DCHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - $100 - 5,658 - 94.30%
Level 2:	5000 - $60 - 4,738 - 94.77%
Level 3:	2000 - $35 - 1,900 - 95.00%
Level 4:	4000 - $20 - 4,000 - 100.00%
Luxury :	1000 - $200 - 949 - 94.86%
Total Capacity :	18000
Income
Home Games Left	1
Average Attendance - %	17,245 - 95.80%
Average Income per Game	$605,014
Year to Date Revenue	$24,805,557
Expense
Pro Players Total Salaries	$81,114,200
Farm Players Total Salaries	$35,813,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$79,147,424
Farm Year To Date Expenses	$35,723,529
Pro Salary Cap To Date	$77,710,974
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$605,014
Pro Remaining Season Days	5
Pro Expenses Per Days	$700,120
Pro Estimated Expenses	$3,500,600
Farm Remaining Season Days	5
Farm Expenses Per Days	$316,212
Farm Estimated Expenses	$1,581,060
Estimated Season Expenses	$5,081,660
Season Salary Cap	$81,114,200
Estimate Under Maximum Salary Cap of $85,000,000	$3,885,800
Estimate Over Minimum Salary Cap of $0	$81,114,200
Current Bank Account	$33,573,772
Projected Bank Account	$29,097,126

Pro Players Salaries
Patrik Berglund	$8,755,000 (4)
Bobby Ryan	$7,054,000 (2)
Chris Kunitz	$6,644,000 (1)
Peter Mueller	$6,597,000 (2)
Braden Holtby	$6,227,000 (3)
Tyler Johnson	$6,215,000 (3)
John Moore	$5,917,000 (1)
Jake Gardiner	$5,538,000 (4)
David Rundblad	$4,339,000 (5)
Mark Pysyk	$3,946,000 (1)
Jaccob Slavin	$2,833,000 (3)
David Savard	$2,653,000 (3)
Kenny Ryan	$2,471,000 (2)
Radek Faksa	$2,138,000 (2)
Alex Tanguay	$2,000,000 (1)
Chris Vande Velde	$1,800,000 (1)
Jamie Oleksiak	$1,303,000 (1)
Auston Matthews	$1,250,000 (2)
Olivier Roy	$1,200,000 (4)
Alexander Wennberg	$805,200 (1)
Cam Atkinson	$782,000 (1)
Sebastian Collberg	$647,000 (2)
Total Pro Players	22
Salary Commitment
Year 2025 : $81,114,200
Year 2026 : $58,287,000
Year 2027 : $38,198,000
Year 2028 : $20,993,000
Salary Average Commitment
Year 2025 : $78,781,200
Year 2026 : $55,478,000
Year 2027 : $34,701,000
Year 2028 : $16,532,000
Salary Cap with 1 Way Contract
Year 2025 : $81,114,200
Year 2026 : $57,917,000
Year 2027 : $37,760,000
Year 2028 : $19,832,000

Farm Players Salaries
Juuse Saros	$2,545,000 (4)
Brendan Gaunce	$2,396,000 (3)
Clarke MacArthur	$2,000,000 (2)
Tyler Kennedy	$1,612,000 (1)
Matthew Lombardi	$1,496,000 (2)
Tobias Stephan	$1,438,000 (2)
Tage Thompson	$1,250,000 (3)
Joel Eriksson-Ek	$1,250,000 (1)
Logan Stanley	$1,250,000 (3)
Harrison Reed	$1,000,000 (2)
J.T. Compher	$910,000 (4)
Blake Speers	$896,000 (4)
Daniel O'Regan	$873,000 (4)
Joe Hicketts	$852,000 (4)
Joni Tuulola	$852,000 (4)
Alexandre Carrier	$824,000 (4)
Ben Chiarot	$812,000 (3)
Adin Hill	$800,000 (1)
Rem Pitlick	$800,000 (3)
Andrew Mangiapane	$800,000 (1)
Anatoly Golyshev	$800,000 (2)
Dillon Fournier	$774,000 (3)
Esa Lindell	$771,000 (3)
Anton Blidh	$710,000 (4)
Ryan Fitzgerald	$690,000 (1)
Terrance Amorosa	$690,000 (3)
Tucker Poolman	$686,000 (1)
Jonny Brodzinski	$678,000 (1)
Rushan Rafikov	$672,000 (1)
Brandon Hickey	$638,000 (3)
Lucas Wallmark	$624,000 (2)
Kevin Labanc	$607,000 (2)
Luc Snuggerud	$607,000 (2)
Maxime Sauve	$598,000 (2)
Martin Reway	$550,000 (1)
Justin Abdelkader	$532,000 (1)
Curtis Gedig	$530,000 (1)
Total Farm Players	37
Salary Commitment
Year 2025 : $35,813,000
Year 2026 : $25,592,000
Year 2027 : $15,466,000
Year 2028 : $6,862,000
Salary Average Commitment
Year 2025 : $34,186,000
Year 2026 : $24,795,000
Year 2027 : $15,080,000
Year 2028 : $5,340,000

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	GM Place
Level 1:	6000 - $100 - 5,643 - 94.05%
Level 2:	5000 - $60 - 4,767 - 95.33%
Level 3:	2000 - $35 - 1,895 - 94.73%
Level 4:	6000 - $20 - 5,375 - 89.59%
Luxury :	1000 - $200 - 944 - 94.36%
Total Capacity :	20000
Income
Home Games Left	1
Average Attendance - %	18,623 - 93.11%
Average Income per Game	$618,540
Year to Date Revenue	$25,360,155
Expense
Pro Players Total Salaries	$83,018,700
Farm Players Total Salaries	$51,046,960
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$82,058,584
Farm Year To Date Expenses	$49,769,492
Pro Salary Cap To Date	$80,622,128
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$618,540
Pro Remaining Season Days	5
Pro Expenses Per Days	$716,260
Pro Estimated Expenses	$3,581,300
Farm Remaining Season Days	5
Farm Expenses Per Days	$445,313
Farm Estimated Expenses	$2,226,565
Estimated Season Expenses	$5,807,865
Season Salary Cap	$83,018,700
Estimate Under Maximum Salary Cap of $85,000,000	$1,981,300
Estimate Over Minimum Salary Cap of $0	$83,018,700
Current Bank Account	$11,072,984
Projected Bank Account	$5,883,659

Pro Players Salaries
Joe Thornton	$8,521,700 (1)
Ian Cole	$6,698,000 (4)
Evgenii Dadonov	$6,550,000 (4)
Brad Boyes	$6,107,000 (2)
Tim Connolly	$5,906,000 (1)
Andrew Cogliano	$5,713,000 (4)
Brendan Smith	$5,668,000 (4)
Brian Elliott	$5,192,000 (1)
Adam Henrique	$4,048,000 (3)
Peter Holland	$3,980,000 (1)
Tim Erixon	$3,784,000 (1)
Jason Demers	$3,711,000 (4)
Alex Goligoski	$3,431,000 (2)
Curtis Hamilton	$3,326,000 (1)
Kyle Palmieri	$2,198,000 (1)
Carl Soderberg	$2,000,000 (2)
Christian Thomas	$1,921,000 (3)
Andrej Nestrasil	$1,510,000 (1)
Tyson Sexsmith	$1,500,000 (3)
Olli Maatta	$1,254,000 (3)
Total Pro Players	20
Salary Commitment
Year 2025 : $83,018,700
Year 2026 : $47,683,000
Year 2027 : $35,793,000
Year 2028 : $27,103,000
Salary Average Commitment
Year 2025 : $77,067,700
Year 2026 : $42,650,000
Year 2027 : $30,349,000
Year 2028 : $21,512,000
Salary Cap with 1 Way Contract
Year 2025 : $83,018,700
Year 2026 : $48,601,000
Year 2027 : $37,063,000
Year 2028 : $28,340,000

Farm Players Salaries
Riku Helenius	$3,414,000 (2)
Josh Unice	$3,092,000 (3)
Harri Sateri	$2,976,000 (3)
Nick Petersen	$2,000,000 (2)
Nikita Tryamkin	$2,000,000 (3)
Lukas Vejdemo	$2,000,000 (4)
Ludwig Bystrom	$2,000,000 (2)
Kale Kessy	$2,000,000 (2)
Eric Fehr	$2,000,000 (2)
Juraj Simek	$2,000,000 (2)
Billy Sweatt	$2,000,000 (2)
Martin Erat	$2,000,000 (2)
Martins Karsums	$1,651,000 (2)
Adam Tambellini	$1,500,000 (3)
Mike Comrie	$1,500,000 (1)
Geoffrey Schemitsch	$1,031,000 (2)
Alex Velischek	$1,000,000 (1)
Ethan Bear	$1,000,000 (1)
T.J. Tynan	$1,000,000 (4)
Ben Johnson	$1,000,000 (2)
Justin Azevedo	$1,000,000 (2)
Christopher Gibson	$900,000 (3)
Josh Mahura	$800,000 (2)
Dennis Yan	$800,000 (4)
Ryan Pulock	$797,000 (3)
Ethan Werek	$775,000 (1)
John Quenneville	$775,000 (3)
Jakob Forsbacka-Karlsson	$749,100 (4)
Brian Hart	$747,000 (1)
Mirco Mueller	$728,000 (1)
Nicolas Kerdiles	$715,000 (3)
Brennan Serville	$706,000 (1)
Seth Ambroz	$692,000 (1)
Michael Bournival	$685,000 (3)
Chris Terry	$650,000 (3)
Nikolai Chebykin	$600,000 (3)
Marcus Hogberg	$600,000 (3)
Marc-Andre Bourdon	$586,862 (2)
Jonathan Matsumoto	$577,000 (2)
Total Farm Players	39
Salary Commitment
Year 2025 : $51,046,962
Year 2026 : $42,532,075
Year 2027 : $18,746,100
Year 2028 : $4,549,100
Salary Average Commitment
Year 2025 : $46,881,000
Year 2026 : $39,403,000
Year 2027 : $16,990,000
Year 2028 : $4,800,000

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $100 - 5,853 - 97.55%
Level 2:	5000 - $60 - 4,907 - 98.14%
Level 3:	2000 - $35 - 1,979 - 98.95%
Level 4:	6000 - $20 - 5,667 - 94.45%
Luxury :	1000 - $200 - 973 - 97.31%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	19,379 - 96.89%
Average Income per Game	$641,032
Year to Date Revenue	$26,923,338
Expense
Pro Players Total Salaries	$84,729,000
Farm Players Total Salaries	$30,459,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$82,516,332
Farm Year To Date Expenses	$28,587,480
Pro Salary Cap To Date	$81,079,880
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	5
Pro Expenses Per Days	$730,754
Pro Estimated Expenses	$3,653,770
Farm Remaining Season Days	5
Farm Expenses Per Days	$270,839
Farm Estimated Expenses	$1,354,195
Estimated Season Expenses	$5,007,965
Season Salary Cap	$84,729,000
Estimate Under Maximum Salary Cap of $85,000,000	$271,000
Estimate Over Minimum Salary Cap of $0	$84,729,000
Current Bank Account	$66,853,413
Projected Bank Account	$61,845,448

Pro Players Salaries
Ryan Kesler	$9,437,000 (4)
John Tavares	$8,880,000 (1)
Ryan Getzlaf	$8,010,000 (2)
Corey Perry	$7,479,000 (2)
Nik Antropov	$7,250,000 (1)
Dustin Brown	$7,246,000 (2)
Rick Dipietro	$4,750,000 (2)
T.J. Brodie	$4,000,000 (3)
Philippe Paradis	$3,845,000 (1)
Keaton Ellerby	$3,277,000 (4)
Jeff Petry	$2,750,000 (3)
Kevin Hayes	$2,750,000 (3)
Sebastian Wannstrom	$2,567,000 (3)
Jonathan Merrill	$2,127,000 (2)
Brandon Pirri	$2,000,000 (1)
Joe Morrow	$1,976,000 (4)
Greg Nemisz	$1,813,000 (4)
Kevin Porter	$1,500,000 (2)
Igor Bobkov	$1,000,000 (2)
Samuel Morin	$872,000 (4)
Andre Petersson	$700,000 (4)
Miroslav Svoboda	$500,000 (1)
Total Pro Players	22
Salary Commitment
Year 2025 : $84,729,000
Year 2026 : $59,188,000
Year 2027 : $29,224,000
Year 2028 : $17,803,000
Salary Average Commitment
Year 2025 : $86,745,000
Year 2026 : $64,270,000
Year 2027 : $27,106,000
Year 2028 : $14,806,000
Salary Cap with 1 Way Contract
Year 2025 : $84,729,000
Year 2026 : $62,254,000
Year 2027 : $30,142,000
Year 2028 : $18,075,000

Farm Players Salaries
Mario Lucia	$2,000,000 (1)
Rhett Rakhshani	$2,000,000 (2)
Matt Beleskey	$2,000,000 (2)
Alex Auld	$2,000,000 (2)
Jannik Hansen	$1,500,000 (2)
Ryan Kujawinski	$1,500,000 (2)
Jean-Christophe Beaudin	$1,500,000 (2)
Ladislav Smid	$1,500,000 (2)
Jamie McGinn	$1,000,000 (2)
Raymond Macias	$1,000,000 (4)
Aaron Irving	$1,000,000 (1)
Trent Hunter	$1,000,000 (2)
Kevin Poulin	$1,000,000 (2)
Bruno Gervais	$1,000,000 (2)
Wesley Myron	$1,000,000 (1)
Merrick Madsen	$1,000,000 (1)
Ryan O'Marra	$900,000 (1)
Brycen Martin	$781,000 (1)
Daniil Zharkov	$703,000 (3)
Kyle Platzer	$700,000 (2)
Dylan Sadowy	$700,000 (2)
Calder Brooks	$612,000 (1)
Philippe Hudon	$612,000 (1)
Drew Olson	$610,000 (1)
Rodrigo Abols	$600,000 (3)
Brett McKenzie	$600,000 (3)
Dean Stewart	$600,000 (3)
Aaron Ness	$541,000 (2)
Tommy Cross	$500,000 (1)
Total Farm Players	29
Salary Commitment
Year 2025 : $30,459,000
Year 2026 : $21,403,000
Year 2027 : $3,503,000
Year 2028 : $1,000,000
Salary Average Commitment
Year 2025 : $30,579,000
Year 2026 : $21,564,000
Year 2027 : $3,503,000
Year 2028 : $1,000,000

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pengrowth Saddledome
Level 1:	6000 - $100 - 5,589 - 93.16%
Level 2:	5000 - $60 - 4,743 - 94.87%
Level 3:	2000 - $35 - 1,894 - 94.68%
Level 4:	6000 - $20 - 5,325 - 88.75%
Luxury :	1000 - $200 - 932 - 93.15%
Total Capacity :	20000
Income
Home Games Left	1
Average Attendance - %	18,483 - 92.41%
Average Income per Game	$613,338
Year to Date Revenue	$25,146,840
Expense
Pro Players Total Salaries	$82,185,000
Farm Players Total Salaries	$38,497,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$78,799,929
Farm Year To Date Expenses	$38,978,142
Pro Salary Cap To Date	$77,363,547
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$613,338
Pro Remaining Season Days	5
Pro Expenses Per Days	$709,195
Pro Estimated Expenses	$3,545,975
Farm Remaining Season Days	5
Farm Expenses Per Days	$338,958
Farm Estimated Expenses	$1,694,790
Estimated Season Expenses	$5,240,765
Season Salary Cap	$82,185,000
Estimate Under Maximum Salary Cap of $85,000,000	$2,815,000
Estimate Over Minimum Salary Cap of $0	$82,185,000
Current Bank Account	$43,512,416
Projected Bank Account	$38,884,989

Pro Players Salaries
Nikita Zaitsev	$9,000,000 (1)
Oliver Ekman-Larsson	$7,240,000 (3)
Derek Stepan	$6,926,000 (3)
Alexander Edler	$6,902,000 (2)
Loui Eriksson	$6,630,000 (1)
Jussi Jokinen	$6,437,000 (2)
Alec Martinez	$5,834,000 (4)
Mika Zibanejad	$3,452,000 (1)
Jakob Silfverberg	$3,204,000 (4)
Johnny Oduya	$2,911,000 (2)
Ryan Spooner	$2,775,000 (2)
Ryan Ellis	$2,745,000 (1)
Joey Hishon	$2,642,000 (1)
Scott Darling	$2,500,000 (1)
Reto Berra	$2,300,000 (1)
Nail Yakupov	$2,218,000 (2)
Brandon Saad	$1,998,000 (2)
Dalton Smith	$1,895,000 (4)
Cody Eakin	$1,750,000 (4)
Stefan Legein	$1,750,000 (2)
Rickard Rakell	$1,076,000 (1)
Total Pro Players	21
Salary Commitment
Year 2025 : $82,185,000
Year 2026 : $50,580,000
Year 2027 : $24,960,000
Year 2028 : $12,683,000
Salary Average Commitment
Year 2025 : $77,470,000
Year 2026 : $46,795,000
Year 2027 : $21,804,000
Year 2028 : $7,008,000
Salary Cap with 1 Way Contract
Year 2025 : $82,185,000
Year 2026 : $51,840,000
Year 2027 : $26,849,000
Year 2028 : $12,683,000

