DCHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Ball Arena
Level 1:	6000 - $100 - 5,758 - 95.96%
Level 2:	5000 - $60 - 4,810 - 96.20%
Level 3:	2000 - $35 - 1,953 - 97.64%
Level 4:	4000 - $20 - 4,000 - 100.00%
Luxury :	1000 - $200 - 961 - 96.14%
Total Capacity :	18000
Income
Home Games Left	17
Average Attendance - %	17,482 - 97.12%
Average Income per Game	$614,544
Year to Date Revenue	$15,363,601
Expense
Pro Players Total Salaries	$83,073,000
Farm Players Total Salaries	$49,678,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$47,157,072
Farm Year To Date Expenses	$28,270,025
Pro Salary Cap To Date	$46,326,540
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$10,447,249
Pro Remaining Season Days	54
Pro Expenses Per Days	$698,950
Pro Estimated Expenses	$37,743,300
Farm Remaining Season Days	54
Farm Expenses Per Days	$422,959
Farm Estimated Expenses	$22,839,786
Estimated Season Expenses	$60,583,086
Season Salary Cap	$83,073,000
Estimate Under Maximum Salary Cap of $87,500,000	$4,427,000
Estimate Over Minimum Salary Cap of $0	$83,073,000
Current Bank Account	$44,178,623
Projected Bank Account	($5,957,214)

Pro Players Salaries
John Moore	$7,664,000 (3)
Brandon Sutter	$7,291,000 (1)
Milan Michalek	$6,602,000 (2)
Tyler Johnson	$6,434,000 (1)
Auston Matthews	$6,123,000 (4)
Landon Ferraro	$5,902,000 (4)
Rickard Rakell	$5,730,000 (3)
Alexander Wennberg	$5,632,000 (3)
Braden Holtby	$4,994,000 (1)
Ty Rattie	$4,949,000 (3)
Scott Mayfield	$3,965,000 (3)
Jaccob Slavin	$3,720,000 (1)
David Savard	$3,438,000 (1)
Esa Lindell	$3,236,000 (1)
Oscar Lindberg	$2,750,000 (1)
Joakim Nordstrom	$1,100,000 (1)
Ivan Nalimov	$1,100,000 (2)
Ian McCoshen	$856,000 (1)
Oliver Bjorkstrand	$831,000 (2)
Scott Kosmachuk	$756,000 (1)
Total Pro Players	20
Salary Commitment
Year 2031 : $83,073,000
Year 2032 : $48,498,000
Year 2033 : $39,965,000
Year 2034 : $12,025,000
Salary Average Commitment
Year 2031 : $47,039,200
Year 2032 : $16,495,200
Year 2033 : $14,395,200
Year 2034 : $4,621,000
Salary Cap with 1 Way Contract
Year 2031 : $83,073,000
Year 2032 : $48,498,000
Year 2033 : $39,965,000
Year 2034 : $12,025,000

Farm Players Salaries
Ben Harpur	$3,000,000 (3)
T.J. Tynan	$3,000,000 (3)
Guillaume Latendresse	$3,000,000 (3)
David Desharnais	$3,000,000 (2)
Oscar Moller	$3,000,000 (2)
Dustin Tokarski	$2,750,000 (2)
Drayson Bowman	$2,521,000 (1)
Ryane Clowe	$2,000,000 (1)
Patrick Eaves	$1,220,000 (2)
Adin Hill	$1,024,000 (3)
Samuel Fagemo	$1,000,000 (3)
Ville Heinola	$1,000,000 (3)
Pavel Dorofeyev	$1,000,000 (2)
Juuso Valimaki	$962,000 (3)
Henrik Borgstrom	$927,000 (4)
Jonatan Berggren	$917,000 (4)
Morgan Barron	$895,000 (3)
Andrew Mangiapane	$881,000 (3)
Mitch Wahl	$852,000 (4)
Ivan Morozov	$840,000 (4)
Aarne Talvitie	$819,000 (3)
Tucker Poolman	$819,000 (3)
Jonathan Dugan	$816,000 (3)
Joel Teasdale	$803,000 (2)
Nikita Alexandrov	$800,000 (3)
Jacob Olofsson	$800,000 (1)
Alex Beaucage	$800,000 (3)
Nick Suzuki	$798,000 (2)
Alexandre Carrier	$738,000 (2)
Joe Hicketts	$720,000 (2)
Brady Brassart	$718,000 (3)
Demetrios Koumontzis	$700,000 (1)
Jack Perbix	$700,000 (1)
Dillon Fournier	$699,000 (1)
Brendan Guhle	$686,000 (2)
Tyler Wall	$682,000 (1)
Cale Fleury	$673,000 (2)
Anatoly Golyshev	$671,000 (2)
Logan Stanley	$633,000 (1)
Brandon Hickey	$614,000 (1)
Ben Chiarot	$600,000 (1)
Terrance Amorosa	$600,000 (1)
Total Farm Players	42
Salary Commitment
Year 2031 : $49,678,000
Year 2032 : $38,097,000
Year 2033 : $21,650,000
Year 2034 : $2,668,000
Salary Average Commitment
Year 2031 : $47,770,000
Year 2032 : $36,736,000
Year 2033 : $22,986,000
Year 2034 : $4,050,000

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $100 - 5,708 - 95.14%
Level 2:	5000 - $60 - 4,878 - 97.55%
Level 3:	2000 - $35 - 1,932 - 96.60%
Level 4:	6000 - $20 - 5,318 - 88.64%
Luxury :	1000 - $200 - 948 - 94.78%
Total Capacity :	20000
Income
Home Games Left	18
Average Attendance - %	18,784 - 93.92%
Average Income per Game	$625,787
Year to Date Revenue	$15,018,898
Expense
Pro Players Total Salaries	$87,178,000
Farm Players Total Salaries	$31,612,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$49,102,692
Farm Year To Date Expenses	$18,334,751
Pro Salary Cap To Date	$48,272,093
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$11,264,174
Pro Remaining Season Days	54
Pro Expenses Per Days	$732,876
Pro Estimated Expenses	$39,575,304
Farm Remaining Season Days	54
Farm Expenses Per Days	$273,653
Farm Estimated Expenses	$14,777,262
Estimated Season Expenses	$54,352,566
Season Salary Cap	$87,178,000
Estimate Under Maximum Salary Cap of $87,500,000	$322,000
Estimate Over Minimum Salary Cap of $0	$87,178,000
Current Bank Account	$150,486,287
Projected Bank Account	$107,397,895

Pro Players Salaries
Ryan Getzlaf	$11,892,000 (4)
Taylor Hall	$8,296,000 (4)
Viktor Tikhonov	$8,274,000 (4)
Brandon Gormley	$7,119,000 (4)
Michael Ratchuk	$6,014,000 (2)
Marc-Andre Fleury	$5,560,000 (4)
Chris Kreider	$5,367,000 (4)
Alex Pietrangelo	$5,354,000 (1)
Filip Forsberg	$4,416,000 (1)
Ivan Vishnevskiy	$4,250,000 (1)
Timur Tsarev	$3,873,000 (4)
Louis Leblanc	$3,250,000 (2)
Andre Burakovsky	$3,093,000 (2)
Nathan Horton	$2,750,000 (2)
Greg McKegg	$2,000,000 (2)
Joe Colborne	$1,800,000 (2)
Daultan Leveille	$1,400,000 (1)
Carson Soucy	$891,000 (1)
Tanner Pearson	$854,000 (1)
Zachary Bouthillier	$725,000 (2)
Total Pro Players	20
Salary Commitment
Year 2031 : $87,178,000
Year 2032 : $70,013,000
Year 2033 : $50,381,000
Year 2034 : $50,381,000
Salary Average Commitment
Year 2031 : $65,127,000
Year 2032 : $47,319,000
Year 2033 : $35,794,000
Year 2034 : $35,794,000
Salary Cap with 1 Way Contract
Year 2031 : $87,178,000
Year 2032 : $70,013,000
Year 2033 : $50,381,000
Year 2034 : $50,381,000

Farm Players Salaries
Matt Read	$3,000,000 (1)
Chris Vande Velde	$3,000,000 (1)
Matt Beleskey	$3,000,000 (1)
Karri Ramo	$2,600,000 (1)
Benn Ferriero	$1,626,000 (2)
Maxime Sauve	$975,000 (1)
Jim O'Brien	$950,000 (2)
Leo Komarov	$950,000 (2)
Tony Lagerstrom	$950,000 (1)
Nikolai Kulemin	$925,000 (1)
Harrison Reed	$925,000 (1)
Jacob Cederholm	$900,000 (1)
Justin Kirkland	$900,000 (2)
Patrick Maroon	$900,000 (2)
Tyler Parsons	$895,000 (1)
Cameron Crotty	$825,000 (1)
Bryce Misley	$800,000 (1)
Kody Clark	$750,000 (2)
Carsen Twarynski	$748,000 (1)
Mitchell Gibson	$700,000 (1)
Keean Washkurak	$700,000 (2)
Henry Thrun	$700,000 (2)
Max Crozier	$700,000 (3)
Adam Musil	$665,000 (4)
Dylan DeMelo	$653,000 (2)
Mark Mitera	$652,000 (2)
Raymond Macias	$623,000 (2)
Simon Kjellberg	$600,000 (4)
Total Farm Players	28
Salary Commitment
Year 2031 : $31,612,000
Year 2032 : $11,061,000
Year 2033 : $1,965,000
Year 2034 : $1,265,000
Salary Average Commitment
Year 2031 : $30,050,000
Year 2032 : $9,650,000
Year 2033 : $3,800,000
Year 2034 : $3,100,000

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	6000 - $100 - 5,685 - 94.75%
Level 2:	5000 - $60 - 4,719 - 94.38%
Level 3:	2000 - $35 - 1,910 - 95.48%
Level 4:	4000 - $25 - 3,565 - 89.12%
Luxury :	1000 - $200 - 951 - 95.15%
Total Capacity :	18000
Income
Home Games Left	18
Average Attendance - %	16,830 - 93.50%
Average Income per Game	$610,912
Year to Date Revenue	$14,661,886
Expense
Pro Players Total Salaries	$84,056,500
Farm Players Total Salaries	$39,354,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$47,449,161
Farm Year To Date Expenses	$22,546,744
Pro Salary Cap To Date	$46,618,562
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$10,996,414
Pro Remaining Season Days	54
Pro Expenses Per Days	$707,079
Pro Estimated Expenses	$38,182,266
Farm Remaining Season Days	54
Farm Expenses Per Days	$337,636
Farm Estimated Expenses	$18,232,344
Estimated Season Expenses	$56,414,610
Season Salary Cap	$84,056,500
Estimate Under Maximum Salary Cap of $87,500,000	$3,443,500
Estimate Over Minimum Salary Cap of $0	$84,056,500
Current Bank Account	$463,728,446
Projected Bank Account	$418,310,250

Pro Players Salaries
Ryan Kesler	$8,082,000 (2)
Elias Lindholm	$7,231,000 (4)
Marcus Johansson	$7,080,000 (4)
Dmitry Kulikov	$6,913,000 (4)
Tyler Toffoli	$6,071,000 (4)
Ryan Nugent-Hopkins	$5,936,000 (2)
Jack Johnson	$5,750,000 (2)
John Klingberg	$5,276,000 (3)
Mikko Koskinen	$4,485,000 (2)
Jason Demers	$3,877,000 (2)
Juuse Saros	$3,768,000 (4)
Braydon Coburn	$3,500,000 (1)
Tyler Bertuzzi	$2,826,500 (3)
Christian Thomas	$2,619,000 (1)
T.J. Galiardi	$2,393,000 (2)
Ryan Spooner	$2,250,000 (2)
Max Gardiner	$2,190,000 (1)
Jakub Vrana	$953,000 (1)
Kerby Rychel	$830,000 (2)
Nick Schmaltz	$780,000 (1)
Brian Hart	$639,000 (1)
Adam Fox	$607,000 (1)
Total Pro Players	22
Salary Commitment
Year 2031 : $84,056,500
Year 2032 : $72,297,500
Year 2033 : $38,458,500
Year 2034 : $31,063,000
Salary Average Commitment
Year 2031 : $40,350,500
Year 2032 : $29,680,700
Year 2033 : $18,680,700
Year 2034 : $14,219,000
Salary Cap with 1 Way Contract
Year 2031 : $84,056,500
Year 2032 : $72,768,500
Year 2033 : $39,165,500
Year 2034 : $31,063,000

Farm Players Salaries
Vladislav Kamenev	$3,000,000 (3)
Brayden Burke	$2,500,000 (1)
Frederic Allard	$2,500,000 (1)
Olivier Roy	$1,750,000 (3)
Ramus Kupari	$1,250,000 (1)
Kappo Kakko	$1,250,000 (3)
Zac Jones	$1,000,000 (3)
Anttoni Honka	$1,000,000 (2)
Milan Kloucek	$863,000 (4)
Maxim Mamin	$850,000 (3)
Dillon Dube	$848,000 (1)
Shane Eiserman	$843,000 (4)
Noah Juulsen	$827,000 (2)
Dmitri Voronkov	$800,000 (3)
Ryan Kujawinski	$800,000 (1)
Cole Cassels	$800,000 (1)
Juuso Parssinen	$800,000 (3)
John Farinacci	$800,000 (3)
Connor Dewar	$800,000 (1)
Klim Kostin	$770,000 (2)
Jakob Forsbacka-Karlsson	$762,000 (4)
Tim Berni	$756,000 (4)
Will Bitten	$756,000 (1)
Zach Sanford	$755,000 (3)
Oskar Back	$753,000 (4)
Oskari Laaksonen	$750,000 (2)
Vili Saarijarvi	$749,000 (3)
Nick Cousins	$748,000 (3)
Wyatte Wylie	$737,000 (4)
Ethan Bear	$737,000 (3)
Adam Marsh	$737,000 (4)
Leon Gawanke	$734,000 (3)
David Kampft	$732,000 (4)
Jayden Halbgewachs	$729,000 (1)
Dryden Hunt	$726,000 (3)
Linus Weissbach	$724,000 (3)
Ben Jones	$721,000 (2)
Curtis Hall	$700,000 (1)
Ryan Poehling	$694,000 (2)
Jason Dickinson	$686,000 (2)
Adam Mascherin	$617,000 (1)
Total Farm Players	41
Salary Commitment
Year 2031 : $39,354,000
Year 2032 : $26,894,000
Year 2033 : $21,606,000
Year 2034 : $6,183,000
Salary Average Commitment
Year 2031 : $41,875,000
Year 2032 : $29,025,000
Year 2033 : $24,525,000
Year 2034 : $6,150,000

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - $100 - 5,625 - 93.75%
Level 2:	5000 - $60 - 4,772 - 95.44%
Level 3:	2000 - $35 - 1,885 - 94.24%
Level 4:	6000 - $20 - 5,291 - 88.19%
Luxury :	1000 - $200 - 952 - 95.23%
Total Capacity :	20000
Income
Home Games Left	18
Average Attendance - %	18,525 - 92.63%
Average Income per Game	$617,650
Year to Date Revenue	$14,823,592
Expense
Pro Players Total Salaries	$85,910,000
Farm Players Total Salaries	$36,386,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$47,781,144
Farm Year To Date Expenses	$20,796,369
Pro Salary Cap To Date	$46,950,550
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$11,117,694
Pro Remaining Season Days	54
Pro Expenses Per Days	$722,397
Pro Estimated Expenses	$39,009,438
Farm Remaining Season Days	54
Farm Expenses Per Days	$313,107
Farm Estimated Expenses	$16,907,778
Estimated Season Expenses	$55,917,216
Season Salary Cap	$85,910,000
Estimate Under Maximum Salary Cap of $87,500,000	$1,590,000
Estimate Over Minimum Salary Cap of $0	$85,910,000
Current Bank Account	$154,239,025
Projected Bank Account	$109,439,503

Pro Players Salaries
Anze Kopitar	$10,222,000 (3)
Nikita Filatov	$6,769,000 (2)
Jacob Trouba	$6,430,000 (4)
Thomas Hickey	$6,311,000 (1)
Mathew Dumba	$6,114,000 (4)
Jordan Schroeder	$5,725,000 (4)
Dylan McIlrath	$5,500,000 (1)
William Karlsson	$5,462,000 (2)
Sebastian Aho	$4,886,000 (2)
Mike Hoffman	$4,628,000 (2)
Brandon Saad	$4,168,000 (4)
Ondrej Pavelec	$3,565,000 (2)
Brock Beukeboom	$3,395,000 (1)
Casey Cizikas	$2,610,000 (2)
Samuel Morin	$2,336,000 (2)
Zac Dalpe	$2,125,000 (1)
Pavel Francouz	$1,339,000 (2)
Alex Tuch	$1,250,000 (1)
Jack Roslovic	$857,000 (2)
Steven Santini	$772,000 (3)
Carter Verhaeghe	$756,000 (4)
Josh Ho-Sang	$690,000 (1)
Total Pro Players	22
Salary Commitment
Year 2031 : $85,910,000
Year 2032 : $66,639,000
Year 2033 : $34,187,000
Year 2034 : $23,193,000
Salary Average Commitment
Year 2031 : $47,741,000
Year 2032 : $28,202,000
Year 2033 : $23,702,000
Year 2034 : $11,538,000
Salary Cap with 1 Way Contract
Year 2031 : $85,910,000
Year 2032 : $66,639,000
Year 2033 : $34,187,000
Year 2034 : $23,193,000

