bjorkqvist	$840,000 (2)
Otto Kivenmaki	$800,000 (2)
Mikael Hakkarainen	$800,000 (2)
Riley Tufte	$776,000 (2)
Igor Shvyrev	$775,000 (2)
Gabriel Gagne	$771,000 (1)
Kasperi Kapanen	$766,000 (3)
Jeremy Lauzon	$758,000 (1)
Dominic Turgeon	$758,000 (2)
Fredrik Olofsson	$755,000 (1)
Brandon Carlo	$750,000 (4)
Cole Fraser	$750,000 (2)
Filip Berglund	$750,000 (1)
Patrick Harper	$737,000 (3)
Tanner Kaspick	$725,000 (2)
Parker Wotherspoon	$716,000 (1)
Tyler Weiss	$700,000 (2)
Zach Fischer	$700,000 (1)
Brendan Lemieux	$684,000 (2)
Anton Lindholm	$682,000 (3)
Jeremy Davies	$682,000 (3)
Dylan Gambrell	$677,000 (3)
Jean-Christophe Beaudin	$673,000 (2)
Vincent Desharnais	$623,000 (2)
Antti Palojarvi	$600,000 (1)
Total Farm Players	32
Salary Commitment
Year 2029 : $25,131,000
Year 2030 : $17,665,000
Year 2031 : $5,916,000
Year 2032 : $750,000
Salary Average Commitment
Year 2029 : $26,330,000
Year 2030 : $18,928,000
Year 2031 : $6,243,000
Year 2032 : $750,000

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 - 3,723 - 82.73%
Luxury :	1000 - $275 - 800 - 80.00%
Total Capacity :	20000
Income
Home Games Left	39
Average Attendance - %	16,123 - 80.61%
Average Income per Game	$806,344
Year to Date Revenue	$2,419,032
Expense
Pro Players Total Salaries	$85,837,000
Farm Players Total Salaries	$35,619,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$4,621,122
Farm Year To Date Expenses	$1,953,156
Pro Salary Cap To Date	$4,542,174
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$31,447,416
Pro Remaining Season Days	108
Pro Expenses Per Days	$766,114
Pro Estimated Expenses	$82,740,312
Farm Remaining Season Days	108
Farm Expenses Per Days	$325,605
Farm Estimated Expenses	$35,165,340
Estimated Season Expenses	$117,905,652
Season Salary Cap	$85,837,000
Estimate Under Maximum Salary Cap of $87,500,000	$1,663,000
Estimate Over Minimum Salary Cap of $0	$85,837,000
Current Bank Account	$83,294,634
Projected Bank Account	($3,163,602)

Pro Players Salaries
Drew Doughty	$10,356,000 (3)
Sam Gagner	$8,551,000 (2)
Jonathan Toews	$8,544,000 (2)
T.J. Oshie	$8,182,000 (3)
Riley Nash	$6,695,000 (2)
Connor Hellebuyck	$5,835,000 (4)
Josh Godfrey	$4,888,000 (4)
Justin Faulk	$4,750,000 (2)
Mikko Koskinen	$4,485,000 (4)
Aleksander Barkov	$4,406,000 (1)
Timo Meier	$3,380,000 (4)
Alexander Ruuttu	$2,750,000 (4)
Casey Cizikas	$2,610,000 (4)
Martin Frk	$2,511,000 (2)
Curtis Hamilton	$2,383,000 (1)
Travis Sanheim	$872,000 (2)
Alex Iafallo	$806,000 (3)
Michael Frolik	$798,000 (2)
Matt Delahey	$773,000 (2)
Keegan Kanzig	$763,000 (4)
Kevin Labanc	$750,000 (2)
Shea Theodore	$749,000 (1)
Total Pro Players	22
Salary Commitment
Year 2029 : $85,837,000
Year 2030 : $78,152,000
Year 2031 : $43,849,000
Year 2032 : $24,711,000
Salary Average Commitment
Year 2029 : $55,621,000
Year 2030 : $50,977,000
Year 2031 : $23,192,000
Year 2032 : $5,750,000
Salary Cap with 1 Way Contract
Year 2029 : $85,837,000
Year 2030 : $78,299,000
Year 2031 : $44,055,000
Year 2032 : $24,711,000

Farm Players Salaries
Trevor Cann	$4,266,000 (1)
Lukas Jasek	$2,000,000 (2)
Casey Mittelstadt	$1,250,000 (1)
Laurent Dauphin	$1,222,000 (4)
Dominik Bokk	$1,000,000 (2)
Sean Durzi	$1,000,000 (3)
Olivier Rodrigue	$1,000,000 (3)
Niclas Almari	$944,000 (2)
Lukas Vejdemo	$924,000 (2)
Linus Soderstrom	$886,000 (2)
Matthew Spencer	$854,000 (1)
Anthony Duclair	$842,000 (1)
Michael Anderson	$825,000 (4)
Hunter Smith	$806,000 (3)
Kirill Ustimenko	$800,000 (1)
Filip Hallander	$800,000 (3)
Kirill Maksimov	$800,000 (1)
Jakub Lauko	$800,000 (2)
Josh Brook	$800,000 (1)
Conner Bleackley	$776,000 (2)
Dominik Masin	$773,000 (2)
Chad Krys	$767,000 (2)
Jaret Anderson-Dolan	$765,000 (4)
Kale Clague	$758,000 (2)
Mark Friedman	$753,000 (3)
Mike Amadio	$750,000 (3)
Warren Foegele	$748,000 (2)
Andreas Athanasiou	$741,000 (3)
Andreas Johnson	$724,000 (2)
Evan McGrath	$703,000 (2)
Curtis Douglas	$700,000 (3)
Alexander Green	$700,000 (2)
Linus Lindstrand Cronholm	$700,000 (2)
Mac Hollowell	$700,000 (3)
Graham Knott	$700,000 (1)
Anthony Richard	$700,000 (1)
Ryan Poehling	$694,000 (4)
Josh Winquist	$648,000 (4)
Total Farm Players	38
Salary Commitment
Year 2029 : $35,619,000
Year 2030 : $24,277,000
Year 2031 : $10,893,000
Year 2032 : $3,747,000
Salary Average Commitment
Year 2029 : $31,169,000
Year 2030 : $22,236,000
Year 2031 : $8,676,000
Year 2032 : $2,000,000

Nordiques

Arena Capacity - Ticket Price Attendance - %
Arena Name	Quebec Colisee
Level 1:	6000 - $100 - 5,911 - 98.52%
Level 2:	5000 - $60 - 4,910 - 98.20%
Level 3:	2000 - $35 - 1,889 - 94.45%
Level 4:	6000 - $20 - 5,463 - 91.04%
Luxury :	1000 - $200 - 931 - 93.10%
Total Capacity :	20000
Income
Home Games Left	40
Average Attendance - %	19,104 - 95.52%
Average Income per Game	$636,105
Year to Date Revenue	$1,272,210
Expense
Pro Players Total Salaries	$81,190,000
Farm Players Total Salaries	$29,522,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$4,341,141
Farm Year To Date Expenses	$1,632,738
Pro Salary Cap To Date	$4,262,193
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$25,444,200
Pro Remaining Season Days	108
Pro Expenses Per Days	$725,351
Pro Estimated Expenses	$78,337,908
Farm Remaining Season Days	108
Farm Expenses Per Days	$272,123
Farm Estimated Expenses	$29,389,284
Estimated Season Expenses	$107,727,192
Season Salary Cap	$81,190,000
Estimate Under Maximum Salary Cap of $87,500,000	$6,310,000
Estimate Over Minimum Salary Cap of $0	$81,190,000
Current Bank Account	$101,110,352
Projected Bank Account	$18,827,360

Pro Players Salaries
Brent Burns	$8,094,000 (1)
Mark Scheifele	$7,918,000 (3)
Frederik Andersen	$6,309,000 (2)
Brad Marchand	$6,163,000 (1)
Vincent Trocheck	$5,858,000 (1)
Andrey Pedan	$4,751,000 (4)
Brock Beukeboom	$4,668,000 (3)
Oscar Klefbom	$4,132,000 (4)
Adam Henrique	$4,128,000 (3)
Sami Vatanen	$3,761,000 (3)
William Nylander	$3,710,000 (3)
Jonathan Huberdeau	$3,590,000 (4)
Nikolaj Ehlers	$3,386,000 (2)
Frederik Gauthier	$3,297,000 (4)
David Pastrnak	$3,185,000 (2)
Brian Dumoulin	$2,500,000 (4)
Seth Jones	$1,280,000 (1)
Curtis McElhinney	$1,250,000 (4)
Mackenzie Blackwood	$999,000 (1)
Jordan Martinook	$755,000 (1)
Michael Ferland	$728,000 (2)
Seth Griffith	$728,000 (4)
Total Pro Players	22
Salary Commitment
Year 2029 : $81,190,000
Year 2030 : $56,443,000
Year 2031 : $42,034,000
Year 2032 : $20,248,000
Salary Average Commitment
Year 2029 : $41,778,000
Year 2030 : $29,896,000
Year 2031 : $22,708,000
Year 2032 : $6,250,000
Salary Cap with 1 Way Contract
Year 2029 : $81,190,000
Year 2030 : $58,041,000
Year 2031 : $44,433,000
Year 2032 : $20,248,000