Farm Players Salaries
Brady Skjei	$2,300,700 (3)
Dryden Hunt	$2,000,000 (1)
Dylan Sikura	$2,000,000 (1)
Rourke Chartier	$2,000,000 (1)
Joonas Korpisalo	$2,000,000 (3)
Teuvo Teravainen	$1,646,200 (3)
Tom McCollum	$1,432,000 (2)
Michael Hutchinson	$1,400,000 (3)
Mathieu Joseph	$1,000,000 (1)
Markus Nutivaara	$1,000,000 (4)
Vince Dunn	$1,000,000 (1)
Landon Bow	$975,000 (3)
Julius Nattinen	$942,000 (2)
Patrick Sieloff	$899,000 (3)
Brandon Halverson	$863,000 (2)
Valentin Zykov	$853,100 (3)
Adam Erne	$848,000 (4)
Jon Gillies	$806,000 (2)
Troy Terry	$800,000 (1)
Mason Appleton	$800,000 (1)
Matthew Phillips	$800,000 (3)
Sami Niku	$800,000 (1)
Taro Hirose	$800,000 (3)
Filip Hronek	$800,000 (2)
Zachary Senyshyn	$777,000 (4)
Jeremy Roy	$770,000 (4)
Marko Dano	$764,000 (4)
Kyle Capobianco	$761,000 (4)
Chandler Stephenson	$752,000 (4)
Anthony DeAngelo	$724,000 (2)
Nick Schmaltz	$716,000 (3)
Tanner Pearson	$715,000 (3)
Jayce Hawryluk	$710,000 (3)
Miles Wood	$698,000 (1)
Vasily Glotov	$600,000 (3)
Jake Ryczek	$600,000 (2)
Neal Pionk	$600,000 (1)
Vincent Hinostroza	$545,000 (2)
Total Farm Players	38
Salary Commitment
Year 2025 : $38,497,000
Year 2026 : $25,823,000
Year 2027 : $18,692,000
Year 2028 : $5,672,000
Salary Average Commitment
Year 2025 : $39,337,000
Year 2026 : $27,639,000
Year 2027 : $20,947,000
Year 2028 : $6,176,000

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - $100 - 5,665 - 94.41%
Level 2:	5000 - $60 - 4,785 - 95.71%
Level 3:	2000 - $35 - 1,929 - 96.43%
Level 4:	6000 - $20 - 5,380 - 89.66%
Luxury :	1000 - $200 - 968 - 96.83%
Total Capacity :	20000
Income
Home Games Left	1
Average Attendance - %	18,727 - 93.63%
Average Income per Game	$623,390
Year to Date Revenue	$25,558,985
Expense
Pro Players Total Salaries	$83,778,000
Farm Players Total Salaries	$29,372,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$81,311,647
Farm Year To Date Expenses	$29,907,425
Pro Salary Cap To Date	$79,875,200
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$623,390
Pro Remaining Season Days	5
Pro Expenses Per Days	$722,695
Pro Estimated Expenses	$3,613,475
Farm Remaining Season Days	5
Farm Expenses Per Days	$261,627
Farm Estimated Expenses	$1,308,135
Estimated Season Expenses	$4,921,610
Season Salary Cap	$83,778,000
Estimate Under Maximum Salary Cap of $85,000,000	$1,222,000
Estimate Over Minimum Salary Cap of $0	$83,778,000
Current Bank Account	$71,025,833
Projected Bank Account	$66,727,613

Pro Players Salaries
Anze Kopitar	$11,523,000 (1)
Joe Pavelski	$9,898,000 (4)
Thomas Hickey	$7,468,000 (3)
Mason Raymond	$6,421,000 (2)
Max Pacioretty	$5,650,000 (3)
Steve Mason	$4,750,000 (2)
Brett Connolly	$4,564,000 (3)
Jeff Skinner	$4,239,000 (2)
Jacob Trouba	$3,645,000 (2)
Justin Faulk	$3,580,000 (2)
Jordan Schroeder	$3,355,000 (2)
Thomas Greiss	$2,864,000 (2)
Anton Rodin	$2,589,000 (1)
Will Weber	$2,168,000 (2)
Joel Armia	$1,937,000 (1)
Kirill Kabanov	$1,926,000 (2)
Mathew Dumba	$1,912,000 (2)
Max Gardiner	$1,877,000 (3)
Jesse Blacker	$1,520,000 (2)
Emil Molin	$1,081,000 (1)
Adam Janosik	$811,000 (2)
Total Pro Players	21
Salary Commitment
Year 2025 : $83,778,000
Year 2026 : $66,648,000
Year 2027 : $29,457,000
Year 2028 : $9,898,000
Salary Average Commitment
Year 2025 : $81,293,000
Year 2026 : $64,163,000
Year 2027 : $26,972,000
Year 2028 : $7,413,000
Salary Cap with 1 Way Contract
Year 2025 : $83,778,000
Year 2026 : $66,648,000
Year 2027 : $29,457,000
Year 2028 : $9,898,000

Farm Players Salaries
Sebastian Aho	$2,398,000 (4)
Kieffer Bellows	$1,250,000 (2)
Carl Hagelin	$1,000,000 (1)
Mikhail Grabovski	$1,000,000 (4)
Patrik Bartosak	$900,000 (1)
Austin Wagner	$899,000 (4)
Jack Roslovic	$861,000 (4)
Brandon Carlo	$848,000 (4)
Nick Moutrey	$821,000 (4)
Zach Nagelvoort	$806,000 (2)
Jay McClement	$800,000 (3)
Maxime Clermont	$750,000 (2)
Zach Trotman	$725,000 (4)
Lauri Korpikoski	$710,000 (4)
Peter Thome	$700,000 (2)
Colton Point	$700,000 (3)
Mitchell Dempsey	$697,000 (1)
Jordan Weal	$695,000 (3)
Josh Shalla	$695,000 (1)
Brent Pedersen	$687,000 (1)
Marcel Noebels	$680,000 (1)
Kenneth Agostino	$667,000 (2)
Jack Ramsey	$666,000 (3)
Brooks Macek	$665,000 (1)
Chandler Yakimowicz	$664,000 (3)
Nick Jensen	$639,000 (4)
Travis Brown	$612,000 (2)
Ryan Hegarty	$601,000 (1)
Nick Ebert	$600,000 (1)
Kevin Gravel	$600,000 (1)
Daniel Brickley	$600,000 (1)
Mikhail Berdin	$600,000 (2)
Mark Shoemaker	$600,000 (3)
Ryan Bourque	$600,000 (4)
Daniel Carr	$589,000 (3)
Zach Stortini	$547,000 (2)
Paul LaDue	$500,000 (1)
Matt Roy	$500,000 (1)
Riley Bruce	$500,000 (1)
Total Farm Players	39
Salary Commitment
Year 2025 : $29,372,000
Year 2026 : $19,804,000
Year 2027 : $13,390,000
Year 2028 : $8,402,000
Salary Average Commitment
Year 2025 : $28,621,000
Year 2026 : $19,396,000
Year 2027 : $13,328,000
Year 2028 : $8,614,000

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	6000 - $100 - 5,684 - 94.73%
Level 2:	5000 - $60 - 4,843 - 96.86%
Level 3:	2000 - $35 - 1,942 - 97.08%
Level 4:	6000 - $20 - 5,527 - 92.12%
Luxury :	1000 - $200 - 970 - 96.98%
Total Capacity :	20000
Income
Home Games Left	1
Average Attendance - %	18,965 - 94.83%
Average Income per Game	$628,015
Year to Date Revenue	$25,748,599
Expense
Pro Players Total Salaries	$82,709,000
Farm Players Total Salaries	$28,450,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$81,141,314
Farm Year To Date Expenses	$28,351,439
Pro Salary Cap To Date	$79,704,858
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$628,015
Pro Remaining Season Days	5
Pro Expenses Per Days	$713,636
Pro Estimated Expenses	$3,568,180
Farm Remaining Season Days	5
Farm Expenses Per Days	$253,814
Farm Estimated Expenses	$1,269,070
Estimated Season Expenses	$4,837,250
Season Salary Cap	$82,709,000
Estimate Under Maximum Salary Cap of $85,000,000	$2,291,000
Estimate Over Minimum Salary Cap of $0	$82,709,000
Current Bank Account	$64,705,600
Projected Bank Account	$60,496,365

Pro Players Salaries
Kyle Okposo	$10,153,000 (3)
Ryan McDonagh	$8,484,000 (4)
Devin Setoguchi	$7,660,000 (2)
P.K. Subban	$5,840,000 (1)
Kyle Beach	$5,833,000 (2)
Boone Jenner	$5,672,000 (4)
Thomas Vanek	$5,626,000 (2)
William Karlsson	$5,404,000 (4)
Yanni Gourde	$5,050,000 (4)
Calvin de Haan	$4,283,000 (2)
Semen Varlamov	$3,500,000 (3)
Alexander Steen	$3,500,000 (2)
Rasmus Ristolainen	$3,495,000 (1)
Conor Sheary	$2,895,000 (4)
Victor Rask	$1,179,000 (1)
Ivan Provorov	$787,000 (4)
Alexander Radulov	$741,000 (1)
Ryan Howse	$736,000 (2)
John Gaudreau	$718,000 (1)
Mike Robinson	$600,000 (1)
Brandon Davidson	$553,000 (1)
Total Pro Players	21
Salary Commitment
Year 2025 : $82,709,000
Year 2026 : $68,659,000
Year 2027 : $39,176,000
Year 2028 : $24,600,000
Salary Average Commitment
Year 2025 : $80,923,000
Year 2026 : $67,580,000
Year 2027 : $39,942,000
Year 2028 : $26,289,000
Salary Cap with 1 Way Contract
Year 2025 : $82,709,000
Year 2026 : $69,583,000
Year 2027 : $41,945,000
Year 2028 : $28,292,000

Farm Players Salaries
Linus Ullmark	$2,932,000 (2)
Dmytro Timashov	$2,000,000 (4)
Henrik Borgstrom	$1,250,000 (2)
Carl Grundstrom	$1,000,000 (2)
Darren Helm	$1,000,000 (1)
Kyle Connor	$867,000 (4)
Rasmus Andersson	$848,000 (4)
Andrew Nielsen	$843,000 (4)
Alex Dostie	$800,000 (2)
Yegor Korshkov	$800,000 (2)
Samuel Dove-McFalls	$800,000 (1)
Todd Burgess	$800,000 (2)
Julius Vahatalo	$760,000 (1)
Anthony Angello	$750,000 (1)
Alexander Kerfoot	$743,000 (3)
Andrew Shaw	$725,000 (4)
Jake Dotchin	$725,000 (4)
Reece Willcox	$723,000 (1)
Ty Ronning	$700,000 (2)
Patrick Harper	$700,000 (3)
Fredrik Larsson	$693,000 (2)
Ivan Nalimov	$692,000 (2)
Tobias Rieder	$692,000 (1)
Jesper Pettersson	$666,000 (3)
Julian Melchiori	$665,000 (1)
Nikita Gusev	$656,000 (1)
Brendan Leipsic	$627,000 (2)
Eetu Tuulola	$600,000 (3)
Joren Van Pottelberghe	$600,000 (1)
Aapeli Rasanen	$600,000 (2)
Devante Stephens	$600,000 (1)
Boyd Gordon	$593,000 (1)
Pavel Karnaukhov	$500,000 (1)
Ivan Fedotov	$500,000 (1)
Total Farm Players	34
Salary Commitment
Year 2025 : $28,450,000
Year 2026 : $19,476,000
Year 2027 : $8,515,000
Year 2028 : $6,008,000
Salary Average Commitment
Year 2025 : $28,810,000
Year 2026 : $19,971,000
Year 2027 : $9,077,000
Year 2028 : $6,300,000

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	HP Pavilion
Level 1:	6000 - $100 - 5,444 - 90.73%
Level 2:	5000 - $60 - 4,601 - 92.02%
Level 3:	2000 - $35 - 1,857 - 92.84%
Level 4:	6000 - $20 - 5,254 - 87.57%
Luxury :	1000 - $200 - 913 - 91.30%
Total Capacity :	20000
Income
Home Games Left	1
Average Attendance - %	18,068 - 90.34%
Average Income per Game	$598,281
Year to Date Revenue	$24,529,511
Expense
Pro Players Total Salaries	$76,185,600
Farm Players Total Salaries	$27,335,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$73,965,368
Farm Year To Date Expenses	$29,067,561
Pro Salary Cap To Date	$72,528,912
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$598,281
Pro Remaining Season Days	5
Pro Expenses Per Days	$658,353
Pro Estimated Expenses	$3,291,765
Farm Remaining Season Days	5
Farm Expenses Per Days	$244,364
Farm Estimated Expenses	$1,221,820
Estimated Season Expenses	$4,513,585
Season Salary Cap	$76,185,600
Estimate Under Maximum Salary Cap of $85,000,000	$8,814,400
Estimate Over Minimum Salary Cap of $0	$76,185,600
Current Bank Account	$63,202,569
Projected Bank Account	$59,287,265

Pro Players Salaries
Carey Price	$8,265,000 (4)
Henrik Lundqvist	$6,663,000 (3)
Zach Bogosian	$5,646,000 (4)
Bryan Little	$5,454,000 (3)
Jiri Tlusty	$5,347,000 (3)
Jiri Hudler (1 Way Contract)	$4,425,000 (1)
Francois Beauchemin	$4,174,000 (2)
Wayne Simmonds	$4,070,000 (3)
Scott Gomez	$3,916,000 (1)
Matt Moulson	$3,844,000 (2)
Riley Sheahan	$3,764,600 (1)
Brock Beukeboom	$2,731,000 (3)
Casey Pierro-Zabotel	$2,672,000 (4)
Ted Ruth	$2,000,000 (1)
Alexander Ruuttu	$1,961,000 (4)
Darnell Nurse	$1,789,000 (4)
Malcolm Subban	$1,651,000 (3)
Travis Ewanyk	$1,568,000 (1)
Alexander Urbom	$1,310,000 (1)
Stephen Silas	$989,000 (4)
Jonathan Drouin	$886,000 (1)
Dmitrij Jaskin	$824,000 (4)
Nicklas Bergfors	$778,000 (1)
Brian Strait	$747,000 (1)
Joel Edmundson	$711,000 (1)
Total Pro Players	25
Salary Commitment
Year 2025 : $76,185,600
Year 2026 : $51,756,000
Year 2027 : $40,945,000
Year 2028 : $21,326,000
Salary Average Commitment
Year 2025 : $74,979,000
Year 2026 : $54,002,000
Year 2027 : $45,984,000
Year 2028 : $18,811,000
Salary Cap with 1 Way Contract
Year 2025 : $76,185,600
Year 2026 : $56,080,000
Year 2027 : $48,062,000
Year 2028 : $22,146,000

Farm Players Salaries
Lee Stempniak	$1,748,000 (2)
Jesse Puljujarvi	$1,250,000 (3)
Olli Juolevi	$1,250,000 (2)
Jack Eichel	$1,250,000 (1)
Beau Starrett	$934,000 (2)
Jimmy Lodge	$931,000 (2)
Pascal Laberge	$800,000 (3)
Matt Filipe	$800,000 (2)
Robin Kovacs	$800,000 (1)
Cam Morrison	$800,000 (3)
Jake Paterson	$786,000 (3)
Lawson Crouse	$786,000 (4)
Brendan Guhle	$761,000 (4)
Joonas Lyytinen	$747,000 (3)
Ryan Pilon	$745,000 (4)
Jordan Sambrook	$700,000 (2)
Joona Koppanen	$700,000 (2)
Troy Bourke	$700,000 (3)
Cam Dineen	$700,000 (3)
Filip Berglund	$700,000 (2)
Oskar Steen	$700,000 (2)
Jordan Stallard	$700,000 (2)
Ryan Jones	$700,000 (2)
Nick Spaling	$694,000 (1)
Hudson Fasching	$685,000 (3)
Petteri Lindbohm	$680,000 (1)
Josiah Didier	$651,000 (2)
Dalton Thrower	$637,000 (2)
Philip Nyberg	$600,000 (2)
Markus Nurmi	$600,000 (2)
Casey Staum	$600,000 (3)
Lukas Jasek	$600,000 (1)
Konstantin Volkov	$600,000 (3)
Patrick Shea	$500,000 (1)
Marcus Vela	$500,000 (1)
Total Farm Players	35
Salary Commitment
Year 2025 : $27,335,000
Year 2026 : $21,934,000
Year 2027 : $9,756,000
Year 2028 : $2,292,000
Salary Average Commitment
Year 2025 : $27,762,000
Year 2026 : $22,433,000
Year 2027 : $10,386,000
Year 2028 : $2,650,000