Farm Players Salaries
Julien Gauthier	$2,754,000 (4)
Antoine Lafleur	$2,735,000 (1)
Christophe Lalancette	$1,500,000 (2)
Mason McDonald	$1,324,000 (1)
Mikhail Berdin	$1,080,000 (4)
Mads Sogaard	$1,000,000 (2)
Raphael Lavoie	$1,000,000 (3)
Simon Holmstrom	$1,000,000 (2)
Matthew Stienburg	$1,000,000 (2)
Kieffer Bellows	$936,000 (4)
Matt Stajan	$900,000 (2)
Peter Thome	$900,000 (4)
Oskars Bartulis	$900,000 (2)
Brandon Kruse	$888,000 (4)
Patrik Bartosak	$878,000 (3)
Matt Roy	$832,000 (3)
Morgan Geekie	$827,000 (4)
Tyler Steenbergen	$819,000 (3)
Denis Smirnov	$806,000 (3)
Marcel Noebels	$799,000 (3)
Daniel Brickley	$791,000 (3)
Rudolfs Balcers	$770,000 (3)
Travis Brown	$768,000 (4)
Nathan Bastian	$767,000 (4)
Colton Point	$758,000 (1)
Austin Wagner	$756,000 (2)
Victor Mete	$750,000 (1)
Jacob Bryson	$748,000 (2)
Mikhail Vorobyov	$742,000 (1)
Brent Pedersen	$737,000 (3)
Zach Trotman	$725,000 (2)
Nick Jensen	$716,000 (2)
Brandon Saigeon	$700,000 (1)
Quinn Olson	$700,000 (3)
Jacob Mcgrew	$680,000 (2)
Chandler Yakimowicz	$600,000 (1)
Thomas Di Pauli	$600,000 (4)
Brooks Macek	$600,000 (3)
Corbin McPherson	$600,000 (3)
Total Farm Players	39
Salary Commitment
Year 2031 : $36,386,000
Year 2032 : $27,507,000
Year 2033 : $16,228,000
Year 2034 : $7,475,000
Salary Average Commitment
Year 2031 : $31,305,000
Year 2032 : $24,588,000
Year 2033 : $15,788,000
Year 2034 : $6,736,000

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	HP Pavilion
Level 1:	6000 - $100 - 5,626 - 93.77%
Level 2:	5000 - $60 - 4,712 - 94.25%
Level 3:	2000 - $35 - 1,891 - 94.57%
Level 4:	6000 - $20 - 5,267 - 87.79%
Luxury :	1000 - $200 - 940 - 93.97%
Total Capacity :	20000
Income
Home Games Left	17
Average Attendance - %	18,437 - 92.18%
Average Income per Game	$614,463
Year to Date Revenue	$15,361,571
Expense
Pro Players Total Salaries	$86,974,000
Farm Players Total Salaries	$31,104,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$48,782,970
Farm Year To Date Expenses	$18,260,245
Pro Salary Cap To Date	$47,952,371
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$10,445,868
Pro Remaining Season Days	54
Pro Expenses Per Days	$731,190
Pro Estimated Expenses	$39,484,260
Farm Remaining Season Days	54
Farm Expenses Per Days	$269,455
Farm Estimated Expenses	$14,550,570
Estimated Season Expenses	$54,034,830
Season Salary Cap	$86,974,000
Estimate Under Maximum Salary Cap of $87,500,000	$526,000
Estimate Over Minimum Salary Cap of $0	$86,974,000
Current Bank Account	$175,262,875
Projected Bank Account	$131,673,913

Pro Players Salaries
Karl Alzner	$8,733,000 (4)
Jack Eichel	$6,278,000 (3)
Jarred Tinordi	$6,267,000 (4)
Semen Varlamov	$5,708,000 (1)
Jake Gardiner	$5,589,000 (2)
Mark Giordano	$5,332,000 (1)
Mark McNeill	$4,919,000 (2)
Jonathan Drouin	$4,842,000 (3)
Eric Gelinas	$4,189,000 (2)
Austin Watson	$4,110,000 (1)
Philip Lane	$4,000,000 (2)
David Musil	$3,749,000 (2)
Kyle Palmieri	$3,695,000 (3)
Johan Larsson	$3,347,000 (4)
Anders Lee	$3,331,000 (2)
Malcolm Subban	$2,421,000 (1)
Paul Byron	$2,400,000 (1)
Nico Hischier	$2,053,000 (2)
Adam Pelech	$1,903,000 (4)
Alexander Guptill	$1,784,000 (1)
Adam Tambellini	$890,000 (2)
Troy Bourke	$834,000 (1)
Garrett Noonan	$600,000 (2)
Total Pro Players	23
Salary Commitment
Year 2031 : $86,974,000
Year 2032 : $64,385,000
Year 2033 : $35,065,000
Year 2034 : $20,250,000
Salary Average Commitment
Year 2031 : $44,016,000
Year 2032 : $25,072,000
Year 2033 : $17,831,000
Year 2034 : $13,497,000
Salary Cap with 1 Way Contract
Year 2031 : $86,974,000
Year 2032 : $64,385,000
Year 2033 : $35,065,000
Year 2034 : $20,250,000

Farm Players Salaries
Victor Soderstrom	$1,250,000 (2)
Cam York	$1,250,000 (3)
Peyton Krebs	$1,250,000 (2)
Matt Villalta	$1,073,000 (3)
Maksim Zhukov	$1,073,000 (3)
John Beecher	$1,000,000 (3)
Tobias Bjornfot	$1,000,000 (3)
Konstantin Volkov	$895,000 (1)
Jimmy Lodge	$882,000 (2)
Dominik Bokk	$857,000 (4)
Gustav Lindstrom	$853,000 (3)
Robin Kovacs	$843,000 (3)
Cam Dineen	$840,000 (1)
Matt Filipe	$838,000 (4)
Michael Karow	$838,000 (3)
Beau Starrett	$836,000 (3)
Christian Wolanin	$829,000 (2)
Jack Gorniak	$825,000 (4)
Hudson Fasching	$817,000 (1)
Vladislav Yeryomenko	$807,000 (3)
Tyler Tucker	$803,000 (3)
Santtu Kinnunen	$801,000 (3)
Hunter Jones	$800,000 (2)
Antti Tuomisto	$800,000 (2)
Vladislav Kolyachonok	$800,000 (3)
Martin Fehervary	$800,000 (1)
Casey Staum	$795,000 (1)
Joonas Lyytinen	$777,000 (1)
Pascal Laberge	$773,000 (1)
Cam Morrison	$767,000 (1)
Jack Badini	$749,000 (2)
Manuel Wiederer	$730,000 (1)
Samuel Walker	$730,000 (3)
Tyler Soy	$723,000 (1)
Lenni Killinen	$700,000 (1)
Aku Raty	$700,000 (2)
Total Farm Players	36
Salary Commitment
Year 2031 : $31,104,000
Year 2032 : $22,487,000
Year 2033 : $15,227,000
Year 2034 : $2,520,000
Salary Average Commitment
Year 2031 : $29,216,000
Year 2032 : $20,716,000
Year 2033 : $14,178,000
Year 2034 : $2,500,000

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $100 - 5,722 - 95.36%
Level 2:	5000 - $60 - 4,778 - 95.55%
Level 3:	2000 - $35 - 1,921 - 96.06%
Level 4:	6000 - $20 - 5,341 - 89.02%
Luxury :	1000 - $200 - 934 - 93.38%
Total Capacity :	20000
Income
Home Games Left	18
Average Attendance - %	18,696 - 93.48%
Average Income per Game	$622,033
Year to Date Revenue	$14,928,803
Expense
Pro Players Total Salaries	$86,901,000
Farm Players Total Salaries	$35,120,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$48,524,416
Farm Year To Date Expenses	$20,377,447
Pro Salary Cap To Date	$47,665,794
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$11,196,602
Pro Remaining Season Days	54
Pro Expenses Per Days	$730,587
Pro Estimated Expenses	$39,451,698
Farm Remaining Season Days	54
Farm Expenses Per Days	$302,645
Farm Estimated Expenses	$16,342,830
Estimated Season Expenses	$55,794,528
Season Salary Cap	$86,901,000
Estimate Under Maximum Salary Cap of $87,500,000	$599,000
Estimate Over Minimum Salary Cap of $0	$86,901,000
Current Bank Account	$126,927,363
Projected Bank Account	$82,329,437

Pro Players Salaries
Eric Staal	$10,296,000 (1)
Sam Gagner	$8,569,000 (4)
Travis Zajac	$8,341,000 (4)
Ryan McDonagh	$8,281,000 (2)
Frederik Andersen	$7,405,000 (4)
Victor Hedman	$7,194,000 (4)
Phil Kessel	$7,153,000 (3)
Blake Wheeler	$7,000,000 (1)
Ryan Suter	$6,153,000 (3)
Elias Pettersson	$3,925,000 (2)
Leland Irving	$3,250,000 (2)
Evgenii Dadonov	$1,867,000 (2)
Robert Hagg	$1,364,000 (2)
Madison Bowey	$968,000 (2)
Laurent Dauphin	$917,000 (2)
Conor Garland	$903,000 (2)
Dante Fabbro	$877,000 (4)
Brett Ritchie	$856,000 (1)
Pavel Buchnevich	$854,000 (2)
Troy Terry	$728,000 (3)
Total Pro Players	20
Salary Commitment
Year 2031 : $86,901,000
Year 2032 : $68,647,000
Year 2033 : $46,420,000
Year 2034 : $32,386,000
Salary Average Commitment
Year 2031 : $51,029,000
Year 2032 : $45,477,000
Year 2033 : $38,727,000
Year 2034 : $25,291,000
Salary Cap with 1 Way Contract
Year 2031 : $86,901,000
Year 2032 : $68,749,000
Year 2033 : $46,420,000
Year 2034 : $32,386,000

Farm Players Salaries
Anton Forsberg	$3,250,000 (4)
Delcan Chisholm	$2,000,000 (4)
Vince Dunn	$1,660,000 (3)
Nils Lundkvist	$1,250,000 (1)
Vasili Podkolzin	$1,250,000 (3)
Matt Boldy	$1,250,000 (3)
Liam Foudy	$1,250,000 (1)
Adam Boqvist	$1,250,000 (1)
David Gustafsson	$1,000,000 (1)
Mattias Samuelsson	$1,000,000 (1)
Philipp Kurashev	$1,000,000 (1)
Daniel Vladar	$962,000 (2)
Jesper Boqvist	$909,000 (2)
Joel Hofer	$875,000 (4)
Dylan Samberg	$852,000 (2)
Noah Cates	$824,000 (4)
Dustin Wolf	$800,000 (3)
Sampo Ranta	$800,000 (1)
Samuel Bolduc	$800,000 (2)
John Ludvig	$800,000 (2)
Arseny Gritsyuk	$800,000 (2)
Valtteri Puustinen	$800,000 (2)
Lukas Rousek	$800,000 (3)
Lauri Pajuniemi	$800,000 (1)
Anthony Beauvillier	$778,000 (2)
Robin Salo	$764,000 (3)
Dominic Turgeon	$761,000 (4)
Marko Dano	$761,000 (4)
Reilly Walsh	$756,000 (2)
Jack Studnicka	$755,000 (2)
Jack Rathbone	$747,000 (2)
Riley Damiani	$747,000 (4)
Devon Toews	$744,000 (3)
Alex Barre-Boulet	$725,000 (1)
Mitch Holmberg	$600,000 (1)
Total Farm Players	35
Salary Commitment
Year 2031 : $35,120,000
Year 2032 : $25,445,000
Year 2033 : $16,486,000
Year 2034 : $9,218,000
Salary Average Commitment
Year 2031 : $31,487,000
Year 2032 : $21,528,000
Year 2033 : $14,078,000
Year 2034 : $7,490,000

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6000 - $100 - 5,606 - 93.44%
Level 2:	5000 - $60 - 4,756 - 95.13%
Level 3:	2000 - $35 - 1,918 - 95.88%
Level 4:	6000 - $20 - 5,366 - 89.43%
Luxury :	1000 - $200 - 944 - 94.41%
Total Capacity :	20000
Income
Home Games Left	18
Average Attendance - %	18,590 - 92.95%
Average Income per Game	$616,719
Year to Date Revenue	$14,801,248
Expense
Pro Players Total Salaries	$86,692,000
Farm Players Total Salaries	$31,919,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$47,971,736
Farm Year To Date Expenses	$19,366,614
Pro Salary Cap To Date	$47,141,137
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$11,100,936
Pro Remaining Season Days	54
Pro Expenses Per Days	$728,860
Pro Estimated Expenses	$39,358,440
Farm Remaining Season Days	54
Farm Expenses Per Days	$276,190
Farm Estimated Expenses	$14,914,260
Estimated Season Expenses	$54,272,700
Season Salary Cap	$86,692,000
Estimate Under Maximum Salary Cap of $87,500,000	$808,000
Estimate Over Minimum Salary Cap of $0	$86,692,000
Current Bank Account	$116,344,763
Projected Bank Account	$73,172,999

Pro Players Salaries
Derick Brassard	$8,500,000 (1)
T.J. Oshie	$8,182,000 (1)
Jonathan Merrill	$7,000,000 (4)
David Rundblad	$6,929,000 (3)
James Neal	$6,733,000 (3)
Calvin de Haan	$6,086,000 (4)
Milan Lucic	$5,500,000 (4)
Zach Bogosian	$5,325,000 (2)
Tyler Ennis	$4,750,000 (4)
Jordon Binnington	$4,623,000 (3)
Philippe Paradis	$3,750,000 (2)
Brendan Gaunce	$3,472,000 (1)
Ryan Murphy	$3,277,000 (3)
Matthew Hackett	$2,727,000 (1)
Mikhail Sergachev	$2,147,000 (4)
Christian Dvorak	$1,968,000 (1)
Ryan Dzingel	$1,743,000 (3)
Jacob De La Rose	$900,000 (3)
Chris Bigras	$847,000 (3)
Tom Wilson	$808,000 (1)
Dmitrij Jaskin	$730,000 (2)
Jason Robertson	$695,000 (2)
Total Pro Players	22
Salary Commitment
Year 2031 : $86,692,000
Year 2032 : $60,639,000
Year 2033 : $50,058,000
Year 2034 : $25,483,000
Salary Average Commitment
Year 2031 : $58,695,000
Year 2032 : $44,308,000
Year 2033 : $39,558,000
Year 2034 : $25,402,000
Salary Cap with 1 Way Contract
Year 2031 : $86,692,000
Year 2032 : $61,035,000
Year 2033 : $50,535,000
Year 2034 : $25,483,000

Farm Players Salaries
Spencer Knight	$1,250,000 (2)
Bobby Brink	$1,250,000 (3)
Nils Hoglander	$1,250,000 (3)
Philip Broberg	$1,250,000 (3)
Michael Dipietro	$1,110,000 (3)
Garrett Pilon	$1,002,000 (4)
Ryan Bednard	$966,000 (3)
Bode Wilde	$924,000 (4)
Kevin Bahl	$914,000 (4)
Michael Spacek	$907,000 (3)
Sean Day	$906,000 (4)
Damien Giroux	$888,000 (4)
Aidan Dudas	$887,000 (4)
Jonathan Davidsson	$878,000 (4)
Hudson Elynuik	$842,000 (1)
Marc-Olivier Roy	$835,000 (3)
John Kovacevic	$827,000 (3)
Maksim Sushko	$827,000 (2)
Matthew Strome	$824,000 (3)
Glenn Gawdin	$815,000 (3)
Connor Corcoran	$800,000 (1)
Domenick Fensore	$800,000 (3)
Philip Kemp	$791,000 (3)
Kurtis Gabriel	$745,000 (2)
David Tendeck	$700,000 (1)
Tyler Angle	$700,000 (3)
Gavin Hain	$700,000 (1)
Blake Murray	$700,000 (2)
Owen Lindmark	$700,000 (2)
Elmer Soderblom	$700,000 (2)
Antti Saarela	$700,000 (2)
Dmitry Zavgordniy	$700,000 (1)
Christian Fischer	$691,000 (2)
Brett Lernout	$682,000 (2)
Nick Swaney	$648,000 (2)
Kevin Stenlund	$608,000 (1)
Matthew Cairns	$602,000 (1)
Mikhail Maltsev	$600,000 (1)
Total Farm Players	38
Salary Commitment
Year 2031 : $31,919,000
Year 2032 : $24,315,000
Year 2033 : $15,229,000
Year 2034 : $4,297,000
Salary Average Commitment
Year 2031 : $28,327,000
Year 2032 : $22,427,000
Year 2033 : $16,877,000
Year 2034 : $5,950,000

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centre
Level 1:	6000 - $100 - 5,634 - 93.91%
Level 2:	5000 - $60 - 4,664 - 93.28%
Level 3:	2000 - $35 - 1,872 - 93.62%
Level 4:	6000 - $20 - 5,219 - 86.98%
Luxury :	1000 - $200 - 951 - 95.06%
Total Capacity :	20000
Income
Home Games Left	18
Average Attendance - %	18,340 - 91.70%
Average Income per Game	$613,680
Year to Date Revenue	$14,728,308
Expense
Pro Players Total Salaries	$87,476,000
Farm Players Total Salaries	$35,026,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$49,141,676
Farm Year To Date Expenses	$19,888,351
Pro Salary Cap To Date	$48,311,077
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$11,046,231
Pro Remaining Season Days	54
Pro Expenses Per Days	$735,339
Pro Estimated Expenses	$39,708,306
Farm Remaining Season Days	54
Farm Expenses Per Days	$301,868
Farm Estimated Expenses	$16,300,872
Estimated Season Expenses	$56,009,178
Season Salary Cap	$87,476,000
Estimate Under Maximum Salary Cap of $87,500,000	$24,000
Estimate Over Minimum Salary Cap of $0	$87,476,000
Current Bank Account	$124,838,145
Projected Bank Account	$79,875,198

Pro Players Salaries
Kyle Okposo	$10,065,000 (1)
Nazem Kadri	$8,588,000 (3)
Nathan MacKinnon	$7,256,000 (2)
Luca Sbisa	$7,175,000 (1)
Sven Bartschi	$6,589,000 (4)
Dougie Hamilton	$6,169,000 (2)
Morgan Rielly	$6,125,000 (4)
Mikael Granlund	$5,852,000 (3)
Ondrej Palat	$5,097,000 (3)
Elvis Merzlikins	$4,966,000 (4)
Mathew Barzal	$4,438,000 (3)
Antti Raanta	$4,250,000 (1)
Brock Nelson	$2,049,000 (1)
Alexander Killorn	$1,913,000 (1)
Brendan Perlini	$1,305,000 (1)
Nick Ritchie	$1,038,000 (1)
Nolan Patrick	$890,000 (3)
Kevin Fiala	$794,000 (4)
Ryan Lindgren	$784,000 (4)
Lucas Johansen	$771,000 (1)
Erik Cernak	$762,000 (2)
Joe Wegwerth	$600,000 (1)
Total Pro Players	22
Salary Commitment
Year 2031 : $87,476,000
Year 2032 : $58,310,000
Year 2033 : $44,123,000
Year 2034 : $19,258,000
Salary Average Commitment
Year 2031 : $50,383,000
Year 2032 : $24,702,000
Year 2033 : $23,202,000
Year 2034 : $8,163,000
Salary Cap with 1 Way Contract
Year 2031 : $87,476,000
Year 2032 : $58,310,000
Year 2033 : $44,123,000
Year 2034 : $19,258,000