Farm Players Salaries
Martin Necas	$1,250,000 (1)
Brady Tkachuk	$1,250,000 (3)
Akil Thomas	$1,250,000 (2)
Vitali Kravtsov	$1,250,000 (2)
Sean Kuraly	$1,250,000 (2)
Eric Comrie	$1,110,000 (4)
Jared McIssac	$1,000,000 (3)
Jack Skille	$1,000,000 (1)
Jesse Ylonen	$1,000,000 (2)
Urho Vaakanainen	$1,000,000 (1)
Joe Veleno	$1,000,000 (3)
Pierre-Olivier Joseph	$870,000 (4)
Vladimir Bobylev	$850,000 (3)
James Greenway	$842,000 (3)
Kirill Kaprizov	$821,000 (4)
Jesper Bratt	$808,000 (3)
Cole Fonstand	$800,000 (3)
Keith Petruzzelli	$800,000 (1)
Luke Martin	$800,000 (1)
Jack Glover	$799,000 (1)
Brandon Tanev	$796,000 (1)
Tyler Graovac	$788,000 (3)
Brandon Montour	$762,000 (1)
Mason Geertsen	$755,000 (4)
Connor Carrick	$750,000 (1)
Max Jones	$750,000 (3)
Dominic Toninato	$750,000 (1)
Cliff Pu	$749,000 (2)
Nicolas Roy	$748,000 (1)
Kyle Clifford	$742,000 (1)
Bogdan Yakimov	$742,000 (2)
Matthew Highmore	$740,000 (3)
Michael Callahan	$700,000 (3)
Total Farm Players	33
Salary Commitment
Year 2029 : $29,522,000
Year 2030 : $19,325,000
Year 2031 : $13,084,000
Year 2032 : $3,556,000
Salary Average Commitment
Year 2029 : $29,025,000
Year 2030 : $18,630,000
Year 2031 : $12,180,000
Year 2032 : $2,000,000

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	HSBC Arena
Level 1:	6000 - $100 - 5,303 - 88.38%
Level 2:	5000 - $60 - 4,798 - 95.95%
Level 3:	2000 - $35 - 1,983 - 99.13%
Level 4:	6000 - $20 - 5,308 - 88.46%
Luxury :	1000 - $200 - 930 - 93.00%
Total Capacity :	20000
Income
Home Games Left	40
Average Attendance - %	18,320 - 91.60%
Average Income per Game	$601,616
Year to Date Revenue	$1,203,231
Expense
Pro Players Total Salaries	$84,054,000
Farm Players Total Salaries	$29,654,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$4,550,535
Farm Year To Date Expenses	$1,591,991
Pro Salary Cap To Date	$4,471,587
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$24,064,620
Pro Remaining Season Days	108
Pro Expenses Per Days	$750,474
Pro Estimated Expenses	$81,051,192
Farm Remaining Season Days	108
Farm Expenses Per Days	$273,281
Farm Estimated Expenses	$29,514,348
Estimated Season Expenses	$110,565,540
Season Salary Cap	$84,054,000
Estimate Under Maximum Salary Cap of $87,500,000	$3,446,000
Estimate Over Minimum Salary Cap of $0	$84,054,000
Current Bank Account	$82,154,502
Projected Bank Account	($4,346,418)

Pro Players Salaries
John Tavares	$8,613,000 (1)
Marc-Edouard Vlasic	$8,008,000 (2)
Mikkel Boedker	$7,136,000 (3)
Max Pacioretty	$6,879,000 (3)
John Carlson	$6,380,000 (1)
Nikita Kucherov	$6,096,000 (1)
Tyler Toffoli	$4,922,000 (2)
Matthew Murray	$4,641,000 (2)
Elias Lindholm	$4,577,000 (2)
Zach Werenski	$4,109,000 (1)
Matthew Tkachuk	$3,765,000 (3)
Kevin Hayes	$3,250,000 (1)
Andre Burakovsky	$3,093,000 (4)
Ryan Murray	$2,354,000 (3)
Brock McGinn	$2,083,000 (2)
Will Butcher	$1,952,000 (3)
Clayton Keller	$1,573,000 (2)
Benjamin Gallacher	$1,350,000 (1)
Emil Bemstrom	$1,310,000 (3)
Haydn Fleury	$1,119,000 (2)
Laurent Brossoit	$844,000 (2)
Total Pro Players	21
Salary Commitment
Year 2029 : $84,054,000
Year 2030 : $53,448,000
Year 2031 : $25,462,000
Year 2032 : $3,093,000
Salary Average Commitment
Year 2029 : $50,333,000
Year 2030 : $30,989,000
Year 2031 : $15,512,000
Year 2032 : $500,000
Salary Cap with 1 Way Contract
Year 2029 : $84,054,000
Year 2030 : $54,256,000
Year 2031 : $26,489,000
Year 2032 : $3,093,000

Farm Players Salaries
Alex Nedeljkovic	$2,568,000 (2)
MacKenzie Weegar	$2,000,000 (1)
Lukas Sedlak	$1,406,000 (1)
Aleksi Saarela	$1,383,000 (2)
Jesper Boqvist	$1,250,000 (1)
Oliver Wahlstrom	$1,250,000 (2)
Nicolas Hague	$1,250,000 (1)
Cayden Primeau	$1,218,000 (3)
Sam Steel	$1,052,000 (1)
William Lockwood	$1,039,000 (1)
Jake Walman	$1,031,000 (1)
Taylor Raddysh	$1,030,000 (1)
Timothy Liljegren	$1,014,000 (3)
Simon Karlsson	$1,002,000 (1)
Daniil Tarasov	$1,000,000 (1)
Calen Addison	$1,000,000 (2)
Tyler Madden	$1,000,000 (3)
Benoit-Olivier Groulx	$1,000,000 (3)
Dominik Kubalik	$978,000 (2)
Stelio Mattheos	$977,000 (3)
Michael McLeod	$926,000 (2)
Miles Gendron	$890,000 (1)
Jake DeBrusk	$887,000 (1)
Jordan Kyrou	$853,000 (2)
Liam Kirk	$850,000 (2)
Maxwell Gildon	$800,000 (1)
Total Farm Players	26
Salary Commitment
Year 2029 : $29,654,000
Year 2030 : $15,017,000
Year 2031 : $5,209,000
Year 2032 : $0
Salary Average Commitment
Year 2029 : $23,534,000
Year 2030 : $10,600,000
Year 2031 : $3,500,000
Year 2032 : $0

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Place
Level 1:	6000 - $100 - 5,462 - 91.04%
Level 2:	5000 - $60 - 4,691 - 93.82%
Level 3:	2000 - $35 - 1,954 - 97.70%
Level 4:	6000 - $20 - 5,111 - 85.18%
Luxury :	1000 - $200 - 940 - 93.97%
Total Capacity :	20000
Income
Home Games Left	39
Average Attendance - %	18,158 - 90.79%
Average Income per Game	$604,981
Year to Date Revenue	$1,814,942
Expense
Pro Players Total Salaries	$85,696,000
Farm Players Total Salaries	$46,577,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$4,562,770
Farm Year To Date Expenses	$2,554,456
Pro Salary Cap To Date	$4,483,822
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$23,594,246
Pro Remaining Season Days	108
Pro Expenses Per Days	$764,877
Pro Estimated Expenses	$82,606,716
Farm Remaining Season Days	108
Farm Expenses Per Days	$421,728
Farm Estimated Expenses	$45,546,624
Estimated Season Expenses	$128,153,340
Season Salary Cap	$85,696,000
Estimate Under Maximum Salary Cap of $87,500,000	$1,804,000
Estimate Over Minimum Salary Cap of $0	$85,696,000
Current Bank Account	$43,324,064
Projected Bank Account	($61,235,030)

Pro Players Salaries
David Perron	$9,500,000 (2)
Derick Brassard	$9,272,000 (2)
Cody Hodgson	$7,638,000 (2)
Tyler Seguin	$7,621,000 (3)
Joshua Bailey	$7,217,000 (3)
Colten Teubert	$6,939,000 (3)
Cameron Talbot	$6,000,000 (2)
Derrick Pouliot	$4,685,000 (3)
Griffin Reinhart	$4,424,000 (3)
Nathan Beaulieu	$4,407,000 (4)
Jerome Gauthier-Leduc	$4,094,000 (3)
Scott Darling	$2,848,000 (1)
Ryan Pulock	$2,275,000 (3)
Evgenii Dadonov	$1,867,000 (4)
Mattas Janmark-Nylen	$1,027,000 (1)
Nicklas Jensen	$950,000 (2)
Toni Rajala	$939,000 (2)
Kyle Connor	$867,000 (4)
Anthony Mantha	$813,000 (1)
Anthony DeAngelo	$781,000 (3)
Pavel Zacha	$777,000 (1)
John Draeger	$755,000 (4)
Total Pro Players	22
Salary Commitment
Year 2029 : $85,696,000
Year 2030 : $80,126,000
Year 2031 : $45,932,000
Year 2032 : $7,896,000
Salary Average Commitment
Year 2029 : $63,407,000
Year 2030 : $58,175,000
Year 2031 : $29,392,000
Year 2032 : $2,000,000
Salary Cap with 1 Way Contract
Year 2029 : $85,696,000
Year 2030 : $80,231,000
Year 2031 : $45,932,000
Year 2032 : $7,896,000