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $100 - 5,778 - 96.29%
Level 2:	5000 - $60 - 4,803 - 96.05%
Level 3:	2000 - $35 - 1,951 - 97.55%
Level 4:	6000 - $20 - 5,481 - 91.35%
Luxury :	1000 - $200 - 961 - 96.10%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	18,973 - 94.87%
Average Income per Game	$630,377
Year to Date Revenue	$26,475,816
Expense
Pro Players Total Salaries	$84,410,000
Farm Players Total Salaries	$33,427,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$81,384,758
Farm Year To Date Expenses	$31,148,628
Pro Salary Cap To Date	$79,948,318
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	5
Pro Expenses Per Days	$728,051
Pro Estimated Expenses	$3,640,255
Farm Remaining Season Days	5
Farm Expenses Per Days	$295,992
Farm Estimated Expenses	$1,479,960
Estimated Season Expenses	$5,120,215
Season Salary Cap	$84,410,000
Estimate Under Maximum Salary Cap of $85,000,000	$590,000
Estimate Over Minimum Salary Cap of $0	$84,410,000
Current Bank Account	$58,913,631
Projected Bank Account	$53,793,416

Pro Players Salaries
Eric Staal	$10,964,000 (4)
Mike Richards	$10,053,000 (3)
Dany Heatley	$7,862,000 (4)
Christopher Higgins	$7,524,000 (1)
Ilya Kovalchuk	$6,951,000 (3)
Dustin Byfuglien	$5,115,000 (1)
Patrick White	$4,789,000 (3)
Paul Martin	$4,708,000 (3)
Jared Cowen	$4,477,000 (1)
Evgeni Nabokov	$4,000,000 (2)
Anton Lander	$2,832,000 (2)
Jonas Gustavsson	$2,800,000 (2)
Bradley Ross	$2,709,000 (2)
Tyler Wotherspoon	$2,092,000 (4)
Rocco Grimaldi	$1,712,000 (3)
Toni Rajala	$1,500,000 (2)
Nick Schultz	$1,460,000 (1)
Markus Granlund	$1,093,000 (4)
Justin Holl	$1,046,000 (1)
Craig Smith	$723,000 (1)
Total Pro Players	20
Salary Commitment
Year 2025 : $84,410,000
Year 2026 : $63,890,000
Year 2027 : $49,701,000
Year 2028 : $21,313,000
Salary Average Commitment
Year 2025 : $81,381,000
Year 2026 : $60,905,000
Year 2027 : $47,064,000
Year 2028 : $19,844,000
Salary Cap with 1 Way Contract
Year 2025 : $84,410,000
Year 2026 : $64,065,000
Year 2027 : $50,224,000
Year 2028 : $22,011,000

Farm Players Salaries
Anders Nilsson	$2,533,000 (1)
Jesper Bratt	$1,250,000 (3)
Alex DeBrincat	$1,250,000 (2)
John Hayden	$1,053,000 (1)
Tyler Benson	$1,000,000 (3)
Dennis Cholowski	$1,000,000 (3)
Tristan Jarry	$880,000 (1)
Erik Cernak	$847,000 (4)
Zachary Fucale	$826,000 (1)
Cooper Marody	$800,000 (1)
Nicolas Roy	$800,000 (1)
Joachim Blichfeld	$800,000 (3)
Otto Koivula	$800,000 (3)
Alex Barre-Boulet	$772,000 (3)
Caleb Jones	$737,000 (4)
Samuel Blais	$716,000 (2)
Brendan Lemieux	$709,000 (2)
Dominic Turgeon	$701,000 (2)
Jack LaFontaine	$700,000 (2)
Brandon Duhaime	$700,000 (3)
Jonathan Ang	$700,000 (3)
Michael Eyssimont	$700,000 (3)
Dylan Wells	$700,000 (2)
Brayden Burke	$700,000 (3)
Oleg Sosunov	$700,000 (3)
Brandon Hagel	$700,000 (2)
Cameron Hebig	$700,000 (2)
Sam Miletic	$700,000 (2)
Mattias Elfstrom	$700,000 (2)
William Lagesson	$694,000 (2)
Devon Toews	$688,000 (1)
Christian Wolanin	$687,000 (4)
Brady Brassart	$677,000 (1)
Jake Evans	$670,000 (1)
Dillon Heatherington	$637,000 (1)
Sam Lafferty	$600,000 (4)
Andrew Copp	$600,000 (4)
Frederik Tiffels	$600,000 (4)
Rudolfs Balcers	$600,000 (1)
John Gilmour	$600,000 (4)
Ryan Shea	$600,000 (1)
Benjamin Finkelstein	$600,000 (2)
Total Farm Players	42
Salary Commitment
Year 2025 : $33,427,000
Year 2026 : $22,663,000
Year 2027 : $13,793,000
Year 2028 : $4,671,000
Salary Average Commitment
Year 2025 : $33,393,000
Year 2026 : $22,629,000
Year 2027 : $13,759,000
Year 2028 : $4,800,000

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6000 - $100 - 5,640 - 94.01%
Level 2:	5000 - $60 - 4,748 - 94.95%
Level 3:	2000 - $35 - 1,928 - 96.38%
Level 4:	6000 - $20 - 5,392 - 89.87%
Luxury :	1000 - $200 - 948 - 94.81%
Total Capacity :	20000
Income
Home Games Left	1
Average Attendance - %	18,656 - 93.28%
Average Income per Game	$619,054
Year to Date Revenue	$25,381,204
Expense
Pro Players Total Salaries	$82,533,800
Farm Players Total Salaries	$33,433,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$80,939,977
Farm Year To Date Expenses	$33,024,333
Pro Salary Cap To Date	$79,503,521
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$619,054
Pro Remaining Season Days	5
Pro Expenses Per Days	$712,151
Pro Estimated Expenses	$3,560,755
Farm Remaining Season Days	5
Farm Expenses Per Days	$296,042
Farm Estimated Expenses	$1,480,210
Estimated Season Expenses	$5,040,965
Season Salary Cap	$82,533,800
Estimate Under Maximum Salary Cap of $85,000,000	$2,466,200
Estimate Over Minimum Salary Cap of $0	$82,533,800
Current Bank Account	$52,641,047
Projected Bank Account	$48,219,136

Pro Players Salaries
Mikael Backlund	$10,250,000 (4)
Paul Stastny	$9,404,000 (1)
Zach Hamill	$8,250,000 (3)
T.J. Brennan	$7,000,000 (2)
Pekka Rinne	$6,859,000 (3)
Patrick O'Sullivan	$6,773,000 (1)
Erik Johnson	$6,046,000 (4)
Eric O'Dell	$4,254,000 (3)
Nick Bjugstad	$3,227,800 (2)
Joakim Andersson	$3,215,000 (1)
Kyle Cumiskey	$3,090,000 (3)
Zack Kassian	$2,939,000 (1)
Philipp Grubauer	$2,790,000 (1)
Jonas Brodin	$1,564,000 (1)
Jason Zucker	$1,469,000 (2)
Steven Fogarty	$1,396,000 (1)
Ryan Sproul	$1,007,000 (1)
Tomas Vincour	$1,000,000 (2)
Magnus Nygren	$1,000,000 (2)
Daniel Delisle	$1,000,000 (2)
Total Pro Players	20
Salary Commitment
Year 2025 : $82,533,800
Year 2026 : $53,122,800
Year 2027 : $38,749,000
Year 2028 : $16,296,000
Salary Average Commitment
Year 2025 : $81,190,800
Year 2026 : $53,328,800
Year 2027 : $37,986,000
Year 2028 : $15,533,000
Salary Cap with 1 Way Contract
Year 2025 : $82,533,800
Year 2026 : $53,445,800
Year 2027 : $38,749,000
Year 2028 : $16,296,000

Farm Players Salaries
Jordon Binnington	$1,500,000 (1)
Chase De Leo	$1,500,000 (2)
Slater Koekkoek	$1,318,000 (3)
Mikhail Sergachev	$1,250,000 (2)
Alan Quine	$1,133,000 (2)
Adam Mascherin	$1,000,000 (3)
Alexandre Grenier	$1,000,000 (2)
Colton White	$970,000 (3)
Garret Sparks	$935,000 (1)
Eric Cornel	$866,000 (1)
Christian Dvorak	$866,000 (3)
Michael McCarron	$866,000 (4)
Morgan Klimchuk	$862,000 (4)
Jacob Larsson	$858,000 (4)
Remi Elie	$854,000 (4)
Taylor Cammarata	$836,000 (4)
Kurtis Gabriel	$829,000 (4)
Clark Bishop	$822,000 (4)
Jordan Subban	$821,000 (4)
Jake Kupsky	$819,000 (4)
Adam Brooks	$800,000 (3)
Kevin Stenlund	$800,000 (1)
Marc-Olivier Roy	$777,000 (1)
Austin Poganski	$756,000 (3)
Dysin Mayo	$720,000 (1)
Anthony Duclair	$702,000 (1)
Connor Hall	$700,000 (2)
Matthew Cairns	$700,000 (3)
Sean Day	$700,000 (2)
Calvin Thurkauf	$700,000 (2)
Mikhail Maltsev	$700,000 (3)
Peter Cehlarik	$698,000 (1)
Chris Bigras	$644,000 (1)
Jacob De La Rose	$631,000 (1)
Tyler Wall	$600,000 (3)
Tyler Soy	$600,000 (2)
Michael Spacek	$600,000 (1)
Glenn Gawdin	$600,000 (1)
Nick Pastujov	$600,000 (2)
Ryan Bednard	$500,000 (1)
Total Farm Players	40
Salary Commitment
Year 2025 : $33,433,000
Year 2026 : $23,460,000
Year 2027 : $15,277,000
Year 2028 : $7,567,000
Salary Average Commitment
Year 2025 : $31,764,000
Year 2026 : $21,712,000
Year 2027 : $13,962,000
Year 2028 : $6,622,000

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Winnipeg Arena
Level 1:	6000 - $100 - 5,727 - 95.45%
Level 2:	5000 - $60 - 4,723 - 94.46%
Level 3:	2000 - $35 - 1,919 - 95.95%
Level 4:	6000 - $20 - 5,422 - 90.37%
Luxury :	1000 - $200 - 958 - 95.84%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	18,750 - 93.75%
Average Income per Game	$623,926
Year to Date Revenue	$26,204,890
Expense
Pro Players Total Salaries	$85,900,000
Farm Players Total Salaries	$29,245,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$82,440,444
Farm Year To Date Expenses	$28,532,632
Pro Salary Cap To Date	$73,323,836
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	5
Pro Expenses Per Days	$740,678
Pro Estimated Expenses	$3,703,390
Farm Remaining Season Days	5
Farm Expenses Per Days	$260,551
Farm Estimated Expenses	$1,302,755
Estimated Season Expenses	$5,006,145
Season Salary Cap	$77,880,000
Estimate Under Maximum Salary Cap of $85,000,000	$7,120,000
Estimate Over Minimum Salary Cap of $0	$77,880,000
Current Bank Account	$56,420,175
Projected Bank Account	$51,414,030

Pro Players Salaries
David Backes (Out of Payroll)	$8,020,000 (3)
Ales Hemsky	$6,909,000 (4)
Matt Duchene	$6,702,000 (1)
Roman Josi	$6,544,000 (4)
Cam Ward	$6,318,000 (2)
Ryan Johansen	$6,080,000 (3)
Jordan Eberle	$5,424,000 (2)
Taylor Chorney	$5,395,000 (3)
Logan Couture	$4,768,000 (3)
Travis Hamonic	$4,213,000 (4)
Ivan Vishnevskiy	$4,193,000 (3)
Nino Niederreiter	$3,849,000 (2)
Nick Leddy	$3,633,000 (2)
Louis Leblanc	$2,250,000 (2)
Robin Lehner	$2,179,000 (2)
Petr Straka	$1,526,000 (2)
Brian Dumoulin	$1,369,000 (1)
Shane Prince	$1,179,000 (4)
Scott Wedgewood	$1,175,000 (3)
Carl Klingberg	$1,057,000 (3)
Dave Bolland	$950,000 (1)
Jarret Stoll	$850,000 (1)
Benjamin Gallacher	$695,000 (2)
Phillip Danault	$622,000 (3)
Total Pro Players	24
Salary Commitment
Year 2025 : $85,900,000
Year 2026 : $76,029,000
Year 2027 : $50,155,000
Year 2028 : $18,845,000
Salary Average Commitment
Year 2025 : $84,500,000
Year 2026 : $74,629,000
Year 2027 : $47,984,000
Year 2028 : $16,674,000
Salary Cap with 1 Way Contract
Year 2025 : $85,900,000
Year 2026 : $76,029,000
Year 2027 : $50,155,000
Year 2028 : $18,845,000

Farm Players Salaries
Pierre Parenteau	$1,800,000 (1)
Eero Elo	$1,542,000 (1)
Michael McLeod	$1,250,000 (3)
Jake Bean	$1,250,000 (2)
Carter Hart	$1,250,000 (3)
Trent Frederic	$1,000,000 (2)
Nicolas Meloche	$1,000,000 (1)
Beck Malenstyn	$1,000,000 (1)
Andrew Peeke	$1,000,000 (3)
Hampus Melen	$1,000,000 (1)
Troy Brouwer	$950,000 (1)
Carl Dahlstrom	$949,000 (2)
Mike Santorelli	$900,000 (1)
Matthew Grzelcyk	$838,000 (4)
Patrick Koudys	$819,000 (4)
Michael Chaput	$816,000 (4)
Dylan DeMelo	$807,000 (4)
Mathias From	$800,000 (2)
Evan Cormier	$800,000 (2)
Evan Smith	$788,000 (2)
Mark MacMillan	$778,000 (1)
Hunter Shinkaruk	$727,000 (1)
Joshua Jacobs	$715,000 (2)
Jimmy Vesey	$700,000 (3)
Taylor Aronson	$699,000 (3)
Thomas Di Pauli	$693,000 (3)
Charles Hudon	$690,000 (3)
Joe Faust	$683,000 (3)
Christoph Schubert	$632,000 (2)
Joel Lowry	$623,000 (1)
Cameron Darcy	$610,000 (2)
Matthew Mancina	$600,000 (2)
MacKenzie Weegar	$536,000 (1)
Total Farm Players	33
Salary Commitment
Year 2025 : $29,245,000
Year 2026 : $18,389,000
Year 2027 : $10,245,000
Year 2028 : $3,280,000
Salary Average Commitment
Year 2025 : $27,677,000
Year 2026 : $17,751,000
Year 2027 : $9,847,000
Year 2028 : $2,882,000

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centre
Level 1:	6000 - $100 - 5,578 - 92.97%
Level 2:	5000 - $60 - 4,604 - 92.07%
Level 3:	2000 - $35 - 1,839 - 91.93%
Level 4:	6000 - $20 - 5,218 - 86.97%
Luxury :	1000 - $200 - 925 - 92.54%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	18,164 - 90.82%
Average Income per Game	$605,790
Year to Date Revenue	$25,443,174
Expense
Pro Players Total Salaries	$79,793,000
Farm Players Total Salaries	$25,379,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$79,505,996
Farm Year To Date Expenses	$29,132,780
Pro Salary Cap To Date	$78,069,540
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	5
Pro Expenses Per Days	$688,924
Pro Estimated Expenses	$3,444,620
Farm Remaining Season Days	5
Farm Expenses Per Days	$227,788
Farm Estimated Expenses	$1,138,940
Estimated Season Expenses	$4,583,560
Season Salary Cap	$79,793,000
Estimate Under Maximum Salary Cap of $85,000,000	$5,207,000
Estimate Over Minimum Salary Cap of $0	$79,793,000
Current Bank Account	$64,943,868
Projected Bank Account	$60,360,308

Pro Players Salaries
Derick Brassard	$7,336,000 (2)
Nazem Kadri	$6,443,000 (1)
Ryan O'Reilly	$5,610,000 (2)
Luca Sbisa	$5,401,000 (3)
Nathan MacKinnon	$5,128,000 (4)
Mark McNeill	$4,532,000 (4)
Duncan Siemens	$4,522,000 (4)
Erik Gudbranson	$4,375,000 (3)
Evgeny Kuznetsov	$4,353,000 (3)
Andrey Vasilevskiy	$4,124,000 (3)
Zach Boychuk	$4,109,000 (3)
Sven Bartschi	$3,692,000 (2)
Mikael Granlund	$3,387,000 (1)
Derek Forbort	$2,864,000 (2)
Dmitri Orlov	$2,572,000 (2)
Jean-Sebastien Giguere	$2,500,000 (1)
Ondrej Palat	$2,408,000 (1)
Morgan Rielly	$2,218,000 (2)
Brock Nelson	$1,514,000 (3)
Ryan Murray	$1,263,000 (3)
Jakub Zboril	$787,000 (4)
Nick Ritchie	$655,000 (3)
Total Pro Players	22
Salary Commitment
Year 2025 : $79,793,000
Year 2026 : $64,029,000
Year 2027 : $39,225,000
Year 2028 : $14,969,000
Salary Average Commitment
Year 2025 : $73,993,000
Year 2026 : $58,954,000
Year 2027 : $34,662,000
Year 2028 : $8,357,000
Salary Cap with 1 Way Contract
Year 2025 : $79,793,000
Year 2026 : $65,055,000
Year 2027 : $40,763,000
Year 2028 : $14,969,000