Farm Players Salaries
Timo Pielmeier	$3,145,000 (1)
Thomas Chabot	$2,899,000 (3)
Anders Nilsson	$2,500,000 (1)
Jack Hughes	$1,250,000 (2)
Thomas Harley	$1,250,000 (3)
Jacob Bernard-Docker	$1,250,000 (1)
Cole Caufield	$1,250,000 (2)
Ukko-Pekka Luukkonen	$1,009,000 (3)
Serron Noel	$1,000,000 (1)
Jakov Novak	$1,000,000 (1)
Samuel Ersson	$945,000 (4)
Gilles Senn	$871,000 (2)
Kole Lind	$859,000 (2)
Nathan Legare	$800,000 (3)
Jayden Struble	$800,000 (3)
Simon Lundmark	$800,000 (2)
Michael Rasmussen	$788,000 (2)
Jakub Zboril	$786,000 (2)
Luke Kunin	$784,000 (4)
Andrew Welinski	$781,000 (2)
Isaac Ratcliffe	$776,000 (2)
Marcus Davidsson	$770,000 (2)
Nicolas Beaudin	$770,000 (4)
Mitchell Stephens	$768,000 (2)
Eemeli Rasanen	$767,000 (2)
Axel Andersson	$761,000 (4)
Gabriel Fortier	$758,000 (4)
Jake Wise	$750,000 (4)
Nikolai Kovalenko	$733,000 (4)
Josh Archibald	$706,000 (3)
Milos Roman	$700,000 (1)
Leevi Aaltonen	$700,000 (3)
Mason Millman	$700,000 (2)
Collin Adams	$600,000 (1)
Total Farm Players	34
Salary Commitment
Year 2031 : $35,026,000
Year 2032 : $24,831,000
Year 2033 : $13,665,000
Year 2034 : $5,501,000
Salary Average Commitment
Year 2031 : $28,566,000
Year 2032 : $21,016,000
Year 2033 : $12,394,000
Year 2034 : $6,050,000

North Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - $100 - 5,686 - 94.76%
Level 2:	5000 - $60 - 4,850 - 96.99%
Level 3:	2000 - $35 - 1,911 - 95.53%
Level 4:	6000 - $20 - 5,331 - 88.84%
Luxury :	1000 - $200 - 955 - 95.51%
Total Capacity :	20000
Income
Home Games Left	18
Average Attendance - %	18,732 - 93.66%
Average Income per Game	$624,270
Year to Date Revenue	$14,982,474
Expense
Pro Players Total Salaries	$84,356,000
Farm Players Total Salaries	$32,014,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$47,540,118
Farm Year To Date Expenses	$18,557,325
Pro Salary Cap To Date	$46,709,519
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$11,236,856
Pro Remaining Season Days	54
Pro Expenses Per Days	$709,554
Pro Estimated Expenses	$38,315,916
Farm Remaining Season Days	54
Farm Expenses Per Days	$276,975
Farm Estimated Expenses	$14,956,650
Estimated Season Expenses	$53,272,566
Season Salary Cap	$84,356,000
Estimate Under Maximum Salary Cap of $87,500,000	$3,144,000
Estimate Over Minimum Salary Cap of $0	$84,356,000
Current Bank Account	$180,707,009
Projected Bank Account	$138,671,299

Pro Players Salaries
Steven Stamkos	$10,334,000 (2)
Anton Gustafsson	$8,275,000 (2)
Patrick Kane	$7,708,000 (4)
Vladimir Tarasenko	$7,357,000 (1)
Derek Forbort	$7,000,000 (4)
Adam Larsson	$6,350,000 (3)
Andrey Vasilevskiy	$5,016,000 (1)
Boone Jenner	$4,951,000 (2)
Teuvo Teravainen	$3,753,000 (1)
Logan MacMillan	$3,393,000 (4)
Stephen Johns	$3,293,000 (1)
William Wrenn	$3,000,000 (2)
Keith Kinkaid	$2,750,000 (1)
Rasmus Dahlin	$2,689,000 (4)
Brock Boeser	$2,545,000 (2)
Miikka Salomaki	$1,000,000 (1)
William Carrier	$878,000 (2)
Adrian Kempe	$854,000 (4)
Julius Bergman	$854,000 (1)
Taylor Aronson	$831,000 (3)
Roope Hintz	$764,000 (2)
Johnathan MacLeod	$761,000 (4)
Total Pro Players	22
Salary Commitment
Year 2031 : $84,356,000
Year 2032 : $60,333,000
Year 2033 : $29,586,000
Year 2034 : $22,405,000
Salary Average Commitment
Year 2031 : $47,963,200
Year 2032 : $29,035,000
Year 2033 : $23,035,000
Year 2034 : $18,399,000
Salary Cap with 1 Way Contract
Year 2031 : $84,356,000
Year 2032 : $60,333,000
Year 2033 : $29,586,000
Year 2034 : $22,405,000

Farm Players Salaries
Magnus Hellberg	$3,088,000 (3)
Jonathan Dahlen	$2,500,000 (1)
Dyan Cozens	$1,250,000 (2)
Alexander Romanov	$1,250,000 (1)
Ivan Fedotov	$1,057,000 (3)
Jakub Kindl	$1,000,000 (1)
Alexander Khovanov	$1,000,000 (1)
Brett Leason	$1,000,000 (3)
Adam A. Mascherin	$1,000,000 (1)
Andrew MacDonald	$1,000,000 (1)
Jyrki Jokipakka	$950,000 (1)
Igor Shesterkin	$948,000 (1)
Joni Ikonen	$942,000 (3)
Emile Poirier	$862,000 (3)
Rasmus Sandin	$858,000 (4)
Jonathan Ang	$850,000 (3)
Nikita Popugaev	$843,000 (3)
Mackenzie Entwistle	$840,000 (2)
Tom Novak	$840,000 (2)
Mikael Hakkarainen	$825,000 (3)
Linus Nassen	$825,000 (4)
Adam Gaudette	$819,000 (2)
Vitaly Abramov	$800,000 (4)
Ondrej Kase	$799,000 (4)
Robbie Stucker	$780,000 (3)
Matteson Iacopelli	$758,000 (4)
Jack Kopacka	$756,000 (4)
Gregory Hofmann	$740,000 (2)
Dmitry Sokolov	$734,000 (1)
Daniil Zhuravlyov	$700,000 (1)
Sasha Mutala	$700,000 (3)
Filip Lindberg	$700,000 (2)
Total Farm Players	32
Salary Commitment
Year 2031 : $32,014,000
Year 2032 : $20,932,000
Year 2033 : $15,743,000
Year 2034 : $4,796,000
Salary Average Commitment
Year 2031 : $28,528,000
Year 2032 : $17,455,000
Year 2033 : $13,505,000
Year 2034 : $4,993,000

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - $100 - 5,661 - 94.35%
Level 2:	5000 - $60 - 4,760 - 95.19%
Level 3:	2000 - $35 - 1,896 - 94.79%
Level 4:	4000 - $20 - 4,000 - 100.00%
Luxury :	1000 - $200 - 952 - 95.21%
Total Capacity :	18000
Income
Home Games Left	18
Average Attendance - %	17,268 - 95.94%
Average Income per Game	$606,102
Year to Date Revenue	$14,546,451
Expense
Pro Players Total Salaries	$85,576,000
Farm Players Total Salaries	$27,569,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$49,016,916
Farm Year To Date Expenses	$15,678,748
Pro Salary Cap To Date	$48,186,334
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$10,909,838
Pro Remaining Season Days	54
Pro Expenses Per Days	$719,636
Pro Estimated Expenses	$38,860,344
Farm Remaining Season Days	54
Farm Expenses Per Days	$240,240
Farm Estimated Expenses	$12,972,960
Estimated Season Expenses	$51,833,304
Season Salary Cap	$85,576,000
Estimate Under Maximum Salary Cap of $87,500,000	$1,924,000
Estimate Over Minimum Salary Cap of $0	$85,576,000
Current Bank Account	$164,420,339
Projected Bank Account	$123,496,873

Pro Players Salaries
Shea Weber	$10,301,000 (1)
Matt Duchene	$9,237,000 (3)
Evander Kane	$8,621,000 (4)
Jared Cowen	$7,406,000 (1)
Carey Price	$6,523,000 (2)
Dmitri Orlov	$5,605,000 (4)
Logan Couture	$5,581,000 (1)
Jon Marchessault	$4,795,000 (1)
Chris Brown	$4,443,000 (4)
Frederik Gauthier	$3,297,000 (2)
Matt Niskanen	$3,250,000 (2)
Jake Guentzel	$3,158,000 (3)
Alexander Ruuttu	$2,750,000 (2)
Anthony Mantha	$2,606,000 (3)
Cody Wild	$1,964,000 (2)
Steven Fogarty	$1,700,000 (3)
Brenden Kichton	$943,000 (2)
Travis Sanheim	$938,000 (4)
Connor Ingram	$874,000 (1)
John Hayden	$844,000 (3)
Joel Lowry	$740,000 (1)
Total Pro Players	21
Salary Commitment
Year 2031 : $85,576,000
Year 2032 : $54,680,000
Year 2033 : $36,441,000
Year 2034 : $19,607,000
Salary Average Commitment
Year 2031 : $59,773,000
Year 2032 : $29,787,000
Year 2033 : $21,787,000
Year 2034 : $10,924,000
Salary Cap with 1 Way Contract
Year 2031 : $85,576,000
Year 2032 : $55,879,000
Year 2033 : $37,152,000
Year 2034 : $19,607,000

Farm Players Salaries
Ben Scrivens	$2,500,000 (1)
Jeff Zatkoff	$2,500,000 (1)
Linus Soderstrom	$2,500,000 (4)
Shane Pinto	$1,250,000 (3)
Keaton Thompson	$975,000 (1)
Kevin Gravel	$950,000 (2)
Cody Sol	$950,000 (2)
Miles Gendron	$950,000 (1)
Philippe Hudon	$950,000 (1)
Pontus Aberg	$925,000 (2)
Peter Ceresnak	$925,000 (2)
Jason Wilson	$925,000 (2)
Scott Walford	$900,000 (3)
Malte Setkov	$900,000 (3)
Alexei Lipanov	$900,000 (3)
Brandon Duhaime	$850,000 (2)
Linus Lindstrom	$834,000 (1)
Mitchell Mattson	$827,000 (1)
Paul Bittner	$778,000 (3)
Nick Merkley	$777,000 (3)
Tobias Geisser	$775,000 (1)
Maxime Comtois	$763,000 (3)
Alexander Volkov	$757,000 (3)
James Mullin	$739,000 (1)
Nick Campoli	$737,000 (3)
Ivan Chekhovich	$732,000 (3)
Total Farm Players	26
Salary Commitment
Year 2031 : $27,569,000
Year 2032 : $16,519,000
Year 2033 : $10,994,000
Year 2034 : $2,500,000
Salary Average Commitment
Year 2031 : $28,262,000
Year 2032 : $17,525,000
Year 2033 : $12,000,000
Year 2034 : $2,500,000

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	GM Place
Level 1:	6000 - $100 - 5,576 - 92.93%
Level 2:	5000 - $60 - 4,719 - 94.38%
Level 3:	2000 - $35 - 1,888 - 94.41%
Level 4:	6000 - $20 - 5,322 - 88.70%
Luxury :	1000 - $200 - 922 - 92.17%
Total Capacity :	20000
Income
Home Games Left	17
Average Attendance - %	18,427 - 92.14%
Average Income per Game	$610,771
Year to Date Revenue	$15,269,276
Expense
Pro Players Total Salaries	$80,997,000
Farm Players Total Salaries	$34,057,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$45,376,382
Farm Year To Date Expenses	$19,082,779
Pro Salary Cap To Date	$44,545,830
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$10,383,108
Pro Remaining Season Days	54
Pro Expenses Per Days	$681,793
Pro Estimated Expenses	$36,816,822
Farm Remaining Season Days	54
Farm Expenses Per Days	$293,860
Farm Estimated Expenses	$15,868,440
Estimated Season Expenses	$52,685,262
Season Salary Cap	$80,997,000
Estimate Under Maximum Salary Cap of $87,500,000	$6,503,000
Estimate Over Minimum Salary Cap of $0	$80,997,000
Current Bank Account	$122,133,496
Projected Bank Account	$79,831,342

Pro Players Salaries
Jordan Staal	$7,420,000 (4)
Nikita Zaitsev	$6,861,000 (3)
Tyler Pitlick	$6,595,000 (4)
Brendan Smith	$6,218,000 (2)
Chad Johnson	$5,999,000 (3)
Duncan Siemens	$4,694,000 (2)
Kenny Ryan	$4,279,000 (4)
Zack Kassian	$4,188,000 (3)
Will Weber	$3,861,000 (4)
Josh Unice	$3,847,000 (4)
Nick Bjugstad	$3,800,000 (1)
Erik Haula	$3,736,000 (3)
Anton Rodin	$3,322,000 (3)
Artem Anisimov	$2,787,000 (4)
Jordan Schmaltz	$2,258,000 (4)
Danny Dekeyser	$2,184,000 (2)
Ryan Howse	$1,869,000 (2)
Daniil Zharkov	$1,348,000 (4)
Jordan Weal	$1,201,000 (1)
Lawson Crouse	$788,000 (2)
Jansen Harkins	$780,000 (2)
Drake Caggiula	$775,000 (4)
Dillon Heatherington	$762,000 (3)
Martin Gernat	$750,000 (4)
Chandler Stephenson	$675,000 (2)
Total Pro Players	25
Salary Commitment
Year 2031 : $80,997,000
Year 2032 : $75,564,000
Year 2033 : $57,718,000
Year 2034 : $32,494,000
Salary Average Commitment
Year 2031 : $52,540,000
Year 2032 : $48,045,000
Year 2033 : $44,309,000
Year 2034 : $24,988,000
Salary Cap with 1 Way Contract
Year 2031 : $80,997,000
Year 2032 : $75,996,000
Year 2033 : $58,788,000
Year 2034 : $33,920,000

Farm Players Salaries
Riku Helenius	$2,880,000 (3)
Stefan Matteau	$1,673,000 (4)
Martin Kaut	$1,250,000 (1)
Bowen Byram	$1,250,000 (3)
Jakob Pelletier	$1,250,000 (3)
Braydon Tracey	$1,250,000 (2)
Juraj Simek	$1,212,000 (4)
Mattias Tedenby	$1,194,000 (3)
Callan Foote	$1,056,000 (3)
Brendan Lemieux	$1,025,000 (4)
Albin Eriksson	$1,000,000 (1)
Alec Regula	$902,000 (4)
Martin Pospisil	$892,000 (4)
Evan Cormier	$878,000 (3)
Chris Wideman	$875,000 (2)
Adam Brooks	$838,000 (1)
Noah Gregor	$834,000 (2)
Tobias Rieder	$820,000 (3)
Joey Keane	$800,000 (1)
Billy Sweatt	$776,000 (4)
Roland McKeown	$767,000 (4)
Thomas Schemitsch	$754,000 (4)
Linus Karlsson	$750,000 (4)
Vladislav Kara	$747,000 (3)
Josh Shalla	$740,000 (4)
Nick Paul	$736,000 (1)
Matteo Gennaro	$736,000 (2)
Connor Hobbs	$734,000 (3)
Steven Lorentz	$733,000 (3)
Egor Serdyuk	$700,000 (2)
Harrison Blaisdell	$700,000 (3)
Trent Miner	$700,000 (3)
Marcus Kallionkieli	$700,000 (2)
Vladislav Gavrikov	$657,000 (2)
Sam Lafferty	$648,000 (2)
Linden Vey	$600,000 (3)
Total Farm Players	36
Salary Commitment
Year 2031 : $34,057,000
Year 2032 : $29,227,000
Year 2033 : $22,586,000
Year 2034 : $8,898,000
Salary Average Commitment
Year 2031 : $36,804,000
Year 2032 : $32,272,000
Year 2033 : $26,447,000
Year 2034 : $11,009,000

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pengrowth Saddledome
Level 1:	6000 - $100 - 5,781 - 96.36%
Level 2:	5000 - $60 - 4,663 - 93.25%
Level 3:	2000 - $35 - 1,936 - 96.81%
Level 4:	6000 - $20 - 5,314 - 88.57%
Luxury :	1000 - $200 - 943 - 94.31%
Total Capacity :	20000
Income
Home Games Left	18
Average Attendance - %	18,637 - 93.19%
Average Income per Game	$622,484
Year to Date Revenue	$14,939,620
Expense
Pro Players Total Salaries	$84,469,000
Farm Players Total Salaries	$32,942,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$47,739,439
Farm Year To Date Expenses	$18,985,390
Pro Salary Cap To Date	$46,908,840
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$11,204,715
Pro Remaining Season Days	54
Pro Expenses Per Days	$710,488
Pro Estimated Expenses	$38,366,352
Farm Remaining Season Days	54
Farm Expenses Per Days	$284,645
Farm Estimated Expenses	$15,370,830
Estimated Season Expenses	$53,737,182
Season Salary Cap	$84,469,000
Estimate Under Maximum Salary Cap of $87,500,000	$3,031,000
Estimate Over Minimum Salary Cap of $0	$84,469,000
Current Bank Account	$122,561,169
Projected Bank Account	$80,028,702

Pro Players Salaries
Paul Stastny	$8,159,000 (3)
Erik Karlsson	$8,078,000 (2)
Mika Zibanejad	$7,282,000 (3)
Nail Yakupov	$7,104,000 (4)
Riley Nash	$6,451,000 (4)
Emerson Etem	$6,031,000 (3)
Loui Eriksson	$5,709,000 (3)
Erik Gudbranson	$5,391,000 (1)
Justin Schultz	$5,348,000 (1)
Scott Laughton	$4,748,000 (1)
Martin Frk	$4,164,000 (4)
Jhonas Enroth	$4,138,000 (1)
Brady Skjei	$3,956,000 (1)
Joonas Korpisalo	$1,418,000 (1)
Nicolas Deschamps	$1,264,000 (1)
Maxim Shalunov	$1,105,000 (2)
Emil Molin	$1,098,000 (1)
Neal Pionk	$798,000 (3)
Geoffrey Schemitsch	$755,000 (2)
Troy Stecher	$742,000 (2)
Samuel Blais	$730,000 (1)
Total Pro Players	21
Salary Commitment
Year 2031 : $84,469,000
Year 2032 : $56,378,000
Year 2033 : $45,698,000
Year 2034 : $17,719,000
Salary Average Commitment
Year 2031 : $58,081,700
Year 2032 : $33,401,000
Year 2033 : $31,401,000
Year 2034 : $7,876,000
Salary Cap with 1 Way Contract
Year 2031 : $84,469,000
Year 2032 : $56,378,000
Year 2033 : $45,698,000
Year 2034 : $17,719,000