Farm Players Salaries
Vladimir Sobotka	$3,000,000 (2)
Jonas Gustavsson	$3,000,000 (2)
Robbie Russo	$3,000,000 (2)
Ondrej Roman	$3,000,000 (2)
Seth Ambroz	$3,000,000 (2)
Matt Read	$2,500,000 (1)
Bill Arnold	$2,500,000 (1)
Jakub Kovar	$2,300,000 (2)
Anthony Stolarz	$2,194,000 (1)
Josh A. Anderson	$2,000,000 (2)
Jake Oettinger	$1,250,000 (1)
Filip Zadina	$1,250,000 (3)
Thatcher Demko	$1,035,000 (3)
Kristian Vesalainen	$1,000,000 (1)
Kirill Marchenko	$1,000,000 (2)
Denis Gurianov	$868,000 (1)
Michael McNiven	$833,000 (3)
Jordan Harris	$800,000 (2)
Bulat Shafigullin	$800,000 (3)
Sonny Milano	$776,000 (3)
Tarmo Reunanen	$757,000 (3)
Casey Fitzgerald	$756,000 (3)
Linus Nassen	$754,000 (2)
Carter Verhaeghe	$753,000 (1)
Kyle Wood	$749,000 (3)
Fredrik Karlstrom	$749,000 (3)
Niko Mikkola	$738,000 (4)
Graham McPhee	$703,000 (2)
Xavier Bernard	$700,000 (3)
Scott Reedy	$700,000 (1)
Nicklaus Perbix	$664,000 (4)
Cameron Hughes	$648,000 (4)
Nicklas Bergfors	$600,000 (3)
Daniel Bukac	$600,000 (1)
Benton Maass	$600,000 (1)
Total Farm Players	35
Salary Commitment
Year 2029 : $46,577,000
Year 2030 : $33,612,000
Year 2031 : $11,055,000
Year 2032 : $2,050,000
Salary Average Commitment
Year 2029 : $45,721,000
Year 2030 : $33,811,000
Year 2031 : $11,311,000
Year 2032 : $1,500,000

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6000 - $100 - 5,684 - 94.73%
Level 2:	5000 - $60 - 4,999 - 99.99%
Level 3:	2000 - $35 - 1,883 - 94.13%
Level 4:	6000 - $20 - 5,042 - 84.04%
Luxury :	1000 - $200 - 937 - 93.67%
Total Capacity :	20000
Income
Home Games Left	39
Average Attendance - %	18,545 - 92.73%
Average Income per Game	$623,441
Year to Date Revenue	$1,870,323
Expense
Pro Players Total Salaries	$86,168,000
Farm Players Total Salaries	$32,443,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$4,614,108
Farm Year To Date Expenses	$1,786,476
Pro Salary Cap To Date	$4,535,160
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$24,314,199
Pro Remaining Season Days	108
Pro Expenses Per Days	$769,018
Pro Estimated Expenses	$83,053,944
Farm Remaining Season Days	108
Farm Expenses Per Days	$297,746
Farm Estimated Expenses	$32,156,568
Estimated Season Expenses	$115,210,512
Season Salary Cap	$86,168,000
Estimate Under Maximum Salary Cap of $87,500,000	$1,332,000
Estimate Over Minimum Salary Cap of $0	$86,168,000
Current Bank Account	$106,951,355
Projected Bank Account	$16,055,042

Pro Players Salaries
Tyler Myers	$9,009,000 (3)
Milan Lucic	$8,119,000 (2)
Michael Del Zotto	$7,130,000 (4)
Connor McDavid	$7,023,000 (4)
Artemi Panarin	$6,929,000 (1)
Jeff Skinner	$6,665,000 (2)
John Gibson	$6,467,000 (4)
Ryan Nugent-Hopkins	$5,936,000 (4)
Sean Monahan	$5,009,000 (1)
Gabriel Landeskog	$3,988,000 (1)
Bryan Rust	$2,863,000 (3)
Andrej Sekera	$2,707,000 (3)
Philip Samuelsson	$2,500,000 (1)
Tyler Bunz	$2,105,000 (3)
Connor Murphy	$2,083,000 (1)
Michal Repik	$1,900,000 (3)
Jared Knight	$1,900,000 (3)
Sean Lorenz	$1,492,000 (4)
Christopher Tanev	$856,000 (4)
Connor Chatham	$768,000 (4)
Connor Brown	$719,000 (3)
Total Pro Players	21
Salary Commitment
Year 2029 : $86,168,000
Year 2030 : $65,659,000
Year 2031 : $50,875,000
Year 2032 : $29,672,000
Salary Average Commitment
Year 2029 : $54,541,700
Year 2030 : $32,445,000
Year 2031 : $22,567,000
Year 2032 : $3,500,000
Salary Cap with 1 Way Contract
Year 2029 : $86,168,000
Year 2030 : $65,659,000
Year 2031 : $50,875,000
Year 2032 : $29,672,000

Farm Players Salaries
Samu Perhonen	$2,000,000 (1)
Nick Magyar	$2,000,000 (3)
Marko Dano	$2,000,000 (2)
Dennis Yan	$1,500,000 (2)
Noah Dobson	$1,250,000 (3)
Brandon Halverson	$1,100,000 (1)
Evan Barratt	$1,000,000 (1)
Conor Timmins	$1,000,000 (1)
Brent Gates	$950,000 (1)
Juuso Puustinen	$920,000 (1)
Jackson Houck	$900,000 (1)
Tomas Kubalik	$900,000 (1)
Tyler Parsons	$895,000 (3)
Tanner Richard	$888,000 (3)
Ryan Collins	$850,000 (1)
Brendan Warren	$850,000 (1)
Daniel Sprong	$848,000 (1)
Linus Arnesson	$812,000 (1)
Jakub Skarek	$800,000 (3)
Maxime Fortier	$800,000 (1)
Chase Priskie	$769,000 (2)
Will Borgen	$758,000 (1)
Miikka Salomaki	$757,000 (1)
Martins Dzierkals	$755,000 (1)
Nick Baptiste	$753,000 (4)
Nick Shore	$749,000 (3)
Alexey Toropchenko	$747,000 (4)
Dylan Labbe	$744,000 (3)
Ronald Boyd	$728,000 (4)
Peter Diliberatore	$700,000 (3)
Paul Cotter	$700,000 (2)
Pontus Holmberg	$700,000 (3)
Pavel Shen	$700,000 (3)
Nicolas Petan	$620,000 (4)
Total Farm Players	34
Salary Commitment
Year 2029 : $32,443,000
Year 2030 : $17,243,000
Year 2031 : $12,274,000
Year 2032 : $2,848,000
Salary Average Commitment
Year 2029 : $38,479,000
Year 2030 : $15,400,000
Year 2031 : $10,600,000
Year 2032 : $2,000,000

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wachovia Center
Level 1:	6000 - $100 - 5,863 - 97.71%
Level 2:	5000 - $60 - 4,766 - 95.31%
Level 3:	2000 - $35 - 1,901 - 95.03%
Level 4:	6000 - $20 - 5,338 - 88.97%
Luxury :	1000 - $200 - 968 - 96.75%
Total Capacity :	20000
Income
Home Games Left	40
Average Attendance - %	18,834 - 94.17%
Average Income per Game	$631,868
Year to Date Revenue	$1,263,736
Expense
Pro Players Total Salaries	$85,258,000
Farm Players Total Salaries	$44,102,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$4,566,210
Farm Year To Date Expenses	$2,400,108
Pro Salary Cap To Date	$4,052,526
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$25,274,720
Pro Remaining Season Days	108
Pro Expenses Per Days	$761,035
Pro Estimated Expenses	$82,191,780
Farm Remaining Season Days	108
Farm Expenses Per Days	$400,018
Farm Estimated Expenses	$43,201,944
Estimated Season Expenses	$125,393,724
Season Salary Cap	$76,998,000
Estimate Under Maximum Salary Cap of $87,500,000	$10,502,000
Estimate Over Minimum Salary Cap of $0	$76,998,000
Current Bank Account	$11,138,625
Projected Bank Account	($88,980,379)