Farm Players Salaries
Zach Sanford	$2,000,000 (1)
Timo Pielmeier	$1,578,000 (2)
Luke Kunin	$1,250,000 (2)
Thomas Chabot	$1,250,000 (1)
Lucas Johansen	$1,000,000 (3)
Noah Juulsen	$1,000,000 (1)
Luke Green	$800,000 (2)
Ryan Lindgren	$800,000 (2)
Frederic Allard	$800,000 (3)
Brandon Gignac	$800,000 (3)
Mitchell Stephens	$775,000 (4)
David Honzik	$750,000 (3)
Haydn Fleury	$727,000 (2)
Matt Ustaski	$716,000 (4)
Robert Nilsson	$659,000 (3)
Elvis Merzlikins	$650,000 (2)
Alex Lintuniemi	$640,000 (3)
Sam Carrick	$639,000 (4)
Andy Andreoff	$628,000 (1)
Joe Wegwerth	$625,000 (3)
J.J. Piccinich	$624,000 (2)
Andrew Welinski	$622,000 (1)
Michael Prapavessis	$618,000 (2)
Dominik Uher	$605,000 (1)
Jimmy Hayes	$589,000 (1)
Randy Cameron	$580,000 (2)
Noah Rod	$571,000 (2)
Josh Archibald	$544,000 (1)
Riley Barber	$535,000 (1)
Tyler Vesel	$504,000 (2)
Jonathan Cheechoo	$500,000 (1)
Ryan Rupert	$500,000 (2)
Randy McNaught	$500,000 (2)
Total Farm Players	33
Salary Commitment
Year 2025 : $25,379,000
Year 2026 : $16,962,000
Year 2027 : $7,404,000
Year 2028 : $2,130,000
Salary Average Commitment
Year 2025 : $26,038,000
Year 2026 : $17,765,000
Year 2027 : $7,774,000
Year 2028 : $2,500,000

North Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - $100 - 5,734 - 95.56%
Level 2:	5000 - $60 - 4,844 - 96.87%
Level 3:	2000 - $35 - 1,936 - 96.80%
Level 4:	6000 - $20 - 5,543 - 92.39%
Luxury :	1000 - $200 - 955 - 95.51%
Total Capacity :	20000
Income
Home Games Left	1
Average Attendance - %	19,012 - 95.06%
Average Income per Game	$629,149
Year to Date Revenue	$25,795,107
Expense
Pro Players Total Salaries	$83,355,000
Farm Players Total Salaries	$26,761,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$81,380,971
Farm Year To Date Expenses	$26,892,090
Pro Salary Cap To Date	$79,944,515
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$629,149
Pro Remaining Season Days	5
Pro Expenses Per Days	$719,110
Pro Estimated Expenses	$3,595,550
Farm Remaining Season Days	5
Farm Expenses Per Days	$239,500
Farm Estimated Expenses	$1,197,500
Estimated Season Expenses	$4,793,050
Season Salary Cap	$83,355,000
Estimate Under Maximum Salary Cap of $85,000,000	$1,645,000
Estimate Over Minimum Salary Cap of $0	$83,355,000
Current Bank Account	$70,075,123
Projected Bank Account	$65,911,222

Pro Players Salaries
Steven Stamkos	$11,279,000 (4)
T.J. Oshie	$7,561,000 (3)
Anton Gustafsson	$7,466,000 (4)
Patrick Kane	$7,266,000 (2)
Mikko Koivu	$7,118,000 (2)
Corey Crawford	$5,874,000 (1)
Vladimir Tarasenko	$5,838,000 (3)
Kevin Shattenkirk	$5,005,000 (1)
Taylor Hall	$4,642,000 (2)
Craig Anderson	$4,200,000 (1)
Tom Gilbert	$3,463,000 (2)
Adam Larsson	$3,236,000 (1)
Stephen Johns	$2,347,000 (3)
Zach Budish	$1,659,000 (1)
Charles-Olivier Roussel	$1,585,000 (2)
Mitch Marner	$1,250,000 (1)
Brock Boeser	$864,000 (4)
Valeri Nichushkin	$731,000 (1)
Matt Clark	$703,000 (3)
Matthew Finn	$646,000 (2)
Joonas Donskoi	$622,000 (2)
Total Pro Players	21
Salary Commitment
Year 2025 : $83,355,000
Year 2026 : $61,400,000
Year 2027 : $36,058,000
Year 2028 : $19,609,000
Salary Average Commitment
Year 2025 : $79,074,000
Year 2026 : $57,119,000
Year 2027 : $31,777,000
Year 2028 : $15,328,000
Salary Cap with 1 Way Contract
Year 2025 : $83,355,000
Year 2026 : $61,400,000
Year 2027 : $36,058,000
Year 2028 : $19,609,000

Farm Players Salaries
Calvin Pickard	$1,717,000 (2)
Magnus Hellberg	$1,317,000 (1)
William Carrier	$1,025,000 (4)
Jonathan Dahlen	$1,000,000 (3)
Thatcher Demko	$975,000 (3)
Igor Shesterkin	$873,000 (3)
Davis Drewiske	$850,000 (1)
Devin Shore	$847,000 (4)
Connor Crisp	$842,000 (4)
Tom Novak	$838,000 (4)
Gregory Hofmann	$827,000 (4)
Mitchell Vande Sompel	$800,000 (1)
Matej Tomek	$800,000 (1)
Vitaly Abramov	$800,000 (2)
Jack Kopacka	$800,000 (2)
Dmitry Sokolov	$800,000 (3)
Sean Maguire	$769,000 (2)
Klas Dahlbeck	$761,000 (4)
Emile Poirier	$720,000 (1)
Ian McCoshen	$716,000 (3)
Julius Bergman	$712,000 (3)
Raphael Bussieres	$710,000 (3)
Brett Pollock	$707,000 (2)
Johnathan MacLeod	$703,000 (2)
Matteson Iacopelli	$703,000 (2)
Jacob Cederholm	$700,000 (2)
Collin Olson	$692,000 (2)
Adam Gaudette	$671,000 (4)
Jori Lehtera	$660,000 (1)
Ondrej Kase	$615,000 (2)
Henrik Bjorklund	$611,000 (1)
Stepan Falkovsky	$600,000 (3)
Gabriel Fontaine	$600,000 (2)
Total Farm Players	33
Salary Commitment
Year 2025 : $26,761,000
Year 2026 : $20,918,000
Year 2027 : $11,941,000
Year 2028 : $5,469,000
Salary Average Commitment
Year 2025 : $25,647,000
Year 2026 : $19,889,000
Year 2027 : $11,083,000
Year 2028 : $4,697,000

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - $100 - 5,624 - 93.73%
Level 2:	5000 - $60 - 4,729 - 94.58%
Level 3:	2000 - $35 - 1,886 - 94.30%
Level 4:	4000 - $20 - 4,000 - 100.00%
Luxury :	1000 - $200 - 936 - 93.65%
Total Capacity :	18000
Income
Home Games Left	1
Average Attendance - %	17,175 - 95.42%
Average Income per Game	$601,511
Year to Date Revenue	$24,661,942
Expense
Pro Players Total Salaries	$77,549,000
Farm Players Total Salaries	$30,447,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$78,722,614
Farm Year To Date Expenses	$30,714,410
Pro Salary Cap To Date	$77,286,158
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$601,511
Pro Remaining Season Days	5
Pro Expenses Per Days	$669,907
Pro Estimated Expenses	$3,349,535
Farm Remaining Season Days	5
Farm Expenses Per Days	$270,737
Farm Estimated Expenses	$1,353,685
Estimated Season Expenses	$4,703,220
Season Salary Cap	$77,549,000
Estimate Under Maximum Salary Cap of $85,000,000	$7,451,000
Estimate Over Minimum Salary Cap of $0	$77,549,000
Current Bank Account	$70,443,878
Projected Bank Account	$66,342,169

Pro Players Salaries
Jon Marchessault	$9,750,000 (3)
Ryan Strome	$6,448,000 (4)
Jonathan Quick	$6,125,000 (2)
Brooks Laich	$6,005,000 (3)
Vyacheslav Voinov	$4,812,000 (4)
Matt Niskanen	$4,424,000 (1)
Matt Carle	$3,941,000 (2)
Charlie Coyle	$3,795,000 (3)
Johnny Boychuk	$3,750,000 (2)
Austin Watson	$3,669,000 (3)
Mike Smith	$3,500,000 (1)
Nick Foligno	$3,000,000 (3)
Michael Frolik	$2,500,000 (2)
Alex Chiasson	$2,311,000 (2)
Keith Kinkaid	$2,000,000 (2)
Justin Shugg	$1,866,000 (4)
Chris Tierney	$1,600,000 (2)
Danny Dekeyser	$1,560,000 (2)
Devante Smith-Pelly	$1,538,000 (3)
John McFarland	$1,504,000 (2)
Ryan Murphy	$1,167,000 (1)
Daniel Rahimi	$911,000 (3)
Michael Matheson	$730,000 (2)
Martin Frk	$643,000 (2)
Total Pro Players	24
Salary Commitment
Year 2025 : $77,549,000
Year 2026 : $67,200,000
Year 2027 : $39,907,000
Year 2028 : $13,126,000
Salary Average Commitment
Year 2025 : $68,208,000
Year 2026 : $59,117,000
Year 2027 : $33,127,000
Year 2028 : $9,726,000
Salary Cap with 1 Way Contract
Year 2025 : $77,549,000
Year 2026 : $68,458,000
Year 2027 : $41,794,000
Year 2028 : $13,126,000

Farm Players Salaries
Pontus Aberg	$2,000,000 (2)
Denis Malgin	$1,000,000 (1)
Jeremie Blain	$1,000,000 (1)
Damien Riat	$1,000,000 (2)
Sean Kuraly	$1,000,000 (3)
Brett Kulak	$1,000,000 (3)
Andrei Mironov	$988,000 (4)
Mason McDonald	$966,000 (3)
Blake Coleman	$959,000 (4)
Brad Morrison	$925,000 (2)
Roope Hintz	$843,000 (4)
Vili Saarijarvi	$836,000 (4)
Martins Dzierkals	$800,000 (1)
Garrett Pilon	$800,000 (2)
Alexander Dergachyov	$800,000 (1)
Givani Smith	$800,000 (3)
Hudson Elynuik	$800,000 (3)
Jeremy Lauzon	$800,000 (1)
Philippe Desrosiers	$792,000 (1)
Dennis Gilbert	$781,000 (4)
Chaz Reddekopp	$728,000 (4)
Vladimir Bobylev	$700,000 (3)
Mitchell Mattson	$700,000 (3)
Fredrik Karlstrom	$700,000 (3)
Linus Lindstrom	$700,000 (3)
Mike Reilly	$697,000 (3)
James Mullin	$687,000 (3)
Nikita Nesterov	$678,000 (2)
Adrian Kempe	$641,000 (2)
Ben Hutton	$613,000 (2)
Mitch Holmberg	$608,000 (1)
Matthew Benning	$605,000 (2)
Jonathan Walker	$600,000 (3)
Adam Smith	$600,000 (3)
Luke Opilka	$600,000 (1)
Nikolaj Krag-Christensen	$600,000 (2)
Filip Helt	$600,000 (2)
Bokondji Imama	$500,000 (1)
Total Farm Players	38
Salary Commitment
Year 2025 : $30,447,000
Year 2026 : $23,218,000
Year 2027 : $14,574,000
Year 2028 : $4,806,000
Salary Average Commitment
Year 2025 : $29,810,000
Year 2026 : $22,910,000
Year 2027 : $14,434,000
Year 2028 : $4,397,000

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6000 - $100 - 5,743 - 95.71%
Level 2:	5000 - $60 - 4,804 - 96.08%
Level 3:	2000 - $35 - 1,945 - 97.27%
Level 4:	6000 - $20 - 5,462 - 91.04%
Luxury :	1000 - $200 - 957 - 95.71%
Total Capacity :	20000
Income
Home Games Left	1
Average Attendance - %	18,912 - 94.56%
Average Income per Game	$627,950
Year to Date Revenue	$25,745,938
Expense
Pro Players Total Salaries	$84,736,000
Farm Players Total Salaries	$40,973,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$82,063,762
Farm Year To Date Expenses	$40,829,059
Pro Salary Cap To Date	$80,627,332
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$627,950
Pro Remaining Season Days	5
Pro Expenses Per Days	$730,814
Pro Estimated Expenses	$3,654,070
Farm Remaining Season Days	5
Farm Expenses Per Days	$359,941
Farm Estimated Expenses	$1,799,705
Estimated Season Expenses	$5,453,775
Season Salary Cap	$84,736,000
Estimate Under Maximum Salary Cap of $85,000,000	$264,000
Estimate Over Minimum Salary Cap of $0	$84,736,000
Current Bank Account	$29,926,887
Projected Bank Account	$25,101,062

Pro Players Salaries
Sidney Crosby	$12,775,000 (1)
Patrick Marleau	$8,996,000 (4)
Milan Michalek	$8,657,000 (4)
Jordan Staal	$8,023,000 (2)
Jamie Benn	$6,597,000 (2)
Mark Giordano	$5,474,000 (3)
Christian Ehrhoff	$5,105,000 (4)
Joni Pitkanen	$5,000,000 (2)
Chad Johnson	$4,500,000 (2)
Jonas Hiller	$4,250,000 (4)
Zack Phillips	$3,430,000 (4)
Vladislav Namestnikov	$2,021,000 (3)
Calle Jarnkrok	$1,600,000 (2)
John Ramage	$1,500,000 (1)
Connor Murphy	$1,268,000 (1)
Radim Vrbata	$1,000,000 (2)
Valtteri Filppula	$1,000,000 (2)
Andrew Ebbett	$1,000,000 (2)
Keven Veilleux	$752,000 (1)
Tom Nilsson	$707,000 (2)
Anthony Camara	$561,000 (1)
Scott Mayfield	$520,000 (1)
Total Pro Players	22
Salary Commitment
Year 2025 : $84,736,000
Year 2026 : $67,360,000
Year 2027 : $37,933,000
Year 2028 : $30,438,000
Salary Average Commitment
Year 2025 : $82,426,000
Year 2026 : $64,821,000
Year 2027 : $35,394,000
Year 2028 : $27,899,000
Salary Cap with 1 Way Contract
Year 2025 : $84,736,000
Year 2026 : $67,360,000
Year 2027 : $37,933,000
Year 2028 : $30,438,000

Farm Players Salaries
Conor Garland	$2,000,000 (4)
Bobby Hughes	$2,000,000 (1)
Jim O'Brien	$2,000,000 (1)
Joel Gistedt	$2,000,000 (4)
Nikolay Prokhorkin	$2,000,000 (4)
Niklas Svedberg	$2,000,000 (2)
Dustin Tokarski	$1,869,000 (1)
Theodor Blueger	$1,706,000 (3)
Josh Morrissey	$1,318,000 (4)
Mikko Rantanen	$1,250,000 (1)
Rich Peverley	$1,000,000 (2)
Marcus Kruger	$1,000,000 (2)
Daniel Sprong	$1,000,000 (1)
Boris Katchouk	$1,000,000 (3)
Colin A. White	$955,000 (4)
Oskars Bartulis	$950,000 (2)
Justin Pender	$950,000 (2)
David Legwand	$950,000 (2)
Tony Lagerstrom	$950,000 (4)
Ilya Sorokin	$894,000 (3)
Brendan Perlini	$876,000 (3)
Maxwell Reinhart	$853,000 (3)
Justin Sefton	$850,000 (3)
Adam Henry	$811,000 (4)
Marcus Pettersson	$794,000 (3)
Xavier Ouellet	$778,000 (1)
Dane Fox	$748,000 (1)
Jake McCabe	$712,000 (1)
MacKenzie MacEachern	$712,000 (2)
Stefan Matteau	$706,000 (2)
Joachim Nermark	$701,000 (1)
Chris Calnan	$700,000 (2)
Kevin Roy	$700,000 (2)
Rinat Valiev	$698,000 (3)
Garrett Noonan	$698,000 (1)
Alex Hutchings	$691,000 (1)
Victor Olofsson	$600,000 (3)
Simon Bertilsson	$553,000 (1)
Total Farm Players	38
Salary Commitment
Year 2025 : $40,973,000
Year 2026 : $27,973,000
Year 2027 : $18,305,000
Year 2028 : $10,034,000
Salary Average Commitment
Year 2025 : $40,779,000
Year 2026 : $27,779,000
Year 2027 : $18,026,000
Year 2028 : $9,755,000

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - $100 - 5,569 - 92.82%
Level 2:	5000 - $60 - 4,712 - 94.24%
Level 3:	2000 - $35 - 1,915 - 95.73%
Level 4:	4000 - $20 - 4,000 - 100.00%
Luxury :	1000 - $200 - 949 - 94.85%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	17,145 - 95.25%
Average Income per Game	$599,953
Year to Date Revenue	$25,198,017
Expense
Pro Players Total Salaries	$84,726,000
Farm Players Total Salaries	$25,952,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$81,977,440
Farm Year To Date Expenses	$26,676,291
Pro Salary Cap To Date	$80,541,001
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	5
Pro Expenses Per Days	$730,729
Pro Estimated Expenses	$3,653,645
Farm Remaining Season Days	5
Farm Expenses Per Days	$232,644
Farm Estimated Expenses	$1,163,220
Estimated Season Expenses	$4,816,865
Season Salary Cap	$84,726,000
Estimate Under Maximum Salary Cap of $85,000,000	$274,000
Estimate Over Minimum Salary Cap of $0	$84,726,000
Current Bank Account	$56,478,036
Projected Bank Account	$51,661,171