Farm Players Salaries
Jon Gillies	$2,108,000 (4)
Beck Malenstyn	$2,000,000 (3)
Dysin Mayo	$2,000,000 (3)
Olle Eriksson Ek	$899,000 (3)
Keegan Kolesar	$880,000 (1)
Miles Wood	$834,000 (3)
Gemel Smith	$816,000 (1)
Cole Koepke	$810,000 (4)
Cody Glass	$803,000 (3)
Ivan Prosvetov	$800,000 (1)
Erik Portillo	$800,000 (2)
Drew Halleson	$800,000 (2)
Anthony Romano	$800,000 (3)
Angus Crookshank	$800,000 (1)
Jacob Middleton	$798,000 (4)
Jeremy Roy	$769,000 (2)
Remi Elie	$769,000 (2)
Filip Hronek	$765,000 (4)
Valentin Zykov	$765,000 (1)
John Marino	$763,000 (3)
Kyle Capobianco	$762,000 (2)
Adam Erne	$758,000 (2)
Julius Nattinen	$756,000 (4)
Nate Schnarr	$755,000 (2)
Mason Shaw	$754,000 (2)
Dennis Gilbert	$750,000 (2)
David Farrance	$749,000 (3)
Lucas Elvenes	$745,000 (2)
Mathieu Joseph	$742,000 (3)
Taro Hirose	$736,000 (1)
Mason Appleton	$730,000 (3)
Cole Guttman	$729,000 (3)
Cooper Marody	$729,000 (3)
Matthew Phillips	$726,000 (1)
Sami Niku	$724,000 (3)
Dylan Sikura	$718,000 (3)
Nikita Nesterenko	$700,000 (3)
Kaapo Kahkonen	$600,000 (3)
Total Farm Players	38
Salary Commitment
Year 2031 : $32,942,000
Year 2032 : $27,419,000
Year 2033 : $19,757,000
Year 2034 : $5,237,000
Salary Average Commitment
Year 2031 : $33,541,100
Year 2032 : $27,917,000
Year 2033 : $22,317,000
Year 2034 : $4,206,000

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Winnipeg Arena
Level 1:	6000 - $100 - 5,777 - 96.28%
Level 2:	5000 - $60 - 4,766 - 95.33%
Level 3:	2000 - $35 - 1,924 - 96.21%
Level 4:	6000 - $20 - 5,338 - 88.97%
Luxury :	1000 - $200 - 958 - 95.81%
Total Capacity :	20000
Income
Home Games Left	18
Average Attendance - %	18,764 - 93.82%
Average Income per Game	$626,989
Year to Date Revenue	$15,047,746
Expense
Pro Players Total Salaries	$85,805,000
Farm Players Total Salaries	$35,033,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$49,183,591
Farm Year To Date Expenses	$19,387,874
Pro Salary Cap To Date	$44,593,249
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$11,285,810
Pro Remaining Season Days	54
Pro Expenses Per Days	$721,529
Pro Estimated Expenses	$38,962,566
Farm Remaining Season Days	54
Farm Expenses Per Days	$301,926
Farm Estimated Expenses	$16,304,004
Estimated Season Expenses	$55,266,570
Season Salary Cap	$79,015,000
Estimate Under Maximum Salary Cap of $87,500,000	$8,485,000
Estimate Over Minimum Salary Cap of $0	$79,015,000
Current Bank Account	$121,860,793
Projected Bank Account	$77,880,033

Pro Players Salaries
Patrik Berglund	$9,222,000 (2)
Konstantin Novikov	$8,971,000 (4)
Joshua Bailey	$7,217,000 (1)
Roman Josi (Out of Payroll)	$6,790,000 (2)
Torey Krug	$6,755,000 (2)
Nick Leddy	$6,676,000 (4)
Robin Lehner	$6,482,000 (4)
Andreas Nodl	$5,245,000 (2)
Jacob Josefson	$4,285,000 (2)
Charlie Coyle	$4,233,000 (1)
Connor Brickley	$4,148,000 (4)
Ryan Strome	$3,695,000 (2)
Hunter Shinkaruk	$2,834,000 (3)
Ryan Graves	$1,781,000 (4)
Rocco Grimaldi	$1,584,000 (1)
Carl Klingberg	$1,276,000 (1)
Jake Bean	$1,050,000 (4)
Joonas Donskoi	$1,024,000 (4)
Eetu Makiniemi	$943,000 (3)
Erik Brannstrom	$873,000 (2)
Jeff Schultz	$721,000 (1)
Total Pro Players	21
Salary Commitment
Year 2031 : $85,805,000
Year 2032 : $70,774,000
Year 2033 : $33,909,000
Year 2034 : $30,132,000
Salary Average Commitment
Year 2031 : $41,561,000
Year 2032 : $26,849,000
Year 2033 : $18,849,000
Year 2034 : $17,422,000
Salary Cap with 1 Way Contract
Year 2031 : $85,805,000
Year 2032 : $70,774,000
Year 2033 : $33,909,000
Year 2034 : $30,132,000

Farm Players Salaries
David Clarkson	$3,637,000 (1)
Carter Hart	$3,209,000 (1)
Scott Wedgewood	$2,375,000 (1)
Dustin Boyd	$2,147,000 (1)
Benoit Pouliot	$1,452,000 (2)
Joel Farabee	$1,250,000 (1)
Joshua Jacobs	$959,000 (2)
Adam McQuaid	$950,000 (1)
Martin Hanzal	$925,000 (1)
Ostap Safin	$921,000 (2)
Ryan Hartman	$856,000 (3)
Connor Hurley	$854,000 (2)
Jimmy Vesey	$834,000 (1)
Matthew Mancina	$833,000 (1)
Charles Hudon	$825,000 (1)
Anders Bjork	$820,000 (1)
Colin Blackwell	$797,000 (3)
Robert Thomas	$794,000 (3)
Andrew Peeke	$771,000 (1)
Nicolas Meloche	$770,000 (3)
Zachary Lauzon	$763,000 (2)
Trent Frederic	$763,000 (4)
Clayton Phillips	$749,000 (2)
Alexandre Grenier	$732,000 (3)
Austin Carroll	$724,000 (1)
Ryder Donovan	$700,000 (3)
Eric Hjorth	$700,000 (3)
Bruno Gervais	$677,000 (4)
Eric Cornel	$671,000 (3)
Adam Gilmour	$657,000 (4)
Markus Phillips	$657,000 (3)
John Adams	$646,000 (3)
Maxime Legault	$615,000 (4)
Total Farm Players	33
Salary Commitment
Year 2031 : $35,033,000
Year 2032 : $15,733,000
Year 2033 : $10,035,000
Year 2034 : $2,712,000
Salary Average Commitment
Year 2031 : $32,905,000
Year 2032 : $17,415,000
Year 2033 : $13,450,000
Year 2034 : $3,800,000

Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	6000 - $100 - 5,772 - 96.20%
Level 2:	5000 - $60 - 4,711 - 94.22%
Level 3:	2000 - $35 - 1,916 - 95.81%
Level 4:	4000 - $25 - 3,559 - 88.97%
Luxury :	1000 - $200 - 942 - 94.23%
Total Capacity :	18000
Income
Home Games Left	18
Average Attendance - %	16,900 - 93.89%
Average Income per Game	$614,226
Year to Date Revenue	$14,741,421
Expense
Pro Players Total Salaries	$84,865,000
Farm Players Total Salaries	$56,681,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$48,610,094
Farm Year To Date Expenses	$32,834,682
Pro Salary Cap To Date	$47,779,507
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$11,056,066
Pro Remaining Season Days	54
Pro Expenses Per Days	$713,760
Pro Estimated Expenses	$38,543,040
Farm Remaining Season Days	54
Farm Expenses Per Days	$480,835
Farm Estimated Expenses	$25,965,090
Estimated Season Expenses	$64,508,130
Season Salary Cap	$84,865,000
Estimate Under Maximum Salary Cap of $87,500,000	$2,635,000
Estimate Over Minimum Salary Cap of $0	$84,865,000
Current Bank Account	$387,674,372
Projected Bank Account	$334,222,308

Pro Players Salaries
Bobby Ryan	$9,966,000 (4)
James Van Riemsdyk	$9,504,000 (2)
Mike Green	$8,791,000 (4)
Mikko Koivu	$6,699,000 (3)
Mason Raymond	$6,233,000 (4)
Angelo Esposito	$5,587,000 (1)
J.T. Miller	$5,288,000 (1)
Andrew Cogliano	$4,570,000 (2)
Brian Elliott	$4,500,000 (1)
Reilly Smith	$4,250,000 (3)
Erik Gustafsson	$3,903,000 (2)
Cam Barker	$3,000,000 (2)
Olli Maatta	$2,984,000 (1)
Martin Marincin	$2,454,000 (1)
Victor Rask	$2,373,000 (3)
Brennan Serville	$1,349,000 (2)
Samuel Montembeault	$1,000,000 (2)
German Rubtsov	$873,000 (1)
Jesper Fast	$855,000 (1)
Nick Sorensen	$686,000 (2)
Total Pro Players	20
Salary Commitment
Year 2031 : $84,865,000
Year 2032 : $62,112,000
Year 2033 : $38,312,000
Year 2034 : $24,990,000
Salary Average Commitment
Year 2031 : $59,330,000
Year 2032 : $40,581,000
Year 2033 : $33,718,000
Year 2034 : $23,380,000
Salary Cap with 1 Way Contract
Year 2031 : $84,865,000
Year 2032 : $62,324,000
Year 2033 : $38,312,000
Year 2034 : $24,990,000

Farm Players Salaries
A.J. Greer	$3,000,000 (2)
Ben Johnson	$3,000,000 (3)
Cory Emmerton	$3,000,000 (1)
Tomas Vincour	$3,000,000 (2)
Francois Bouchard	$3,000,000 (1)
Damien Riat	$3,000,000 (4)
Dennis Yan	$3,000,000 (4)
Nick Bonino	$3,000,000 (1)
Brian Strait	$3,000,000 (1)
Niklas Hansson	$3,000,000 (1)
Louis Domingue	$2,438,000 (4)
Tyson Sexsmith	$2,406,000 (1)
Matt Lashoff	$1,353,000 (1)
Perttu Lindgren	$1,072,000 (3)
Olivier Rodrigue	$1,000,000 (1)
Gabriel Gagne	$1,000,000 (3)
Conner Bleackley	$1,000,000 (2)
Fredrik Olofsson	$1,000,000 (3)
Rhett Rakhshani	$960,000 (2)
Ivan Barbashev	$927,000 (4)
Anton Slepyshev	$925,000 (3)
Ryan Donato	$910,000 (4)
Nikita Tryamkin	$900,000 (3)
Veini Vehvilainen	$886,000 (4)
Brad Hunt	$879,000 (1)
Jonas Siegenthaler	$845,000 (2)
Cade Webber	$800,000 (2)
Albert Johansson	$800,000 (3)
Christian Djoos	$797,000 (3)
Marcus Karlberg	$775,000 (3)
Conor Timmins	$772,000 (3)
Jarrod Maidens	$760,000 (1)
Artur Kayumov	$740,000 (1)
Caleb Jones	$736,000 (2)
Michal Teply	$700,000 (2)
Case McCarthy	$700,000 (3)
Connor Crisp	$600,000 (2)
Total Farm Players	37
Salary Commitment
Year 2031 : $56,681,000
Year 2032 : $33,794,000
Year 2033 : $21,413,000
Year 2034 : $9,449,000
Salary Average Commitment
Year 2031 : $58,243,000
Year 2032 : $35,222,000
Year 2033 : $23,722,000
Year 2034 : $9,881,000

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	6000 - $100 - 5,470 - 91.17%
Level 2:	5000 - $60 - 4,672 - 93.44%
Level 3:	2000 - $35 - 1,886 - 94.31%
Level 4:	6000 - $20 - 5,186 - 86.43%
Luxury :	1000 - $200 - 926 - 92.58%
Total Capacity :	20000
Income
Home Games Left	18
Average Attendance - %	18,140 - 90.70%
Average Income per Game	$602,923
Year to Date Revenue	$14,470,143
Expense
Pro Players Total Salaries	$84,691,000
Farm Players Total Salaries	$36,501,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$48,072,278
Farm Year To Date Expenses	$21,479,745
Pro Salary Cap To Date	$47,241,737
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$10,852,607
Pro Remaining Season Days	54
Pro Expenses Per Days	$712,322
Pro Estimated Expenses	$38,465,388
Farm Remaining Season Days	54
Farm Expenses Per Days	$314,058
Farm Estimated Expenses	$16,959,132
Estimated Season Expenses	$55,424,520
Season Salary Cap	$84,691,000
Estimate Under Maximum Salary Cap of $87,500,000	$2,809,000
Estimate Over Minimum Salary Cap of $0	$84,691,000
Current Bank Account	$176,339,367
Projected Bank Account	$131,767,454

Pro Players Salaries
Sidney Crosby	$11,238,000 (3)
Peter Mueller	$9,302,000 (4)
P.K. Subban	$8,261,000 (3)
Jamie Benn	$7,275,000 (4)
Zach Boychuk	$5,743,000 (1)
Rasmus Ristolainen	$5,652,000 (3)
Connor Murphy	$4,800,000 (3)
Ryan Ellis	$4,254,000 (3)
Vitek Vanecek	$4,125,000 (4)
John Gaudreau	$4,101,000 (3)
Laurent Brossoit	$4,000,000 (4)
Brandon Pirri	$3,750,000 (3)
Jonathan Huberdeau	$3,590,000 (2)
Jiri Tlusty	$2,000,000 (1)
Nate Schmidt	$1,518,000 (1)
Robby Fabbri	$1,412,000 (4)
Anthony Duclair	$836,000 (3)
Nikita Zadorov	$783,000 (4)
Dillon Simpson	$747,000 (2)
Alexander Kerfoot	$664,000 (1)
Joshua Leivo	$640,000 (3)
Total Pro Players	21
Salary Commitment
Year 2031 : $84,691,000
Year 2032 : $74,021,000
Year 2033 : $69,311,000
Year 2034 : $26,897,000
Salary Average Commitment
Year 2031 : $71,321,000
Year 2032 : $56,901,000
Year 2033 : $55,901,000
Year 2034 : $19,567,000
Salary Cap with 1 Way Contract
Year 2031 : $84,691,000
Year 2032 : $74,766,000
Year 2033 : $70,429,000
Year 2034 : $26,897,000

Farm Players Salaries
Harri Sateri	$3,000,000 (4)
Calvin Pickard	$3,000,000 (4)
Andrew Copp	$3,000,000 (2)
Olof Lindbom	$1,751,000 (4)
Jamieson Rees	$1,000,000 (3)
Vladislav Firstov	$1,000,000 (3)
Axel Jonsson-Fjallby	$962,000 (1)
Steffen Soberg	$910,000 (1)
Dylan Ferguson	$899,000 (3)
Jacob Paquette	$853,000 (1)
Erik Foley	$830,000 (4)
David Noel	$827,000 (2)
Joey Anderson	$822,000 (4)
Justin Almeida	$817,000 (3)
Cedric Pare	$803,000 (3)
Brett McKenzie	$801,000 (3)
Ivan Lodnia	$800,000 (2)
Adam Ginning	$800,000 (1)
Ryan C. O'Reilly	$800,000 (1)
Dmitri Semykin	$800,000 (1)
Jesper Pettersson	$799,000 (1)
Nicklas Jensen	$795,000 (4)
Ladislav Smid	$771,000 (4)
Jonah Gadjovich	$763,000 (2)
Andrew Nielsen	$758,000 (2)
Ty Ronning	$731,000 (4)
Vasily Glotov	$723,000 (1)
Eetu Tuulola	$714,000 (2)
Seth Barton	$701,000 (3)
Jacob LeGuerrier	$700,000 (3)
Simon Johansson	$700,000 (1)
Tukka Tieksola	$700,000 (2)
Alex Dostie	$659,000 (4)
Dmytro Timashov	$656,000 (2)
Spencer Stastney	$656,000 (4)
Fredrik Larsson	$600,000 (4)
Patrik Virta	$600,000 (2)
Total Farm Players	37
Salary Commitment
Year 2031 : $36,501,000
Year 2032 : $29,154,000
Year 2033 : $20,336,000
Year 2034 : $13,615,000
Salary Average Commitment
Year 2031 : $37,384,000
Year 2032 : $30,318,000
Year 2033 : $22,843,000
Year 2034 : $15,568,000

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - $100 - 5,665 - 94.42%
Level 2:	5000 - $60 - 4,734 - 94.68%
Level 3:	2000 - $35 - 1,909 - 95.44%
Level 4:	4000 - $20 - 4,000 - 100.00%
Luxury :	1000 - $200 - 937 - 93.72%
Total Capacity :	18000
Income
Home Games Left	18
Average Attendance - %	17,245 - 95.81%
Average Income per Game	$604,258
Year to Date Revenue	$14,502,182
Expense
Pro Players Total Salaries	$83,665,000
Farm Players Total Salaries	$34,555,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$48,012,748
Farm Year To Date Expenses	$19,625,895
Pro Salary Cap To Date	$44,533,177
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$10,876,636
Pro Remaining Season Days	54
Pro Expenses Per Days	$703,843
Pro Estimated Expenses	$38,007,522
Farm Remaining Season Days	54
Farm Expenses Per Days	$297,975
Farm Estimated Expenses	$16,090,650
Estimated Season Expenses	$54,098,172
Season Salary Cap	$78,881,000
Estimate Under Maximum Salary Cap of $87,500,000	$8,619,000
Estimate Over Minimum Salary Cap of $0	$78,881,000
Current Bank Account	$166,138,119
Projected Bank Account	$122,916,583

Pro Players Salaries
Kevin Hayes	$9,000,000 (1)
Kevin Shattenkirk	$7,449,000 (3)
Riley Sheahan	$5,863,000 (4)
Mattias Ekholm	$5,312,000 (4)
Cody Ceci	$4,963,000 (4)
Jamie Oleksiak (Out of Payroll)	$4,784,000 (4)
Michael Grabner	$4,750,000 (1)
Shayne Gostisbehere	$4,215,000 (1)
Gustav Nyquist	$4,091,000 (2)
Patric Hornqvist	$4,062,000 (4)
Tristan Jarry	$3,960,000 (3)
Jakob Silfverberg	$3,319,000 (2)
Adam Henrique	$3,002,000 (1)
Joel Edmundson	$2,754,000 (3)
Kevin Poulin	$2,500,000 (1)
Calle Jarnkrok	$2,500,000 (4)
Jean-Gabriel Pageau	$2,474,000 (3)
Marco Scandella	$2,291,000 (1)
Blake Coleman	$1,816,000 (2)
Artturi Lehkonen	$1,697,000 (4)
Frank Vatrano	$1,245,000 (2)
Mitchell Moroz	$852,000 (3)
Kasperi Kapanen	$766,000 (1)
Total Pro Players	23
Salary Commitment
Year 2031 : $83,665,000
Year 2032 : $55,648,000
Year 2033 : $43,470,000
Year 2034 : $25,815,000
Salary Average Commitment
Year 2031 : $55,984,000
Year 2032 : $30,399,000
Year 2033 : $26,899,000
Year 2034 : $15,608,000
Salary Cap with 1 Way Contract
Year 2031 : $83,665,000
Year 2032 : $57,141,000
Year 2033 : $46,670,000
Year 2034 : $29,181,000

Farm Players Salaries
Ilya Samsonov	$2,241,000 (3)
Zachary Fucale	$2,096,000 (3)
Moritz Seider	$1,250,000 (3)
Parker Wotherspoon	$1,059,000 (2)
Samuel Poulin	$1,000,000 (2)
Dillon Hamaliuk	$1,000,000 (2)
Filip Johansson	$1,000,000 (1)
Tyler Weiss	$974,000 (1)
Jakub Lauko	$972,000 (1)
Nico Gross	$969,000 (1)
Max Lajoie	$968,000 (1)
Otto Kivenmaki	$960,000 (1)
Linus Olund	$954,000 (1)
Jeremy Lauzon	$928,000 (3)
Brandon Gignac	$920,000 (4)
Joren Van Pottelberghe	$900,000 (2)
Jack LaFontaine	$900,000 (4)
Kasper Kotkansalo	$890,000 (1)
Blake McLaughlin	$887,000 (1)
Jiri Patera	$875,000 (2)
Janne Kuokkanen	$838,000 (4)
Filip Berglund	$838,000 (3)
Kasper Bjorkqvist	$835,000 (4)
Jean-Christophe Beaudin	$820,000 (4)
Vincent Desharnais	$800,000 (4)
Filip Hallander	$800,000 (1)
Patrik Puistola	$800,000 (2)
Maxim Cajkovic	$800,000 (2)
Zach Gallant	$800,000 (2)
Brandon Carlo	$750,000 (2)
Mike Amadio	$750,000 (1)
Cooper Moore	$700,000 (3)
Logan Neaton	$700,000 (3)
Jeremy Davies	$682,000 (1)
Dylan Gambrell	$677,000 (1)
Marcus Hogberg	$622,000 (1)
Tanner Kaspick	$600,000 (1)
Total Farm Players	37
Salary Commitment
Year 2031 : $34,555,000
Year 2032 : $21,443,000
Year 2033 : $13,255,000
Year 2034 : $5,113,000
Salary Average Commitment
Year 2031 : $30,679,000
Year 2032 : $19,001,000
Year 2033 : $11,476,000
Year 2034 : $5,450,000

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 - 3,696 - 82.13%
Luxury :	1000 - $275 - 800 - 80.00%
Total Capacity :	20000
Income
Home Games Left	18
Average Attendance - %	16,096 - 80.48%
Average Income per Game	$806,001
Year to Date Revenue	$19,344,019
Expense
Pro Players Total Salaries	$86,089,000
Farm Players Total Salaries	$34,784,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$48,516,824
Farm Year To Date Expenses	$19,819,651
Pro Salary Cap To Date	$47,686,233
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$14,508,014
Pro Remaining Season Days	54
Pro Expenses Per Days	$723,876
Pro Estimated Expenses	$39,089,304
Farm Remaining Season Days	54
Farm Expenses Per Days	$299,868
Farm Estimated Expenses	$16,192,872
Estimated Season Expenses	$55,282,176
Season Salary Cap	$86,089,000
Estimate Under Maximum Salary Cap of $87,500,000	$1,411,000
Estimate Over Minimum Salary Cap of $0	$86,089,000
Current Bank Account	$168,813,034
Projected Bank Account	$128,038,872

Pro Players Salaries
Alexander Ovechkin	$10,976,000 (4)
Drew Doughty	$10,356,000 (1)
Aleksander Barkov	$10,324,000 (3)
Justin Faulk	$6,934,000 (4)
Connor Hellebuyck	$5,835,000 (2)
Beau Bennett	$5,794,000 (5)
Evgeny Kuznetsov	$5,413,000 (1)
Josh Godfrey	$4,888,000 (2)
Yanni Gourde	$3,489,000 (2)
Timo Meier	$3,380,000 (2)
Vladislav Namestnikov	$3,068,000 (2)
Josh Anderson	$2,844,000 (4)
Chris Driedger	$2,500,000 (1)
Damon Severson	$1,825,000 (1)
Danny Biega	$1,817,000 (3)
Kyle Cumiskey	$1,626,000 (1)
Phillip Danault	$1,263,000 (1)
Matthew Grzelcyk	$838,000 (2)
Jared McCann	$780,000 (3)
Keven Veilleux	$776,000 (3)
Keegan Kanzig	$763,000 (2)
Alex Iafallo	$600,000 (1)
Total Pro Players	22
Salary Commitment
Year 2031 : $86,089,000
Year 2032 : $63,621,000
Year 2033 : $41,701,000
Year 2034 : $28,004,000
Salary Average Commitment
Year 2031 : $45,591,000
Year 2032 : $24,506,000
Year 2033 : $21,506,000
Year 2034 : $16,965,000
Salary Cap with 1 Way Contract
Year 2031 : $86,089,000
Year 2032 : $62,506,000
Year 2033 : $40,245,000
Year 2034 : $26,548,000

Farm Players Salaries
Joel Gistedt	$2,500,000 (1)
Arthur Kaliyev	$1,250,000 (2)
Alex Turcotte	$1,250,000 (2)
Jake Oettinger	$1,097,000 (3)
Ronnie Attard	$1,000,000 (3)
Sean Durzi	$1,000,000 (1)
Casey Mittelstadt	$985,000 (1)
Kirill Ustimenko	$966,000 (3)
Corey Durocher	$950,000 (3)
Jake Leschyshyn	$930,000 (3)
Graham Knott	$899,000 (2)
Josh Brook	$896,000 (2)
Gabriel Vilardi	$872,000 (2)
Alexander Alexeyev	$850,000 (4)
Matthew Spencer	$847,000 (3)
Jonas Rondbjerg	$847,000 (4)
Lukas Vejdemo	$833,000 (4)
Jacob Peterson	$827,000 (3)
Michael Anderson	$825,000 (2)
Alexander Green	$820,000 (4)
Kirill Maksimov	$817,000 (3)
Lukas Jasek	$813,000 (4)
Andreas Johnson	$802,000 (4)
Dominic Basse	$800,000 (2)
Lukas Parik	$800,000 (2)
Jordon Spence	$800,000 (2)
Dominik Masin	$777,000 (4)
Jaret Anderson-Dolan	$765,000 (2)
Chad Krys	$765,000 (4)
Kale Clague	$763,000 (4)
Mark Friedman	$753,000 (1)
Andreas Athanasiou	$741,000 (1)
Vincent Hinostroza	$723,000 (4)
Matt Delahey	$721,000 (4)
Carson Focht	$700,000 (2)
Reece Newkirk	$700,000 (2)
Mac Hollowell	$700,000 (1)
Samuel Sjolund	$700,000 (2)
Lucas Feuk	$700,000 (3)
Total Farm Players	39
Salary Commitment
Year 2031 : $34,784,000
Year 2032 : $28,105,000
Year 2033 : $16,848,000
Year 2034 : $8,714,000
Salary Average Commitment
Year 2031 : $34,030,000
Year 2032 : $27,332,000
Year 2033 : $17,282,000
Year 2034 : $9,382,000

Nordiques

Arena Capacity - Ticket Price Attendance - %
Arena Name	Quebec Colisee
Level 1:	6000 - $100 - 5,937 - 98.96%
Level 2:	5000 - $60 - 4,752 - 95.04%
Level 3:	2000 - $35 - 1,909 - 95.46%
Level 4:	6000 - $20 - 5,439 - 90.66%
Luxury :	1000 - $200 - 940 - 93.97%
Total Capacity :	20000
Income
Home Games Left	18
Average Attendance - %	18,978 - 94.89%
Average Income per Game	$633,625
Year to Date Revenue	$15,207,002
Expense
Pro Players Total Salaries	$83,863,000
Farm Players Total Salaries	$37,065,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$46,731,525
Farm Year To Date Expenses	$21,889,784
Pro Salary Cap To Date	$45,900,943
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$11,405,252
Pro Remaining Season Days	54
Pro Expenses Per Days	$705,479
Pro Estimated Expenses	$38,095,866
Farm Remaining Season Days	54
Farm Expenses Per Days	$318,719
Farm Estimated Expenses	$17,210,826
Estimated Season Expenses	$55,306,692
Season Salary Cap	$83,863,000
Estimate Under Maximum Salary Cap of $87,500,000	$3,637,000
Estimate Over Minimum Salary Cap of $0	$83,863,000
Current Bank Account	$181,925,761
Projected Bank Account	$138,024,321

Pro Players Salaries
Mark Scheifele	$7,918,000 (1)
Brent Burns	$7,701,000 (3)
Brad Marchand	$7,298,000 (3)
Seth Jones	$6,899,000 (3)
Vincent Trocheck	$6,814,000 (3)
Martin Jones	$5,528,000 (3)
Alexander Radulov	$5,188,000 (3)
Nikolaj Ehlers	$5,043,000 (4)
David Pastrnak	$5,011,000 (4)
Andrey Pedan	$4,751,000 (2)
Oscar Klefbom	$4,132,000 (2)
Sami Vatanen	$3,761,000 (1)
William Nylander	$3,710,000 (1)
Brian Dumoulin	$2,500,000 (2)
Anthony Cirelli	$1,704,000 (3)
Curtis McElhinney	$1,250,000 (2)
Martin Necas	$877,000 (3)
Kirill Kaprizov	$821,000 (2)
Mason Geertsen	$755,000 (2)
Jordan Martinook	$752,000 (3)
Seth Griffith	$728,000 (2)
Michael Ferland	$722,000 (4)
Total Pro Players	22
Salary Commitment
Year 2031 : $83,863,000
Year 2032 : $68,474,000
Year 2033 : $53,537,000
Year 2034 : $10,776,000
Salary Average Commitment
Year 2031 : $38,492,000
Year 2032 : $29,061,000
Year 2033 : $22,811,000
Year 2034 : $3,188,000
Salary Cap with 1 Way Contract
Year 2031 : $83,863,000
Year 2032 : $68,474,000
Year 2033 : $53,537,000
Year 2034 : $10,776,000

Farm Players Salaries
Mackenzie Blackwood	$3,778,000 (3)
K'Andre Miller	$1,250,000 (1)
Brady Tkachuk	$1,250,000 (1)
Eric Comrie	$1,110,000 (2)
Robert Mastrosimone	$1,000,000 (3)
Nick Abruzzese	$1,000,000 (3)
Matias Maccelli	$1,000,000 (3)
Cole Schwindt	$1,000,000 (2)
Adam Beckman	$1,000,000 (2)
Jared McIssac	$1,000,000 (1)
Keith Petruzzelli	$966,000 (3)
Jack Glover	$938,000 (1)
Denis Gurianov	$918,000 (2)
Brandon Hagel	$913,000 (2)
Pierre-Olivier Joseph	$870,000 (2)
Urho Vaakanainen	$867,000 (3)
Riley Tufte	$861,000 (4)
Vladimir Bobylev	$850,000 (1)
J.C. Lipon	$850,000 (2)
Akil Thomas	$847,000 (4)
Jesse Ylonen	$847,000 (4)
James Greenway	$842,000 (1)
Kirill Marchenko	$839,000 (4)
Bogdan Yakimov	$826,000 (4)
Cole Fonstand	$800,000 (1)
Joachim Blichfeld	$800,000 (2)
Michael Vukojevic	$800,000 (3)
Colton Ellis	$800,000 (2)
Brandon Tanev	$796,000 (3)
Tyler Graovac	$788,000 (1)
Brandon Montour	$767,000 (3)
Luke Martin	$764,000 (3)
Max Jones	$750,000 (1)
Nicolas Roy	$742,000 (3)
Matthew Highmore	$740,000 (1)
Kyle Clifford	$733,000 (3)
Dominic Toninato	$732,000 (3)
Connor Carrick	$731,000 (3)
Michael Callahan	$700,000 (1)
Total Farm Players	39
Salary Commitment
Year 2031 : $37,065,000
Year 2032 : $27,157,000
Year 2033 : $18,896,000
Year 2034 : $4,220,000
Salary Average Commitment
Year 2031 : $34,675,000
Year 2032 : $24,796,000
Year 2033 : $17,396,000
Year 2034 : $5,150,000

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	HSBC Arena
Level 1:	6000 - $100 - 5,584 - 93.07%
Level 2:	5000 - $60 - 4,674 - 93.48%
Level 3:	2000 - $35 - 1,903 - 95.15%
Level 4:	6000 - $20 - 5,231 - 87.19%
Luxury :	1000 - $200 - 924 - 92.43%
Total Capacity :	20000
Income
Home Games Left	18
Average Attendance - %	18,317 - 91.58%
Average Income per Game	$609,416
Year to Date Revenue	$14,625,985
Expense
Pro Players Total Salaries	$87,466,000
Farm Players Total Salaries	$36,768,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$49,179,972
Farm Year To Date Expenses	$21,228,908
Pro Salary Cap To Date	$48,349,424
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$10,969,489
Pro Remaining Season Days	54
Pro Expenses Per Days	$735,256
Pro Estimated Expenses	$39,703,824
Farm Remaining Season Days	54
Farm Expenses Per Days	$316,264
Farm Estimated Expenses	$17,078,256
Estimated Season Expenses	$56,782,080
Season Salary Cap	$87,466,000
Estimate Under Maximum Salary Cap of $87,500,000	$34,000
Estimate Over Minimum Salary Cap of $0	$87,466,000
Current Bank Account	$148,424,167
Projected Bank Account	$102,611,576

Pro Players Salaries
John Tavares	$11,087,000 (3)
Marc-Edouard Vlasic	$8,177,000 (4)
Nikita Kucherov	$7,236,000 (3)
John Carlson	$7,184,000 (3)
Sean Couturier	$7,143,000 (1)
Lars Eller	$6,755,000 (1)
Matthew Murray	$5,518,000 (4)
Zach Werenski	$5,156,000 (3)
Clayton Keller	$4,650,000 (4)
Max Domi	$3,804,000 (3)
Theodor Blueger	$3,699,000 (1)
Bryan Rust	$2,863,000 (1)
Matthew Tkachuk	$2,738,000 (1)
Jeff Petry	$2,422,000 (3)
Alex Nedeljkovic	$2,071,000 (4)
Will Butcher	$1,952,000 (1)
Anton Stralman	$910,000 (2)
Evgeny Grachev	$900,000 (1)
Stanislav Galiev	$875,000 (1)
Alexander Delnov	$825,000 (1)
MacKenzie Weegar	$801,000 (3)
Andre Lee	$700,000 (3)
Total Pro Players	22
Salary Commitment
Year 2031 : $87,466,000
Year 2032 : $59,716,000
Year 2033 : $58,806,000
Year 2034 : $20,416,000
Salary Average Commitment
Year 2031 : $50,187,000
Year 2032 : $31,129,000
Year 2033 : $30,629,000
Year 2034 : $8,704,000
Salary Cap with 1 Way Contract
Year 2031 : $87,466,000
Year 2032 : $59,716,000
Year 2033 : $58,806,000
Year 2034 : $20,416,000

Farm Players Salaries
Jake DeBrusk	$2,989,000 (3)
Daniil Tarasov	$1,802,000 (1)
Emil Bemstrom	$1,310,000 (1)
Dominik Kubalik	$1,253,000 (3)
Nick Robertson	$1,250,000 (2)
Andrei Svechnikov	$1,250,000 (1)
Ryan Suzuki	$1,250,000 (3)
Jordan Kyrou	$1,239,000 (2)
Cayden Primeau	$1,218,000 (1)
Jake Walman	$1,217,000 (1)
William Lockwood	$1,132,000 (1)
Taylor Raddysh	$1,122,000 (1)
Maxwell Gildon	$1,042,000 (1)
Timothy Liljegren	$1,014,000 (1)
Michael McLeod	$1,006,000 (4)
Simon Karlsson	$1,003,000 (1)
Hugo Alnefelt	$1,000,000 (2)
Ryan Johnson	$1,000,000 (2)
Tyler Madden	$1,000,000 (1)
Benoit-Olivier Groulx	$1,000,000 (1)
Liam Kirk	$988,000 (2)
Stelio Mattheos	$977,000 (1)
Cody Goloubef	$975,000 (1)
Cameron Gaunce	$975,000 (1)
Dylen McKinlay	$950,000 (1)
Sam Steel	$941,000 (3)
Oliver Wahlstrom	$923,000 (3)
Nicolas Hague	$914,000 (2)
Calen Addison	$894,000 (2)
Nathan Smith	$834,000 (4)
Massimo Rizzo	$800,000 (3)
Vadim Zherenko	$800,000 (3)
Jake Schmaltz	$700,000 (3)
Total Farm Players	33
Salary Commitment
Year 2031 : $36,768,000
Year 2032 : $18,781,000
Year 2033 : $11,496,000
Year 2034 : $1,840,000
Salary Average Commitment
Year 2031 : $30,084,000
Year 2032 : $17,450,000
Year 2033 : $9,850,000
Year 2034 : $2,050,000

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Place
Level 1:	6000 - $100 - 5,589 - 93.15%
Level 2:	5000 - $60 - 4,634 - 92.69%
Level 3:	2000 - $35 - 1,912 - 95.58%
Level 4:	6000 - $20 - 5,223 - 87.05%
Luxury :	1000 - $200 - 938 - 93.81%
Total Capacity :	20000
Income
Home Games Left	18
Average Attendance - %	18,296 - 91.48%
Average Income per Game	$609,941
Year to Date Revenue	$14,638,578
Expense
Pro Players Total Salaries	$84,697,000
Farm Players Total Salaries	$37,177,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$47,957,310
Farm Year To Date Expenses	$20,648,615
Pro Salary Cap To Date	$47,126,729
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$10,978,934
Pro Remaining Season Days	54
Pro Expenses Per Days	$712,372
Pro Estimated Expenses	$38,468,088
Farm Remaining Season Days	54
Farm Expenses Per Days	$319,645
Farm Estimated Expenses	$17,260,830
Estimated Season Expenses	$55,728,918
Season Salary Cap	$84,697,000
Estimate Under Maximum Salary Cap of $87,500,000	$2,803,000
Estimate Over Minimum Salary Cap of $0	$84,697,000
Current Bank Account	$85,983,546
Projected Bank Account	$41,233,562

Pro Players Salaries
David Perron	$10,147,000 (4)
Cody Hodgson	$9,626,000 (4)
Magnus Paajarvi Svensson	$8,566,000 (4)
Tyler Seguin	$7,621,000 (1)
Nino Niederreiter	$7,343,000 (4)
Sergei Bobrovsky	$6,080,000 (1)
Derrick Pouliot	$4,685,000 (1)
Griffin Reinhart	$4,424,000 (1)
Nathan Beaulieu	$4,407,000 (2)
Jerome Gauthier-Leduc	$4,094,000 (1)
Kirill Kabanov	$3,500,000 (4)
Petr Straka	$3,110,000 (4)
Jonas Gustavsson	$3,000,000 (2)
Pavel Zacha	$2,822,000 (3)
Jake Virtanen	$1,054,000 (2)
Ondrej Roman	$925,000 (3)
Kyle Connor	$867,000 (2)
Gabryel Boudreau	$823,000 (3)
Brandon Davidson	$822,000 (3)
Anthony DeAngelo	$781,000 (1)
Total Pro Players	20
Salary Commitment
Year 2031 : $84,697,000
Year 2032 : $56,753,000
Year 2033 : $46,907,000
Year 2034 : $41,256,000
Salary Average Commitment
Year 2031 : $50,655,000
Year 2032 : $29,703,000
Year 2033 : $25,203,000
Year 2034 : $22,405,000
Salary Cap with 1 Way Contract
Year 2031 : $84,697,000
Year 2032 : $57,012,000
Year 2033 : $47,684,000
Year 2034 : $42,292,000

Farm Players Salaries
Ruslan Iskhakov	$3,000,000 (4)
Jonas Ahnelov	$3,000,000 (2)
Vladimir Sobotka	$2,957,000 (2)
Anthony Stolarz	$2,032,000 (3)
Filip Zadina	$1,250,000 (1)
Thatcher Demko	$1,035,000 (1)
Drew Olson	$1,000,000 (2)
Alexander Campbell	$1,000,000 (2)
Egor Afanasyev	$1,000,000 (2)
Eeli Tolvanen	$955,000 (1)
Matt Halischuk	$950,000 (2)
Ryan Merkley	$866,000 (4)
Antoine Morand	$849,000 (3)
Mattas Janmark-Nylen	$841,000 (1)
J.T. Compher	$840,000 (2)
Michael McNiven	$833,000 (1)
Jordan Harris	$831,000 (4)
Seth Ambroz	$819,000 (4)
Bulat Shafigullin	$800,000 (1)
Viktor Lodin	$800,000 (3)
Sonny Milano	$776,000 (1)
Kristian Vesalainen	$776,000 (3)
Josh A. Anderson	$758,000 (4)
Tarmo Reunanen	$757,000 (1)
Casey Fitzgerald	$756,000 (1)
Kyle Wood	$749,000 (1)
Fredrik Karlstrom	$749,000 (1)
Scott Reedy	$748,000 (3)
Niko Mikkola	$738,000 (2)
Semyon Chystyakov	$700,000 (2)
Kim Nousiainen	$700,000 (2)
Xavier Bernard	$700,000 (1)
Nicholas Porco	$700,000 (3)
Nicklaus Perbix	$664,000 (2)
Cameron Hughes	$648,000 (2)
Nicklas Bergfors	$600,000 (1)
Total Farm Players	36
Salary Commitment
Year 2031 : $37,177,000
Year 2032 : $26,376,000
Year 2033 : $12,179,000
Year 2034 : $6,274,000
Salary Average Commitment
Year 2031 : $39,791,000
Year 2032 : $28,032,000
Year 2033 : $14,682,000
Year 2034 : $9,800,000

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6000 - $100 - 5,739 - 95.64%
Level 2:	5000 - $60 - 4,726 - 94.52%
Level 3:	2000 - $35 - 1,937 - 96.84%
Level 4:	6000 - $20 - 5,279 - 87.99%
Luxury :	1000 - $200 - 951 - 95.08%
Total Capacity :	20000
Income
Home Games Left	18
Average Attendance - %	18,632 - 93.16%
Average Income per Game	$622,686
Year to Date Revenue	$14,944,453
Expense
Pro Players Total Salaries	$86,220,000
Farm Players Total Salaries	$30,890,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$48,409,028
Farm Year To Date Expenses	$18,098,187
Pro Salary Cap To Date	$47,578,429
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$11,208,340
Pro Remaining Season Days	54
Pro Expenses Per Days	$724,959
Pro Estimated Expenses	$39,147,786
Farm Remaining Season Days	54
Farm Expenses Per Days	$267,686
Farm Estimated Expenses	$14,455,044
Estimated Season Expenses	$53,602,830
Season Salary Cap	$86,220,000
Estimate Under Maximum Salary Cap of $87,500,000	$1,280,000
Estimate Over Minimum Salary Cap of $0	$86,220,000
Current Bank Account	$170,818,895
Projected Bank Account	$128,424,405

Pro Players Salaries
Tyler Myers	$9,009,000 (1)
Jeff Skinner	$8,872,000 (4)
Mikael Backlund	$8,095,000 (2)
Michael Del Zotto	$7,130,000 (2)
Connor McDavid	$7,023,000 (2)
Artemi Panarin	$6,537,000 (3)
John Gibson	$6,467,000 (2)
Jordan Eberle	$5,750,000 (4)
Sean Monahan	$5,675,000 (3)
Wayne Simmonds	$4,373,000 (1)
Andrej Sekera	$2,707,000 (1)
Ryan Murray	$2,354,000 (1)
Anton Lander	$2,250,000 (2)
Tyler Bunz	$2,105,000 (1)
Michal Repik	$1,900,000 (1)
Sean Lorenz	$1,492,000 (2)
Christopher Tanev	$856,000 (2)
Joel Eriksson-Ek	$790,000 (4)
Connor Chatham	$768,000 (2)
Ronald Boyd	$728,000 (2)
Connor Brown	$719,000 (1)
Nicolas Petan	$620,000 (2)
Total Pro Players	22
Salary Commitment
Year 2031 : $86,220,000
Year 2032 : $63,053,000
Year 2033 : $27,624,000
Year 2034 : $15,412,000
Salary Average Commitment
Year 2031 : $55,245,000
Year 2032 : $34,275,000
Year 2033 : $27,375,000
Year 2034 : $10,913,000
Salary Cap with 1 Way Contract
Year 2031 : $86,220,000
Year 2032 : $63,053,000
Year 2033 : $27,624,000
Year 2034 : $15,412,000

Farm Players Salaries
Samu Perhonen	$2,483,000 (3)
Nick Magyar	$2,000,000 (1)
Brandon Halverson	$1,630,000 (2)
Lassi Thompson	$1,250,000 (2)
Philip Tomasino	$1,250,000 (3)
Noah Dobson	$1,250,000 (1)
Judd Caulfield	$900,000 (4)
Tanner Richard	$888,000 (1)
Juuso Puustinen	$866,000 (1)
Linus Arnesson	$857,000 (1)
Nathan Walker	$850,000 (3)
Michael Bunting	$815,000 (4)
Martins Dzierkals	$807,000 (2)
Tomas Kubalik	$806,000 (3)
Ryan Collins	$806,000 (2)
Mikhail Abramov	$800,000 (2)
Ethan Phillips	$800,000 (2)
Jakub Skarek	$800,000 (1)
Artemi Knyazev	$800,000 (3)
Daniel Sprong	$762,000 (3)
Will Borgen	$758,000 (3)
Evan Barratt	$753,000 (3)
Brent Gates	$750,000 (3)
Nick Shore	$749,000 (1)
Alexey Toropchenko	$747,000 (2)
Dylan Labbe	$744,000 (1)
Paul Cotter	$740,000 (4)
Chase Priskie	$729,000 (4)
Peter Diliberatore	$700,000 (1)
Pontus Holmberg	$700,000 (1)
Yegor Spiridonov	$700,000 (3)
Mike Koster	$700,000 (3)
Frederik Dichow	$700,000 (3)
Total Farm Players	33
Salary Commitment
Year 2031 : $30,890,000
Year 2032 : $21,336,000
Year 2033 : $14,496,000
Year 2034 : $3,184,000
Salary Average Commitment
Year 2031 : $29,054,000
Year 2032 : $20,627,000
Year 2033 : $14,527,000
Year 2034 : $2,877,000

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wachovia Center
Level 1:	6000 - $100 - 5,771 - 96.18%
Level 2:	5000 - $60 - 4,823 - 96.45%
Level 3:	2000 - $35 - 1,916 - 95.79%
Level 4:	6000 - $20 - 5,362 - 89.36%
Luxury :	1000 - $200 - 966 - 96.61%
Total Capacity :	20000
Income
Home Games Left	18
Average Attendance - %	18,837 - 94.18%
Average Income per Game	$629,302
Year to Date Revenue	$15,103,236
Expense
Pro Players Total Salaries	$86,809,200
Farm Players Total Salaries	$36,698,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$48,327,654
Farm Year To Date Expenses	$21,133,112
Pro Salary Cap To Date	$47,497,055
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$11,327,427
Pro Remaining Season Days	54
Pro Expenses Per Days	$729,828
Pro Estimated Expenses	$39,410,712
Farm Remaining Season Days	54
Farm Expenses Per Days	$315,686
Farm Estimated Expenses	$17,047,044
Estimated Season Expenses	$56,457,756
Season Salary Cap	$86,809,200
Estimate Under Maximum Salary Cap of $87,500,000	$690,800
Estimate Over Minimum Salary Cap of $0	$86,809,200
Current Bank Account	$56,557,170
Projected Bank Account	$11,426,841

Pro Players Salaries
Kyle Beach	$10,147,000 (4)
Jaden Schwartz	$7,211,000 (1)
Mikkel Boedker	$7,136,000 (1)
Jason Spezza	$6,908,000 (2)
Ryan Johansen	$6,894,000 (1)
Mark Pysyk	$6,542,000 (3)
Brett Connolly	$5,909,000 (1)
Philipp Grubauer	$5,346,000 (3)
Josh Manson	$4,619,000 (2)
James Reimer	$4,250,000 (2)
Adam Clendening	$4,128,000 (3)
Jesse Blacker	$2,972,200 (2)
Joakim Andersson	$2,399,000 (3)
Conor Sheary	$1,935,000 (2)
Justin Shugg	$1,931,000 (2)
Benjamin Gallacher	$1,800,000 (2)
Matt Donovan	$1,800,000 (2)
Lukas Sutter	$1,500,000 (2)
Mike Winther	$1,500,000 (2)
Marcus Foligno	$1,000,000 (1)
Olli Juolevi	$882,000 (4)
Total Pro Players	21
Salary Commitment
Year 2031 : $86,809,200
Year 2032 : $58,659,200
Year 2033 : $29,444,000
Year 2034 : $11,029,000
Salary Average Commitment
Year 2031 : $56,081,000
Year 2032 : $32,939,000
Year 2033 : $19,589,000
Year 2034 : $7,083,000
Salary Cap with 1 Way Contract
Year 2031 : $86,809,200
Year 2032 : $58,659,200
Year 2033 : $29,444,000
Year 2034 : $11,029,000

Farm Players Salaries
Trevor Cann	$3,000,000 (3)
Brendan Warren	$3,000,000 (3)
Justin Peters	$2,500,000 (1)
Jens Looke	$2,500,000 (1)
Brett Murray	$1,750,000 (1)
Connor Hall	$1,500,000 (1)
Shane Gersich	$1,500,000 (1)
Tyler Motte	$1,500,000 (1)
Miroslav Svoboda	$1,100,000 (1)
Joe Veleno	$1,000,000 (1)
Jeremy Helvig	$950,000 (1)
Pavel Kraskovsky	$850,000 (2)
Vaclav Karabacek	$842,000 (2)
Rob O'Gara	$813,000 (1)
Kaedan Korczak	$800,000 (2)
Alex Vlasic	$800,000 (2)
Cameron Hillis	$800,000 (1)
Albin Grewe	$800,000 (3)
Jake Evans	$797,000 (4)
Brett Pollock	$763,000 (4)
Noah Rod	$757,000 (4)
Juho Lammikko	$756,000 (4)
Alex Peters	$753,000 (4)
Michael Downing	$747,000 (4)
Henrik Samuelsson	$720,000 (3)
Aaron Huglen	$700,000 (3)
Alexandr Daryin	$700,000 (2)
Adam Edstrom	$700,000 (2)
Matvey Guskov	$700,000 (2)
John St Ivany	$700,000 (1)
Carter Berger	$700,000 (3)
Michael Pezzetta	$600,000 (1)
Ty Emberson	$600,000 (4)
Total Farm Players	33
Salary Commitment
Year 2031 : $36,698,000
Year 2032 : $19,485,000
Year 2033 : $14,093,000
Year 2034 : $5,173,000
Salary Average Commitment
Year 2031 : $41,208,000
Year 2032 : $24,198,000
Year 2033 : $19,148,000
Year 2034 : $8,948,000

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Tampa Bay Times Forum
Level 1:	6000 - $100 - 5,740 - 95.67%
Level 2:	5000 - $60 - 4,781 - 95.63%
Level 3:	2000 - $35 - 1,897 - 94.86%
Level 4:	4000 - $20 - 4,000 - 100.00%
Luxury :	1000 - $200 - 954 - 95.40%
Total Capacity :	18000
Income
Home Games Left	18
Average Attendance - %	17,373 - 96.52%
Average Income per Game	$611,035
Year to Date Revenue	$14,664,838
Expense
Pro Players Total Salaries	$86,439,000
Farm Players Total Salaries	$46,105,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$48,700,299
Farm Year To Date Expenses	$26,353,033
Pro Salary Cap To Date	$47,869,701
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$10,998,628
Pro Remaining Season Days	54
Pro Expenses Per Days	$726,769
Pro Estimated Expenses	$39,245,526
Farm Remaining Season Days	54
Farm Expenses Per Days	$393,430
Farm Estimated Expenses	$21,245,220
Estimated Season Expenses	$60,490,746
Season Salary Cap	$86,439,000
Estimate Under Maximum Salary Cap of $87,500,000	$1,061,000
Estimate Over Minimum Salary Cap of $0	$86,439,000
Current Bank Account	$92,901,554
Projected Bank Account	$43,409,436

Pro Players Salaries
Devin Setoguchi	$9,943,000 (4)
Leon Draisaitl	$8,130,000 (4)
Derek Stepan	$7,475,000 (1)
Gabriel Landeskog	$6,603,000 (3)
Ben Bishop	$6,250,000 (1)
Hampus Lindholm	$5,851,000 (1)
Cory Schneider	$5,497,000 (2)
Mitch Marner	$5,486,000 (3)
Bo Horvat	$4,928,000 (1)
Curtis Lazar	$4,707,000 (2)
Travis Hamonic	$4,278,000 (1)
Darnell Nurse	$4,106,000 (2)
Eric O'Dell	$3,500,000 (1)
Ryan Pulock	$2,275,000 (1)
Zach Hyman	$1,657,000 (2)
Spencer Machacek	$1,009,000 (1)
Michael Matheson	$875,000 (3)
Marcus Pettersson	$871,000 (1)
Michael Dal Colle	$847,000 (4)
Colin A. White	$779,000 (2)
Mike Reilly	$758,000 (1)
Julius Honka	$614,000 (1)
Total Pro Players	22
Salary Commitment
Year 2031 : $86,439,000
Year 2032 : $48,630,000
Year 2033 : $31,884,000
Year 2034 : $18,920,000
Salary Average Commitment
Year 2031 : $54,795,700
Year 2032 : $25,491,700
Year 2033 : $17,441,700
Year 2034 : $12,325,000
Salary Cap with 1 Way Contract
Year 2031 : $86,439,000
Year 2032 : $48,630,000
Year 2033 : $31,884,000
Year 2034 : $18,920,000

Farm Players Salaries
Nicolas Deslauriers	$3,000,000 (1)
Jeremy Smith	$3,000,000 (1)
Wojtek Wolski	$3,000,000 (1)
Devin Shore	$3,000,000 (1)
Jack McBain	$3,000,000 (4)
Marcus Kruger	$3,000,000 (2)
Michael Lee	$2,600,000 (2)
Nick Spaling	$2,000,000 (1)
David Toews	$2,000,000 (1)
Nick Schultz	$2,000,000 (1)
Henrik Bjorklund	$1,500,000 (2)
Austin Wuthrich	$1,500,000 (2)
Jack Rodewald	$1,500,000 (2)
Ryan McLeod	$1,250,000 (1)
Aliaksei Protas	$1,000,000 (2)
Kailer Yamamoto	$962,000 (1)
Brett Kulak	$925,000 (1)
Stuart Skinner	$858,000 (3)
Jujhar Khaira	$829,000 (4)
Sondre Olden	$820,000 (1)
Jesper Eliasson	$800,000 (1)
Jesse Puljujarvi	$789,000 (1)
Jakob Chychrun	$788,000 (4)
Joshua Norris	$783,000 (2)
Rasmus Andersson	$772,000 (2)
Ville Pokka	$770,000 (1)
Markus Niemelainen	$760,000 (2)
Dmitri Samorukov	$753,000 (3)
Warren Foegele	$746,000 (4)
Henri Nikkanen	$700,000 (2)
Llya Nikolayev	$700,000 (3)
Total Farm Players	31
Salary Commitment
Year 2031 : $46,105,000
Year 2032 : $21,789,000
Year 2033 : $7,674,000
Year 2034 : $5,363,000
Salary Average Commitment
Year 2031 : $47,596,000
Year 2032 : $22,480,000
Year 2033 : $9,180,000
Year 2034 : $6,880,000

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Mellon Arena
Level 1:	6000 - $100 - 5,682 - 94.69%
Level 2:	5000 - $60 - 4,640 - 92.79%
Level 3:	2000 - $35 - 1,904 - 95.19%
Level 4:	6000 - $20 - 5,328 - 88.80%
Luxury :	1000 - $200 - 949 - 94.93%
Total Capacity :	20000
Income
Home Games Left	17
Average Attendance - %	18,502 - 92.51%
Average Income per Game	$616,897
Year to Date Revenue	$15,422,427
Expense
Pro Players Total Salaries	$84,737,000
Farm Players Total Salaries	$36,184,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$49,172,295
Farm Year To Date Expenses	$22,695,612
Pro Salary Cap To Date	$48,341,698
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$10,487,250
Pro Remaining Season Days	54
Pro Expenses Per Days	$712,702
Pro Estimated Expenses	$38,485,908
Farm Remaining Season Days	54
Farm Expenses Per Days	$311,438
Farm Estimated Expenses	$16,817,652
Estimated Season Expenses	$55,303,560
Season Salary Cap	$84,737,000
Estimate Under Maximum Salary Cap of $87,500,000	$2,763,000
Estimate Over Minimum Salary Cap of $0	$84,737,000
Current Bank Account	$72,207,315
Projected Bank Account	$27,391,005

Pro Players Salaries
Nicklas Backstrom	$13,319,000 (4)
Corey Perry	$11,780,000 (4)
Evgeni Malkin	$9,663,000 (4)
Jakub Voracek	$8,513,000 (2)
Alexander Burmistrov	$7,635,000 (1)
Brett MacLean	$6,889,000 (1)
Cam Fowler	$5,602,000 (1)
Sam Bennett	$3,430,000 (1)
Brett Pesce	$3,429,000 (3)
Dylan Strome	$2,352,000 (2)
Samuel Girard	$1,682,000 (4)
Charlie McAvoy	$1,660,000 (1)
Tobias Enstrom	$1,500,000 (1)
Jake Paterson	$1,152,000 (2)
Michael Frolik	$1,007,000 (1)
Nikita Gusev	$805,000 (3)
Ilya Sorokin	$795,000 (1)
Andrew Yogan	$737,000 (4)
Rasmus Bengtsson	$725,000 (2)
Mark Adams	$722,000 (2)
Danton Heinen	$689,000 (1)
Andreas Englund	$651,000 (1)
Total Pro Players	22
Salary Commitment
Year 2031 : $84,737,000
Year 2032 : $54,879,000
Year 2033 : $41,415,000
Year 2034 : $37,181,000
Salary Average Commitment
Year 2031 : $58,447,000
Year 2032 : $35,702,000
Year 2033 : $33,202,000
Year 2034 : $31,837,000
Salary Cap with 1 Way Contract
Year 2031 : $84,737,000
Year 2032 : $54,879,000
Year 2033 : $41,415,000
Year 2034 : $37,181,000

Farm Players Salaries
Adam Morrison	$6,296,000 (1)
Luca Caputi	$2,219,000 (1)
Henri Kiviaho	$1,460,000 (4)
Felix Sandstrom	$1,250,000 (1)
Brett Howden	$1,128,000 (4)
Evgeny Svechnikov	$952,000 (1)
Rasmus Asplund	$938,000 (4)
Michael Bournival	$925,000 (1)
Zach Aston Reese	$889,000 (2)
Kaden Fulcher	$878,000 (3)
Tyson Jost	$872,000 (1)
Nikita Scherbak	$858,000 (1)
Mitchell Vande Sompel	$850,000 (1)
Alex Formenton	$848,000 (2)
Filip Chlapik	$834,000 (3)
Gustav Olofsson	$834,000 (3)
Carl Grundstrom	$834,000 (4)
Sven Andrighetto	$822,000 (3)
Daniel Rahimi	$817,000 (1)
Sebastian J. Aho	$812,000 (2)
Jesper Bratt	$808,000 (1)
Riley Stillman	$800,000 (1)
Louis Belpedio	$777,000 (1)
Jack Dougherty	$758,000 (4)
Nikolay Goldobin	$757,000 (4)
Johan Sundstrom	$750,000 (3)
Ben Gleason	$736,000 (3)
Dominik Simon	$736,000 (2)
Alex Lepkowski	$731,000 (2)
Arvid Holm	$729,000 (2)
Ethan Haider	$700,000 (3)
Logan Hutsko	$675,000 (1)
Victor Berglund	$664,000 (2)
Adam Henry	$647,000 (3)
Igor Makarov	$600,000 (2)
Total Farm Players	35
Salary Commitment
Year 2031 : $36,184,000
Year 2032 : $17,456,000
Year 2033 : $11,118,000
Year 2034 : $5,498,000
Salary Average Commitment
Year 2031 : $26,564,500
Year 2032 : $15,756,500
Year 2033 : $12,756,500
Year 2034 : $5,866,500

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6000 - $100 - 5,752 - 95.86%
Level 2:	5000 - $60 - 4,767 - 95.33%
Level 3:	2000 - $35 - 1,952 - 97.60%
Level 4:	6000 - $20 - 5,369 - 89.49%
Luxury :	1000 - $200 - 957 - 95.72%
Total Capacity :	20000
Income
Home Games Left	18
Average Attendance - %	18,797 - 93.98%
Average Income per Game	$626,446
Year to Date Revenue	$15,034,704
Expense
Pro Players Total Salaries	$86,586,000
Farm Players Total Salaries	$41,933,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$48,624,036
Farm Year To Date Expenses	$24,109,267
Pro Salary Cap To Date	$47,793,475
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$11,276,028
Pro Remaining Season Days	54
Pro Expenses Per Days	$727,983
Pro Estimated Expenses	$39,311,082
Farm Remaining Season Days	54
Farm Expenses Per Days	$358,950
Farm Estimated Expenses	$19,383,300
Estimated Season Expenses	$58,694,382
Season Salary Cap	$86,586,000
Estimate Under Maximum Salary Cap of $87,500,000	$914,000
Estimate Over Minimum Salary Cap of $0	$86,586,000
Current Bank Account	$66,937,490
Projected Bank Account	$19,519,136

Pro Players Salaries
Jonathan Toews	$11,222,000 (4)
Ryan O'Reilly	$9,860,000 (4)
Joe Pavelski	$8,794,000 (2)
Dion Phaneuf	$8,042,000 (1)
Cameron Talbot	$6,250,000 (1)
Mikko Rantanen	$5,597,000 (3)
Mikhail Grigorenko	$5,351,000 (1)
Brandon Dubinsky	$4,500,000 (2)
Shea Theodore	$3,921,000 (3)
Michal Neuvirth	$3,891,000 (1)
Christian Ehrhoff	$3,797,000 (1)
Sebastian Wannstrom	$3,401,000 (1)
Noah Hanifin	$1,942,000 (2)
Sam Reinhart	$1,935,000 (1)
Josh Morrissey	$1,851,000 (2)
Kevin Labanc	$1,701,000 (4)
Morgan Klimchuk	$1,115,000 (1)
MacKenzie MacEachern	$897,000 (4)
Niklas Hjalmarsson	$886,000 (4)
Anton Klementyev	$831,000 (1)
Andy Andreoff	$802,000 (3)
Total Pro Players	21
Salary Commitment
Year 2031 : $86,586,000
Year 2032 : $51,973,000
Year 2033 : $34,886,000
Year 2034 : $24,566,000
Salary Average Commitment
Year 2031 : $54,235,000
Year 2032 : $27,116,000
Year 2033 : $21,116,000
Year 2034 : $18,652,000
Salary Cap with 1 Way Contract
Year 2031 : $86,586,000
Year 2032 : $51,973,000
Year 2033 : $34,886,000
Year 2034 : $24,566,000

Farm Players Salaries
Reto Berra	$3,000,000 (2)
Alexander Dergachyov	$3,000,000 (3)
Igor Bobkov	$2,250,000 (2)
Matt Carle	$2,108,000 (1)
Mark Visentin	$2,000,000 (1)
Sam Jardine	$2,000,000 (3)
Lukas Dostal	$1,576,000 (4)
Nolan Foote	$1,250,000 (2)
Barrett Hayton	$978,000 (4)
Mitchell Heard	$975,000 (1)
Joseph Woll	$971,000 (1)
Ty Smith	$962,000 (4)
Jesperi Kotkaniemi	$953,000 (4)
Isac Lundestrom	$952,000 (4)
Morgan Frost	$947,000 (2)
Jacob Larsson	$941,000 (2)
Scott Perunovich	$937,000 (4)
Ian Mitchell	$934,000 (2)
Jan Jenik	$917,000 (4)
Alexander Chmelevski	$886,000 (2)
Ty Dellandrea	$878,000 (4)
Aleksi Heponiemi	$862,000 (3)
Dane Fox	$860,000 (2)
Filip Westerlund	$848,000 (3)
Boris Katchouk	$845,000 (1)
Rinat Valiev	$842,000 (1)
Chris Calnan	$831,000 (4)
Drake Batherson	$822,000 (2)
Oskar Steen	$803,000 (4)
Jackson LaCombe	$800,000 (2)
Jay O'Brien	$783,000 (4)
Nick Baptiste	$753,000 (2)
Dominik Kahun	$726,000 (2)
Magus Chrona	$700,000 (1)
Filip Cederqvist	$700,000 (2)
Patrick Moynihan	$700,000 (3)
Curtis Gedig	$643,000 (2)
Total Farm Players	37
Salary Commitment
Year 2031 : $41,933,000
Year 2032 : $33,449,000
Year 2033 : $17,980,000
Year 2034 : $10,570,000
Salary Average Commitment
Year 2031 : $40,421,000
Year 2032 : $32,248,000
Year 2033 : $19,500,000
Year 2034 : $12,000,000

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Banknorth Garden
Level 1:	6000 - $100 - 5,670 - 94.49%
Level 2:	5000 - $60 - 4,815 - 96.30%
Level 3:	2000 - $35 - 1,951 - 97.55%
Level 4:	6000 - $20 - 5,447 - 90.79%
Luxury :	1000 - $200 - 948 - 94.77%
Total Capacity :	20000
Income
Home Games Left	18
Average Attendance - %	18,830 - 94.15%
Average Income per Game	$623,531
Year to Date Revenue	$14,964,750
Expense
Pro Players Total Salaries	$86,484,000
Farm Players Total Salaries	$36,422,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$48,295,859
Farm Year To Date Expenses	$21,420,657
Pro Salary Cap To Date	$47,465,263
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$11,223,562
Pro Remaining Season Days	54
Pro Expenses Per Days	$727,140
Pro Estimated Expenses	$39,265,560
Farm Remaining Season Days	54
Farm Expenses Per Days	$313,405
Farm Estimated Expenses	$16,923,870
Estimated Season Expenses	$56,189,430
Season Salary Cap	$86,484,000
Estimate Under Maximum Salary Cap of $87,500,000	$1,016,000
Estimate Over Minimum Salary Cap of $0	$86,484,000
Current Bank Account	$81,266,944
Projected Bank Account	$36,301,076

Pro Players Salaries
Kyle Turris	$11,021,000 (1)
Scott Glennie	$8,764,000 (4)
Alex Galchenyuk	$7,953,000 (4)
Petr Mrazek	$6,417,000 (4)
Brendan Gallagher	$6,276,000 (4)
Joel Armia	$5,623,000 (3)
Taylor Chorney	$5,500,000 (1)
Jason Pominville	$4,676,000 (3)
Jason Zucker	$4,511,000 (4)
Mats Zuccarello	$3,773,000 (3)
Alec Martinez	$3,750,000 (2)
T.J. Brodie	$3,578,000 (1)
Eddie Lack	$3,250,000 (2)
Charles-Olivier Roussel	$2,638,000 (2)
Jake McCabe	$2,080,000 (3)
Colton Sissons	$1,750,000 (1)
Miro Heiskanen	$1,032,000 (2)
Aaron Ness	$917,000 (1)
Petteri Nokelainen	$894,000 (1)
Samuel Kurker	$762,000 (1)
Greg Nemisz	$719,000 (4)
Tomas Jurco	$600,000 (2)
Total Pro Players	22
Salary Commitment
Year 2031 : $86,484,000
Year 2032 : $61,947,000
Year 2033 : $50,792,000
Year 2034 : $34,640,000
Salary Average Commitment
Year 2031 : $59,143,000
Year 2032 : $34,570,000
Year 2033 : $27,070,000
Year 2034 : $15,789,000
Salary Cap with 1 Way Contract
Year 2031 : $86,484,000
Year 2032 : $62,062,000
Year 2033 : $50,792,000
Year 2034 : $34,640,000

Farm Players Salaries
Kale Kessy	$3,000,000 (2)
Niklas Svedberg	$3,000,000 (1)
Brandon Archibald	$2,500,000 (1)
Riley Sheen	$2,500,000 (3)
Frederik Pettersson-Wentzel	$2,000,000 (4)
Brandon Magee	$1,500,000 (2)
Robin Figren	$1,500,000 (2)
Julius Vahatalo	$1,500,000 (3)
Filip Gustavsson	$1,200,000 (4)
Josh Mahura	$1,004,000 (4)
Brendan Leipsic	$974,000 (1)
Eddie Wittchow	$969,000 (1)
Josh Gorges	$903,000 (1)
Ryan MacInnis	$875,000 (3)
Justin Azevedo	$875,000 (3)
Alex Lintuniemi	$852,000 (1)
Patrick Cehlin	$850,000 (2)
J.J. Piccinich	$850,000 (2)
Alexandre Mallet	$844,000 (1)
Tony Dehart	$820,000 (1)
Matthew Benning	$813,000 (2)
Jonathan Tychonick	$800,000 (1)
Shane Bowers	$776,000 (3)
Ryan Segalla	$740,000 (4)
Curtis Douglas	$700,000 (1)
Hugh McGing	$700,000 (1)
Justin Schutz	$700,000 (1)
Mark Kastelic	$700,000 (2)
Layton Ahac	$700,000 (3)
Zach Nastasiuk	$677,000 (1)
Ross Colton	$600,000 (1)
Total Farm Players	31
Salary Commitment
Year 2031 : $36,422,000
Year 2032 : $20,599,000
Year 2033 : $11,619,000
Year 2034 : $4,209,000
Salary Average Commitment
Year 2031 : $39,401,000
Year 2032 : $21,355,000
Year 2033 : $12,350,000
Year 2034 : $4,900,000

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - $100 - 5,705 - 95.08%
Level 2:	5000 - $60 - 4,697 - 93.93%
Level 3:	2000 - $35 - 1,910 - 95.49%
Level 4:	6000 - $20 - 5,282 - 88.03%
Luxury :	1000 - $200 - 947 - 94.71%
Total Capacity :	20000
Income
Home Games Left	18
Average Attendance - %	18,540 - 92.70%
Average Income per Game	$619,226
Year to Date Revenue	$14,861,420
Expense
Pro Players Total Salaries	$85,421,000
Farm Players Total Salaries	$32,790,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$47,134,374
Farm Year To Date Expenses	$18,749,557
Pro Salary Cap To Date	$46,303,805
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$11,146,065
Pro Remaining Season Days	54
Pro Expenses Per Days	$718,355
Pro Estimated Expenses	$38,791,170
Farm Remaining Season Days	54
Farm Expenses Per Days	$283,388
Farm Estimated Expenses	$15,302,952
Estimated Season Expenses	$54,094,122
Season Salary Cap	$85,421,000
Estimate Under Maximum Salary Cap of $87,500,000	$2,079,000
Estimate Over Minimum Salary Cap of $0	$85,421,000
Current Bank Account	$119,603,782
Projected Bank Account	$76,655,725

Pro Players Salaries
Kristopher Letang	$8,789,000 (3)
Mark Jankowski	$6,955,000 (4)
Max Pacioretty	$6,879,000 (1)
Oliver Ekman-Larsson	$6,810,000 (1)
Radek Faksa	$6,116,000 (4)
Chris Stewart	$6,026,000 (4)
Alexander Edler	$5,621,000 (4)
Jonas Brodin	$5,189,000 (3)
Stefan Noesen	$5,026,000 (4)
Bryan Little	$4,604,000 (1)
Joey Hishon	$4,568,000 (2)
Curtis Hamilton	$3,874,000 (3)
Jack Campbell	$3,778,000 (2)
Haydn Fleury	$2,578,000 (4)
Anton Khudobin	$2,500,000 (1)
Slater Koekkoek	$1,500,000 (1)
Valeri Nichushkin	$1,328,000 (3)
Phillip Di Giuseppe	$1,155,000 (4)
Jan Mursak	$788,000 (4)
Kris Russell	$714,000 (2)
John Quenneville	$623,000 (1)
Total Pro Players	21
Salary Commitment
Year 2031 : $85,421,000
Year 2032 : $62,505,000
Year 2033 : $53,445,000
Year 2034 : $34,265,000
Salary Average Commitment
Year 2031 : $60,859,000
Year 2032 : $37,244,000
Year 2033 : $35,744,000
Year 2034 : $21,373,000
Salary Cap with 1 Way Contract
Year 2031 : $85,421,000
Year 2032 : $62,505,000
Year 2033 : $53,445,000
Year 2034 : $34,265,000

Farm Players Salaries
Logan Brown	$3,845,000 (4)
Jeff Frazee	$2,250,000 (2)
Quinn Hughes	$2,007,000 (4)
Philippe Desrosiers	$1,928,000 (4)
Kirby Dach	$1,250,000 (2)
Connor McMichael	$1,250,000 (2)
Pyotr Kochetkov	$1,000,000 (3)
Matthew Robertson	$1,000,000 (2)
Vitali Kravtsov	$958,000 (4)
Yakov Trenin	$895,000 (1)
Henri Jokiharju	$858,000 (2)
Grant Mismash	$843,000 (2)
Filip Sveningsson	$801,000 (4)
Trey Fix Wolansky	$800,000 (1)
Matej Pekar	$800,000 (1)
Justus Annunen	$800,000 (1)
Karl Henriksson	$800,000 (3)
Semyon Der-Arguchintsev	$800,000 (1)
Danill Misyul	$800,000 (3)
Mattias Norlinder	$800,000 (3)
Gianni Fairbrother	$800,000 (2)
Ilya Konovalov	$800,000 (2)
Grigori Denisenko	$780,000 (4)
Zachary Senyshyn	$776,000 (2)
Gabriel Carlsson	$771,000 (2)
Oliver Kylington	$763,000 (3)
Matthew Nieto	$759,000 (1)
Justin Bailey	$756,000 (3)
Luke Henman	$700,000 (1)
Mikko Kokkonen	$700,000 (3)
Michael Kesselring	$700,000 (1)
Total Farm Players	31
Salary Commitment
Year 2031 : $32,790,000
Year 2032 : $26,369,000
Year 2033 : $15,436,000
Year 2034 : $9,649,000
Salary Average Commitment
Year 2031 : $27,682,000
Year 2032 : $22,074,000
Year 2033 : $12,724,000
Year 2034 : $7,250,000

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nassau Coliseum
Level 1:	6000 - $100 - 5,745 - 95.75%
Level 2:	5000 - $60 - 4,717 - 94.35%
Level 3:	2000 - $35 - 1,928 - 96.38%
Level 4:	6000 - $20 - 5,366 - 89.44%
Luxury :	1000 - $200 - 955 - 95.51%
Total Capacity :	20000
Income
Home Games Left	18
Average Attendance - %	18,711 - 93.56%
Average Income per Game	$623,916
Year to Date Revenue	$14,973,992
Expense
Pro Players Total Salaries	$86,578,000
Farm Players Total Salaries	$35,506,300
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$48,670,274
Farm Year To Date Expenses	$21,540,097
Pro Salary Cap To Date	$47,246,740
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$11,230,494
Pro Remaining Season Days	54
Pro Expenses Per Days	$727,917
Pro Estimated Expenses	$39,307,518
Farm Remaining Season Days	54
Farm Expenses Per Days	$305,837
Farm Estimated Expenses	$16,515,198
Estimated Season Expenses	$55,822,716
Season Salary Cap	$84,528,000
Estimate Under Maximum Salary Cap of $87,500,000	$2,972,000
Estimate Over Minimum Salary Cap of $0	$84,528,000
Current Bank Account	$128,211,460
Projected Bank Account	$83,619,238

Pro Players Salaries
Claude Giroux	$10,094,000 (4)
Zach Hamill	$9,829,000 (1)
Zach Parise	$8,250,000 (3)
Colten Teubert	$6,939,000 (1)
Bradley Ross	$5,981,000 (4)
Rick Nash	$5,953,000 (2)
Ivan Provorov	$5,159,000 (2)
Jake Allen	$5,063,000 (1)
Cam Atkinson	$4,918,000 (3)
Bobby Sanguinetti	$4,916,000 (4)
Colin Miller	$4,236,000 (4)
Tomas Tatar	$2,937,000 (4)
Nick Ross	$2,500,000 (2)
Vincent Lecavalier	$2,250,000 (1)
Andrew Shaw (Out of Payroll)	$2,050,000 (2)
Christopher Gibson	$1,784,000 (1)
Toni Rajala	$1,328,000 (4)
Mirco Mueller	$905,000 (3)
Oskar Sundqvist	$746,000 (1)
Victor Olofsson	$740,000 (1)
Total Pro Players	20
Salary Commitment
Year 2031 : $86,578,000
Year 2032 : $58,952,000
Year 2033 : $42,986,000
Year 2034 : $29,050,000
Salary Average Commitment
Year 2031 : $61,128,000
Year 2032 : $37,991,000
Year 2033 : $32,441,000
Year 2034 : $22,544,000
Salary Cap with 1 Way Contract
Year 2031 : $86,578,000
Year 2032 : $59,227,000
Year 2033 : $43,565,000
Year 2034 : $29,492,000

Farm Players Salaries
Oscar Dansk	$2,961,000 (4)
Trevor Lewis	$1,854,600 (1)
Travis Konecny	$1,609,000 (3)
Joseph Labate	$1,348,000 (4)
Loic Leduc	$1,021,900 (1)
Jonathan Matsumoto	$1,000,000 (2)
Paul Carey	$950,000 (1)
Petr Kvaca	$943,000 (3)
Benjamin Mirageas	$942,000 (1)
Erik B. Karlsson	$926,000 (1)
Kyle Pettit	$913,000 (1)
Brendan Ranford	$910,800 (2)
Frankie Corrado	$908,000 (1)
Isaac MacLeod	$901,000 (1)
Jared Fiegl	$856,000 (2)
Nicolas Aube-Kubel	$838,000 (4)
Allan McShane	$836,000 (4)
Linus Hogberg	$821,000 (4)
Michael Mersch	$820,000 (1)
David Kase	$819,000 (1)
Kyle Keyser	$810,000 (2)
Tanner Laczynski	$806,000 (4)
Jacob Ragnarsson	$800,000 (1)
Arturs Silovs	$800,000 (3)
Niklas Nordgren	$800,000 (1)
Connor Bunnaman	$786,000 (2)
Jacob Golden	$776,000 (3)
Wade Allison	$754,000 (1)
Rem Pitlick	$753,000 (1)
Lucas Carlsson	$745,000 (1)
Reece Willcox	$738,000 (2)
Reece Scarlett	$728,000 (1)
Oskar Lindblom	$726,000 (1)
Matt D'Agostini	$726,000 (4)
Hunter Skinner	$700,000 (3)
Olle Lycksell	$675,000 (4)
Chris Terry	$605,000 (2)
Jared Staal	$600,000 (1)
Total Farm Players	38
Salary Commitment
Year 2031 : $35,506,300
Year 2032 : $19,252,800
Year 2033 : $13,400,000
Year 2034 : $9,011,000
Salary Average Commitment
Year 2031 : $30,055,000
Year 2032 : $14,531,000
Year 2033 : $9,987,000
Year 2034 : $6,037,000

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $100 - 5,724 - 95.40%
Level 2:	5000 - $60 - 4,695 - 93.90%
Level 3:	2000 - $35 - 1,887 - 94.34%
Level 4:	6000 - $20 - 5,131 - 85.52%
Luxury :	1000 - $200 - 933 - 93.34%
Total Capacity :	20000
Income
Home Games Left	18
Average Attendance - %	18,370 - 91.85%
Average Income per Game	$616,817
Year to Date Revenue	$14,803,607
Expense
Pro Players Total Salaries	$80,286,000
Farm Players Total Salaries	$30,588,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$45,476,687
Farm Year To Date Expenses	$17,571,811
Pro Salary Cap To Date	$44,646,098
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$11,102,705
Pro Remaining Season Days	54
Pro Expenses Per Days	$675,917
Pro Estimated Expenses	$36,499,518
Farm Remaining Season Days	54
Farm Expenses Per Days	$265,190
Farm Estimated Expenses	$14,320,260
Estimated Season Expenses	$50,819,778
Season Salary Cap	$80,286,000
Estimate Under Maximum Salary Cap of $87,500,000	$7,214,000
Estimate Over Minimum Salary Cap of $0	$80,286,000
Current Bank Account	$233,048,759
Projected Bank Account	$193,331,686

Pro Players Salaries
Brayden Schenn	$8,762,000 (3)
Dylan Larkin	$6,993,000 (4)
Erik Johnson	$6,674,000 (2)
Ryan Martindale	$6,455,000 (2)
Tim Erixon	$6,267,000 (3)
Tomas Hertl	$5,949,000 (3)
Tuukka Rask	$5,500,000 (3)
Jacob Markstrom	$4,936,000 (2)
Drew Stafford	$3,704,000 (3)
Corban Knight	$3,083,000 (2)
Colin Wilson	$3,000,000 (2)
Stuart Percy	$3,000,000 (2)
Jake Muzzin	$2,828,000 (2)
Patrick Wey	$2,400,000 (2)
Richard Panik	$1,750,000 (1)
Tyler Bozak	$1,750,000 (1)
Jani Hakanpaa	$1,750,000 (2)
Raphael Bussieres	$1,690,000 (2)
Logan Shaw	$1,450,000 (2)
Jonathan-Ismael Diaby	$1,200,000 (2)
Patrik Laine	$1,145,000 (1)
Total Pro Players	21
Salary Commitment
Year 2031 : $80,286,000
Year 2032 : $75,641,000
Year 2033 : $37,175,000
Year 2034 : $6,993,000
Salary Average Commitment
Year 2031 : $47,509,000
Year 2032 : $42,759,000
Year 2033 : $22,789,000
Year 2034 : $729,000
Salary Cap with 1 Way Contract
Year 2031 : $80,286,000
Year 2032 : $75,641,000
Year 2033 : $37,175,000
Year 2034 : $6,993,000

Farm Players Salaries
Sami Aittokallio	$2,250,000 (2)
Pierre-Luc Dubois	$1,368,000 (4)
Cale Makar	$1,329,000 (3)
Trevor Zegras	$1,250,000 (2)
Evan Bouchard	$1,250,000 (1)
Alex Newhook	$1,250,000 (3)
Libor Hajek	$1,186,000 (2)
John Leonard	$1,000,000 (1)
Callum Booth	$1,000,000 (2)
Jeremy Swayman	$968,000 (2)
Lias Andersson	$966,000 (2)
Alexandre Texier	$926,000 (2)
Filip Chytil	$862,000 (2)
Guillaume Brisebois	$852,000 (4)
Ryan Gropp	$850,000 (1)
Fabian Zetterlund	$849,000 (2)
Brycen Martin	$843,000 (3)
Jeremy Bracco	$842,000 (2)
Mario Ferraro	$842,000 (2)
Andrei Altybarmakyan	$839,000 (3)
Jack Drury	$800,000 (1)
Graeme Clarke	$800,000 (3)
Cole Moberg	$800,000 (3)
Trevor Janicke	$800,000 (3)
Nikita Okhotyuk	$800,000 (2)
Marc Del Gaizo	$800,000 (2)
Cole Brady	$800,000 (2)
Tyler Benson	$771,000 (1)
Matej Blumel	$700,000 (3)
Rafael Harvey-Pinard	$700,000 (2)
Taylor Cammarata	$666,000 (3)
Tage Thompson	$629,000 (1)
Total Farm Players	32
Salary Commitment
Year 2031 : $30,588,000
Year 2032 : $25,288,000
Year 2033 : $10,247,000
Year 2034 : $2,220,000
Salary Average Commitment
Year 2031 : $30,350,000
Year 2032 : $23,800,000
Year 2033 : $11,700,000
Year 2034 : $2,050,000

Whalers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Hartford Civic Centre
Level 1:	6000 - $100 - 5,690 - 94.84%
Level 2:	5000 - $60 - 4,770 - 95.41%
Level 3:	2000 - $35 - 1,916 - 95.81%
Level 4:	6000 - $20 - 5,308 - 88.46%
Luxury :	1000 - $200 - 945 - 94.46%
Total Capacity :	20000
Income
Home Games Left	18
Average Attendance - %	18,629 - 93.15%
Average Income per Game	$620,865
Year to Date Revenue	$14,900,765
Expense
Pro Players Total Salaries	$86,002,000
Farm Players Total Salaries	$29,206,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$49,017,709
Farm Year To Date Expenses	$16,930,988
Pro Salary Cap To Date	$48,187,127
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$11,175,574
Pro Remaining Season Days	54
Pro Expenses Per Days	$723,157
Pro Estimated Expenses	$39,050,478
Farm Remaining Season Days	54
Farm Expenses Per Days	$253,769
Farm Estimated Expenses	$13,703,526
Estimated Season Expenses	$52,754,004
Season Salary Cap	$86,002,000
Estimate Under Maximum Salary Cap of $87,500,000	$1,498,000
Estimate Over Minimum Salary Cap of $0	$86,002,000
Current Bank Account	$175,002,902
Projected Bank Account	$133,424,472

Pro Players Salaries
David Krejci	$8,402,000 (1)
Patrice Bergeron	$7,106,000 (4)
Jared Spurgeon	$6,377,000 (3)
Devan Dubnyk	$6,372,000 (2)
Brayden Point	$6,011,000 (4)
Keith Yandle	$5,561,000 (3)
Tyson Barrie	$5,135,000 (4)
Mark Stone	$4,992,000 (1)
Colton Parayko	$4,662,000 (1)
Alex DeBrincat	$4,577,000 (4)
Aaron Ekblad	$4,507,000 (4)
Darcy Kuemper	$4,250,000 (2)
Zack Phillips	$3,102,000 (2)
Zemgus Girgensons	$2,834,000 (1)
Justin Holl	$2,802,000 (3)
Viktor Arvidsson	$2,421,000 (1)
Adam Lowry	$1,805,000 (3)
Alex Goligoski	$1,250,000 (3)
Anthony Camara	$1,201,000 (1)
Joe Morrow	$1,007,000 (1)
Tim Gettinger	$867,000 (3)
Maxim Letunov	$761,000 (1)
Total Pro Players	22
Salary Commitment
Year 2031 : $86,002,000
Year 2032 : $59,378,000
Year 2033 : $45,998,000
Year 2034 : $27,336,000
Salary Average Commitment
Year 2031 : $48,558,000
Year 2032 : $28,702,000
Year 2033 : $26,202,000
Year 2034 : $12,496,000
Salary Cap with 1 Way Contract
Year 2031 : $86,002,000
Year 2032 : $59,722,000
Year 2033 : $45,998,000
Year 2034 : $27,336,000

Farm Players Salaries
Ian Scott	$1,006,000 (2)
Santeri Hatakka	$1,000,000 (3)
Alexander Nylander	$1,000,000 (1)
Mathias Emilio Pettersen	$919,000 (2)
Jett Woo	$858,000 (4)
Yegor Sharangovich	$821,000 (3)
Gustav Forsling	$819,000 (4)
Eetu Luostarinen	$818,000 (2)
Yegor Korshkov	$815,000 (4)
Givani Smith	$808,000 (2)
Jordan Greenway	$804,000 (1)
Jasper Weatherby	$800,000 (1)
Victor Brattstrom	$800,000 (1)
Ethan Keppen	$800,000 (3)
Greg Meireles	$800,000 (3)
Tyce Thompson	$800,000 (3)
Henrik Rybinski	$800,000 (3)
Mitchell Hoelscher	$800,000 (1)
Isaiah Saville	$800,000 (2)
Rhett Pitlick	$800,000 (2)
Luka Burzan	$800,000 (2)
Mason Primeau	$800,000 (2)
Kyle Olson	$795,000 (2)
Owen Tippett	$786,000 (3)
Noel Hoefenmayer	$785,000 (2)
Jachym Kondelik	$785,000 (3)
Christian Jaros	$780,000 (3)
Dennis Cholowski	$779,000 (1)
Travis Dermott	$775,000 (3)
Marian Studenic	$775,000 (1)
Jayce Hawryluk	$767,000 (1)
Riley Stotts	$758,000 (4)
Jonathan Gruden	$749,000 (4)
Otto Koivula	$741,000 (1)
Adam Ruzicka	$737,000 (4)
Wyatt Kalynuk	$726,000 (3)
Total Farm Players	36
Salary Commitment
Year 2031 : $29,206,000
Year 2032 : $21,940,000
Year 2033 : $13,609,000
Year 2034 : $4,736,000
Salary Average Commitment
Year 2031 : $29,481,000
Year 2032 : $22,321,000
Year 2033 : $14,021,000
Year 2034 : $4,400,000

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	$44,178,623	$83,073,000	$4,427,000	$83,073,000	20	42	62
Ducks	$150,486,287	$87,178,000	$322,000	$87,178,000	20	28	48
Golden Knights	$463,728,446	$84,056,500	$3,443,500	$84,056,500	22	41	63
Kings	$154,239,025	$85,910,000	$1,590,000	$85,910,000	22	39	61
Sharks	$175,262,875	$86,974,000	$526,000	$86,974,000	23	36	59
Blackhawks	$126,927,363	$86,901,000	$599,000	$86,901,000	20	35	55
Blues	$116,344,763	$86,692,000	$808,000	$86,692,000	22	38	60
Maple Leafs	$124,838,145	$87,476,000	$24,000	$87,476,000	22	34	56
North Stars	$180,707,009	$84,356,000	$3,144,000	$84,356,000	22	32	54
Predators	$164,420,339	$85,576,000	$1,924,000	$85,576,000	21	26	47
Canucks	$122,133,496	$80,997,000	$6,503,000	$80,997,000	25	36	61
Flames	$122,561,169	$84,469,000	$3,031,000	$84,469,000	21	38	59
Jets	$121,860,793	$79,015,000	$8,485,000	$79,015,000	21	33	54
Kraken	$387,674,372	$84,865,000	$2,635,000	$84,865,000	20	37	57
Oilers	$176,339,367	$84,691,000	$2,809,000	$84,691,000	21	37	58
Blue Jackets	$166,138,119	$78,881,000	$8,619,000	$78,881,000	23	37	60
Canadiens	$168,813,034	$86,089,000	$1,411,000	$86,089,000	22	39	61
Nordiques	$181,925,761	$83,863,000	$3,637,000	$83,863,000	22	39	61
Sabres	$148,424,167	$87,466,000	$34,000	$87,466,000	22	33	55
Senators	$85,983,546	$84,697,000	$2,803,000	$84,697,000	20	36	56
Capitals	$170,818,895	$86,220,000	$1,280,000	$86,220,000	22	33	55
Flyers	$56,557,170	$86,809,200	$690,800	$86,809,200	21	33	54
Lightning	$92,901,554	$86,439,000	$1,061,000	$86,439,000	22	31	53
Penguins	$72,207,315	$84,737,000	$2,763,000	$84,737,000	22	35	57
Red Wings	$66,937,490	$86,586,000	$914,000	$86,586,000	21	37	58
Bruins	$81,266,944	$86,484,000	$1,016,000	$86,484,000	22	31	53
Devils	$119,603,782	$85,421,000	$2,079,000	$85,421,000	21	31	52
Islanders	$128,211,460	$84,528,000	$2,972,000	$84,528,000	20	38	58
Rangers	$233,048,759	$80,286,000	$7,214,000	$80,286,000	21	32	53
Whalers	$175,002,902	$86,002,000	$1,498,000	$86,002,000	22	36	58

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 - %