Pro Players Salaries
Kyle Beach	$8,683,000 (2)
David Backes (Out of Payroll)	$8,260,000 (3)
Jaden Schwartz	$7,211,000 (3)
Dustin Brown	$7,000,000 (2)
Jake Allen	$6,961,000 (3)
Michael Ratchuk	$6,014,000 (4)
Brett Connolly	$5,909,000 (3)
Bradley Ross	$5,500,000 (2)
Patric Hornqvist	$4,750,000 (2)
Alexander Radulov	$4,364,000 (1)
Jonathan Merrill	$3,929,000 (2)
Philippe Paradis	$3,750,000 (4)
Daniel Girardi	$3,000,000 (2)
Colin Miller	$2,273,000 (2)
Jordan Schmaltz	$2,000,000 (2)
Lukas Sutter	$1,500,000 (4)
Mike Winther	$1,500,000 (4)
Jeremy Helvig	$950,000 (3)
Marcus Pettersson	$871,000 (3)
Deven Sideroff	$833,000 (1)
Total Pro Players	20
Salary Commitment
Year 2029 : $85,258,000
Year 2030 : $78,359,000
Year 2031 : $41,028,000
Year 2032 : $12,764,000
Salary Average Commitment
Year 2029 : $66,067,000
Year 2030 : $64,526,000
Year 2031 : $32,924,000
Year 2032 : $7,250,000
Salary Cap with 1 Way Contract
Year 2029 : $85,258,000
Year 2030 : $80,061,000
Year 2031 : $42,926,000
Year 2032 : $12,764,000

Farm Players Salaries
Jens Looke	$2,500,000 (3)
Noah Rod	$2,000,000 (2)
Mark Visentin	$2,000,000 (3)
Henrik Samuelsson	$2,000,000 (1)
Joey Anderson	$2,000,000 (2)
Alexander Khokhlachev	$1,810,000 (4)
Brett Murray	$1,750,000 (3)
Pascal Leclaire	$1,650,000 (1)
Tyler Motte	$1,500,000 (3)
Shane Gersich	$1,500,000 (3)
Connor Hall	$1,500,000 (3)
Brett Pollock	$1,500,000 (2)
Tom McCollum	$1,400,000 (1)
Kris Chucko	$1,300,000 (1)
Ryan O'Marra	$1,250,000 (1)
Jake Evans	$1,250,000 (2)
Miroslav Svoboda	$1,100,000 (3)
Vaclav Karabacek	$842,000 (4)
Juho Lammikko	$839,000 (2)
Alex Peters	$838,000 (2)
Michael Downing	$830,000 (2)
Ben Harpur	$826,000 (1)
Jason Wilson	$816,000 (1)
Rob O'Gara	$813,000 (3)
Ty Emberson	$800,000 (2)
Jimmy Schuldt	$800,000 (1)
Cameron Hillis	$800,000 (3)
Adam Ginning	$800,000 (3)
Filip Westerlund	$800,000 (1)
Nikita Gusev	$780,000 (1)
Samuel Kurker	$762,000 (3)
Denis Malgin	$746,000 (1)
Samuel Houde	$700,000 (2)
Filip Kral	$700,000 (2)
Malte Setkov	$700,000 (1)
John St Ivany	$700,000 (3)
David Noel	$600,000 (1)
Michael Pezzetta	$600,000 (3)
Total Farm Players	38
Salary Commitment
Year 2029 : $44,102,000
Year 2030 : $30,434,000
Year 2031 : $18,977,000
Year 2032 : $2,652,000
Salary Average Commitment
Year 2029 : $44,755,000
Year 2030 : $30,708,000
Year 2031 : $18,360,000
Year 2032 : $1,000,000

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Tampa Bay Times Forum
Level 1:	6000 - $100 - 5,504 - 91.74%
Level 2:	5000 - $60 - 4,789 - 95.78%
Level 3:	2000 - $35 - 1,940 - 97.02%
Level 4:	4000 - $20 - 4,000 - 100.00%
Luxury :	1000 - $200 - 958 - 95.77%
Total Capacity :	18000
Income
Home Games Left	39
Average Attendance - %	17,191 - 95.51%
Average Income per Game	$600,381
Year to Date Revenue	$1,801,144
Expense
Pro Players Total Salaries	$84,962,000
Farm Players Total Salaries	$31,798,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$4,550,634
Farm Year To Date Expenses	$1,752,528
Pro Salary Cap To Date	$4,471,686
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$23,414,872
Pro Remaining Season Days	108
Pro Expenses Per Days	$758,439
Pro Estimated Expenses	$81,911,412
Farm Remaining Season Days	108
Farm Expenses Per Days	$292,088
Farm Estimated Expenses	$31,545,504
Estimated Season Expenses	$113,456,916
Season Salary Cap	$84,962,000
Estimate Under Maximum Salary Cap of $87,500,000	$2,538,000
Estimate Over Minimum Salary Cap of $0	$84,962,000
Current Bank Account	$44,222,111
Projected Bank Account	($45,819,933)

Pro Players Salaries
Shea Weber	$10,301,000 (3)
Leon Draisaitl	$7,511,000 (2)
Derek Stepan	$7,475,000 (3)
Derek Roy	$6,833,000 (1)
Tuukka Rask	$6,290,000 (1)
Hampus Lindholm	$5,851,000 (3)
Rickard Rakell	$5,275,000 (1)
Vyacheslav Voinov	$5,000,000 (1)
Mark Stone	$4,992,000 (3)
Tyler Ennis	$3,750,000 (2)
Peter Holland	$3,115,000 (1)
Ryan Murphy	$2,681,000 (1)
Michael Lee	$2,600,000 (4)
Paul Byron	$2,400,000 (3)
Samuel Morin	$2,336,000 (4)
Danny Dekeyser	$2,184,000 (4)
Adam Janosik	$1,500,000 (3)
Phillip Danault	$1,263,000 (3)
Cody Eakin	$1,250,000 (2)
Kale Kessy	$832,000 (2)
Garrett Noonan	$773,000 (4)
Cal Clutterbuck	$750,000 (1)
Total Pro Players	22
Salary Commitment
Year 2029 : $84,962,000
Year 2030 : $54,954,000
Year 2031 : $41,502,000
Year 2032 : $7,720,000
Salary Average Commitment
Year 2029 : $69,110,000
Year 2030 : $41,636,000
Year 2031 : $32,196,000
Year 2032 : $4,100,000
Salary Cap with 1 Way Contract
Year 2029 : $84,962,000
Year 2030 : $55,018,000
Year 2031 : $41,675,000
Year 2032 : $7,893,000

Farm Players Salaries
Niklas Svedberg	$3,000,000 (1)
Jonathan Dahlen	$2,500,000 (3)
Dylan Wells	$1,500,000 (2)
Justin Daniels	$1,500,000 (1)
Martin Kaut	$1,250,000 (3)
Eeli Tolvanen	$1,250,000 (1)
Kailer Yamamoto	$1,250,000 (1)
Ryan McLeod	$1,250,000 (3)
Alexander Romanov	$1,250,000 (3)
Kevin Bahl	$1,000,000 (2)
Sondre Olden	$1,000,000 (1)
Riley Sheen	$1,000,000 (1)
Jakob Chychrun	$926,000 (2)
Cedric Paquette	$900,000 (2)
Michael Dal Colle	$877,000 (2)
Julius Honka	$844,000 (3)
Jujhar Khaira	$834,000 (2)
Kerby Rychel	$830,000 (4)
Jesper Eliasson	$800,000 (3)
Dmitri Samorukov	$800,000 (1)
Jesse Puljujarvi	$789,000 (3)
Joshua Norris	$783,000 (4)
Dennis Cholowski	$779,000 (3)
Roope Hintz	$764,000 (4)
Dillon Simpson	$747,000 (4)
Oskar Sundqvist	$746,000 (3)
Caleb Jones	$736,000 (4)
Joel Eriksson-Ek	$693,000 (1)
Ethan Bear	$600,000 (1)
Vitek Vanecek	$600,000 (2)
Total Farm Players	30
Salary Commitment
Year 2029 : $31,798,000
Year 2030 : $20,551,000
Year 2031 : $13,838,000
Year 2032 : $3,860,000
Salary Average Commitment
Year 2029 : $32,297,000
Year 2030 : $20,247,000
Year 2031 : $13,432,000
Year 2032 : $2,500,000

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Mellon Arena
Level 1:	6000 - $100 - 5,706 - 95.09%
Level 2:	5000 - $60 - 4,475 - 89.51%
Level 3:	2000 - $35 - 1,949 - 97.45%
Level 4:	6000 - $20 - 5,332 - 88.87%
Luxury :	1000 - $200 - 903 - 90.30%
Total Capacity :	20000
Income
Home Games Left	39
Average Attendance - %	18,365 - 91.83%
Average Income per Game	$609,220
Year to Date Revenue	$1,827,659
Expense
Pro Players Total Salaries	$87,193,000
Farm Players Total Salaries	$37,816,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$4,668,054
Farm Year To Date Expenses	$2,069,262
Pro Salary Cap To Date	$4,589,106
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$23,759,567
Pro Remaining Season Days	108
Pro Expenses Per Days	$778,009
Pro Estimated Expenses	$84,024,972
Farm Remaining Season Days	108
Farm Expenses Per Days	$344,877
Farm Estimated Expenses	$37,246,716
Estimated Season Expenses	$121,271,688
Season Salary Cap	$87,193,000
Estimate Under Maximum Salary Cap of $87,500,000	$307,000
Estimate Over Minimum Salary Cap of $0	$87,193,000
Current Bank Account	$25,965,218
Projected Bank Account	($71,546,903)