Pro Players Salaries
Erik Karlsson	$8,564,000 (4)
Jason Spezza	$7,831,000 (4)
Tyler Seguin	$7,007,000 (3)
Sergei Bobrovsky	$5,918,000 (1)
Lars Eller	$5,405,000 (3)
James Neal	$5,296,000 (1)
Torey Krug	$5,000,000 (2)
Mikko Koskinen	$4,640,000 (4)
Patric Hornqvist	$4,589,000 (2)
Gustav Nyquist	$4,149,000 (4)
Michael Grabner	$4,087,000 (3)
Anton Stralman	$3,178,000 (2)
Brian Lee	$3,000,000 (2)
Sami Vatanen	$2,509,000 (3)
Mike Cammalleri	$2,250,000 (3)
Leo Komarov	$2,100,000 (3)
Mattias Ekholm	$1,663,000 (2)
Maxim Shalunov	$1,500,000 (4)
Brendan Gallagher	$1,365,000 (2)
Tomas Tatar	$1,321,000 (2)
Martin Hanzal	$1,250,000 (2)
Cody Ceci	$1,182,000 (2)
Laurent Dauphin	$922,000 (4)
Total Pro Players	23
Salary Commitment
Year 2025 : $84,726,000
Year 2026 : $72,763,000
Year 2027 : $49,572,000
Year 2028 : $25,751,000
Salary Average Commitment
Year 2025 : $80,474,000
Year 2026 : $69,260,000
Year 2027 : $46,145,000
Year 2028 : $22,787,000
Salary Cap with 1 Way Contract
Year 2025 : $84,726,000
Year 2026 : $73,512,000
Year 2027 : $50,964,000
Year 2028 : $27,606,000

Farm Players Salaries
Markus Sorensen	$1,750,000 (4)
Max Gortz	$1,500,000 (4)
Joseph Labate	$1,250,000 (4)
Filip Gustavsson	$1,000,000 (2)
Paul Bittner	$1,000,000 (1)
Karch Bachman	$1,000,000 (4)
Gabriel Gagne	$1,000,000 (1)
Ilya Samsonov	$1,000,000 (1)
Daniel Vladar	$900,000 (4)
Anton Lindholm	$817,000 (3)
Kasper Bjorkqvist	$800,000 (2)
Zane Gothberg	$765,000 (1)
Sergey Zborovskiy	$749,000 (4)
Jesper Lindgren	$746,000 (4)
Kyle Rau	$741,000 (4)
Milan Jurcina	$739,000 (3)
Matthew Highmore	$715,000 (3)
Fredrik Olofsson	$702,000 (1)
Joseph Cecconi	$687,000 (4)
Ryan Mantha	$678,000 (3)
Trevor Carrick	$654,000 (1)
Hayden Hawkey	$650,000 (2)
Niklas Hagman	$650,000 (1)
Carter Verhaeghe	$628,000 (1)
Sondre Olden	$620,000 (2)
Edgars Kulda	$611,000 (1)
Jakob Stenqvist	$600,000 (3)
Tanner Kaspick	$600,000 (2)
Adam Helewka	$600,000 (1)
Vincent Desharnais	$600,000 (2)
Jeremy Davies	$600,000 (3)
Parker Wotherspoon	$600,000 (1)
Total Farm Players	32
Salary Commitment
Year 2025 : $25,952,000
Year 2026 : $17,340,000
Year 2027 : $12,877,000
Year 2028 : $9,323,000
Salary Average Commitment
Year 2025 : $26,068,000
Year 2026 : $17,858,000
Year 2027 : $13,588,000
Year 2028 : $9,238,000

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Banknorth Garden
Level 1:	6000 - $100 - 5,795 - 96.58%
Level 2:	5000 - $60 - 4,802 - 96.04%
Level 3:	2000 - $35 - 1,953 - 97.64%
Level 4:	6000 - $20 - 5,523 - 92.05%
Luxury :	1000 - $200 - 968 - 96.83%
Total Capacity :	20000
Income
Home Games Left	1
Average Attendance - %	19,041 - 95.21%
Average Income per Game	$632,453
Year to Date Revenue	$25,930,592
Expense
Pro Players Total Salaries	$84,993,000
Farm Players Total Salaries	$27,108,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$81,582,161
Farm Year To Date Expenses	$32,513,357
Pro Salary Cap To Date	$80,145,705
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$632,453
Pro Remaining Season Days	5
Pro Expenses Per Days	$732,992
Pro Estimated Expenses	$3,664,960
Farm Remaining Season Days	5
Farm Expenses Per Days	$242,441
Farm Estimated Expenses	$1,212,205
Estimated Season Expenses	$4,877,165
Season Salary Cap	$84,993,000
Estimate Under Maximum Salary Cap of $85,000,000	$7,000
Estimate Over Minimum Salary Cap of $0	$84,993,000
Current Bank Account	$47,939,926
Projected Bank Account	$43,695,214

Pro Players Salaries
Kyle Turris	$10,499,000 (3)
Mike Green	$9,905,000 (1)
Jakub Voracek	$8,303,000 (4)
Karl Alzner	$6,670,000 (3)
Evander Kane	$5,285,000 (2)
Alexander Frolov	$5,173,000 (2)
Cam Fowler	$4,672,000 (3)
Bobby Sanguinetti	$4,546,000 (2)
Scott Glennie	$4,306,000 (2)
Alexandre Plante	$4,000,000 (3)
Mike Hoffman	$3,709,000 (4)
Carter Hutton	$3,250,000 (1)
James Reimer	$3,215,000 (2)
Chris Brown	$2,341,000 (2)
Paul Byron	$2,300,000 (3)
Daultan Leveille	$1,500,000 (2)
Cade Fairchild	$1,500,000 (2)
Petteri Nokelainen	$1,000,000 (2)
Brock McGinn	$715,000 (2)
Jakub Culek	$706,000 (1)
Wouter Peeters	$700,000 (2)
Jason Clark	$698,000 (1)
Total Pro Players	22
Salary Commitment
Year 2025 : $84,993,000
Year 2026 : $69,859,000
Year 2027 : $40,153,000
Year 2028 : $12,012,000
Salary Average Commitment
Year 2025 : $81,697,000
Year 2026 : $67,138,000
Year 2027 : $35,707,000
Year 2028 : $7,566,000
Salary Cap with 1 Way Contract
Year 2025 : $84,993,000
Year 2026 : $70,434,000
Year 2027 : $40,153,000
Year 2028 : $12,012,000

Farm Players Salaries
Dylan Blujus	$2,000,000 (3)
Matt Keetley	$2,000,000 (2)
Viktor Fasth	$2,000,000 (1)
Robin Figren	$1,500,000 (1)
Logan Brown	$1,250,000 (2)
Edward Purcell	$1,220,000 (1)
Alex Theriau	$1,000,000 (1)
Gilbert Brule	$1,000,000 (2)
Matthew Nieto	$941,000 (2)
Mattias Tedenby	$850,000 (1)
Mitch Wahl	$850,000 (1)
Tomas Kopecky	$850,000 (1)
Ross Colton	$800,000 (3)
Connor Hurley	$770,000 (4)
Jakub Klepis	$732,000 (1)
Alexander Petrovic	$711,000 (3)
Hardy Haman Aktell	$700,000 (3)
Cody Goloubef	$681,000 (3)
Spencer Machacek	$618,000 (3)
Keaton Middleton	$600,000 (2)
Linus Hogberg	$600,000 (2)
Cam Clarke	$600,000 (3)
Alfons Malmstrom	$600,000 (2)
Thomas Schemitsch	$600,000 (1)
Yegor Rykov	$600,000 (3)
Yan-Pavel Laplante	$535,000 (3)
Ivan Chukarov	$500,000 (1)
Adam Parsells	$500,000 (1)
Jake Massie	$500,000 (1)
Chase Pearson	$500,000 (1)
Steven Ruggiero	$500,000 (1)
Total Farm Players	31
Salary Commitment
Year 2025 : $27,108,000
Year 2026 : $14,883,000
Year 2027 : $7,834,000
Year 2028 : $770,000
Salary Average Commitment
Year 2025 : $27,428,000
Year 2026 : $14,546,000
Year 2027 : $7,988,000
Year 2028 : $681,000

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 - 3,707 - 82.37%
Luxury :	1000 - $275 - 800 - 80.00%
Total Capacity :	20000
Income
Home Games Left	1
Average Attendance - %	16,107 - 80.53%
Average Income per Game	$806,140
Year to Date Revenue	$33,051,749
Expense
Pro Players Total Salaries	$84,452,000
Farm Players Total Salaries	$35,183,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$81,781,880
Farm Year To Date Expenses	$33,318,925
Pro Salary Cap To Date	$80,345,444
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$806,140
Pro Remaining Season Days	5
Pro Expenses Per Days	$728,407
Pro Estimated Expenses	$3,642,035
Farm Remaining Season Days	5
Farm Expenses Per Days	$310,873
Farm Estimated Expenses	$1,554,365
Estimated Season Expenses	$5,196,400
Season Salary Cap	$84,452,000
Estimate Under Maximum Salary Cap of $85,000,000	$548,000
Estimate Over Minimum Salary Cap of $0	$84,452,000
Current Bank Account	$38,318,479
Projected Bank Account	$33,928,219

Pro Players Salaries
Derek Roy	$9,371,000 (1)
Jonathan Toews	$9,338,000 (2)
Sam Gagner	$6,341,000 (2)
Nikolai Zherdev	$5,887,000 (1)
Braydon Coburn	$5,400,000 (2)
Colten Teubert	$5,212,000 (3)
Riley Nash	$5,015,000 (2)
Josh Godfrey	$5,007,000 (4)
Brian Gionta	$4,890,000 (3)
Dmitry Kulikov	$4,843,000 (2)
Brent Burns	$4,168,000 (1)
Frederik Andersen	$4,000,000 (2)
Mark Stone	$3,084,000 (3)
Corban Knight	$2,855,000 (4)
David Musil	$2,204,000 (4)
Jan Mursak	$2,150,000 (4)
Matt Read	$1,250,000 (1)
Anton Klementyev	$887,000 (1)
Jake Kielly	$700,000 (3)
Kyle Chipchura	$650,000 (2)
Hunter Smith	$600,000 (3)
Ryan Lohin	$600,000 (3)
Total Pro Players	22
Salary Commitment
Year 2025 : $84,452,000
Year 2026 : $62,889,000
Year 2027 : $27,302,000
Year 2028 : $12,216,000
Salary Average Commitment
Year 2025 : $83,713,000
Year 2026 : $61,937,000
Year 2027 : $26,350,000
Year 2028 : $11,264,000
Salary Cap with 1 Way Contract
Year 2025 : $84,452,000
Year 2026 : $62,889,000
Year 2027 : $27,302,000
Year 2028 : $12,216,000

Farm Players Salaries
Hampus Lindholm	$3,943,000 (3)
Leon Draisaitl	$3,940,000 (2)
Trevor Cann	$2,331,000 (2)
Connor Hellebuyck	$1,858,000 (4)
Nick Merkley	$1,000,000 (1)
Kale Clague	$1,000,000 (2)
Adam Fox	$1,000,000 (3)
Alex Iafallo	$1,000,000 (3)
Linus Soderstrom	$825,000 (2)
Oliver Kylington	$800,000 (1)
Chad Krys	$800,000 (2)
Timo Meier	$785,000 (4)
Conner Bleackley	$720,000 (2)
Dominik Masin	$714,000 (2)
Axel Jonsson-Fjallby	$700,000 (2)
Pavel Francouz	$700,000 (3)
Gabryel Boudreau	$687,000 (4)
Bill Arnold	$656,000 (3)
Matteo Gennaro	$655,000 (4)
Nick Shore	$650,000 (3)
Steven Santini	$641,000 (1)
John Stevens	$639,000 (4)
Max McCormick	$639,000 (4)
Maxim Letunov	$634,000 (3)
Scott Kosmachuk	$629,000 (3)
Mike Amadio	$628,000 (3)
Mark Friedman	$626,000 (3)
Erik B. Karlsson	$625,000 (2)
Andreas Athanasiou	$622,000 (3)
Evgeny Grachev	$607,000 (3)
Freddie Hamilton	$607,000 (2)
Andreas Johnson	$601,000 (2)
Keegan Kanzig	$600,000 (4)
Braydyn Chizen	$600,000 (3)
Josh Winquist	$600,000 (4)
Evan McGrath	$600,000 (2)
Shea Theodore	$521,000 (1)
Total Farm Players	37
Salary Commitment
Year 2025 : $35,183,000
Year 2026 : $32,221,000
Year 2027 : $18,758,000
Year 2028 : $6,463,000
Salary Average Commitment
Year 2025 : $35,665,000
Year 2026 : $32,638,000
Year 2027 : $19,175,000
Year 2028 : $6,880,000

Nordiques

Arena Capacity - Ticket Price Attendance - %
Arena Name	Quebec Colisee
Level 1:	6000 - $100 - 5,762 - 96.04%
Level 2:	5000 - $60 - 4,860 - 97.20%
Level 3:	2000 - $35 - 1,933 - 96.63%
Level 4:	6000 - $20 - 5,459 - 90.98%
Luxury :	1000 - $200 - 953 - 95.29%
Total Capacity :	20000
Income
Home Games Left	1
Average Attendance - %	18,966 - 94.83%
Average Income per Game	$629,958
Year to Date Revenue	$25,828,262
Expense
Pro Players Total Salaries	$84,073,000
Farm Players Total Salaries	$31,115,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$81,556,655
Farm Year To Date Expenses	$32,122,854
Pro Salary Cap To Date	$80,120,199
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$629,958
Pro Remaining Season Days	5
Pro Expenses Per Days	$725,195
Pro Estimated Expenses	$3,625,975
Farm Remaining Season Days	5
Farm Expenses Per Days	$276,398
Farm Estimated Expenses	$1,381,990
Estimated Season Expenses	$5,007,965
Season Salary Cap	$84,073,000
Estimate Under Maximum Salary Cap of $85,000,000	$927,000
Estimate Over Minimum Salary Cap of $0	$84,073,000
Current Bank Account	$60,676,492
Projected Bank Account	$56,298,485

Pro Players Salaries
James Van Riemsdyk	$9,420,000 (4)
Alexander Ovechkin	$8,138,000 (2)
Kristopher Letang	$7,789,000 (2)
Viktor Tikhonov	$6,140,000 (2)
Cory Schneider	$5,840,000 (1)
Alex Pietrangelo	$5,673,000 (3)
Jonathan Huberdeau	$4,750,000 (4)
Blake Wheeler	$4,476,000 (3)
Brandon Gormley	$4,015,000 (2)
Oscar Klefbom	$3,752,000 (4)
Luke Schenn	$3,533,000 (2)
Andrey Pedan	$3,494,000 (4)
Brad Marchand	$3,318,000 (1)
Marco Scandella	$2,312,000 (3)
Vincent Trocheck	$1,954,000 (1)
David Pastrnak	$1,850,000 (2)
Michal Neuvirth	$1,750,000 (1)
Ty Rattie	$1,391,000 (1)
Vladimir Sobotka	$1,250,000 (2)
Benoit Pouliot	$1,250,000 (2)
Dustin Boyd	$1,100,000 (1)
Eric Comrie	$878,000 (4)
Total Pro Players	22
Salary Commitment
Year 2025 : $84,073,000
Year 2026 : $68,328,000
Year 2027 : $34,755,000
Year 2028 : $22,294,000
Salary Average Commitment
Year 2025 : $76,357,000
Year 2026 : $61,004,000
Year 2027 : $26,254,000
Year 2028 : $13,793,000
Salary Cap with 1 Way Contract
Year 2025 : $84,073,000
Year 2026 : $68,720,000
Year 2027 : $34,755,000
Year 2028 : $22,294,000

Farm Players Salaries
Mark Visentin	$2,382,000 (3)
Anders Bjork	$2,000,000 (1)
Joni Ortio	$1,500,000 (4)
Alexander Nylander	$1,250,000 (3)
Tyler Bertuzzi	$1,058,000 (1)
Kyle Clifford	$1,000,000 (1)
Jack Skille	$959,000 (2)
Mason Geertsen	$905,000 (4)
J.C. Lipon	$902,000 (4)
Bogdan Yakimov	$900,000 (2)
Alexander Killorn	$839,000 (3)
Kirill Kaprizov	$827,000 (4)
William Nylander	$822,000 (3)
Wade Allison	$800,000 (3)
James Greenway	$800,000 (3)
Cliff Pu	$800,000 (2)
Brandon Tanev	$800,000 (1)
Julien Pelletier	$750,000 (2)
Brandon Montour	$746,000 (1)
Seth Jones	$736,000 (1)
Samuel Noreau	$722,000 (2)
Jordan Martinook	$706,000 (1)
Jean-Gabriel Pageau	$700,000 (1)
Anthony Salinitri	$700,000 (3)
Jack Glover	$699,000 (2)
Erik Gustafsson	$697,000 (2)
Nick Paul	$682,000 (3)
Nikolaj Ehlers	$674,000 (2)
Michael Ferland	$664,000 (2)
Cameron Gaunce	$628,000 (2)
Brian Pinho	$627,000 (1)
Karlis Cukste	$600,000 (1)
David Quenneville	$600,000 (3)
David Pacan	$586,000 (1)
Seth Griffith	$554,000 (2)
Giorgio Estephan	$500,000 (1)
Total Farm Players	36
Salary Commitment
Year 2025 : $31,115,000
Year 2026 : $20,603,000
Year 2027 : $12,105,000
Year 2028 : $3,531,000
Salary Average Commitment
Year 2025 : $29,999,000
Year 2026 : $19,940,000
Year 2027 : $11,893,000
Year 2028 : $4,249,000