Pro Players Salaries
Evgeni Malkin	$11,216,000 (2)
Jeff Carter	$10,157,000 (3)
Jakub Voracek	$8,513,000 (4)
Alexander Burmistrov	$7,635,000 (3)
Brett MacLean	$6,889,000 (3)
Beau Bennett	$5,794,000 (3)
Semen Varlamov	$5,708,000 (3)
Cam Fowler	$5,602,000 (3)
Alex Pietrangelo	$5,354,000 (3)
Jared Spurgeon	$5,288,000 (1)
Sam Bennett	$3,430,000 (3)
Brett Pesce	$2,846,000 (1)
Dylan Strome	$2,352,000 (4)
Slater Koekkoek	$1,500,000 (3)
Jake Paterson	$1,152,000 (4)
Samuel Girard	$849,000 (2)
Anthony Cirelli	$839,000 (1)
Robby Fabbri	$780,000 (2)
Danton Heinen	$689,000 (3)
Igor Makarov	$600,000 (4)
Total Pro Players	20
Salary Commitment
Year 2029 : $87,193,000
Year 2030 : $78,134,000
Year 2031 : $65,375,000
Year 2032 : $12,617,000
Salary Average Commitment
Year 2029 : $63,017,000
Year 2030 : $58,453,000
Year 2031 : $45,839,000
Year 2032 : $2,000,000
Salary Cap with 1 Way Contract
Year 2029 : $87,193,000
Year 2030 : $78,220,000
Year 2031 : $65,375,000
Year 2032 : $12,617,000

Farm Players Salaries
Adam Morrison	$4,391,000 (2)
Charlie McAvoy	$2,283,000 (3)
J-F Berube	$1,940,000 (1)
Luca Caputi	$1,396,000 (2)
Joshua Leivo	$1,281,000 (1)
Nikolay Goldobin	$1,238,000 (2)
Henri Kiviaho	$1,200,000 (2)
Ilya Sorokin	$1,093,000 (3)
Daniel Rahimi	$1,047,000 (1)
Arvid Holm	$972,000 (4)
Evgeny Svechnikov	$952,000 (3)
Andreas Englund	$895,000 (3)
Zach Aston Reese	$889,000 (4)
Gabriel Vilardi	$872,000 (4)
Tyson Jost	$872,000 (3)
Nikita Scherbak	$858,000 (3)
Rasmus Asplund	$854,000 (2)
Alex Formenton	$848,000 (4)
Antoine Bibeau	$833,000 (1)
Sebastian J. Aho	$812,000 (4)
Jakob Stukel	$810,000 (3)
Louis Belpedio	$777,000 (3)
Brett Howden	$771,000 (2)
Michael Bunting	$769,000 (2)
Jack Dougherty	$761,000 (2)
Carl Grundstrom	$754,000 (2)
Sven Andrighetto	$750,000 (1)
Dominik Simon	$736,000 (4)
Alex Lepkowski	$731,000 (4)
Mark Adams	$722,000 (4)
Artyom Manukyan	$700,000 (3)
Ben Gleason	$700,000 (1)
Ian White	$691,000 (4)
Gustav Olofsson	$677,000 (1)
Filip Chlapik	$677,000 (1)
Victor Berglund	$664,000 (4)
Kaden Fulcher	$600,000 (1)
Total Farm Players	37
Salary Commitment
Year 2029 : $37,816,000
Year 2030 : $28,200,000
Year 2031 : $15,769,000
Year 2032 : $7,613,000
Salary Average Commitment
Year 2029 : $25,921,500
Year 2030 : $20,145,500
Year 2031 : $12,602,000
Year 2032 : $4,000,000

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6000 - $100 - 5,729 - 95.48%
Level 2:	5000 - $60 - 4,917 - 98.33%
Level 3:	2000 - $35 - 1,794 - 89.68%
Level 4:	6000 - $20 - 5,238 - 87.29%
Luxury :	1000 - $200 - 992 - 99.23%
Total Capacity :	20000
Income
Home Games Left	39
Average Attendance - %	18,669 - 93.35%
Average Income per Game	$629,288
Year to Date Revenue	$1,887,864
Expense
Pro Players Total Salaries	$78,099,000
Farm Players Total Salaries	$38,037,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$4,220,124
Farm Year To Date Expenses	$2,050,194
Pro Salary Cap To Date	$4,141,176
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$24,542,232
Pro Remaining Season Days	108
Pro Expenses Per Days	$698,237
Pro Estimated Expenses	$75,409,596
Farm Remaining Season Days	108
Farm Expenses Per Days	$346,816
Farm Estimated Expenses	$37,456,128
Estimated Season Expenses	$112,865,724
Season Salary Cap	$78,099,000
Estimate Under Maximum Salary Cap of $87,500,000	$9,401,000
Estimate Over Minimum Salary Cap of $0	$78,099,000
Current Bank Account	$19,116,011
Projected Bank Account	($69,207,481)

Pro Players Salaries
Sidney Crosby	$12,529,000 (1)
Mike Richards	$10,627,000 (2)
Ryan O'Reilly	$7,994,000 (2)
Devan Dubnyk	$6,372,000 (4)
Mark Giordano	$5,332,000 (3)
Mark Jankowski	$4,939,000 (2)
Christian Ehrhoff	$4,772,000 (1)
Michal Neuvirth	$3,891,000 (3)
Sebastian Wannstrom	$3,401,000 (3)
Michael Matheson	$2,000,000 (1)
Noah Hanifin	$1,942,000 (4)
Sam Reinhart	$1,935,000 (3)
Josh Morrissey	$1,851,000 (4)
Ryan Spooner	$1,750,000 (2)
Kyle Cumiskey	$1,626,000 (3)
Mikko Rantanen	$1,306,000 (1)
Keven Veilleux	$1,243,000 (1)
Anthony Camara	$1,201,000 (3)
Pavel Buchnevich	$854,000 (4)
MacKenzie MacEachern	$853,000 (2)
Pavel Kraskovsky	$850,000 (4)
Anton Klementyev	$831,000 (3)
Total Pro Players	22
Salary Commitment
Year 2029 : $78,099,000
Year 2030 : $56,249,000
Year 2031 : $30,086,000
Year 2032 : $11,869,000
Salary Average Commitment
Year 2029 : $58,533,000
Year 2030 : $41,162,000
Year 2031 : $20,255,000
Year 2032 : $2,850,000
Salary Cap with 1 Way Contract
Year 2029 : $78,099,000
Year 2030 : $56,249,000
Year 2031 : $30,086,000
Year 2032 : $11,869,000

Farm Players Salaries
Joel Gistedt	$2,500,000 (3)
Mitchell Moroz	$2,000,000 (1)
Dustin Tokarski	$2,000,000 (1)
David Toews	$2,000,000 (1)
Patrick Sieloff	$2,000,000 (1)
Barrett Hayton	$1,250,000 (2)
Ty Smith	$1,250,000 (2)
Scott Perunovich	$1,250,000 (2)
Morgan Klimchuk	$1,056,000 (2)
Aleksi Heponiemi	$1,000,000 (1)
Isac Lundestrom	$1,000,000 (2)
Oskar Steen	$1,000,000 (2)
Jan Jenik	$1,000,000 (2)
Seth Helgeson	$1,000,000 (2)
Joseph Woll	$971,000 (3)
Lias Andersson	$966,000 (4)
Morgan Frost	$947,000 (4)
Jacob Larsson	$941,000 (4)
Ian Mitchell	$934,000 (4)
Justin Sefton	$931,000 (1)
Conor Garland	$903,000 (4)
Dane Fox	$895,000 (1)
Alexander Chmelevski	$886,000 (4)
Dillon Dube	$848,000 (3)
Boris Katchouk	$845,000 (3)
Rinat Valiev	$842,000 (3)
Drake Batherson	$822,000 (4)
Lukas Dostal	$800,000 (2)
Jacob Peterson	$800,000 (1)
John Hayden	$758,000 (1)
Chris Calnan	$750,000 (2)
Jakob Stenqvist	$750,000 (4)
Joonas Donskoi	$742,000 (2)
Matt Kennedy	$700,000 (1)
Magus Chrona	$700,000 (3)
Total Farm Players	35
Salary Commitment
Year 2029 : $38,037,000
Year 2030 : $24,953,000
Year 2031 : $13,855,000
Year 2032 : $7,149,000
Salary Average Commitment
Year 2029 : $34,471,000
Year 2030 : $21,320,000
Year 2031 : $10,948,000
Year 2032 : $4,250,000

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Banknorth Garden
Level 1:	6000 - $100 - 5,557 - 92.61%
Level 2:	5000 - $60 - 4,769 - 95.37%
Level 3:	2000 - $35 - 1,959 - 97.93%
Level 4:	6000 - $20 - 4,946 - 82.43%
Luxury :	1000 - $200 - 985 - 98.50%
Total Capacity :	20000
Income
Home Games Left	40
Average Attendance - %	18,215 - 91.07%
Average Income per Game	$615,176
Year to Date Revenue	$1,230,352
Expense
Pro Players Total Salaries	$86,887,200
Farm Players Total Salaries	$49,910,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$4,651,956
Farm Year To Date Expenses	$2,705,790
Pro Salary Cap To Date	$4,573,008
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$24,607,040
Pro Remaining Season Days	108
Pro Expenses Per Days	$775,326
Pro Estimated Expenses	$83,735,208
Farm Remaining Season Days	108
Farm Expenses Per Days	$450,965
Farm Estimated Expenses	$48,704,220
Estimated Season Expenses	$132,439,428
Season Salary Cap	$86,887,200
Estimate Under Maximum Salary Cap of $87,500,000	$612,800
Estimate Over Minimum Salary Cap of $0	$86,887,200
Current Bank Account	$46,545,156
Projected Bank Account	($61,287,232)

Pro Players Salaries
Kyle Turris	$11,021,000 (3)
Joe Pavelski	$8,794,000 (4)
Phil Kessel	$8,292,000 (1)
Blake Wheeler	$7,000,000 (3)
Jack Johnson	$6,750,000 (1)
Scott Glennie	$6,343,000 (2)
Martin Jones	$5,750,000 (1)
Taylor Chorney	$5,500,000 (3)
Mikhail Grigorenko	$5,351,000 (3)
Erik Gustafsson	$3,903,000 (4)
T.J. Brodie	$3,578,000 (3)
Jesse Blacker	$2,972,200 (4)
Marek Schwarz	$2,600,000 (2)
Colton Sissons	$1,750,000 (3)
Greg Nemisz	$1,527,000 (2)
Jan Mursak	$1,368,000 (2)
Petteri Nokelainen	$891,000 (2)
Josh Gorges	$817,000 (1)
Dmitrij Jaskin	$730,000 (4)
Ross Colton	$722,000 (3)
Mirco Mueller	$628,000 (1)
Tomas Jurco	$600,000 (4)
Total Pro Players	22
Salary Commitment
Year 2029 : $86,887,200
Year 2030 : $64,528,200
Year 2031 : $51,799,200
Year 2032 : $16,999,200
Salary Average Commitment
Year 2029 : $60,665,000
Year 2030 : $40,385,000
Year 2031 : $31,479,000
Year 2032 : $2,500,000
Salary Cap with 1 Way Contract
Year 2029 : $86,887,200
Year 2030 : $64,650,200
Year 2031 : $51,921,200
Year 2032 : $16,999,200

Farm Players Salaries
Devin Shore	$3,000,000 (1)
Guillaume Latendresse	$3,000,000 (2)
Travis Ewanyk	$3,000,000 (1)
Ben Scrivens	$2,500,000 (1)
Kevin Poulin	$2,500,000 (2)
Drew Olson	$2,500,000 (2)
Ruslan Bashkirov	$2,500,000 (1)
Joseph Cramarossa	$2,500,000 (1)
Matt Beleskey	$2,500,000 (1)
Jeff Zatkoff	$2,500,000 (1)
Alexandre Mallet	$2,500,000 (1)
Tony Dehart	$2,000,000 (1)
Dylen McKinlay	$2,000,000 (1)
Miro Heiskanen	$1,376,000 (4)
Ryan Segalla	$1,100,000 (2)
Austin Wuthrich	$1,000,000 (1)
Alexander Delnov	$1,000,000 (1)
Henrik Bjorklund	$950,000 (1)
Zach Nastasiuk	$931,000 (3)
Brett Kulak	$923,000 (1)
Eddie Wittchow	$922,000 (2)
Alex Lintuniemi	$852,000 (3)
Yan-Pavel Laplante	$806,000 (2)
Erik Cernak	$762,000 (4)
Otto Koivula	$741,000 (3)
Hugh McGing	$700,000 (3)
Miska Kukkonen	$700,000 (2)
Stanislav Demin	$700,000 (2)
Jacob Pivonka	$700,000 (2)
Tim Soderlund	$700,000 (1)
Justin Schutz	$700,000 (3)
Cameron Crotty	$700,000 (1)
Matthew Benning	$647,000 (2)
Total Farm Players	33
Salary Commitment
Year 2029 : $49,910,000
Year 2030 : $19,233,000
Year 2031 : $5,464,000
Year 2032 : $1,679,000
Salary Average Commitment
Year 2029 : $47,201,000
Year 2030 : $16,851,000
Year 2031 : $4,046,000
Year 2032 : $500,000

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - $100 - 5,422 - 90.37%
Level 2:	5000 - $60 - 4,877 - 97.54%
Level 3:	2000 - $35 - 1,831 - 91.55%
Level 4:	6000 - $20 - 5,216 - 86.94%
Luxury :	1000 - $200 - 915 - 91.50%
Total Capacity :	20000
Income
Home Games Left	39
Average Attendance - %	18,261 - 91.31%
Average Income per Game	$604,978
Year to Date Revenue	$1,814,934
Expense
Pro Players Total Salaries	$84,051,000
Farm Players Total Salaries	$31,627,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$4,502,682
Farm Year To Date Expenses	$1,743,528
Pro Salary Cap To Date	$4,423,734
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$23,594,142
Pro Remaining Season Days	108
Pro Expenses Per Days	$750,447
Pro Estimated Expenses	$81,048,276
Farm Remaining Season Days	108
Farm Expenses Per Days	$290,588
Farm Estimated Expenses	$31,383,504
Estimated Season Expenses	$112,431,780
Season Salary Cap	$84,051,000
Estimate Under Maximum Salary Cap of $87,500,000	$3,449,000
Estimate Over Minimum Salary Cap of $0	$84,051,000
Current Bank Account	$51,073,813
Projected Bank Account	($37,763,825)

Pro Players Salaries
Victor Hedman	$8,562,000 (2)
Bo Horvat	$6,775,000 (3)
Chris Stewart	$6,750,000 (2)
Erik Johnson	$6,674,000 (4)
Tyler Cuma	$5,643,000 (2)
John Klingberg	$4,936,000 (1)
Scott Laughton	$4,748,000 (3)
Bryan Little	$4,604,000 (3)
Stefan Noesen	$4,418,000 (2)
Jonas Brodin	$4,142,000 (1)
Jhonas Enroth	$4,138,000 (3)
Radek Faksa	$3,966,000 (2)
Alexander Frolov	$3,876,000 (1)
Jack Campbell	$3,778,000 (4)
Theodor Blueger	$3,699,000 (3)
Victor Rask	$2,696,000 (1)
Max Domi	$1,387,000 (1)
Jake McCabe	$945,000 (1)
Valeri Nichushkin	$878,000 (1)
Jeff Schultz	$721,000 (3)
Ryan Dzingel	$715,000 (1)
Total Pro Players	21
Salary Commitment
Year 2029 : $84,051,000
Year 2030 : $63,245,000
Year 2031 : $33,290,000
Year 2032 : $10,452,000
Salary Average Commitment
Year 2029 : $46,480,000
Year 2030 : $38,179,000
Year 2031 : $21,889,000
Year 2032 : $1,000,000
Salary Cap with 1 Way Contract
Year 2029 : $84,051,000
Year 2030 : $64,476,000
Year 2031 : $35,137,000
Year 2032 : $10,452,000

Farm Players Salaries
Anton Forsberg	$2,849,000 (2)
Scott Hartnell	$1,600,000 (1)
Philippe Desrosiers	$1,250,000 (2)
Ryan Merkley	$1,000,000 (2)
Kody Clark	$1,000,000 (2)
Alexander Alexeyev	$1,000,000 (2)
Liam Hawel	$921,000 (2)
Felix Sandstrom	$916,000 (1)
Yakov Trenin	$895,000 (3)
Austin Levi	$884,000 (3)
Henri Jokiharju	$858,000 (4)
Brett Ritchie	$856,000 (3)
Max Zimmer	$850,000 (3)
Grant Mismash	$843,000 (4)
Nathan Smith	$800,000 (2)
Semyon Der-Arguchintsev	$800,000 (3)
Jonathan Tychonick	$800,000 (3)
Robin Salo	$800,000 (1)
Matej Pekar	$800,000 (3)
Joel Hofer	$800,000 (2)
Trey Fix Wolansky	$800,000 (3)
Justus Annunen	$800,000 (3)
Logan Brown	$793,000 (2)
Gabriel Carlsson	$771,000 (4)
Ivan Barbashev	$770,000 (2)
Oliver Kylington	$763,000 (1)
Ryan Donato	$762,000 (2)
Artur Kayumov	$740,000 (3)
Dominik Kahun	$726,000 (4)
Justin Bailey	$716,000 (1)
Michael Kesselring	$700,000 (3)
Delcan Chisholm	$700,000 (3)
Wyatt Kalynuk	$700,000 (1)
Chris Wilkie	$699,000 (1)
Max Lajoie	$665,000 (2)
Total Farm Players	35
Salary Commitment
Year 2029 : $31,627,000
Year 2030 : $25,280,000
Year 2031 : $12,823,000
Year 2032 : $3,198,000
Salary Average Commitment
Year 2029 : $26,610,000
Year 2030 : $20,736,000
Year 2031 : $10,066,000
Year 2032 : $2,000,000