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	HSBC Arena
Level 1:	6000 - $100 - 5,790 - 96.49%
Level 2:	5000 - $60 - 4,848 - 96.97%
Level 3:	2000 - $35 - 1,943 - 97.16%
Level 4:	6000 - $20 - 5,436 - 90.60%
Luxury :	1000 - $200 - 964 - 96.40%
Total Capacity :	20000
Income
Home Games Left	1
Average Attendance - %	18,981 - 94.91%
Average Income per Game	$632,098
Year to Date Revenue	$25,916,005
Expense
Pro Players Total Salaries	$81,721,000
Farm Players Total Salaries	$37,657,800
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$77,005,062
Farm Year To Date Expenses	$37,827,127
Pro Salary Cap To Date	$75,568,676
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$632,098
Pro Remaining Season Days	5
Pro Expenses Per Days	$705,263
Pro Estimated Expenses	$3,526,315
Farm Remaining Season Days	5
Farm Expenses Per Days	$331,846
Farm Estimated Expenses	$1,659,230
Estimated Season Expenses	$5,185,545
Season Salary Cap	$81,721,000
Estimate Under Maximum Salary Cap of $85,000,000	$3,279,000
Estimate Over Minimum Salary Cap of $0	$81,721,000
Current Bank Account	$60,533,898
Projected Bank Account	$55,980,451

Pro Players Salaries
Claude Giroux	$8,500,000 (2)
Phil Kessel	$6,552,000 (1)
Marc-Edouard Vlasic	$6,229,000 (2)
Marian Gaborik	$6,139,000 (2)
Ondrej Pavelec	$5,757,000 (4)
Mikkel Boedker	$5,667,000 (3)
Jason Pominville	$5,513,000 (1)
Dougie Hamilton	$4,834,000 (4)
Filip Forsberg	$4,827,000 (3)
John Carlson	$4,518,000 (1)
Marcus Johansson	$4,042,000 (2)
Cody Franson	$3,844,000 (1)
Tyler Toffoli	$3,399,000 (2)
Jared Spurgeon	$2,855,000 (1)
Zack Smith	$2,750,000 (2)
Kris Versteeg	$1,950,000 (2)
Cody Wild	$1,732,000 (2)
Matthew Murray	$725,000 (2)
Stanislav Galiev	$687,000 (2)
Danny Biega	$605,000 (1)
Nikita Kucherov	$596,000 (1)
Total Pro Players	21
Salary Commitment
Year 2025 : $81,721,000
Year 2026 : $57,045,000
Year 2027 : $21,085,000
Year 2028 : $10,591,000
Salary Average Commitment
Year 2025 : $79,100,000
Year 2026 : $54,617,000
Year 2027 : $18,079,000
Year 2028 : $7,585,000
Salary Cap with 1 Way Contract
Year 2025 : $81,721,000
Year 2026 : $57,238,000
Year 2027 : $21,085,000
Year 2028 : $10,591,000

Farm Players Salaries
Michael Lee	$3,036,000 (1)
Dominik Kubalik	$2,000,000 (4)
Alexandre Mallet	$2,000,000 (1)
Paul Carey	$2,000,000 (2)
Andre Burakovsky	$1,833,000 (4)
Laurent Brossoit	$1,492,000 (2)
Elias Lindholm	$1,435,000 (2)
Jordan Kyrou	$1,250,000 (2)
Zach Werenski	$1,250,000 (1)
Sam Steel	$1,250,000 (3)
Mike Winther	$1,064,000 (2)
Robbie Russo	$1,030,000 (2)
Keaton Thompson	$1,008,000 (4)
Saku Maenalanen	$1,006,000 (2)
Taylor Raddysh	$1,000,000 (3)
Dominik Kahun	$1,000,000 (2)
Miles Gendron	$950,000 (2)
Connor Clifton	$950,000 (2)
Nick Sorensen	$948,000 (2)
Jakub Vrana	$844,800 (1)
Aleksi Saarela	$833,000 (4)
Christophe Lalancette	$826,000 (4)
Alex Nedeljkovic	$810,000 (2)
Brent Gates	$800,000 (1)
Michal Kempny	$800,000 (3)
William Lockwood	$800,000 (3)
Mitchell Moroz	$796,000 (1)
Christian Djoos	$741,000 (3)
Jake Walman	$700,000 (3)
Simon Karlsson	$684,000 (1)
Will Butcher	$682,000 (3)
Damon Severson	$639,000 (3)
Spencer Smallman	$600,000 (1)
Nickolas Halloran	$600,000 (2)
Total Farm Players	34
Salary Commitment
Year 2025 : $37,657,800
Year 2026 : $27,647,000
Year 2027 : $13,112,000
Year 2028 : $6,500,000
Salary Average Commitment
Year 2025 : $36,542,800
Year 2026 : $26,532,000
Year 2027 : $12,800,000
Year 2028 : $6,188,000

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Place
Level 1:	6000 - $100 - 5,639 - 93.98%
Level 2:	5000 - $60 - 4,712 - 94.24%
Level 3:	2000 - $35 - 1,916 - 95.81%
Level 4:	6000 - $20 - 5,420 - 90.33%
Luxury :	1000 - $200 - 955 - 95.55%
Total Capacity :	20000
Income
Home Games Left	1
Average Attendance - %	18,642 - 93.21%
Average Income per Game	$618,708
Year to Date Revenue	$25,367,047
Expense
Pro Players Total Salaries	$84,748,000
Farm Players Total Salaries	$34,147,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$81,939,362
Farm Year To Date Expenses	$36,432,881
Pro Salary Cap To Date	$80,502,913
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$618,708
Pro Remaining Season Days	5
Pro Expenses Per Days	$730,915
Pro Estimated Expenses	$3,654,575
Farm Remaining Season Days	5
Farm Expenses Per Days	$302,093
Farm Estimated Expenses	$1,510,465
Estimated Season Expenses	$5,165,040
Season Salary Cap	$84,748,000
Estimate Under Maximum Salary Cap of $85,000,000	$252,000
Estimate Over Minimum Salary Cap of $0	$84,748,000
Current Bank Account	$34,316,777
Projected Bank Account	$29,770,445

Pro Players Salaries
Shea Weber	$8,991,000 (3)
David Perron	$7,115,000 (2)
Nikita Filatov	$6,518,000 (4)
Joshua Bailey	$6,276,000 (3)
Mark Scheifele	$6,026,000 (3)
Cody Hodgson	$5,882,000 (2)
Andreas Nodl	$5,648,000 (4)
Colin Wilson	$5,171,000 (4)
Michael Ratchuk	$4,894,000 (3)
Tyler Cuma	$4,499,000 (4)
Simon Despres	$3,522,000 (2)
Tyler Pitlick	$3,373,000 (2)
Cameron Talbot	$3,237,000 (2)
Alex Galchenyuk	$2,805,000 (2)
Nathan Beaulieu	$2,668,000 (4)
Jeff Zatkoff	$2,000,000 (3)
Joe Colborne	$1,700,000 (3)
Greg McKegg	$1,462,000 (3)
Lucas Lessio	$890,000 (3)
Nikolai Kulemin	$758,000 (3)
Casey Fitzgerald	$700,000 (3)
Colby Robak	$613,000 (2)
Total Pro Players	22
Salary Commitment
Year 2025 : $84,748,000
Year 2026 : $83,548,000
Year 2027 : $56,867,000
Year 2028 : $24,504,000
Salary Average Commitment
Year 2025 : $78,753,000
Year 2026 : $78,753,000
Year 2027 : $51,582,000
Year 2028 : $17,439,000
Salary Cap with 1 Way Contract
Year 2025 : $84,748,000
Year 2026 : $84,748,000
Year 2027 : $58,201,000
Year 2028 : $24,504,000

Farm Players Salaries
Derrick Pouliot	$2,579,000 (3)
Erik Ersberg	$1,500,000 (2)
Rob Schremp	$1,278,000 (1)
Charlie McAvoy	$1,250,000 (3)
Dante Fabbro	$1,250,000 (2)
Denis Gurianov	$1,250,000 (1)
Curtis McElhinney	$1,200,000 (4)
Sergei Kostitsyn	$1,200,000 (2)
Andrei Kostitsyn	$1,119,000 (1)
Johan Ryno	$1,100,000 (1)
Kyle Wood	$1,000,000 (3)
Mackenzie Blackwood	$1,000,000 (1)
Shane Eiserman	$1,000,000 (3)
Janne Kuokkanen	$1,000,000 (2)
Evgeny Svechnikov	$915,000 (3)
Keegan Kolesar	$835,000 (4)
Michael McNiven	$833,000 (3)
Will Bitten	$800,000 (3)
Dylan Gambrell	$800,000 (3)
Dylan Strome	$789,000 (4)
Niko Mikkola	$763,000 (4)
Justin Daniels	$758,000 (1)
Daniel Walcott	$754,000 (1)
Vladislav Gavrikov	$745,000 (4)
Michael Dal Colle	$725,000 (2)
Linus Nassen	$700,000 (2)
Tarmo Reunanen	$700,000 (3)
Jeremy Gregoire	$697,000 (1)
Darren Kramer	$679,000 (1)
John Draeger	$670,000 (4)
Jack Becker	$655,000 (4)
Alex Tuch	$649,000 (3)
Cameron Hughes	$600,000 (4)
Luke Stevens	$600,000 (1)
Tanner Laczynski	$600,000 (2)
Vojtech Budik	$600,000 (3)
Igor Makarov	$554,000 (1)
Total Farm Players	37
Salary Commitment
Year 2025 : $34,147,000
Year 2026 : $24,358,000
Year 2027 : $17,383,000
Year 2028 : $6,257,000
Salary Average Commitment
Year 2025 : $35,273,000
Year 2026 : $25,236,000
Year 2027 : $18,261,000
Year 2028 : $6,800,000

Whalers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Hartford Civic Centre
Level 1:	6000 - $100 - 5,611 - 93.52%
Level 2:	5000 - $60 - 4,660 - 93.21%
Level 3:	2000 - $35 - 1,892 - 94.60%
Level 4:	6000 - $20 - 5,266 - 87.77%
Luxury :	1000 - $200 - 929 - 92.95%
Total Capacity :	20000
Income
Home Games Left	1
Average Attendance - %	18,359 - 91.80%
Average Income per Game	$611,077
Year to Date Revenue	$25,054,140
Expense
Pro Players Total Salaries	$84,114,000
Farm Players Total Salaries	$23,022,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$79,237,390
Farm Year To Date Expenses	$24,738,137
Pro Salary Cap To Date	$77,800,946
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$611,077
Pro Remaining Season Days	5
Pro Expenses Per Days	$725,542
Pro Estimated Expenses	$3,627,710
Farm Remaining Season Days	5
Farm Expenses Per Days	$207,814
Farm Estimated Expenses	$1,039,070
Estimated Season Expenses	$4,666,780
Season Salary Cap	$84,114,000
Estimate Under Maximum Salary Cap of $85,000,000	$886,000
Estimate Over Minimum Salary Cap of $0	$84,114,000
Current Bank Account	$69,565,234
Projected Bank Account	$65,509,531

Pro Players Salaries
Drew Doughty	$8,881,000 (3)
Konstantin Novikov	$7,865,000 (3)
Patrice Bergeron	$6,605,000 (2)
Brayden Schenn	$6,414,000 (1)
Brandon Sutter	$6,338,000 (3)
Tuukka Rask	$6,130,000 (1)
Ryan Suter	$6,084,000 (1)
Jason Garrison	$5,800,000 (3)
Alexandre Burrows	$5,000,000 (4)
Drew Stafford	$4,646,000 (4)
Rick Nash	$4,639,000 (1)
Jaroslav Halak	$3,750,000 (3)
Tomas Plekanec	$3,486,000 (1)
Tyson Barrie	$1,807,000 (2)
Brayden McNabb	$969,000 (1)
Matt Puempel	$913,000 (1)
Trevor Van Riemsdyk	$753,000 (4)
Boo Nieves	$739,000 (2)
Juuso Puustinen	$736,000 (1)
Erik Haula	$656,000 (1)
Adam Pelech	$641,000 (2)
Jeremy Morin	$634,000 (1)
Brayden Point	$628,000 (2)
Total Pro Players	23
Salary Commitment
Year 2025 : $84,114,000
Year 2026 : $53,112,000
Year 2027 : $43,033,000
Year 2028 : $10,399,000
Salary Average Commitment
Year 2025 : $86,531,000
Year 2026 : $55,211,000
Year 2027 : $44,107,000
Year 2028 : $12,700,000
Salary Cap with 1 Way Contract
Year 2025 : $84,114,000
Year 2026 : $53,453,000
Year 2027 : $43,033,000
Year 2028 : $10,399,000

Farm Players Salaries
Frederik Gauthier	$1,479,000 (4)
Tyson Jost	$1,250,000 (3)
Chris Driedger	$1,159,000 (1)
Samuel Montembeault	$1,055,000 (2)
Christian Jaros	$963,000 (1)
Jansen Harkins	$853,000 (4)
Yakov Trenin	$850,000 (2)
Filip Ahl	$832,000 (2)
Jordan Greenway	$800,000 (1)
Joseph Woll	$800,000 (3)
David Kampft	$800,000 (3)
Adam Werner	$800,000 (2)
Maxim Mamin	$800,000 (2)
Markus Niemelainen	$800,000 (2)
Tim Gettinger	$800,000 (2)
Austin Wuthrich	$768,000 (1)
Martin Gernat	$750,000 (1)
Max Domi	$731,000 (1)
Anthony Mantha	$697,000 (1)
Harrison Ruopp	$696,000 (3)
Shane Gersich	$683,000 (3)
Connor Brown	$626,000 (3)
Patrick McNally	$620,000 (2)
Ben Thomas	$614,000 (2)
Linden Vey	$601,000 (3)
Brett Lernout	$568,000 (2)
Henri Kiviaho	$565,000 (2)
Oskar Sundqvist	$562,000 (2)
Gustav Forsling	$500,000 (3)
Total Farm Players	29
Salary Commitment
Year 2025 : $23,022,000
Year 2026 : $16,641,000
Year 2027 : $7,915,000
Year 2028 : $2,332,000
Salary Average Commitment
Year 2025 : $22,706,000
Year 2026 : $17,114,000
Year 2027 : $7,661,000
Year 2028 : $1,581,000

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6000 - $100 - 5,642 - 94.04%
Level 2:	5000 - $60 - 4,650 - 93.01%
Level 3:	2000 - $35 - 1,899 - 94.93%
Level 4:	6000 - $20 - 5,222 - 87.04%
Luxury :	1000 - $200 - 916 - 91.60%
Total Capacity :	20000
Income
Home Games Left	1
Average Attendance - %	18,329 - 91.65%
Average Income per Game	$610,645
Year to Date Revenue	$25,036,463
Expense
Pro Players Total Salaries	$84,043,700
Farm Players Total Salaries	$26,182,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$82,195,521
Farm Year To Date Expenses	$26,333,956
Pro Salary Cap To Date	$80,759,065
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$610,645
Pro Remaining Season Days	5
Pro Expenses Per Days	$724,947
Pro Estimated Expenses	$3,624,735
Farm Remaining Season Days	5
Farm Expenses Per Days	$234,593
Farm Estimated Expenses	$1,172,965
Estimated Season Expenses	$4,797,700
Season Salary Cap	$84,043,700
Estimate Under Maximum Salary Cap of $85,000,000	$956,300
Estimate Over Minimum Salary Cap of $0	$84,043,700
Current Bank Account	$70,014,800
Projected Bank Account	$65,827,745

Pro Players Salaries
Artemi Panarin	$13,000,000 (1)
Ryan Callahan	$7,605,000 (1)
Tyler Myers	$7,434,000 (3)
Michael Del Zotto	$7,084,000 (4)
John Gibson	$6,183,000 (4)
Connor McDavid	$6,074,000 (4)
Ryan Nugent-Hopkins	$5,280,000 (4)
Leland Irving	$3,615,000 (2)
Sean Monahan	$3,462,000 (1)
Patrick Wiercioch	$3,150,000 (3)
Connor Brickley	$2,822,000 (3)
Kris Russell	$2,715,000 (3)
Carl Sneep	$1,950,000 (2)
Bryan Rust	$1,900,000 (3)
Timur Tsarev	$1,805,000 (2)
Casey Cizikas	$1,773,000 (2)
Gabriel Landeskog	$1,680,700 (1)
Josh Birkholz	$1,400,000 (3)
Sean Lorenz	$1,274,000 (4)
Teemu Pulkkinen	$1,231,000 (2)
Taylor Beck	$973,000 (2)
Christopher Tanev	$953,000 (4)
Phillip Di Giuseppe	$680,000 (2)
Total Pro Players	23
Salary Commitment
Year 2025 : $84,043,700
Year 2026 : $58,199,000
Year 2027 : $46,269,000
Year 2028 : $26,848,000
Salary Average Commitment
Year 2025 : $74,513,700
Year 2026 : $48,580,000
Year 2027 : $36,456,000
Year 2028 : $16,685,000
Salary Cap with 1 Way Contract
Year 2025 : $84,043,700
Year 2026 : $58,296,000
Year 2027 : $46,269,000
Year 2028 : $26,848,000

Farm Players Salaries
Jeremy Smith	$2,527,000 (1)
Tyler Bunz	$1,057,000 (3)
Noah Hanifin	$1,054,000 (4)
Victor Mete	$1,000,000 (3)
Julien Gauthier	$1,000,000 (2)
Eamon McAdam	$935,000 (1)
Nicolas Petan	$933,000 (4)
Ronald Boyd	$900,000 (1)
Mitchell Heard	$894,000 (3)
Tanner Richard	$850,000 (1)
Connor Chatham	$849,000 (4)
Linus Arnesson	$827,000 (2)
Nick Magyar	$803,000 (3)
Nicholas Caamano	$800,000 (3)
Tyler Parsons	$800,000 (3)
Sergei Andronov	$800,000 (1)
Will Borgen	$800,000 (1)
Dylan Labbe	$791,000 (3)
Jonathan-Ismael Diaby	$707,000 (1)
Miikka Salomaki	$702,000 (1)
Jayden Halbgewachs	$700,000 (3)
Nick Baptiste	$699,000 (2)
Tyrell Goulbourne	$697,000 (1)
Keegan Iverson	$695,000 (2)
Fredrik Claesson	$691,000 (1)
Pavel Buchnevich	$687,000 (4)
Ryan Donato	$669,000 (2)
Adam Ollas-Mattsson	$615,000 (2)
Filip Larsson	$600,000 (2)
Chase Priskie	$600,000 (2)
Steven Lorentz	$500,000 (1)
Total Farm Players	31
Salary Commitment
Year 2025 : $26,182,000
Year 2026 : $15,985,000
Year 2027 : $10,105,000
Year 2028 : $3,172,000
Salary Average Commitment
Year 2025 : $25,857,100
Year 2026 : $15,748,100
Year 2027 : $10,043,100
Year 2028 : $3,538,000

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - $100 - 5,663 - 94.39%
Level 2:	5000 - $60 - 4,726 - 94.52%
Level 3:	2000 - $35 - 1,936 - 96.80%
Level 4:	6000 - $20 - 5,416 - 90.27%
Luxury :	1000 - $200 - 943 - 94.25%
Total Capacity :	20000
Income
Home Games Left	1
Average Attendance - %	18,684 - 93.42%
Average Income per Game	$619,380
Year to Date Revenue	$25,394,560
Expense
Pro Players Total Salaries	$84,972,000
Farm Players Total Salaries	$30,515,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$82,382,691
Farm Year To Date Expenses	$31,083,740
Pro Salary Cap To Date	$80,946,237
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$619,380
Pro Remaining Season Days	5
Pro Expenses Per Days	$732,814
Pro Estimated Expenses	$3,664,070
Farm Remaining Season Days	5
Farm Expenses Per Days	$271,314
Farm Estimated Expenses	$1,356,570
Estimated Season Expenses	$5,020,640
Season Salary Cap	$84,972,000
Estimate Under Maximum Salary Cap of $85,000,000	$28,000
Estimate Over Minimum Salary Cap of $0	$84,972,000
Current Bank Account	$39,111,516
Projected Bank Account	$34,710,256

Pro Players Salaries
Dion Phaneuf	$9,892,000 (1)
Zach Parise	$8,387,000 (1)
David Krejci	$7,844,000 (3)
Travis Zajac	$7,682,000 (2)
Alexander Semin	$6,636,000 (2)
Duncan Keith	$6,395,000 (2)
Victor Hedman	$6,018,000 (2)
Petr Mrazek	$4,416,000 (2)
Landon Ferraro	$3,371,000 (2)
Rene Bourque	$3,250,000 (1)
Martin Marincin	$2,999,000 (1)
Mikhail Grigorenko	$2,869,000 (3)
Chuck Kobasew	$2,750,000 (1)
Jerome Gauthier-Leduc	$2,723,000 (3)
John Klingberg	$2,237,000 (1)
Adam Lowry	$1,913,000 (1)
Matt Donovan	$1,389,000 (1)
Zach Hyman	$788,000 (4)
Matt Pettinger	$745,000 (4)
Viktor Arvidsson	$718,000 (3)
Anton Forsberg	$689,000 (1)
Travis Boyd	$639,000 (4)
Colton Sissons	$622,000 (3)
Total Pro Players	23
Salary Commitment
Year 2025 : $84,972,000
Year 2026 : $50,635,000
Year 2027 : $15,660,000
Year 2028 : $1,984,000
Salary Average Commitment
Year 2025 : $82,020,000
Year 2026 : $51,912,000
Year 2027 : $17,394,000
Year 2028 : $2,234,000
Salary Cap with 1 Way Contract
Year 2025 : $84,972,000
Year 2026 : $51,466,000
Year 2027 : $16,948,000
Year 2028 : $2,172,000

Farm Players Salaries
Jack Campbell	$2,551,000 (2)
Nigel Dawes	$2,000,000 (1)
David Toews	$1,684,000 (1)
Sami Aittokallio	$1,409,000 (2)
Travis Dermott	$1,250,000 (1)
Max Jones	$1,000,000 (3)
Max Lajoie	$1,000,000 (2)
Artturi Lehkonen	$953,000 (2)
Justin Kirkland	$913,000 (4)
Callum Booth	$878,000 (4)
Gustav Bouramman	$874,000 (4)
Ryan Dzingel	$844,000 (1)
Artur Kayumov	$800,000 (3)
Noah Gregor	$800,000 (2)
Felix Sandstrom	$800,000 (1)
Carter Rowney	$800,000 (3)
Veeti Vainio	$745,000 (4)
Ivan Barbashev	$712,000 (2)
Travis Barron	$700,000 (2)
Max Zimmer	$700,000 (3)
Jonas Siegenthaler	$674,000 (4)
Brian Ferlin	$639,000 (4)
Mackenzie Skapski	$627,000 (1)
Austin Levi	$627,000 (2)
Christoffer Ehn	$606,000 (3)
Collin Adams	$600,000 (3)
Chris Wilkie	$600,000 (1)
Joe Masonius	$600,000 (2)
Joey Laleggia	$555,000 (2)
Christopher Brown	$550,000 (2)
Brett Ritchie	$512,000 (1)
Justin Bailey	$510,000 (1)
Matt Buckles	$502,000 (1)
Tate Olson	$500,000 (1)
Anton Karlsson	$500,000 (2)
Jeff Taylor	$500,000 (2)
Total Farm Players	36
Salary Commitment
Year 2025 : $30,515,000
Year 2026 : $20,257,000
Year 2027 : $8,676,000
Year 2028 : $4,144,000
Salary Average Commitment
Year 2025 : $28,669,000
Year 2026 : $20,128,000
Year 2027 : $8,507,000
Year 2028 : $3,946,000

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wachovia Center
Level 1:	6000 - $100 - 5,755 - 95.92%
Level 2:	5000 - $60 - 4,815 - 96.29%
Level 3:	2000 - $35 - 1,932 - 96.60%
Level 4:	6000 - $20 - 5,413 - 90.22%
Luxury :	1000 - $200 - 944 - 94.42%
Total Capacity :	20000
Income
Home Games Left	1
Average Attendance - %	18,859 - 94.29%
Average Income per Game	$626,844
Year to Date Revenue	$25,700,592
Expense
Pro Players Total Salaries	$84,493,000
Farm Players Total Salaries	$35,177,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$80,653,753
Farm Year To Date Expenses	$36,352,533
Pro Salary Cap To Date	$79,217,302
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$626,844
Pro Remaining Season Days	5
Pro Expenses Per Days	$728,754
Pro Estimated Expenses	$3,643,770
Farm Remaining Season Days	5
Farm Expenses Per Days	$310,822
Farm Estimated Expenses	$1,554,110
Estimated Season Expenses	$5,197,880
Season Salary Cap	$84,493,000
Estimate Under Maximum Salary Cap of $85,000,000	$507,000
Estimate Over Minimum Salary Cap of $0	$84,493,000
Current Bank Account	$27,804,678
Projected Bank Account	$23,233,642

Pro Players Salaries
Joffrey Lupul	$7,800,000 (4)
Ryan Martindale	$7,250,000 (4)
Brandon Dubinsky	$6,954,000 (2)
Tyler Bozak	$6,000,000 (3)
Jaden Schwartz	$5,831,000 (3)
Milan Lucic	$5,639,000 (2)
Jake Allen	$5,275,000 (3)
Jake Muzzin	$5,120,000 (4)
Magnus Paajarvi Svensson	$4,559,000 (2)
Justin Schultz	$4,377,000 (3)
Artem Anisimov	$4,367,000 (1)
Tobias Enstrom	$4,117,000 (4)
Eric Gelinas	$3,460,000 (4)
Mats Zuccarello	$3,119,000 (1)
Jeff Schultz	$2,942,000 (3)
Darcy Kuemper	$2,000,000 (4)
Philip Samuelsson	$1,960,000 (1)
Reilly Smith	$1,894,000 (1)
Jakub Kindl	$629,000 (2)
Michael Pezzetta	$600,000 (3)
Dmitry Zhukenov	$600,000 (1)
Total Pro Players	21
Salary Commitment
Year 2025 : $84,493,000
Year 2026 : $70,988,000
Year 2027 : $51,269,000
Year 2028 : $26,669,000
Salary Average Commitment
Year 2025 : $77,808,000
Year 2026 : $68,918,000
Year 2027 : $51,137,000
Year 2028 : $25,714,000
Salary Cap with 1 Way Contract
Year 2025 : $84,493,000
Year 2026 : $72,553,000
Year 2027 : $54,772,000
Year 2028 : $29,747,000

Farm Players Salaries
Connor Rankin	$2,000,000 (1)
Tomas Jurco	$2,000,000 (4)
Shane McColgan	$2,000,000 (1)
Alexander Khokhlachev	$2,000,000 (4)
Matthew Hackett	$2,000,000 (3)
Samuel Kurker	$2,000,000 (3)
Juho Lammikko	$2,000,000 (2)
Antoine Lafleur	$2,000,000 (3)
Zemgus Girgensons	$1,698,000 (3)
Vaclav Karabacek	$1,500,000 (4)
Kris Chucko	$1,500,000 (1)
Frederik Pettersson-Wentzel	$1,340,000 (3)
Nolan Vesey	$1,000,000 (4)
Jason Wilson	$1,000,000 (1)
Adam Marsh	$1,000,000 (4)
Jesse Gabrielle	$1,000,000 (4)
Jason Dickinson	$915,000 (4)
Alexis D'Aoust	$800,000 (3)
Deven Sideroff	$800,000 (1)
Nolan Stevens	$700,000 (2)
Michael Downing	$700,000 (2)
Alex Peters	$698,000 (2)
James Melindy	$696,000 (3)
Ben Harpur	$691,000 (1)
Eric Knodel	$679,000 (2)
Blake Siebenaler	$650,000 (2)
Rob O'Gara	$610,000 (3)
Jeremy Helvig	$600,000 (3)
Noah Carroll	$600,000 (3)
Total Farm Players	29
Salary Commitment
Year 2025 : $35,177,000
Year 2026 : $27,111,000
Year 2027 : $21,531,000
Year 2028 : $9,110,000
Salary Average Commitment
Year 2025 : $34,972,000
Year 2026 : $26,981,000
Year 2027 : $21,554,000
Year 2028 : $9,210,000

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nassau Coliseum
Level 1:	6000 - $100 - 5,594 - 93.24%
Level 2:	5000 - $60 - 4,701 - 94.02%
Level 3:	2000 - $35 - 1,874 - 93.69%
Level 4:	6000 - $20 - 5,188 - 86.46%
Luxury :	1000 - $200 - 927 - 92.73%
Total Capacity :	20000
Income
Home Games Left	1
Average Attendance - %	18,284 - 91.42%
Average Income per Game	$610,107
Year to Date Revenue	$25,014,368
Expense
Pro Players Total Salaries	$84,906,000
Farm Players Total Salaries	$31,515,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$82,217,350
Farm Year To Date Expenses	$30,909,815
Pro Salary Cap To Date	$80,780,908
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$610,107
Pro Remaining Season Days	5
Pro Expenses Per Days	$732,254
Pro Estimated Expenses	$3,661,270
Farm Remaining Season Days	5
Farm Expenses Per Days	$279,788
Farm Estimated Expenses	$1,398,940
Estimated Season Expenses	$5,060,210
Season Salary Cap	$84,906,000
Estimate Under Maximum Salary Cap of $85,000,000	$94,000
Estimate Over Minimum Salary Cap of $0	$84,906,000
Current Bank Account	$57,850,654
Projected Bank Account	$53,400,551

Pro Players Salaries
Jack Johnson	$6,994,000 (2)
Chris Stewart	$6,658,000 (2)
Andrew Ladd	$6,242,000 (1)
Daniel Girardi	$6,239,000 (2)
Ben Bishop	$5,528,000 (2)
Sean Couturier	$5,515,000 (3)
Cam Barker	$4,883,000 (4)
Angelo Esposito	$4,856,000 (3)
Mike Condon	$4,555,000 (3)
Andrej Sekera	$4,250,000 (3)
J.T. Miller	$4,208,000 (3)
Nathan Horton	$3,876,000 (2)
Chris Kreider	$3,472,000 (2)
Emerson Etem	$3,439,000 (1)
Jarred Tinordi	$3,214,000 (2)
Shayne Gostisbehere	$2,774,000 (3)
Anders Lee	$2,594,000 (4)
Ryane Clowe	$2,000,000 (2)
Dustin Penner	$1,500,000 (2)
Ondrej Roman	$1,250,000 (1)
Robert Hagg	$859,000 (4)
Total Pro Players	21
Salary Commitment
Year 2025 : $84,906,000
Year 2026 : $73,544,000
Year 2027 : $34,494,000
Year 2028 : $8,336,000
Salary Average Commitment
Year 2025 : $81,761,000
Year 2026 : $70,830,000
Year 2027 : $32,726,000
Year 2028 : $6,623,000
Salary Cap with 1 Way Contract
Year 2025 : $84,906,000
Year 2026 : $73,975,000
Year 2027 : $34,494,000
Year 2028 : $8,336,000

Farm Players Salaries
Lukas Sutter	$1,744,000 (2)
Oscar Dansk	$1,611,000 (4)
Matthew Tkachuk	$1,250,000 (3)
German Rubtsov	$1,250,000 (3)
Travis Konecny	$1,250,000 (1)
Niklas Hansson	$1,053,000 (1)
Tommy Vannelli	$1,024,000 (4)
Matt D'Agostini	$1,000,000 (1)
John Marino	$1,000,000 (1)
Anthony Cirelli	$1,000,000 (1)
Brett Murray	$1,000,000 (2)
Ryan Zuhlsdorf	$1,000,000 (1)
Frankie Corrado	$909,000 (2)
Anthony Stolarz	$882,000 (2)
Anton Slepyshev	$838,000 (4)
Matthew Spencer	$800,000 (1)
Connor Bunnaman	$800,000 (2)
Nathan Bastian	$800,000 (2)
Erik Foley	$800,000 (1)
Jarrod Maidens	$781,000 (1)
Michael Mersch	$750,000 (1)
Travis Sanheim	$726,000 (2)
Josh Ho-Sang	$713,000 (3)
Zach Nastasiuk	$706,000 (3)
Logan Shaw	$704,000 (1)
Graham McPhee	$700,000 (2)
Blake Hillman	$700,000 (2)
Dereck Baribeau	$700,000 (2)
Kyle Pettit	$690,000 (1)
Brady Vail	$686,000 (3)
Ville Pokka	$641,000 (3)
Oskar Lindblom	$607,000 (3)
David Bernhardt	$600,000 (2)
Mikhail Vorobyov	$600,000 (1)
David Kase	$600,000 (1)
Jared Fiegl	$600,000 (1)
Total Farm Players	36
Salary Commitment
Year 2025 : $31,515,000
Year 2026 : $18,667,000
Year 2027 : $8,668,000
Year 2028 : $2,595,000
Salary Average Commitment
Year 2025 : $30,451,000
Year 2026 : $17,823,000
Year 2027 : $8,364,000
Year 2028 : $2,511,000

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Tampa Bay Times Forum
Level 1:	6000 - $100 - 5,487 - 91.45%
Level 2:	5000 - $60 - 4,580 - 91.61%
Level 3:	2000 - $35 - 1,874 - 93.72%
Level 4:	4000 - $20 - 4,000 - 100.00%
Luxury :	1000 - $200 - 933 - 93.27%
Total Capacity :	18000
Income
Home Games Left	1
Average Attendance - %	16,874 - 93.75%
Average Income per Game	$589,376
Year to Date Revenue	$24,164,399
Expense
Pro Players Total Salaries	$84,084,000
Farm Players Total Salaries	$44,905,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$81,957,544
Farm Year To Date Expenses	$44,438,719
Pro Salary Cap To Date	$80,521,088
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$589,376
Pro Remaining Season Days	5
Pro Expenses Per Days	$725,288
Pro Estimated Expenses	$3,626,440
Farm Remaining Season Days	5
Farm Expenses Per Days	$393,263
Farm Estimated Expenses	$1,966,315
Estimated Season Expenses	$5,592,755
Season Salary Cap	$84,084,000
Estimate Under Maximum Salary Cap of $85,000,000	$916,000
Estimate Over Minimum Salary Cap of $0	$84,084,000
Current Bank Account	$44,224,752
Projected Bank Account	$39,221,373

Pro Players Salaries
Jay Bouwmeester	$7,000,000 (2)
Jacob Josefson	$6,850,000 (3)
Marc Staal	$6,453,000 (2)
Vincent Lecavalier	$6,383,000 (3)
Josh Manson	$6,000,000 (4)
Dylan McIlrath	$5,138,000 (3)
Kyle Quincey	$5,050,000 (1)
Devan Dubnyk	$4,750,000 (4)
Stefan Noesen	$3,615,000 (4)
Nick Petrecki	$3,100,000 (3)
Anton Khudobin	$2,800,000 (2)
Quinton Howden	$2,800,000 (4)
Zac Dalpe	$2,600,000 (3)
T.J. Galiardi	$2,500,000 (4)
David Desharnais	$2,000,000 (2)
Wojtek Wolski	$2,000,000 (2)
Ben Scrivens	$2,000,000 (2)
Richard Panik	$2,000,000 (2)
Blake Comeau	$2,000,000 (2)
Mathieu Perreault	$2,000,000 (2)
Stefan Elliott	$1,677,000 (1)
Jordan Schmaltz	$1,604,000 (2)
Jared Knight	$1,500,000 (3)
Patrick Maroon	$1,460,000 (2)
Jared Staal	$804,000 (3)
Total Pro Players	25
Salary Commitment
Year 2025 : $84,084,000
Year 2026 : $76,115,000
Year 2027 : $44,420,000
Year 2028 : $19,665,000
Salary Average Commitment
Year 2025 : $81,209,000
Year 2026 : $74,482,000
Year 2027 : $43,635,000
Year 2028 : $17,030,000
Salary Cap with 1 Way Contract
Year 2025 : $84,084,000
Year 2026 : $77,357,000
Year 2027 : $46,040,000
Year 2028 : $19,665,000

Farm Players Salaries
Colton Parayko	$3,724,000 (3)
Bo Horvat	$3,386,000 (3)
Curtis Lazar	$3,296,000 (4)
Warren Foegele	$2,000,000 (2)
Hannu Toivonen	$2,000,000 (2)
Cal Clutterbuck	$2,000,000 (2)
Jeff Frazee	$1,800,000 (2)
Jakub Kovar	$1,700,000 (2)
Scott Laughton	$1,641,000 (3)
Wade Redden	$1,500,000 (2)
Aaron Ekblad	$1,362,000 (2)
Clayton Keller	$1,250,000 (2)
Mathew Barzal	$1,250,000 (1)
Jakob Chychrun	$1,250,000 (3)
Jake DeBrusk	$1,250,000 (1)
Dillon Dube	$1,000,000 (3)
Riley Tufte	$1,000,000 (2)
Oliver Bjorkstrand	$969,000 (4)
Sonny Milano	$873,000 (3)
Kerby Rychel	$867,000 (4)
Gabriel Carlsson	$856,000 (4)
Jeremy Bracco	$842,000 (4)
Vitek Vanecek	$810,000 (2)
Julius Honka	$809,000 (3)
Dillon Simpson	$800,000 (1)
Kasperi Kapanen	$792,000 (3)
Tom Wilson	$792,000 (3)
Mark Fistric	$750,000 (1)
Sam Reinhart	$741,000 (3)
Kevin Fiala	$657,000 (2)
Aleksander Barkov	$650,000 (1)
Jujhar Khaira	$630,000 (2)
Niclas Almari	$600,000 (2)
Jake Guentzel	$555,000 (1)
Nick Cousins	$503,000 (1)
Total Farm Players	35
Salary Commitment
Year 2025 : $44,905,000
Year 2026 : $36,461,000
Year 2027 : $17,735,000
Year 2028 : $5,732,000
Salary Average Commitment
Year 2025 : $43,821,000
Year 2026 : $37,849,000
Year 2027 : $20,092,000
Year 2028 : $4,011,000

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Mellon Arena
Level 1:	6000 - $100 - 5,787 - 96.45%
Level 2:	5000 - $60 - 4,796 - 95.92%
Level 3:	2000 - $35 - 1,949 - 97.45%
Level 4:	6000 - $20 - 5,560 - 92.66%
Luxury :	1000 - $200 - 958 - 95.84%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	19,050 - 95.25%
Average Income per Game	$631,153
Year to Date Revenue	$26,508,418
Expense
Pro Players Total Salaries	$84,560,100
Farm Players Total Salaries	$35,349,500
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$82,169,722
Farm Year To Date Expenses	$35,531,869
Pro Salary Cap To Date	$80,733,266
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	5
Pro Expenses Per Days	$729,323
Pro Estimated Expenses	$3,646,615
Farm Remaining Season Days	5
Farm Expenses Per Days	$312,284
Farm Estimated Expenses	$1,561,420
Estimated Season Expenses	$5,208,035
Season Salary Cap	$84,560,100
Estimate Under Maximum Salary Cap of $85,000,000	$439,900
Estimate Over Minimum Salary Cap of $0	$84,560,100
Current Bank Account	$34,519,290
Projected Bank Account	$29,311,255

Pro Players Salaries
Jeff Carter	$11,118,000 (3)
Evgeni Malkin	$10,819,000 (2)
Nicklas Backstrom	$9,953,000 (2)
Patrick Sharp	$6,422,000 (2)
Alexander Burmistrov	$6,001,000 (3)
Marc-Andre Fleury	$5,930,000 (2)
Keith Yandle	$5,674,000 (1)
Brett MacLean	$5,500,000 (3)
Ryan Whitney	$5,188,000 (1)
Beau Bennett	$4,447,000 (3)
Mark Jankowski	$2,276,100 (2)
Adam Morrison	$1,829,000 (2)
Logan MacMillan	$1,500,000 (2)
Patrick Wey	$1,449,000 (3)
Michal Repik	$1,170,000 (3)
Mattias Lindstrom	$1,155,000 (1)
Tyler Biggs	$1,085,000 (1)
Adam Clendening	$866,000 (1)
Jeff Woywitka	$773,000 (4)
Brett Pesce	$709,000 (1)
Colin Miller	$696,000 (2)
Total Pro Players	21
Salary Commitment
Year 2025 : $84,560,100
Year 2026 : $69,155,200
Year 2027 : $29,744,000
Year 2028 : $773,000
Salary Average Commitment
Year 2025 : $85,298,000
Year 2026 : $70,512,000
Year 2027 : $30,581,000
Year 2028 : $657,000
Salary Cap with 1 Way Contract
Year 2025 : $84,560,100
Year 2026 : $69,883,100
Year 2027 : $30,458,000
Year 2028 : $773,000

Farm Players Salaries
Griffin Reinhart	$2,001,000 (3)
Justin Peters	$2,000,000 (1)
Luca Caputi	$2,000,000 (1)
Denis Grebeshkov	$1,500,000 (1)
Pavel Zacha	$1,250,000 (1)
Brett Howden	$1,250,000 (2)
J-F Berube	$1,128,000 (1)
Rasmus Asplund	$1,000,000 (2)
Brendan Warren	$1,000,000 (2)
Filip Chlapik	$1,000,000 (1)
Samuel Girard	$1,000,000 (2)
Dominik Simon	$987,000 (4)
Antoine Bibeau	$958,000 (1)
Martin Skoula	$950,000 (2)
Joakim Nordstrom	$866,000 (3)
Madison Bowey	$858,000 (4)
Jack Rodewald	$805,000 (4)
Andreas Englund	$790,000 (3)
Zach Aston Reese	$781,000 (4)
Johan Sundstrom	$775,000 (1)
Louis Belpedio	$770,000 (3)
Sam Bennett	$737,000 (3)
Matt Delahey	$732,000 (4)
Nikita Scherbak	$718,000 (3)
Joshua Leivo	$702,000 (1)
Jakob Stukel	$700,000 (3)
Manuel Wiederer	$700,000 (3)
Danton Heinen	$691,000 (3)
Matt Halischuk	$687,000 (1)
Robby Fabbri	$650,000 (2)
Nikolay Goldobin	$640,000 (2)
Jack Dougherty	$634,500 (2)
Josh Anderson	$632,000 (2)
Gustav Olofsson	$622,000 (1)
Sven Andrighetto	$614,000 (1)
Anthony Louis	$600,000 (4)
Andrew Gordon	$567,000 (3)
Michael Bunting	$554,000 (2)
Chris Nell	$500,000 (1)
Total Farm Players	39
Salary Commitment
Year 2025 : $35,349,500
Year 2026 : $20,953,500
Year 2027 : $12,631,000
Year 2028 : $4,434,000
Salary Average Commitment
Year 2025 : $36,751,500
Year 2026 : $22,861,500
Year 2027 : $13,973,000
Year 2028 : $5,153,000

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $100 - 5,562 - 92.70%
Level 2:	5000 - $60 - 4,632 - 92.64%
Level 3:	2000 - $35 - 1,879 - 93.95%
Level 4:	6000 - $20 - 5,220 - 87.00%
Luxury :	1000 - $200 - 938 - 93.78%
Total Capacity :	20000
Income
Home Games Left	0
Average Attendance - %	18,231 - 91.15%
Average Income per Game	$607,829
Year to Date Revenue	$25,528,809
Expense
Pro Players Total Salaries	$69,719,000
Farm Players Total Salaries	$32,125,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$68,496,992
Farm Year To Date Expenses	$32,828,997
Pro Salary Cap To Date	$67,060,538
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	5
Pro Expenses Per Days	$603,551
Pro Estimated Expenses	$3,017,755
Farm Remaining Season Days	5
Farm Expenses Per Days	$284,958
Farm Estimated Expenses	$1,424,790
Estimated Season Expenses	$4,442,545
Season Salary Cap	$69,719,000
Estimate Under Maximum Salary Cap of $85,000,000	$15,281,000
Estimate Over Minimum Salary Cap of $0	$69,719,000
Current Bank Account	$115,216,443
Projected Bank Account	$110,773,898

Pro Players Salaries
Martin Jones	$7,900,000 (3)
Nate Schmidt	$7,500,000 (3)
Brent Seabrook	$6,769,000 (2)
Antti Raanta	$6,000,000 (2)
Tomas Fleischmann	$5,724,000 (1)
Dennis Wideman	$4,098,000 (2)
Tyler Ennis	$3,887,000 (2)
Trevor Lewis	$3,300,000 (1)
Philip Lane	$2,891,000 (3)
Nick Ross	$2,750,000 (1)
Stuart Percy	$2,587,000 (4)
Drew Shore	$2,542,000 (4)
Johan Larsson	$2,000,000 (3)
Tomas Hertl	$1,862,000 (1)
Rasmus Bengtsson	$1,851,000 (4)
Louis Domingue	$1,653,000 (4)
Jordan Caron	$1,432,000 (1)
Colby Cave	$1,000,000 (2)
Nicolas Aube-Kubel	$962,000 (2)
Nikita Zadorov	$921,000 (3)
Jared McCann	$763,000 (2)
Dylan Larkin	$729,000 (2)
Jesper Fast	$598,000 (2)
Total Pro Players	23
Salary Commitment
Year 2025 : $69,719,000
Year 2026 : $54,651,000
Year 2027 : $29,845,000
Year 2028 : $8,633,000
Salary Average Commitment
Year 2025 : $65,354,000
Year 2026 : $50,286,000
Year 2027 : $25,480,000
Year 2028 : $4,421,000
Salary Cap with 1 Way Contract
Year 2025 : $69,719,000
Year 2026 : $54,651,000
Year 2027 : $29,845,000
Year 2028 : $8,633,000

Farm Players Salaries
Jacob Markstrom	$3,914,000 (2)
Christian Fischer	$1,250,000 (1)
Pierre-Luc Dubois	$1,250,000 (2)
Anthony Beauvillier	$1,250,000 (1)
Patrik Laine	$1,250,000 (3)
Roland McKeown	$1,046,000 (2)
Carsen Twarynski	$1,000,000 (3)
Libor Hajek	$1,000,000 (2)
A.J. Greer	$959,000 (2)
Ryan Gropp	$900,000 (3)
Kaapo Kahkonen	$895,000 (1)
Ryan MacInnis	$890,000 (3)
Mattas Janmark-Nylen	$884,000 (3)
Nicklas Jensen	$870,000 (1)
Vladislav Kamenev	$829,000 (2)
Graham Knott	$800,000 (1)
Guillaume Brisebois	$800,000 (1)
Connor Ingram	$800,000 (3)
Joey Anderson	$800,000 (2)
Josh A. Anderson	$800,000 (2)
Lucas Carlsson	$800,000 (3)
Nathan Noel	$800,000 (2)
Anthony Richard	$800,000 (1)
Troy Stecher	$777,000 (1)
Henrik Samuelsson	$752,000 (1)
Ryan Hartman	$715,000 (1)
Rhett Gardner	$700,000 (3)
Christopher Paquette	$700,000 (3)
Riley Stillman	$700,000 (3)
Otto Somppi	$700,000 (3)
Jake Virtanen	$694,000 (2)
Adam Musil	$600,000 (1)
Matt Schmalz	$600,000 (1)
Cole Candella	$600,000 (3)
Total Farm Players	34
Salary Commitment
Year 2025 : $32,125,000
Year 2026 : $22,016,000
Year 2027 : $9,924,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $30,980,000
Year 2026 : $20,871,000
Year 2027 : $9,982,000
Year 2028 : $0

Team	Current Fund	Season Salary Cap	Under Maximum of $85,000,000 Available Cap Space	Over Minimum of $0	Pro Players	Farm Players	Total Players
Avalanche	$33,573,772	$81,114,200	$3,885,800	$81,114,200	22	37	59
Canucks	$11,072,984	$83,018,700	$1,981,300	$83,018,700	20	39	59
Ducks	$66,853,413	$84,729,000	$271,000	$84,729,000	22	29	51
Flames	$43,512,416	$82,185,000	$2,815,000	$82,185,000	21	38	59
Kings	$71,025,833	$83,778,000	$1,222,000	$83,778,000	21	39	60
Oilers	$64,705,600	$82,709,000	$2,291,000	$82,709,000	21	34	55
Sharks	$63,202,569	$76,185,600	$8,814,400	$76,185,600	25	35	60
Blackhawks	$58,913,631	$84,410,000	$590,000	$84,410,000	20	42	62
Blues	$52,641,047	$82,533,800	$2,466,200	$82,533,800	20	40	60
Jets	$56,420,175	$77,880,000	$7,120,000	$77,880,000	24	33	57
Maple Leafs	$64,943,868	$79,793,000	$5,207,000	$79,793,000	22	33	55
North Stars	$70,075,123	$83,355,000	$1,645,000	$83,355,000	21	33	54
Predators	$70,443,878	$77,549,000	$7,451,000	$77,549,000	24	38	62
Red Wings	$29,926,887	$84,736,000	$264,000	$84,736,000	22	38	60
Blue Jackets	$56,478,036	$84,726,000	$274,000	$84,726,000	23	32	55
Bruins	$47,939,926	$84,993,000	$7,000	$84,993,000	22	31	53
Canadiens	$38,318,479	$84,452,000	$548,000	$84,452,000	22	37	59
Nordiques	$60,676,492	$84,073,000	$927,000	$84,073,000	22	36	58
Sabres	$60,533,898	$81,721,000	$3,279,000	$81,721,000	21	34	55
Senators	$34,316,777	$84,748,000	$252,000	$84,748,000	22	37	59
Whalers	$69,565,234	$84,114,000	$886,000	$84,114,000	23	29	52
Capitals	$70,014,800	$84,043,700	$956,300	$84,043,700	23	31	54
Devils	$39,111,516	$84,972,000	$28,000	$84,972,000	23	36	59
Flyers	$27,804,678	$84,493,000	$507,000	$84,493,000	21	29	50
Islanders	$57,850,654	$84,906,000	$94,000	$84,906,000	21	36	57
Lightning	$44,224,752	$84,084,000	$916,000	$84,084,000	25	35	60
Penguins	$34,519,290	$84,560,100	$439,900	$84,560,100	21	39	60
Rangers	$115,216,443	$69,719,000	$15,281,000	$69,719,000	23	34	57

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 - %