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nassau Coliseum
Level 1:	6000 - $100 - 5,670 - 94.49%
Level 2:	5000 - $60 - 4,811 - 96.21%
Level 3:	2000 - $35 - 1,932 - 96.60%
Level 4:	6000 - $20 - 4,823 - 80.38%
Luxury :	1000 - $200 - 955 - 95.50%
Total Capacity :	20000
Income
Home Games Left	40
Average Attendance - %	18,190 - 90.95%
Average Income per Game	$617,432
Year to Date Revenue	$1,234,863
Expense
Pro Players Total Salaries	$85,738,000
Farm Players Total Salaries	$36,606,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$4,632,967
Farm Year To Date Expenses	$1,998,245
Pro Salary Cap To Date	$4,554,019
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$24,697,260
Pro Remaining Season Days	108
Pro Expenses Per Days	$765,246
Pro Estimated Expenses	$82,646,568
Farm Remaining Season Days	108
Farm Expenses Per Days	$334,263
Farm Estimated Expenses	$36,100,404
Estimated Season Expenses	$118,746,972
Season Salary Cap	$85,738,000
Estimate Under Maximum Salary Cap of $87,500,000	$1,762,000
Estimate Over Minimum Salary Cap of $0	$85,738,000
Current Bank Account	$70,235,541
Projected Bank Account	($23,814,171)

Pro Players Salaries
Claude Giroux	$10,032,000 (2)
Travis Zajac	$9,580,000 (2)
Taylor Hall	$7,858,000 (2)
Patrice Bergeron	$7,111,000 (2)
Alexander Edler	$6,750,000 (1)
Cory Schneider	$6,050,000 (1)
Jake Gardiner	$5,589,000 (4)
Ivan Provorov	$5,159,000 (4)
Shayne Gostisbehere	$4,215,000 (3)
Carl Soderberg	$3,949,000 (2)
Alexander Steen	$3,627,000 (2)
Timur Tsarev	$2,920,000 (2)
Johan Larsson	$2,500,000 (1)
Max Gardiner	$2,190,000 (3)
Rocco Grimaldi	$1,937,000 (3)
Teemu Pulkkinen	$1,700,000 (2)
Jakub Culek	$1,500,000 (2)
Stefan Legein	$1,500,000 (1)
Kyle Keyser	$810,000 (4)
Tyler Bertuzzi	$761,000 (1)
Total Pro Players	20
Salary Commitment
Year 2029 : $85,738,000
Year 2030 : $67,824,000
Year 2031 : $19,372,000
Year 2032 : $11,558,000
Salary Average Commitment
Year 2029 : $62,662,000
Year 2030 : $44,804,000
Year 2031 : $6,870,000
Year 2032 : $1,500,000
Salary Cap with 1 Way Contract
Year 2029 : $85,738,000
Year 2030 : $68,177,000
Year 2031 : $19,900,000
Year 2032 : $11,558,000

Farm Players Salaries
Oscar Dansk	$2,653,000 (2)
Josh Unice	$2,000,000 (2)
Erik B. Karlsson	$1,500,000 (1)
Sami Lepisto	$1,250,000 (1)
Trevor Lewis	$1,200,000 (1)
Matt D'Agostini	$1,048,000 (2)
Jonathan Matsumoto	$1,000,000 (4)
Albin Eriksson	$1,000,000 (3)
Benjamin Mirageas	$989,000 (1)
Ryan Parent	$924,000 (1)
Kyle Pettit	$918,000 (1)
Jacob Golden	$908,000 (2)
Jared Fiegl	$905,000 (1)
Isaac MacLeod	$903,000 (1)
Connor Bunnaman	$875,000 (1)
Frankie Corrado	$860,000 (1)
Jonas Rondbjerg	$852,000 (2)
Nicolas Aube-Kubel	$838,000 (2)
Loic Leduc	$836,000 (1)
Noah Cates	$826,000 (2)
Michael Mersch	$820,000 (3)
David Kase	$819,000 (3)
Joseph Labate	$800,000 (2)
Jacob Ragnarsson	$800,000 (3)
Allan McShane	$800,000 (2)
Niklas Nordgren	$800,000 (3)
Brendan Ranford	$800,000 (1)
Chris Terry	$784,000 (1)
Wade Allison	$754,000 (3)
Carsen Twarynski	$748,000 (3)
Lucas Carlsson	$745,000 (3)
Mikhail Vorobyov	$742,000 (3)
Reece Willcox	$738,000 (4)
Reece Scarlett	$728,000 (3)
Oskar Lindblom	$726,000 (3)
Linus Hogberg	$725,000 (2)
Petr Kvaca	$700,000 (1)
Tanner Laczynski	$692,000 (2)
Kale Howarth	$600,000 (1)
Total Farm Players	39
Salary Commitment
Year 2029 : $36,606,000
Year 2030 : $22,562,000
Year 2031 : $10,420,000
Year 2032 : $1,738,000
Salary Average Commitment
Year 2029 : $31,453,000
Year 2030 : $18,504,000
Year 2031 : $9,642,000
Year 2032 : $1,135,000

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $100 - 5,912 - 98.54%
Level 2:	5000 - $60 - 4,707 - 94.15%
Level 3:	2000 - $35 - 1,923 - 96.15%
Level 4:	6000 - $20 - 5,308 - 88.47%
Luxury :	1000 - $200 - 950 - 94.97%
Total Capacity :	20000
Income
Home Games Left	39
Average Attendance - %	18,800 - 94.00%
Average Income per Game	$630,906
Year to Date Revenue	$1,892,719
Expense
Pro Players Total Salaries	$65,608,000
Farm Players Total Salaries	$28,253,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$3,532,002
Farm Year To Date Expenses	$1,565,946
Pro Salary Cap To Date	$3,453,054
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$24,605,347
Pro Remaining Season Days	108
Pro Expenses Per Days	$588,667
Pro Estimated Expenses	$63,576,036
Farm Remaining Season Days	108
Farm Expenses Per Days	$260,991
Farm Estimated Expenses	$28,187,028
Estimated Season Expenses	$91,763,064
Season Salary Cap	$65,608,000
Estimate Under Maximum Salary Cap of $87,500,000	$21,892,000
Estimate Over Minimum Salary Cap of $0	$65,608,000
Current Bank Account	$140,190,737
Projected Bank Account	$73,033,020

Pro Players Salaries
Brayden Schenn	$6,749,000 (1)
Ryan Martindale	$6,455,000 (4)
Dylan Larkin	$5,920,000 (2)
Carter Hutton	$5,185,000 (1)
Tomas Hertl	$4,936,000 (1)
Jacob Markstrom	$4,411,000 (1)
Jay Bouwmeester	$4,243,000 (2)
Tim Erixon	$3,830,000 (1)
Yanni Gourde	$3,489,000 (4)
Kenny Ryan	$2,871,000 (2)
Jake Muzzin	$2,828,000 (4)
Raphael Bussieres	$2,500,000 (1)
Matt Carle	$2,108,000 (3)
Logan Shaw	$1,450,000 (4)
Pierre-Luc Dubois	$1,323,000 (2)
Cale Makar	$1,250,000 (1)
Jonathan-Ismael Diaby	$1,200,000 (4)
Patrik Laine	$1,145,000 (3)
Nicolas Kerdiles	$1,071,000 (2)
Jake Virtanen	$1,054,000 (4)
Tage Thompson	$865,000 (3)
Rasmus Bengtsson	$725,000 (4)
Total Pro Players	22
Salary Commitment
Year 2029 : $65,608,000
Year 2030 : $36,076,000
Year 2031 : $21,083,000
Year 2032 : $17,201,000
Salary Average Commitment
Year 2029 : $40,580,000
Year 2030 : $18,850,000
Year 2031 : $9,650,000
Year 2032 : $5,150,000
Salary Cap with 1 Way Contract
Year 2029 : $65,608,000
Year 2030 : $36,747,000
Year 2031 : $21,319,000
Year 2032 : $17,201,000

Farm Players Salaries
Sami Aittokallio	$2,250,000 (4)
Brycen Martin	$2,000,000 (1)
Jesperi Kotkaniemi	$1,250,000 (2)
Evan Bouchard	$1,250,000 (3)
Boo Nieves	$1,200,000 (4)
Libor Hajek	$1,090,000 (1)
Callum Booth	$1,000,000 (4)
Jeremy Swayman	$968,000 (4)
Alexandre Texier	$926,000 (4)
Anton Slepyshev	$923,000 (4)
Rhett Gardner	$922,000 (1)
Guillaume Brisebois	$900,000 (2)
Vladislav Kamenev	$898,000 (1)
Ryan MacInnis	$890,000 (2)
Filip Chytil	$862,000 (4)
Ryan Gropp	$850,000 (3)
Fabian Zetterlund	$849,000 (4)
Jeremy Bracco	$842,000 (4)
Mario Ferraro	$842,000 (4)
Damien Riat	$838,000 (2)
Otto Somppi	$803,000 (3)
Riley Sutter	$800,000 (2)
Seth Barton	$800,000 (2)
Jack McBain	$800,000 (2)
Andrei Altybarmakyan	$800,000 (1)
Marcus Karlberg	$800,000 (3)
Spencer Stastney	$700,000 (2)
Parker Foo	$600,000 (1)
Jakub Galvas	$600,000 (1)
Total Farm Players	29
Salary Commitment
Year 2029 : $28,253,000
Year 2030 : $21,343,000
Year 2031 : $14,365,000
Year 2032 : $10,662,000
Salary Average Commitment
Year 2029 : $25,713,000
Year 2030 : $19,184,000
Year 2031 : $12,250,000
Year 2032 : $7,950,000

Whalers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Hartford Civic Centre
Level 1:	6000 - $100 - 5,578 - 92.97%
Level 2:	5000 - $60 - 4,479 - 89.58%
Level 3:	2000 - $35 - 1,913 - 95.63%
Level 4:	6000 - $20 - 5,128 - 85.47%
Luxury :	1000 - $200 - 958 - 95.80%
Total Capacity :	20000
Income
Home Games Left	40
Average Attendance - %	18,056 - 90.28%
Average Income per Game	$605,695
Year to Date Revenue	$1,211,390
Expense
Pro Players Total Salaries	$85,188,000
Farm Players Total Salaries	$28,815,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$4,562,526
Farm Year To Date Expenses	$1,595,526
Pro Salary Cap To Date	$4,483,578
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$24,227,800
Pro Remaining Season Days	108
Pro Expenses Per Days	$760,421
Pro Estimated Expenses	$82,125,468
Farm Remaining Season Days	108
Farm Expenses Per Days	$265,921
Farm Estimated Expenses	$28,719,468
Estimated Season Expenses	$110,844,936
Season Salary Cap	$85,188,000
Estimate Under Maximum Salary Cap of $87,500,000	$2,312,000
Estimate Over Minimum Salary Cap of $0	$85,188,000
Current Bank Account	$91,171,172
Projected Bank Account	$4,554,036

Pro Players Salaries
Eric Staal	$10,296,000 (3)
Zach Parise	$8,641,000 (1)
Brandon Sutter	$7,291,000 (3)
Keith Yandle	$7,189,000 (1)
Marc-Andre Fleury	$6,484,000 (2)
Nino Niederreiter	$5,500,000 (2)
J.T. Miller	$5,288,000 (3)
Curtis Lazar	$4,707,000 (4)
Colton Parayko	$4,662,000 (3)
Brayden Point	$3,671,000 (2)
Tyson Barrie	$3,394,000 (2)
Aaron Ekblad	$2,977,000 (2)
Justin Holl	$2,876,000 (1)
Viktor Arvidsson	$2,421,000 (3)
Adam Lowry	$2,250,000 (1)
Alex DeBrincat	$1,359,000 (2)
Nikita Zadorov	$1,016,000 (2)
Joe Morrow	$1,007,000 (3)
Mike Robinson	$916,000 (1)
Tommy Vannelli	$859,000 (2)
Trevor Van Riemsdyk	$832,000 (2)
Jake Guentzel	$777,000 (1)
Marian Studenic	$775,000 (3)
Total Pro Players	23
Salary Commitment
Year 2029 : $85,188,000
Year 2030 : $62,539,000
Year 2031 : $36,447,000
Year 2032 : $4,707,000
Salary Average Commitment
Year 2029 : $53,542,000
Year 2030 : $34,830,000
Year 2031 : $17,392,000
Year 2032 : $500,000
Salary Cap with 1 Way Contract
Year 2029 : $85,188,000
Year 2030 : $62,539,000
Year 2031 : $36,447,000
Year 2032 : $4,707,000

Farm Players Salaries
Linus Ullmark	$3,915,000 (2)
Philipp Kurashev	$1,000,000 (3)
Alexander Nylander	$1,000,000 (3)
Ian Scott	$1,000,000 (1)
Jett Woo	$1,000,000 (2)
Mathias Emilio Pettersen	$1,000,000 (2)
Adam Ruzicka	$918,000 (2)
Christian Jaros	$865,000 (2)
Yegor Korshkov	$854,000 (2)
Tim Gettinger	$823,000 (2)
Givani Smith	$807,000 (1)
Jordan Greenway	$804,000 (3)
Jachym Kondelik	$800,000 (2)
Jonathan Gruden	$800,000 (2)
Riley Stotts	$800,000 (2)
Noel Hoefenmayer	$800,000 (1)
Yegor Sharangovich	$800,000 (2)
Victor Brattstrom	$800,000 (3)
Mitchell Hoelscher	$800,000 (3)
Jasper Weatherby	$800,000 (3)
Stuart Skinner	$800,000 (1)
Kevin Mandolese	$800,000 (2)
Eetu Luostarinen	$800,000 (1)
Gustav Forsling	$782,000 (2)
Travis Dermott	$776,000 (1)
Rasmus Andersson	$772,000 (4)
Tyler Benson	$771,000 (3)
Jayce Hawryluk	$767,000 (3)
Maxim Letunov	$761,000 (3)
Dennis Busby	$700,000 (2)
Kyle Olson	$700,000 (1)
Total Farm Players	31
Salary Commitment
Year 2029 : $28,815,000
Year 2030 : $23,132,000
Year 2031 : $8,275,000
Year 2032 : $772,000
Salary Average Commitment
Year 2029 : $26,676,000
Year 2030 : $20,526,000
Year 2031 : $7,994,000
Year 2032 : $500,000

Team	Current Fund	Season Salary Cap	Under Maximum of $87,500,000 Available Cap Space	Over Minimum of $0	Pro Players	Farm Players	Total Players
Avalanche	$6,993,144	$87,127,000	$373,000	$87,127,000	20	38	58
Ducks	$87,737,158	$85,598,000	$1,902,000	$85,598,000	20	32	52
Golden Knights	$397,427,221	$80,162,000	$7,338,000	$80,162,000	22	34	56
Kings	$91,044,660	$87,381,000	$119,000	$87,381,000	21	38	59
Sharks	$102,838,130	$87,433,000	$67,000	$87,433,000	20	30	50
Blackhawks	$70,976,269	$83,893,000	$3,607,000	$83,893,000	23	37	60
Blues	$59,400,199	$85,429,000	$2,071,000	$85,429,000	20	39	59
Maple Leafs	$64,968,962	$86,357,000	$1,143,000	$86,357,000	22	35	57
North Stars	$103,485,344	$86,478,000	$1,022,000	$86,478,000	22	27	49
Predators	$83,970,273	$86,498,000	$1,002,000	$86,498,000	21	28	49
Canucks	$63,230,390	$81,338,000	$6,162,000	$81,338,000	22	38	60
Flames	$56,250,135	$85,352,000	$2,148,000	$85,352,000	21	39	60
Jets	$65,169,892	$80,359,000	$7,141,000	$80,359,000	22	33	55
Kraken	$379,819,816	$82,425,000	$5,075,000	$82,425,000	20	39	59
Oilers	$101,131,384	$85,449,000	$2,051,000	$85,449,000	20	31	51
Blue Jackets	$81,112,812	$62,764,000	$24,736,000	$62,764,000	20	32	52
Canadiens	$83,294,634	$85,837,000	$1,663,000	$85,837,000	22	38	60
Nordiques	$101,110,352	$81,190,000	$6,310,000	$81,190,000	22	33	55
Sabres	$82,154,502	$84,054,000	$3,446,000	$84,054,000	21	26	47
Senators	$43,324,064	$85,696,000	$1,804,000	$85,696,000	22	35	57
Capitals	$106,951,355	$86,168,000	$1,332,000	$86,168,000	21	34	55
Flyers	$11,138,625	$76,998,000	$10,502,000	$76,998,000	20	38	58
Lightning	$44,222,111	$84,962,000	$2,538,000	$84,962,000	22	30	52
Penguins	$25,965,218	$87,193,000	$307,000	$87,193,000	20	37	57
Red Wings	$19,116,011	$78,099,000	$9,401,000	$78,099,000	22	35	57
Bruins	$46,545,156	$86,887,200	$612,800	$86,887,200	22	33	55
Devils	$51,073,813	$84,051,000	$3,449,000	$84,051,000	21	35	56
Islanders	$70,235,541	$85,738,000	$1,762,000	$85,738,000	20	39	59
Rangers	$140,190,737	$65,608,000	$21,892,000	$65,608,000	22	29	51
Whalers	$91,171,172	$85,188,000	$2,312,000	$85,188,000	23	31	54

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %