WCHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	7000 - $100 - 5,418 - 77.40%
Level 2:	6000 - $60 - 5,743 - 95.72%
Level 3:	2500 - $35 - 2,441 - 97.63%
Level 4:	4500 - $25 - 4,356 - 96.80%
Luxury :	1500 - $200 - 1,033 - 68.84%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $35 - 1,901 - 95.05%
Farm Level 2:	1000 - $15 - 978 - 97.82%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,990 - 88.33%
Average Income per Game	$1,917,929
Year to Date Revenue	$78,635,092
Farm
Home Games Left	0
Average Attendance - %	2,879 - 95.97%
Average Income per Game	$81,206
Year to Date Revenue	$3,329,435
Expense
Pro Players Total Salaries	$96,095,000
Farm Players Total Salaries	$1,821,708
Coaches Total Salaries	$7,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$100,612,873
Farm Year To Date Expenses	$3,067,660
Pro Salary Cap To Date	$94,304,810
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$911,562
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$23,514
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$96,095,000
Estimate Under Maximum Salary Cap of $111,420,851	$15,325,851
Estimate Over Minimum Salary Cap of $61,700,000	$34,395,000
Current Bank Account	$216,169,115
Projected Bank Account	$216,169,115

Pro Players Salaries
Logan Couture (1 Way Contract)	$9,100,000 (6)
Victor Hedman	$7,875,000 (3)
Viktor Arvidsson (1 Way Contract)	$6,830,000 (5)
Connor Murphy (1 Way Contract)	$6,020,000 (5)
Adam Henrique (1 Way Contract)	$5,900,000 (2)
Mikael Backlund (1 Way Contract)	$5,350,000 (2)
Shea Theodore	$5,200,000 (3)
Frederick Gaudreau (1 Way Contract)	$5,100,000 (5)
Linus Ullmark (1 Way Contract)	$5,000,000 (2)
Ryan Strome (1 Way Contract)	$5,000,000 (4)
Pavel Zacha (1 Way Contract)	$4,750,000 (2)
Ryan Graves (1 Way Contract)	$4,500,000 (5)
Lawson Crouse (1 Way Contract)	$4,300,000 (4)
Marcus Pettersson	$4,025,000 (3)
Brayden McNabb (1 Way Contract)	$3,750,000 (3)
Jani Hakanpaa	$3,420,000 (4)
Anthony Duclair (1 Way Contract)	$3,000,000 (2)
Ryan McLeod (1 Way Contract)	$2,100,000 (4)
Filip Gustavsson	$1,000,000 (2)
Kevin Gravel	$850,000 (2)
Noah Juulsen	$775,000 (3)
Joel Kiviranta (1 Way Contract)	$750,000 (2)
Michael McCarron	$750,000 (1)
Fredrik Olofsson	$750,000 (1)
Total Pro Players	24
Salary Commitment
Year 2035 : $96,095,000
Year 2036 : $91,325,175
Year 2037 : $64,725,175
Year 2038 : $43,850,000
Salary Average Commitment
Year 2035 : $45,600,715
Year 2036 : $44,106,965
Year 2037 : $32,931,965
Year 2038 : $29,296,250
Salary Cap with 1 Way Contract
Year 2035 : $96,095,000
Year 2036 : $94,595,000
Year 2037 : $67,995,000
Year 2038 : $46,370,000

Farm Players Salaries
Cameron Morrison (Out of Payroll)	$100,000 (1)
Tyler Inamoto	$100,000 (2)
Tim Gettinger	$99,000 (2)
Kole Lind	$97,000 (2)
Brennan Othmann	$92,500 (3)
Colby Barlow	$92,500 (3)
Xavier Bourgault	$92,500 (1)
Artem Grushnikov	$88,125 (3)
Samuel Poulin	$86,333 (2)
Calle Clang (Out of Payroll)	$83,750 (2)
Topi Niemela	$83,750 (2)
Roman Schmidt	$83,750 (3)
Nick Lardis	$83,750 (3)
Viktor Neuchev	$83,750 (2)
Kyle Masters	$79,375 (3)
Alex Jefferies	$79,375 (2)
Mike Callahan	$75,000 (5)
Aku Raty	$75,000 (1)
Jeremy McKenna	$75,000 (2)
Jacob Larsson	$75,000 (1)
Trent Miner	$70,000 (2)
Benton Maass	$70,000 (4)
Zac Funk	$70,000 (3)
Gabriel Szturc	$70,000 (3)
Total Farm Players	24
Salary Commitment
Year 2035 : $2,005,458
Year 2036 : $1,662,958
Year 2037 : $805,000
Year 2038 : $145,000
Salary Average Commitment
Year 2035 : $1,888,208
Year 2036 : $1,558,208
Year 2037 : $790,083
Year 2038 : $145,625

Arizona Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Mullet Arena
Level 1:	7000 - $90 - 6,769 - 96.70%
Level 2:	6000 - $65 - 4,752 - 79.20%
Level 3:	2500 - $50 - 1,832 - 73.29%
Level 4:	4500 - $30 - 3,632 - 80.70%
Luxury :	1500 - $175 - 1,194 - 79.63%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $25 - 1,959 - 97.97%
Farm Level 2:	1000 - $15 - 956 - 95.63%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,180 - 84.56%
Average Income per Game	$1,978,264
Year to Date Revenue	$81,108,822
Farm
Home Games Left	0
Average Attendance - %	2,916 - 97.19%
Average Income per Game	$63,330
Year to Date Revenue	$2,596,530
Expense
Pro Players Total Salaries	$96,176,583
Farm Players Total Salaries	$869,375
Coaches Total Salaries	$9,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$101,203,914
Farm Year To Date Expenses	$4,375,558
Pro Salary Cap To Date	$82,411,530
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$912,291
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$36,411
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$81,924,576
Estimate Under Maximum Salary Cap of $111,420,851	$29,496,275
Estimate Over Minimum Salary Cap of $61,700,000	$20,224,576
Current Bank Account	$172,321,347
Projected Bank Account	$172,321,347

Pro Players Salaries
Jonathan Huberdeau (1 Way Contract)	$10,500,000 (4)
Tomas Hertl (1 Way Contract)	$8,137,500 (3)
Joshua Norris (1 Way Contract)	$7,950,000 (4)
Alex Killorn (1 Way Contract)	$7,000,000 (3)
William Nylander (1 Way Contract)	$7,000,000 (6)
Evgeni Malkin (1 Way Contract)	$6,100,000 (3)
Matt Dumba	$6,000,000 (1)
Frederik Andersen (1 Way Contract)	$6,000,000 (3)
Nick Leddy (1 Way Contract)	$3,333,333 (4)
Chandler Stephenson (1 Way Contract)	$2,750,000 (6)
Jon Merrill (1 Way Contract)	$2,550,000 (2)
-1 Way Contract Salary Cap :	$1,400,000
Luke Schenn (1 Way Contract)	$2,250,000 (3)
Teddy Blueger (1 Way Contract)	$1,900,000 (4)
Jarred Tinordi (1 Way Contract)	$1,750,000 (3)
James Reimer (1 Way Contract)	$1,500,000 (1)
Pierre-edouard Bellemare (1 Way Contract)	$1,350,000 (2)
Brendan Smith (1 Way Contract)	$1,250,000 (1)
Tomas Tatar (1 Way Contract)	$1,100,000 (5)
Garnet Hathaway (1 Way Contract)	$1,010,000 (1)
Tanner Pearson (1 Way Contract)	$1,000,000 (4)
-1 Way Contract Salary Cap :	$0
Kevin Bahl (1 Way Contract)	$1,000,000 (3)
-1 Way Contract Salary Cap :	$0
William Borgen	$1,000,000 (2)
Cameron Johnson (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
Beck Malenstyn	$1,000,000 (2)
Sam Melinski (1 Way Contract)	$925,000 (3)
-1 Way Contract Salary Cap :	$0
Declan Carlile (1 Way Contract)	$925,000 (3)
-1 Way Contract Salary Cap :	$0
Filip Roos (1 Way Contract)	$925,000 (3)
-1 Way Contract Salary Cap :	$0
Christian Wolanin (1 Way Contract)	$900,000 (5)
-1 Way Contract Salary Cap :	$0
John-Jason Peterka	$881,250 (1)
Keith Kinkaid (1 Way Contract)	$877,000 (1)
-1 Way Contract Salary Cap :	$0
Collin Delia (1 Way Contract)	$850,000 (3)
-1 Way Contract Salary Cap :	$0
Derrick Pouliot (1 Way Contract)	$800,000 (2)
-1 Way Contract Salary Cap :	$0
Mike Vecchione (1 Way Contract)	$800,000 (2)
-1 Way Contract Salary Cap :	$0
Rourke Chartier (1 Way Contract)	$800,000 (1)
-1 Way Contract Salary Cap :	$0
Matt Luff (1 Way Contract)	$775,000 (2)
-1 Way Contract Salary Cap :	$0
Tanner Laczynski (1 Way Contract)	$762,500 (4)
-1 Way Contract Salary Cap :	$0
Jacob Moverare (1 Way Contract)	$762,500 (4)
Dennis Gilbert (1 Way Contract)	$762,500 (2)
-1 Way Contract Salary Cap :	$0
Total Pro Players	38
Salary Commitment
Year 2035 : $96,176,583
Year 2036 : $91,500,000
Year 2037 : $82,462,500
Year 2038 : $46,550,000
Salary Average Commitment
Year 2035 : $58,477,208
Year 2036 : $46,858,958
Year 2037 : $38,283,958
Year 2038 : $12,033,958
Salary Cap with 1 Way Contract
Year 2035 : $81,924,576
Year 2036 : $71,283,328
Year 2037 : $66,533,332
Year 2038 : $35,295,832

Farm Players Salaries
Akito Hirose	$92,500 (2)
Jansen Harkins	$85,000 (2)
Tucker Robertson	$79,375 (3)
Mikael Pyyhtia	$79,375 (2)
Jakov Novak	$77,500 (2)
Linus Weissbach	$77,500 (3)
Matthew Hellickson	$77,500 (2)
Brett McKenzie	$77,500 (1)
Cedric Pare	$77,500 (3)
Maxim Barbashev	$75,000 (3)
Maksymilian Szuber	$70,625 (3)
Total Farm Players	11
Salary Commitment
Year 2035 : $869,375
Year 2036 : $795,750
Year 2037 : $383,875
Year 2038 : $0
Salary Average Commitment
Year 2035 : $834,375
Year 2036 : $764,375
Year 2037 : $364,375
Year 2038 : $0

Boston Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	7000 - $150 - 3,720 - 53.14%
Level 2:	6000 - $110 - 2,833 - 47.22%
Level 3:	2500 - $100 - 1,001 - 40.06%
Level 4:	4500 - $90 - 1,800 - 40.00%
Luxury :	1500 - $200 - 1,062 - 70.81%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $50 - 1,122 - 56.08%
Farm Level 2:	1000 - $30 - 459 - 45.94%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	10,417 - 48.45%
Average Income per Game	$2,002,918
Year to Date Revenue	$82,119,619
Farm
Home Games Left	0
Average Attendance - %	1,581 - 52.70%
Average Income per Game	$69,857
Year to Date Revenue	$2,864,120
Expense
Pro Players Total Salaries	$93,507,500
Farm Players Total Salaries	$1,994,750
Coaches Total Salaries	$5,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$95,351,195
Farm Year To Date Expenses	$3,069,178
Pro Salary Cap To Date	$91,351,156
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$870,603
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$24,956
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$93,507,500
Estimate Under Maximum Salary Cap of $111,420,851	$17,913,351
Estimate Over Minimum Salary Cap of $61,700,000	$31,807,500
Current Bank Account	$287,801,688
Projected Bank Account	$287,801,688

Pro Players Salaries
Jamie Benn (1 Way Contract)	$9,500,000 (4)
Kirill Kaprizov (1 Way Contract)	$9,000,000 (2)
Roman Josi (1 Way Contract)	$9,000,000 (2)
Tim Stutzle (1 Way Contract)	$8,350,000 (5)
Jeff Skinner (1 Way Contract)	$7,000,000 (3)
Valeri Nichushkin (1 Way Contract)	$6,125,000 (3)
Rasmus Dahlin (1 Way Contract)	$6,000,000 (2)
Ryan Nugent-Hopkins (1 Way Contract)	$5,125,000 (3)
Thatcher Demko (1 Way Contract)	$5,000,000 (2)
Drake Batherson (1 Way Contract)	$4,975,000 (2)
Nick Jensen (1 Way Contract)	$4,050,000 (4)
Alexander Edler	$2,500,000 (3)
Ilya Samsonov (1 Way Contract)	$2,400,000 (3)
Evan Bouchard (1 Way Contract)	$2,200,000 (3)
Calle Rosen	$2,000,000 (5)
Phil Kessel (1 Way Contract)	$1,500,000 (1)
Joshua Brown (1 Way Contract)	$1,275,000 (6)
Derick Brassard (1 Way Contract)	$1,200,000 (1)
Pat Maroon (1 Way Contract)	$1,000,000 (3)
Zachary Sanford	$1,000,000 (4)
Gustav Lindstrom (1 Way Contract)	$950,000 (2)
Colin Blackwell (1 Way Contract)	$900,000 (2)
Dylan Cozens (1 Way Contract)	$894,167 (6)
Jack Quinn (1 Way Contract)	$863,333 (3)
Matt Martin	$700,000 (1)
Total Pro Players	25
Salary Commitment
Year 2035 : $93,507,500
Year 2036 : $98,038,333
Year 2037 : $62,213,333
Year 2038 : $33,000,000
Salary Average Commitment
Year 2035 : $37,037,500
Year 2036 : $35,137,500
Year 2037 : $29,450,000
Year 2038 : $15,300,000
Salary Cap with 1 Way Contract
Year 2035 : $93,507,500
Year 2036 : $90,107,500
Year 2037 : $54,282,500
Year 2038 : $27,069,167

Farm Players Salaries
Ashton Sautner	$200,000 (5)
Malcolm Subban	$150,000 (5)
Garret Sparks	$150,000 (5)
Nic Petan	$100,000 (4)
Jake Bischoff (Out of Payroll)	$95,000 (2)
Jordan Frasca	$92,500 (2)
Georgii Merkulov	$92,500 (2)
C.J. Suess	$90,000 (4)
Justin Dowling	$90,000 (5)
Tim Schaller	$90,000 (4)
Mason Jobst	$90,000 (5)
Blake McLaughlin	$88,375 (2)
Drew Helleson	$88,125 (3)
Leo Loof	$83,750 (2)
Devin Cooley	$78,800 (5)
Ryder Rolston	$75,000 (2)
Griffin Luce	$75,000 (2)
Jake Wahlin	$75,000 (2)
Luke Stevens	$75,000 (2)
Jake Massie	$70,700 (3)
Nolan Kneen	$70,000 (2)
Jack Becker	$70,000 (2)
Total Farm Players	22
Salary Commitment
Year 2035 : $2,089,750
Year 2036 : $2,124,125
Year 2037 : $1,207,000
Year 2038 : $1,037,500
Salary Average Commitment
Year 2035 : $2,047,500
Year 2036 : $2,047,500
Year 2037 : $1,188,750
Year 2038 : $1,030,000

Buffalo Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	KeyBank Centre
Level 1:	7000 - $90 - 6,617 - 94.53%
Level 2:	6000 - $55 - 5,797 - 96.62%
Level 3:	2500 - $36 - 2,395 - 95.80%
Level 4:	4500 - $21 - 4,389 - 97.53%
Luxury :	1500 - $150 - 1,424 - 94.90%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $35 - 1,932 - 96.61%
Farm Level 2:	1000 - $15 - 978 - 97.78%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	20,622 - 95.91%
Average Income per Game	$1,946,388
Year to Date Revenue	$79,801,927
Farm
Home Games Left	0
Average Attendance - %	2,910 - 97.00%
Average Income per Game	$82,291
Year to Date Revenue	$3,373,950
Expense
Pro Players Total Salaries	$101,774,415
Farm Players Total Salaries	$993,000
Coaches Total Salaries	$10,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$108,288,700
Farm Year To Date Expenses	$4,891,360
Pro Salary Cap To Date	$90,781,770
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$962,272
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$41,608
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$91,209,000
Estimate Under Maximum Salary Cap of $111,420,851	$20,211,851
Estimate Over Minimum Salary Cap of $61,700,000	$29,509,000
Current Bank Account	$123,778,544
Projected Bank Account	$123,778,544

Pro Players Salaries
Charlie McAvoy (1 Way Contract)	$9,500,000 (3)
Mark Stone (1 Way Contract)	$9,500,000 (3)
Pavel Buchnevich (1 Way Contract)	$8,118,641 (2)
Tage Thompson (1 Way Contract)	$7,142,857 (5)
Nazem Kadri (1 Way Contract)	$7,000,000 (3)
Ryan Suter (1 Way Contract)	$6,900,000 (1)
Rasmus Ristolainen (1 Way Contract)	$5,400,000 (2)
Dmitry Kulikov (1 Way Contract)	$4,500,000 (4)
Vincent Trocheck (1 Way Contract)	$4,500,000 (6)
Sam Bennett (1 Way Contract)	$4,425,000 (3)
Alexander Kerfoot (1 Way Contract)	$4,000,000 (1)
Nikita Zadorov (1 Way Contract)	$3,750,000 (6)
Gustav Nyquist (1 Way Contract)	$3,185,000 (3)
Nick Bjugstad (1 Way Contract)	$3,000,000 (3)
Justin Schultz (1 Way Contract)	$2,250,000 (1)
Timothy Liljegren (1 Way Contract)	$1,400,000 (4)
-1 Way Contract Salary Cap :	$250,000
Brandon Duhaime (1 Way Contract)	$1,100,000 (4)
Connor Mackey (1 Way Contract)	$1,000,000 (4)
-1 Way Contract Salary Cap :	$0
Kevin Stenlund (1 Way Contract)	$1,000,000 (4)
Drew O'Connor (1 Way Contract)	$1,000,000 (3)
Logan Thompson (1 Way Contract)	$950,000 (3)
Tomas Suchanek (1 Way Contract)	$925,000 (3)
-1 Way Contract Salary Cap :	$0
Tye Kartye (1 Way Contract)	$925,000 (2)
-1 Way Contract Salary Cap :	$0
Jonatan Berggren (1 Way Contract)	$925,000 (2)
-1 Way Contract Salary Cap :	$0
Adam Ginning (1 Way Contract)	$883,750 (4)
-1 Way Contract Salary Cap :	$0
Cole McWard (1 Way Contract)	$880,000 (2)
-1 Way Contract Salary Cap :	$0
Vladislav Kolyachonok (1 Way Contract)	$789,167 (4)
-1 Way Contract Salary Cap :	$0
Michael Sgarbossa (1 Way Contract)	$775,000 (3)
-1 Way Contract Salary Cap :	$0
Fredrik Karlstrom (1 Way Contract)	$775,000 (3)
-1 Way Contract Salary Cap :	$0
Jonathan Gruden (1 Way Contract)	$775,000 (4)
-1 Way Contract Salary Cap :	$0
Danton Heinen (1 Way Contract)	$775,000 (4)
Jacob MacDonald (1 Way Contract)	$762,500 (1)
-1 Way Contract Salary Cap :	$0
Jaycob Megna (1 Way Contract)	$762,500 (2)
Mark Jankowski (1 Way Contract)	$750,000 (1)
Joey Daccord (1 Way Contract)	$750,000 (3)
Evgeni Dadonov	$700,000 (1)
Total Pro Players	36
Salary Commitment
Year 2035 : $101,774,415
Year 2036 : $93,651,498
Year 2037 : $76,640,357
Year 2038 : $34,480,357
Salary Average Commitment
Year 2035 : $56,207,571
Year 2036 : $44,311,142
Year 2037 : $31,481,251
Year 2038 : $10,004,465
Salary Cap with 1 Way Contract
Year 2035 : $91,208,996
Year 2036 : $76,608,996
Year 2037 : $62,327,856
Year 2038 : $23,017,856

Farm Players Salaries
Brendan Brisson	$92,500 (2)
Adam Ruzicka	$88,000 (1)
Brian Pinho	$77,500 (1)
Scott Reedy	$77,500 (2)
Reilly Walsh	$77,500 (2)
Nick Swaney	$77,500 (2)
Matt Kiersted	$76,250 (2)
Ethen Frank	$75,000 (4)
Jack Beck	$70,625 (3)
Gavin Hain	$70,625 (2)
Joe Vrbetic	$70,000 (2)
Kyle Jackson	$70,000 (3)
Alex Young	$70,000 (2)
Total Farm Players	13
Salary Commitment
Year 2035 : $993,000
Year 2036 : $844,375
Year 2037 : $218,125
Year 2038 : $77,500
Salary Average Commitment
Year 2035 : $951,875
Year 2036 : $811,875
Year 2037 : $215,625
Year 2038 : $75,000

Calgary Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	ScotiaBank Saddledome
Level 1:	7000 - $80 - 6,849 - 97.85%
Level 2:	6000 - $55 - 5,783 - 96.39%
Level 3:	2500 - $35 - 2,439 - 97.54%
Level 4:	4500 - $20 - 4,448 - 98.84%
Luxury :	1500 - $130 - 1,462 - 97.48%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $40 - 1,419 - 70.94%
Farm Level 2:	1000 - $20 - 681 - 68.08%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	20,981 - 97.59%
Average Income per Game	$1,833,313
Year to Date Revenue	$75,165,818
Farm
Home Games Left	0
Average Attendance - %	2,100 - 69.99%
Average Income per Game	$70,371
Year to Date Revenue	$2,885,220
Expense
Pro Players Total Salaries	$102,660,025
Farm Players Total Salaries	$1,685,033
Coaches Total Salaries	$6,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$97,877,268
Farm Year To Date Expenses	$2,018,173
Pro Salary Cap To Date	$88,323,681
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$970,179
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$18,209
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$99,985,026
Estimate Under Maximum Salary Cap of $111,420,851	$11,435,825
Estimate Over Minimum Salary Cap of $61,700,000	$38,285,026
Current Bank Account	$183,514,976
Projected Bank Account	$183,514,976

Pro Players Salaries
Auston Matthews (1 Way Contract)	$11,640,250 (6)
Johnny Gaudreau	$9,750,000 (1)
Adam Fox (1 Way Contract)	$9,500,000 (4)
Dylan Larkin (1 Way Contract)	$8,700,000 (5)
Andrei Svechnikov (1 Way Contract)	$7,750,000 (2)
Sean Couturier (1 Way Contract)	$7,750,000 (3)
Connor Hellebuyck (1 Way Contract)	$6,166,666 (5)
Jonas Brodin (1 Way Contract)	$6,000,000 (3)
J.T Compher	$5,100,000 (5)
Michael Matheson	$4,900,000 (2)
Tyson Barrie (1 Way Contract)	$4,500,000 (3)
Filip Hronek (1 Way Contract)	$4,400,000 (2)
Gustav Forsling (1 Way Contract)	$2,666,667 (6)
Nicolas Hague (1 Way Contract)	$2,294,150 (3)
Alexandre Texier (1 Way Contract)	$1,525,000 (1)
Owen Tippett (1 Way Contract)	$1,500,000 (2)
Rafael Harvey-Pinard (1 Way Contract)	$1,100,000 (2)
Daniil Tarasov (1 Way Contract)	$1,050,000 (2)
Noah Cates	$1,000,000 (1)
Cole Sillinger (1 Way Contract)	$925,000 (2)
Kirill Marchenko (1 Way Contract)	$925,000 (2)
-1 Way Contract Salary Cap :	$0
Collin Graf (1 Way Contract)	$925,000 (3)
-1 Way Contract Salary Cap :	$0
Dawson Mercer (1 Way Contract)	$894,167 (2)
Philipp Kurashev	$873,125 (1)
Calen Addison (1 Way Contract)	$825,000 (1)
-1 Way Contract Salary Cap :	$0
Total Pro Players	25
Salary Commitment
Year 2035 : $102,660,025
Year 2036 : $92,463,317
Year 2037 : $69,019,150
Year 2038 : $50,800,000
Salary Average Commitment
Year 2035 : $24,012,500
Year 2036 : $20,331,250
Year 2037 : $9,193,750
Year 2038 : $4,837,500
Salary Cap with 1 Way Contract
Year 2035 : $99,985,024
Year 2036 : $86,836,903
Year 2037 : $64,317,732
Year 2038 : $43,773,583

Farm Players Salaries
Cooper Black	$95,000 (3)
Nils Lundkvist	$92,500 (1)
Shane Wright	$92,500 (2)
Nicholas Robertson	$88,125 (2)
Matthew Knies	$88,125 (2)
Albert Johansson	$88,125 (2)
Jacob Quillan	$87,500 (3)
Marc Del Gaizo	$85,033 (1)
Domenick Fensore	$83,750 (2)
Danny Zhilkin	$83,750 (3)
Tyce Thompson	$79,375 (1)
Felix Sandstrom	$77,500 (3)
Ivan Prosvetov	$77,500 (1)
Eetu Liukas	$75,000 (3)
Elmer Soderblom	$70,625 (2)
Emilio Pettersen	$70,625 (3)
Devon Levi	$70,000 (2)
Samuel Walker	$70,000 (1)
Ivan Ivan	$70,000 (3)
Miguel Tourigny	$70,000 (2)
Sam Hentges	$70,000 (1)
Jordan Harris	$0 (0)
Total Farm Players	22
Salary Commitment
Year 2035 : $1,685,033
Year 2036 : $1,209,042
Year 2037 : $566,250
Year 2038 : $0
Salary Average Commitment
Year 2035 : $1,529,084
Year 2036 : $1,147,209
Year 2037 : $490,000
Year 2038 : $0

Carolina Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	7000 - $80 - 6,339 - 90.56%
Level 2:	6000 - $59 - 5,678 - 94.64%
Level 3:	2500 - $40 - 2,331 - 93.23%
Level 4:	4500 - $22 - 4,285 - 95.22%
Luxury :	1500 - $147 - 1,409 - 93.91%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $27 - 1,953 - 97.66%
Farm Level 2:	1000 - $15 - 961 - 96.12%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	20,041 - 93.22%
Average Income per Game	$2,099,621
Year to Date Revenue	$86,084,460
Farm
Home Games Left	0
Average Attendance - %	2,914 - 97.15%
Average Income per Game	$67,154
Year to Date Revenue	$2,753,322
Expense
Pro Players Total Salaries	$79,437,500
Farm Players Total Salaries	$1,794,000
Coaches Total Salaries	$7,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$80,678,851
Farm Year To Date Expenses	$2,957,464
Pro Salary Cap To Date	$73,987,544
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$762,835
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$23,283
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$77,762,500
Estimate Under Maximum Salary Cap of $111,420,851	$33,658,351
Estimate Over Minimum Salary Cap of $61,700,000	$16,062,500
Current Bank Account	$270,019,019
Projected Bank Account	$270,019,019

Pro Players Salaries
Oliver Ekman-Larsson (1 Way Contract)	$9,000,000 (2)
Nicklas Backstrom (1 Way Contract)	$8,500,000 (3)
Ondrej Palat (1 Way Contract)	$6,500,000 (5)
John Gibson	$6,400,000 (2)
Sean Monahan (1 Way Contract)	$6,350,000 (2)
Conor Garland (1 Way Contract)	$4,950,000 (3)
Carson Soucy (1 Way Contract)	$3,250,000 (5)
Marcus Foligno (1 Way Contract)	$3,100,000 (2)
Erik Cernak (1 Way Contract)	$2,950,000 (6)
Vladislav Gavrikov (1 Way Contract)	$2,800,000 (3)
Jordan Oesterle (1 Way Contract)	$2,800,000 (2)
Zemgus Girgensons (1 Way Contract)	$2,500,000 (6)
Vladislav Namestnikov (1 Way Contract)	$2,500,000 (3)
Tucker Poolman	$2,500,000 (3)
Oliver Kylington (1 Way Contract)	$2,500,000 (3)
Adam Erne (1 Way Contract)	$2,100,000 (1)
Yegor Sharangovich (1 Way Contract)	$2,000,000 (3)
Ryan Reaves (1 Way Contract)	$1,500,000 (5)
Yegor Chinakhov (1 Way Contract)	$1,000,000 (5)
Kaiden Guhle (1 Way Contract)	$1,000,000 (3)
Pyotr Kochetkov (1 Way Contract)	$925,000 (6)
Brad Lambert	$925,000 (3)
Sebastian Cossa	$925,000 (2)
Andrew Poturalski (Out of Payroll)	$900,000 (1)
Martin Pospisil (1 Way Contract)	$875,000 (5)
-1 Way Contract Salary Cap :	$0
Cooper Marody (1 Way Contract)	$800,000 (2)
-1 Way Contract Salary Cap :	$0
Adam Gaudette	$787,500 (3)
Total Pro Players	27
Salary Commitment
Year 2035 : $80,337,500
Year 2036 : $84,171,250
Year 2037 : $54,716,250
Year 2038 : $22,400,000
Salary Average Commitment
Year 2035 : $39,724,108
Year 2036 : $38,124,108
Year 2037 : $22,256,250
Year 2038 : $14,681,250
Salary Cap with 1 Way Contract
Year 2035 : $78,662,500
Year 2036 : $75,662,500
Year 2037 : $47,087,500
Year 2038 : $18,625,000

Farm Players Salaries
Jonas Rondbjerg	$100,000 (3)
Felix Robert	$100,000 (1)
Xavier Bernard (Out of Payroll)	$97,400 (2)
Reid Schaefer	$92,500 (3)
Marco Kasper	$92,500 (3)
Zach Benson	$92,500 (3)
Nikita Pavlychev	$87,000 (3)
Kim Nousiainen	$86,000 (3)
Lucas Edmonds	$83,750 (3)
Talyn Boyko	$79,375 (2)
Demetrios Koumontzis	$79,375 (2)
Wade Allison	$78,500 (1)
Billy Constantinou	$77,500 (1)
Riley McCourt	$77,500 (1)
Donald Busdeker	$77,500 (2)
Sean Josling	$77,500 (1)
Nick Leivermann	$77,500 (2)
Wyatt Kalynuk	$75,000 (1)
Joseph Cecconi	$75,000 (3)
Zach Sawchenko	$75,000 (2)
Bailey Brkin	$70,000 (2)
Jackson Leppard	$70,000 (2)
Michal Stinil	$70,000 (2)
Total Farm Players	23
Salary Commitment
Year 2035 : $1,891,400
Year 2036 : $1,477,312
Year 2037 : $725,125
Year 2038 : $0
Salary Average Commitment
Year 2035 : $1,726,875
Year 2036 : $1,266,250
Year 2037 : $608,125
Year 2038 : $0

Chicago Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	7000 - $100 - 5,105 - 72.93%
Level 2:	6000 - $60 - 5,501 - 91.68%
Level 3:	2500 - $43 - 2,314 - 92.55%
Level 4:	4500 - $23 - 4,268 - 94.85%
Luxury :	1500 - $160 - 1,377 - 91.83%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $33 - 1,917 - 95.85%
Farm Level 2:	1000 - $15 - 958 - 95.78%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,566 - 86.35%
Average Income per Game	$1,875,411
Year to Date Revenue	$76,891,842
Farm
Home Games Left	0
Average Attendance - %	2,875 - 95.83%
Average Income per Game	$77,627
Year to Date Revenue	$3,182,718
Expense
Pro Players Total Salaries	$77,743,916
Farm Players Total Salaries	$1,525,738
Coaches Total Salaries	$6,750,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$81,640,751
Farm Year To Date Expenses	$2,355,451
Pro Salary Cap To Date	$71,194,417
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$747,714
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$18,964
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$72,933,250
Estimate Under Maximum Salary Cap of $111,420,851	$38,487,601
Estimate Over Minimum Salary Cap of $61,700,000	$11,233,250
Current Bank Account	$187,787,192
Projected Bank Account	$187,787,192

Pro Players Salaries
Elias Pettersson (1 Way Contract)	$11,600,000 (5)
Jacob Trouba (1 Way Contract)	$8,000,000 (2)
TJ Brodie	$6,500,000 (1)
Jaccob Slavin (1 Way Contract)	$5,300,000 (1)
Jake DeBrusk (1 Way Contract)	$4,000,000 (2)
Jake Allen (1 Way Contract)	$3,850,000 (3)
Marcus Johansson (1 Way Contract)	$3,750,000 (1)
Blake Wheeler (1 Way Contract)	$3,500,000 (3)
Mattias Janmark (1 Way Contract)	$3,400,000 (2)
Kasperi Kapanen (1 Way Contract)	$3,200,000 (1)
Kailer Yamamoto (1 Way Contract)	$3,100,000 (3)
Pierre Engvall (1 Way Contract)	$2,250,000 (1)
Mark Pysyk (1 Way Contract)	$2,100,000 (1)
-1 Way Contract Salary Cap :	$950,000
Josh Archibald (1 Way Contract)	$2,000,000 (3)
Tyler Motte (1 Way Contract)	$2,000,000 (5)
Kevin Lankinen	$2,000,000 (1)
Colin Miller (1 Way Contract)	$1,850,000 (2)
Jakub Zboril (1 Way Contract)	$1,137,500 (2)
-1 Way Contract Salary Cap :	$0
Jalen Chatfield	$1,000,000 (1)
Seth Griffith (1 Way Contract)	$950,000 (5)
Vinnie Hinostroza (1 Way Contract)	$950,000 (5)
Lucas Carlsson	$937,000 (1)
Josh Mahura	$925,000 (1)
Keith Petruzzelli	$921,250 (1)
Josh Maniscalco (1 Way Contract)	$853,000 (1)
-1 Way Contract Salary Cap :	$0
Jonathan Aspirot (1 Way Contract)	$845,166 (1)
-1 Way Contract Salary Cap :	$0
Tanner Kaspick (Out of Payroll)	$825,000 (1)
Brett Murray (1 Way Contract)	$825,000 (1)
-1 Way Contract Salary Cap :	$0
Kevin Labanc (1 Way Contract)	$0 (0)
Total Pro Players	29
Salary Commitment
Year 2035 : $78,568,916
Year 2036 : $46,337,500
Year 2037 : $27,950,000
Year 2038 : $15,500,000
Salary Average Commitment
Year 2035 : $35,990,179
Year 2036 : $16,696,429
Year 2037 : $13,025,000
Year 2038 : $4,600,000
Salary Cap with 1 Way Contract
Year 2035 : $73,758,248
Year 2036 : $45,200,000
Year 2037 : $27,950,000
Year 2038 : $15,500,000

Farm Players Salaries
Matthew Highmore	$160,000 (2)
Rasmus Sandin	$105,000 (1)
Mackenzie Entwistle	$100,000 (1)
Ryan Zuhlsdorf	$100,000 (1)
David Gustafsson	$96,938 (1)
Conor Geekie	$92,500 (3)
Ryan McGregor	$88,300 (1)
Matej Blumel (Out of Payroll)	$87,313 (1)
Calle Sjalin	$85,500 (2)
Quinn Olson	$83,750 (2)
Mathieu Cataford	$83,750 (3)
Trevor Kuntar	$83,750 (2)
Michael Milne	$83,750 (3)
Zachary Bouthillier	$77,000 (1)
Greg Meireles	$75,500 (1)
Tanner MacMaster	$70,000 (1)
Chase Perry	$70,000 (2)
Benjamin Tardif	$70,000 (1)
Total Farm Players	18
Salary Commitment
Year 2035 : $1,613,050
Year 2036 : $743,000
Year 2037 : $260,000
Year 2038 : $0
Salary Average Commitment
Year 2035 : $1,357,500
Year 2036 : $635,000
Year 2037 : $271,250
Year 2038 : $0

Colorado Avalanche

Arena Capacity - Ticket Price Attendance - %
Arena Name	Ball Arena
Level 1:	7000 - $100 - 5,523 - 78.91%
Level 2:	6000 - $60 - 5,810 - 96.83%
Level 3:	2500 - $35 - 2,456 - 98.24%
Level 4:	4500 - $20 - 4,443 - 98.72%
Luxury :	1500 - $200 - 1,031 - 68.75%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $35 - 1,909 - 95.43%
Farm Level 2:	1000 - $15 - 956 - 95.56%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	19,263 - 89.60%
Average Income per Game	$1,910,177
Year to Date Revenue	$78,317,268
Farm
Home Games Left	0
Average Attendance - %	2,864 - 95.47%
Average Income per Game	$81,134
Year to Date Revenue	$3,326,485
Expense
Pro Players Total Salaries	$94,344,583
Farm Players Total Salaries	$2,207,083
Coaches Total Salaries	$8,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$99,844,786
Farm Year To Date Expenses	$3,857,776
Pro Salary Cap To Date	$93,294,049
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$895,934
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$35,059
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$93,463,336
Estimate Under Maximum Salary Cap of $111,420,851	$17,957,515
Estimate Over Minimum Salary Cap of $61,700,000	$31,763,336
Current Bank Account	$244,565,528
Projected Bank Account	$244,565,528

Pro Players Salaries
David Pastrnak (1 Way Contract)	$11,250,000 (5)
Cale Makar (1 Way Contract)	$9,000,000 (2)
John Carlson	$8,000,000 (4)
Brock Boeser (1 Way Contract)	$6,650,000 (2)
Cam Fowler	$6,500,000 (5)
Hampus Lindholm (1 Way Contract)	$6,500,000 (4)
Brandon Hagel (1 Way Contract)	$6,500,000 (2)
Teuvo Teravainen (1 Way Contract)	$5,400,000 (2)
Elias Lindholm (1 Way Contract)	$4,850,000 (2)
Jake Oettinger (1 Way Contract)	$4,000,000 (2)
Boone Jenner (1 Way Contract)	$3,750,000 (4)
Scott Mayfield (1 Way Contract)	$3,500,000 (3)
Erik Haula (1 Way Contract)	$3,150,000 (3)
Matt Duchene (1 Way Contract)	$3,000,000 (3)
Ryan Lindgren	$3,000,000 (2)
Jason Dickinson (1 Way Contract)	$2,650,000 (2)
Martin Jones	$2,500,000 (2)
Ridly Greig	$925,000 (2)
Jack Peart (1 Way Contract)	$881,250 (3)
-1 Way Contract Salary Cap :	$0
Philip Tomasino	$863,333 (3)
Simon Benoit	$775,000 (2)
Zachary Emond	$700,000 (1)
Total Pro Players	22
Salary Commitment
Year 2035 : $94,344,583
Year 2036 : $96,506,250
Year 2037 : $47,356,250
Year 2038 : $36,000,000
Salary Average Commitment
Year 2035 : $23,855,358
Year 2036 : $23,155,358
Year 2037 : $9,780,358
Year 2038 : $3,092,858
Salary Cap with 1 Way Contract
Year 2035 : $93,463,333
Year 2036 : $92,763,333
Year 2037 : $46,513,333
Year 2038 : $36,000,000

Farm Players Salaries
Steven Kampfer	$100,000 (1)
Xavier Ouellet	$100,000 (1)
Devin Shore	$100,000 (2)
Mac Guzda	$92,500 (2)
Carson Lambos	$92,500 (3)
Jason Polin	$92,500 (2)
Jake Livingstone	$92,500 (2)
Jacob Perreault	$92,500 (2)
Hunter McKown	$92,500 (2)
Marc McLaughlin	$92,500 (2)
Luke Evangelista	$88,125 (2)
Gabriel Fortier	$88,125 (3)
Samuel Bolduc	$88,125 (1)
Egor Afanasyev	$88,125 (2)
Thomas Bordeleau	$88,125 (2)
Tristen Robins	$88,125 (2)
Emil Andrae	$88,125 (2)
Nolan Foote	$86,333 (3)
Ryder Korczak	$83,750 (3)
Sasha Pastujov	$83,750 (3)
Jack Rathbone	$79,375 (2)
Travis Barron	$77,500 (3)
Ben Gleason	$77,500 (2)
Zach Aston-Reese	$77,500 (2)
Tyler Benson	$77,000 (1)
Total Farm Players	25
Salary Commitment
Year 2035 : $2,207,083
Year 2036 : $1,825,625
Year 2037 : $497,500
Year 2038 : $0
Salary Average Commitment
Year 2035 : $2,073,833
Year 2036 : $1,783,833
Year 2037 : $420,000
Year 2038 : $0

Columbus Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	7000 - $92 - 6,815 - 97.35%
Level 2:	6000 - $57 - 5,934 - 98.90%
Level 3:	2500 - $37 - 2,465 - 98.59%
Level 4:	4500 - $25 - 4,366 - 97.03%
Luxury :	1500 - $164 - 1,468 - 97.87%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $33 - 1,908 - 95.42%
Farm Level 2:	1000 - $15 - 956 - 95.59%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	21,048 - 97.90%
Average Income per Game	$2,095,435
Year to Date Revenue	$85,912,849
Farm
Home Games Left	0
Average Attendance - %	2,864 - 95.47%
Average Income per Game	$77,315
Year to Date Revenue	$3,169,902
Expense
Pro Players Total Salaries	$101,157,500
Farm Players Total Salaries	$2,171,242
Coaches Total Salaries	$9,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$101,408,578
Farm Year To Date Expenses	$5,531,909
Pro Salary Cap To Date	$94,833,553
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$956,763
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$47,260
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$100,007,500
Estimate Under Maximum Salary Cap of $111,420,851	$11,413,351
Estimate Over Minimum Salary Cap of $61,700,000	$38,307,500
Current Bank Account	$173,515,767
Projected Bank Account	$173,515,767

Pro Players Salaries
John Tavares (1 Way Contract)	$11,500,000 (5)
Drew Doughty (1 Way Contract)	$11,000,000 (3)
Jack Eichel (1 Way Contract)	$10,000,000 (2)
Matthew Tkachuk (1 Way Contract)	$9,500,000 (3)
Patrik Laine (1 Way Contract)	$8,900,000 (4)
Tyler Seguin (1 Way Contract)	$7,600,000 (3)
Oliver Bjorkstrand (1 Way Contract)	$5,400,000 (1)
Jeff Petry (1 Way Contract)	$5,000,000 (3)
Artturi Lehkonen (1 Way Contract)	$4,500,000 (4)
John Marino (1 Way Contract)	$4,400,000 (2)
Phillip Danault (1 Way Contract)	$4,250,000 (5)
Anthony Beauvillier (1 Way Contract)	$4,150,000 (1)
Marc Staal (1 Way Contract)	$1,750,000 (1)
Sean Durzi (1 Way Contract)	$1,700,000 (1)
Anders Bjork (1 Way Contract)	$1,600,000 (1)
-1 Way Contract Salary Cap :	$450,000
Michael Rasmussen (1 Way Contract)	$1,550,000 (1)
Derek Ryan (1 Way Contract)	$1,250,000 (2)
Matthew Benning	$1,250,000 (4)
Moritz Seider	$1,000,000 (1)
Jake Neighbours	$925,000 (1)
Frank Vatrano (1 Way Contract)	$900,000 (3)
Thomas Novak	$800,000 (1)
Justin Kapelmaster	$770,000 (1)
Spencer Martin (1 Way Contract)	$762,500 (1)
Sergei Bobrovsky (1 Way Contract)	$700,000 (1)
Total Pro Players	25
Salary Commitment
Year 2035 : $101,157,500
Year 2036 : $79,250,000
Year 2037 : $63,600,000
Year 2038 : $26,850,000
Salary Average Commitment
Year 2035 : $35,966,750
Year 2036 : $25,973,000
Year 2037 : $23,584,250
Year 2038 : $9,584,250
Salary Cap with 1 Way Contract
Year 2035 : $100,007,500
Year 2036 : $80,050,000
Year 2037 : $64,400,000
Year 2038 : $30,400,000

Farm Players Salaries
Shane Bowers	$110,000 (1)
Garrett Pilon	$110,000 (1)
Nolan Stevens	$100,000 (1)
Justin Richards	$100,000 (1)
Mike Robinson	$100,000 (1)
Brady Lyle	$100,000 (1)
Robin Salo	$96,938 (1)
Mitch Reinke	$90,750 (1)
Roni Hirvonen	$88,125 (2)
Collin Adams	$88,000 (1)
Alex Green	$87,313 (1)
Clayton Phillips	$87,313 (1)
Sheldon Rempal	$83,930 (1)
Wyatt Kaiser	$83,750 (1)
Matthew Stienburg	$83,750 (2)
Spencer Watson	$82,500 (1)
Chris Butler	$80,000 (1)
Jayson Megna	$80,000 (1)
Jack Gorniak	$79,375 (1)
Dustin Tokarski	$77,500 (4)
Aaron Luchuk	$77,000 (1)
Evan Vierling	$75,000 (3)
Keegan Iverson	$70,000 (1)
Adam Karashik	$70,000 (1)
Aaron Harstad	$70,000 (1)
Total Farm Players	25
Salary Commitment
Year 2035 : $2,171,243
Year 2036 : $324,375
Year 2037 : $152,500
Year 2038 : $77,500
Salary Average Commitment
Year 2035 : $1,837,500
Year 2036 : $316,875
Year 2037 : $145,000
Year 2038 : $70,000

Dallas Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	America Airlines Center
Level 1:	7000 - $80 - 6,685 - 95.50%
Level 2:	6000 - $55 - 5,655 - 94.25%
Level 3:	2500 - $35 - 2,403 - 96.13%
Level 4:	4500 - $20 - 4,370 - 97.12%
Luxury :	1500 - $130 - 1,440 - 95.99%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $40 - 1,395 - 69.76%
Farm Level 2:	1000 - $20 - 688 - 68.79%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	20,553 - 95.60%
Average Income per Game	$1,794,738
Year to Date Revenue	$73,584,275
Farm
Home Games Left	0
Average Attendance - %	2,083 - 69.44%
Average Income per Game	$69,570
Year to Date Revenue	$2,852,380
Expense
Pro Players Total Salaries	$81,309,859
Farm Players Total Salaries	$1,585,750
Coaches Total Salaries	$4,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$87,198,859
Farm Year To Date Expenses	$4,038,954
Pro Salary Cap To Date	$81,727,236
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$743,838
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$34,048
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$77,773,056
Estimate Under Maximum Salary Cap of $111,420,851	$33,647,795
Estimate Over Minimum Salary Cap of $61,700,000	$16,073,056
Current Bank Account	$131,047,485
Projected Bank Account	$131,047,485

Pro Players Salaries
Mitch Marner (1 Way Contract)	$10,903,000 (3)
Andrei Vasilevskiy (1 Way Contract)	$9,000,000 (5)
Evgeny Kuznetsov	$7,800,000 (4)
Morgan Rielly (1 Way Contract)	$7,500,000 (2)
Anders Lee (1 Way Contract)	$7,000,000 (1)
Jaden Schwartz (1 Way Contract)	$5,500,000 (2)
Andrei Kuzmenko (1 Way Contract)	$5,500,000 (3)
Mikael Granlund (1 Way Contract)	$5,000,000 (2)
Jonas Siegenthaler (1 Way Contract)	$3,400,000 (5)
Colton Sissons	$2,857,143 (4)
Casey Mittelstadt (1 Way Contract)	$2,500,000 (2)
Niko Mikkola (1 Way Contract)	$2,500,000 (4)
Eric Comrie (1 Way Contract)	$1,800,000 (4)
-1 Way Contract Salary Cap :	$650,000
Eric Robinson (1 Way Contract)	$1,600,000 (2)
Brandon Biro (1 Way Contract)	$1,000,000 (2)
Erik Brannstrom (1 Way Contract)	$1,000,000 (5)
Kieffer Bellows	$894,166 (2)
Logan Stankoven	$881,250 (2)
Alex Laferriere	$837,500 (1)
Mitchell Stephens (1 Way Contract)	$811,800 (1)
-1 Way Contract Salary Cap :	$0
Cale Fleury (Out of Payroll)	$800,000 (5)
Andrew Agozzino (1 Way Contract)	$800,000 (1)
-1 Way Contract Salary Cap :	$0
Robert Hagg (1 Way Contract)	$775,000 (3)
-1 Way Contract Salary Cap :	$0
Kale Clague	$750,000 (1)
Henrik Tikkanen	$700,000 (2)
Total Pro Players	25
Salary Commitment
Year 2035 : $82,109,859
Year 2036 : $72,310,559
Year 2037 : $46,735,143
Year 2038 : $29,557,143
Salary Average Commitment
Year 2035 : $36,735,036
Year 2036 : $33,058,250
Year 2037 : $23,428,250
Year 2038 : $6,335,250
Salary Cap with 1 Way Contract
Year 2035 : $78,573,056
Year 2036 : $69,985,560
Year 2037 : $44,410,144
Year 2038 : $28,007,144

Farm Players Salaries
Paul Cotter	$92,500 (1)
Simon Lundmark	$88,125 (2)
Erik Portillo	$83,750 (1)
Jan Bednar	$79,375 (1)
Ryan Ufko	$79,375 (3)
Gannon Laroque	$79,375 (2)
Dean Stewart	$77,000 (1)
Jeremy Davies	$75,000 (1)
Nathan Clurman	$75,000 (2)
Brandon Saigeon	$75,000 (3)
Alex Peters	$75,000 (2)
Victor Mancini	$75,000 (3)
Ethan Samson	$70,625 (2)
Lucas Ciona	$70,625 (2)
Logan Nijhoff	$70,000 (2)
Ryan Tverberg	$70,000 (2)
Adam Johnson	$70,000 (1)
Abbott Girduckis	$70,000 (1)
Nikita Novikov	$70,000 (3)
A.J. White	$70,000 (1)
Adam Gilmour	$70,000 (1)
Total Farm Players	21
Salary Commitment
Year 2035 : $1,585,750
Year 2036 : $898,125
Year 2037 : $299,375
Year 2038 : $0
Salary Average Commitment
Year 2035 : $1,528,125
Year 2036 : $888,750
Year 2037 : $299,375
Year 2038 : $0

Detroit Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	7000 - $70 - 6,856 - 97.94%
Level 2:	6000 - $55 - 5,783 - 96.39%
Level 3:	2500 - $40 - 2,422 - 96.87%
Level 4:	4500 - $25 - 4,352 - 96.72%
Luxury :	1500 - $150 - 1,441 - 96.07%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $25 - 1,979 - 98.93%
Farm Level 2:	1000 - $20 - 684 - 68.44%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	20,854 - 97.00%
Average Income per Game	$1,817,534
Year to Date Revenue	$74,518,906
Farm
Home Games Left	0
Average Attendance - %	2,663 - 88.77%
Average Income per Game	$63,155
Year to Date Revenue	$2,589,350
Expense
Pro Players Total Salaries	$84,975,000
Farm Players Total Salaries	$1,281,375
Coaches Total Salaries	$7,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$96,865,443
Farm Year To Date Expenses	$2,755,631
Pro Salary Cap To Date	$83,663,286
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$812,277
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$19,011
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$80,212,504
Estimate Under Maximum Salary Cap of $111,420,851	$31,208,347
Estimate Over Minimum Salary Cap of $61,700,000	$18,512,504
Current Bank Account	$172,362,065
Projected Bank Account	$172,362,065

Pro Players Salaries
Seth Jones (1 Way Contract)	$9,500,000 (4)
Aaron Ekblad	$7,500,000 (4)
Mathew Barzal (1 Way Contract)	$7,000,000 (6)
Alex DeBrincat (1 Way Contract)	$6,400,000 (5)
Andrew Copp (1 Way Contract)	$5,625,000 (3)
Bo Horvat (1 Way Contract)	$5,500,000 (6)
Tristan Jarry (1 Way Contract)	$5,400,000 (5)
Jamie Oleksiak (1 Way Contract)	$4,600,000 (2)
Spencer Knight (Out of Payroll)	$4,500,000 (5)
-1 Way Contract Salary Cap :	$3,350,000
Brett Pesce (1 Way Contract)	$4,100,000 (2)
Jordan Greenway (1 Way Contract)	$3,000,000 (3)
Jesse Puljujarvi (1 Way Contract)	$3,000,000 (3)
Jordan Staal (1 Way Contract)	$2,900,000 (5)
Zach Whitecloud (1 Way Contract)	$2,750,000 (4)
Karel Vejmelka (1 Way Contract)	$2,725,000 (3)
Alexis Lafreniere	$2,400,000 (4)
Tyson Jost (1 Way Contract)	$2,000,000 (2)
Barrett Hayton (1 Way Contract)	$1,775,000 (2)
Caleb Jones (1 Way Contract)	$1,350,000 (3)
Bowen Byram (1 Way Contract)	$1,000,000 (3)
Brayden Pachal (1 Way Contract)	$925,000 (3)
-1 Way Contract Salary Cap :	$0
Jack Hughes (1 Way Contract)	$925,000 (6)
Connor Dewar (1 Way Contract)	$800,000 (2)
-1 Way Contract Salary Cap :	$0
Brady Keeper (1 Way Contract)	$800,000 (3)
-1 Way Contract Salary Cap :	$0
Akil Thomas (1 Way Contract)	$775,000 (2)
-1 Way Contract Salary Cap :	$0
Haydn Fleury (1 Way Contract)	$762,500 (3)
Jack Studnicka (1 Way Contract)	$762,500 (3)
-1 Way Contract Salary Cap :	$0
Joshua Ho-Sang (1 Way Contract)	$700,000 (2)
-1 Way Contract Salary Cap :	$0
Total Pro Players	28
Salary Commitment
Year 2035 : $89,475,000
Year 2036 : $103,462,500
Year 2037 : $88,637,500
Year 2038 : $68,475,000
Salary Average Commitment
Year 2035 : $28,326,250
Year 2036 : $28,326,250
Year 2037 : $22,793,750
Year 2038 : $14,750,000
Salary Cap with 1 Way Contract
Year 2035 : $83,562,496
Year 2036 : $83,562,496
Year 2037 : $71,087,504
Year 2038 : $53,625,000

Farm Players Salaries
Joe Veleno	$92,500 (3)
Philip Broberg	$90,000 (2)
Ty Dellandrea	$90,000 (2)
Jett Woo	$86,500 (3)
Simon Johansson	$85,500 (2)
Jaydon Dureau	$85,000 (4)
Jaret Anderson-Dolan	$85,000 (3)
Jared McIsaac	$80,000 (2)
Dillon Hamaliuk	$80,000 (3)
Gage Alexander	$75,000 (5)
Judd Caulfield	$75,000 (3)
Nathan Walker	$75,000 (5)
Skyler Brind'Amour	$70,625 (3)
Matthew Rempe	$70,625 (2)
Alex Kannok Leipert	$70,625 (3)
Nico Myatovic	$70,000 (3)
Total Farm Players	16
Salary Commitment
Year 2035 : $1,281,375
Year 2036 : $1,312,125
Year 2037 : $896,000
Year 2038 : $243,500
Salary Average Commitment
Year 2035 : $1,195,625
Year 2036 : $1,195,625
Year 2037 : $799,375
Year 2038 : $233,750

Edmonton Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Place
Level 1:	7000 - $99 - 5,353 - 76.47%
Level 2:	6000 - $49 - 5,745 - 95.76%
Level 3:	2500 - $44 - 2,341 - 93.65%
Level 4:	4500 - $29 - 4,261 - 94.69%
Luxury :	1500 - $184 - 1,091 - 72.73%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $22 - 1,987 - 99.33%
Farm Level 2:	1000 - $13 - 976 - 97.56%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,791 - 87.40%
Average Income per Game	$1,845,750
Year to Date Revenue	$75,675,770
Farm
Home Games Left	0
Average Attendance - %	2,962 - 98.74%
Average Income per Game	$56,389
Year to Date Revenue	$2,311,935
Expense
Pro Players Total Salaries	$83,308,125
Farm Players Total Salaries	$1,910,333
Coaches Total Salaries	$2,400,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$89,696,988
Farm Year To Date Expenses	$2,238,979
Pro Salary Cap To Date	$85,706,100
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$761,680
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$19,253
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$81,488,125
Estimate Under Maximum Salary Cap of $111,420,851	$29,932,726
Estimate Over Minimum Salary Cap of $61,700,000	$19,788,125
Current Bank Account	$273,603,541
Projected Bank Account	$273,603,541

Pro Players Salaries
Esa Lindell (1 Way Contract)	$8,500,000 (4)
Cole Caufield (1 Way Contract)	$7,850,000 (4)
Vince Dunn (1 Way Contract)	$7,350,000 (5)
Justin Faulk (1 Way Contract)	$6,500,000 (4)
Cody Ceci (1 Way Contract)	$6,500,000 (4)
Kevin Fiala (1 Way Contract)	$6,000,000 (3)
Tyler Toffoli (1 Way Contract)	$5,850,000 (1)
Joel Farabee (1 Way Contract)	$5,000,000 (3)
Alex Tuch (1 Way Contract)	$4,750,000 (4)
Adam Lowry (1 Way Contract)	$3,250,000 (2)
Dylan DeMelo (1 Way Contract)	$3,000,000 (6)
Nicolas Roy (1 Way Contract)	$3,000,000 (4)
Mathieu Joseph (1 Way Contract)	$2,950,000 (2)
Alex Lyon (1 Way Contract)	$2,250,000 (4)
Connor Ingram (1 Way Contract)	$1,950,000 (5)
Morgan Geekie (1 Way Contract)	$1,400,000 (3)
Dylan Holloway (1 Way Contract)	$1,000,000 (3)
Morgan Barron (1 Way Contract)	$1,000,000 (3)
Jackson LaCombe (1 Way Contract)	$969,375 (5)
Pavol Regenda (1 Way Contract)	$925,000 (1)
-1 Way Contract Salary Cap :	$0
Matt Coronato	$925,000 (3)
Alex Turcotte (1 Way Contract)	$895,000 (6)
-1 Way Contract Salary Cap :	$0
John St. Ivany	$793,750 (5)
Jesse Ylonen	$700,000 (3)
Total Pro Players	24
Salary Commitment
Year 2035 : $83,308,125
Year 2036 : $79,200,000
Year 2037 : $73,000,000
Year 2038 : $56,025,000
Salary Average Commitment
Year 2035 : $40,070,834
Year 2036 : $38,445,834
Year 2037 : $36,841,369
Year 2038 : $31,491,369
Salary Cap with 1 Way Contract
Year 2035 : $81,488,126
Year 2036 : $75,638,126
Year 2037 : $69,438,126
Year 2038 : $53,413,126

Farm Players Salaries
Mason Shaw	$99,000 (3)
Declan Chisholm	$98,615 (3)
Maxim Cajkovic	$92,125 (1)
Chase Pearson	$91,783 (1)
Olof Lindbom	$88,125 (1)
Jack Finley	$88,125 (3)
Daniel Torgersson	$88,125 (1)
Yan Kuznetsov	$88,125 (2)
Adam Wilsby	$87,313 (3)
Jiri Patera	$85,456 (1)
Liam Foudy	$83,930 (3)
Oskar Pettersson	$83,750 (3)
Cameron Crotty	$83,750 (3)
Antonio Stranges	$79,375 (2)
Xavier Bouchard	$77,688 (1)
Linus Karlsson	$77,500 (2)
Oskar Back	$77,500 (2)
Hugh McGing	$77,500 (4)
Adam Brooks	$76,300 (2)
Artem Guryev	$75,000 (3)
Adam Edstrom	$70,625 (2)
Hunter McDonald	$70,625 (3)
Michael Houser	$70,000 (2)
Total Farm Players	23
Salary Commitment
Year 2035 : $1,910,334
Year 2036 : $1,344,425
Year 2037 : $805,000
Year 2038 : $77,500
Salary Average Commitment
Year 2035 : $1,685,584
Year 2036 : $1,224,334
Year 2037 : $719,667
Year 2038 : $70,000

Florida Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	FLA Live
Level 1:	7000 - $99 - 5,461 - 78.02%
Level 2:	6000 - $60 - 5,728 - 95.47%
Level 3:	2500 - $49 - 1,845 - 73.80%
Level 4:	4500 - $26 - 4,318 - 95.96%
Luxury :	1500 - $178 - 1,152 - 76.83%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $40 - 1,395 - 69.73%
Farm Level 2:	1000 - $15 - 957 - 95.71%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,505 - 86.07%
Average Income per Game	$1,925,332
Year to Date Revenue	$78,938,599
Farm
Home Games Left	0
Average Attendance - %	2,352 - 78.39%
Average Income per Game	$70,140
Year to Date Revenue	$2,875,720
Expense
Pro Players Total Salaries	$89,920,565
Farm Players Total Salaries	$847,938
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$89,617,949
Farm Year To Date Expenses	$2,033,360
Pro Salary Cap To Date	$84,419,353
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$811,791
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,399
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$85,713,063
Estimate Under Maximum Salary Cap of $111,420,851	$25,707,788
Estimate Over Minimum Salary Cap of $61,700,000	$24,013,063
Current Bank Account	$204,636,814
Projected Bank Account	$204,636,814

Pro Players Salaries
Connor McDavid (1 Way Contract)	$12,500,000 (1)
Filip Forsberg (1 Way Contract)	$8,500,000 (5)
Claude Giroux (1 Way Contract)	$7,500,000 (3)
Kyle Connor (1 Way Contract)	$7,142,857 (2)
Jacob Markstrom (1 Way Contract)	$6,000,000 (1)
Adam Pelech	$5,750,000 (1)
Samuel Girard	$5,000,000 (1)
Dylan Strome (1 Way Contract)	$5,000,000 (4)
Travis Sanheim	$4,600,000 (1)
Brandon Carlo (1 Way Contract)	$4,100,000 (3)
Olli Maatta (1 Way Contract)	$4,033,333 (1)
Jack Roslovic (1 Way Contract)	$4,000,000 (1)
Henri Jokiharju	$2,500,000 (1)
Jack Ahcan (1 Way Contract)	$1,200,000 (3)
-1 Way Contract Salary Cap :	$50,000
Jake Christiansen (1 Way Contract)	$1,200,000 (3)
-1 Way Contract Salary Cap :	$50,000
Austin Watson	$1,133,000 (1)
Kyle Capobianco	$1,000,000 (1)
Patrick Khodorenko (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
Olivier Rodrigue	$969,375 (2)
Alex Newhook	$925,000 (1)
Cole Perfetti	$925,000 (1)
Isak Rosen	$925,000 (1)
Jakub Galvas (1 Way Contract)	$907,500 (2)
-1 Way Contract Salary Cap :	$0
Trey Fix-Wolansky	$847,000 (1)
Michael Amadio (1 Way Contract)	$762,500 (1)
Spencer Stastney	$750,000 (1)
Tomas Vomacka	$750,000 (1)
Austin Wagner (1 Way Contract)	$0 (0)
Joel Teasdale (1 Way Contract)	$0 (0)
Total Pro Players	29
Salary Commitment
Year 2035 : $89,920,565
Year 2036 : $36,519,732
Year 2037 : $27,500,000
Year 2038 : $13,500,000
Salary Average Commitment
Year 2035 : $31,618,750
Year 2036 : $17,575,000
Year 2037 : $15,525,000
Year 2038 : $5,925,000
Salary Cap with 1 Way Contract
Year 2035 : $85,713,068
Year 2036 : $33,312,232
Year 2037 : $25,200,000
Year 2038 : $13,500,000

Farm Players Salaries
Pavel Gogolev	$100,000 (1)
Jonah Gadjovich (Out of Payroll)	$94,930 (1)
Tristen Nielsen	$93,500 (1)
Karson Kuhlman	$93,500 (1)
Chaz Reddekopp	$90,000 (2)
Donovan Sebrango	$83,750 (2)
Carson Meyer	$82,500 (1)
Gage Goncalves	$82,000 (2)
Jermaine Loewen	$77,688 (2)
Joona Koppanen	$75,000 (1)
Shane Starrett (Out of Payroll)	$70,000 (4)
Corson Ceulemans	$70,000 (1)
Total Farm Players	12
Salary Commitment
Year 2035 : $1,012,868
Year 2036 : $403,438
Year 2037 : $70,000
Year 2038 : $70,000
Salary Average Commitment
Year 2035 : $876,875
Year 2036 : $381,875
Year 2037 : $70,000
Year 2038 : $70,000

Los Angeles Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Crypto.com Arena
Level 1:	7000 - $75 - 6,581 - 94.02%
Level 2:	6000 - $60 - 5,474 - 91.23%
Level 3:	2500 - $35 - 2,372 - 94.87%
Level 4:	4500 - $20 - 4,344 - 96.53%
Luxury :	1500 - $200 - 968 - 64.51%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $40 - 1,400 - 70.00%
Farm Level 2:	1000 - $15 - 944 - 94.40%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	19,738 - 91.81%
Average Income per Game	$1,766,317
Year to Date Revenue	$72,418,991
Farm
Home Games Left	0
Average Attendance - %	2,344 - 78.13%
Average Income per Game	$70,159
Year to Date Revenue	$2,876,535
Expense
Pro Players Total Salaries	$83,008,334
Farm Players Total Salaries	$1,696,775
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$91,482,041
Farm Year To Date Expenses	$2,618,926
Pro Salary Cap To Date	$85,324,984
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$754,539
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$22,473
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$76,965,000
Estimate Under Maximum Salary Cap of $111,420,851	$34,455,851
Estimate Over Minimum Salary Cap of $61,700,000	$15,265,000
Current Bank Account	$175,086,817
Projected Bank Account	$175,086,817

Pro Players Salaries
Darnell Nurse (1 Way Contract)	$9,250,000 (4)
Pierre-Luc Dubois (1 Way Contract)	$8,500,000 (5)
Colton Parayko (1 Way Contract)	$6,500,000 (4)
Nate Schmidt (1 Way Contract)	$5,950,000 (2)
Jordan Eberle (1 Way Contract)	$5,500,000 (2)
Andrew Mangiapane (1 Way Contract)	$5,300,000 (4)
Marco Scandella (1 Way Contract)	$4,500,000 (1)
Michael Anderson (1 Way Contract)	$4,125,000 (5)
Robby Fabbri (1 Way Contract)	$4,000,000 (3)
David Rittich (1 Way Contract)	$3,000,000 (4)
Max Domi (1 Way Contract)	$3,000,000 (5)
Casey Cizikas (1 Way Contract)	$2,750,000 (1)
Ryan Donato (1 Way Contract)	$2,000,000 (4)
Klim Kostin (1 Way Contract)	$2,000,000 (2)
-1 Way Contract Salary Cap :	$850,000
Trevor van Riemsdyk (1 Way Contract)	$2,000,000 (3)
Daniel Sprong (1 Way Contract)	$2,000,000 (2)
Pheonix Copley (1 Way Contract)	$1,500,000 (3)
Philippe Myers (1 Way Contract)	$1,400,000 (2)
-1 Way Contract Salary Cap :	$250,000
Max Jones (1 Way Contract)	$1,295,000 (5)
Christian Fischer (1 Way Contract)	$1,125,000 (1)
Nick Perbix (1 Way Contract)	$1,125,000 (3)
John Hayden (1 Way Contract)	$1,100,000 (1)
-1 Way Contract Salary Cap :	$0
Chris Wagner (1 Way Contract)	$950,000 (1)
-1 Way Contract Salary Cap :	$0
Sam Steel (1 Way Contract)	$850,000 (2)
Taro Hirose (1 Way Contract)	$850,000 (2)
-1 Way Contract Salary Cap :	$0
Joseph Woll (1 Way Contract)	$843,334 (3)
-1 Way Contract Salary Cap :	$0
Erik Gustafsson (1 Way Contract)	$825,000 (1)
Jonathan Kovacevic	$770,000 (2)
Total Pro Players	28
Salary Commitment
Year 2035 : $83,008,334
Year 2036 : $71,470,000
Year 2037 : $52,150,000
Year 2038 : $43,425,000
Salary Average Commitment
Year 2035 : $30,288,750
Year 2036 : $21,857,500
Year 2037 : $14,262,500
Year 2038 : $9,462,500
Salary Cap with 1 Way Contract
Year 2035 : $76,965,000
Year 2036 : $67,765,000
Year 2037 : $51,595,000
Year 2038 : $42,970,000

Farm Players Salaries
Devante Stephens	$100,000 (3)
Christopher Brown	$100,000 (1)
Stefan LeBlanc	$100,000 (1)
Ivan Lodnia	$92,125 (1)
Curtis Douglas	$87,313 (3)
Austin Osmanski	$84,700 (1)
Patrick Shea	$84,700 (1)
David Cotton	$82,500 (3)
Mikhail Abramov	$81,000 (2)
Otto Koivula	$80,000 (4)
Pontus Holmberg	$77,688 (3)
Maxime Lajoie	$77,500 (2)
Cameron Hughes	$76,500 (2)
Markus Niemelainen	$76,500 (2)
Patrick Guay	$75,000 (2)
Peter DiLiberatore	$70,625 (1)
Xavier Simoneau	$70,625 (3)
Mitchell Hoelscher	$70,000 (3)
Garrett Metcalf	$70,000 (2)
Louis Crevier	$70,000 (2)
Jon Gillies	$70,000 (1)
Total Farm Players	21
Salary Commitment
Year 2035 : $1,696,776
Year 2036 : $1,082,200
Year 2037 : $555,700
Year 2038 : $80,000
Salary Average Commitment
Year 2035 : $1,494,375
Year 2036 : $1,004,375
Year 2037 : $500,000
Year 2038 : $79,375

Minnesota Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	7000 - $80 - 6,661 - 95.15%
Level 2:	6000 - $55 - 5,642 - 94.04%
Level 3:	2500 - $38 - 2,301 - 92.03%
Level 4:	4500 - $27 - 4,219 - 93.75%
Luxury :	1500 - $148 - 1,415 - 94.30%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $32 - 1,891 - 94.57%
Farm Level 2:	1000 - $16 - 945 - 94.51%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	20,237 - 94.13%
Average Income per Game	$1,908,880
Year to Date Revenue	$78,264,061
Farm
Home Games Left	0
Average Attendance - %	2,836 - 94.55%
Average Income per Game	$75,617
Year to Date Revenue	$3,100,314
Expense
Pro Players Total Salaries	$84,136,000
Farm Players Total Salaries	$1,687,938
Coaches Total Salaries	$6,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$89,470,595
Farm Year To Date Expenses	$3,772,250
Pro Salary Cap To Date	$80,417,028
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$791,393
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$30,733
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$80,136,000
Estimate Under Maximum Salary Cap of $111,420,851	$31,284,851
Estimate Over Minimum Salary Cap of $61,700,000	$18,436,000
Current Bank Account	$149,866,721
Projected Bank Account	$149,866,721

Pro Players Salaries
Michael Carcone (1 Way Contract)	$8,000,000 (4)
Jesper Bratt (1 Way Contract)	$7,875,000 (4)
T.J Oshie	$6,300,000 (2)
Jonathan Drouin (1 Way Contract)	$5,500,000 (2)
Yanni Gourde (1 Way Contract)	$5,400,000 (2)
Jared Spurgeon (1 Way Contract)	$5,400,000 (5)
Jesperi Kotkaniemi (1 Way Contract)	$4,820,000 (5)
Filip Chytil (Out of Payroll)	$4,437,500 (4)
-1 Way Contract Salary Cap :	$3,287,500
Shayne Gostisbehere (1 Way Contract)	$4,125,000 (6)
Nino Niederreiter (1 Way Contract)	$4,000,000 (6)
Barclay Goodrow (1 Way Contract)	$3,641,000 (2)
Marc-edouard Vlasic (1 Way Contract)	$3,300,000 (2)
Jan Rutta	$3,000,000 (3)
Alex Stalock (1 Way Contract)	$2,750,000 (2)
-1 Way Contract Salary Cap :	$1,600,000
Kaapo Kakko (1 Way Contract)	$2,100,000 (3)
-1 Way Contract Salary Cap :	$950,000
Pius Suter (1 Way Contract)	$2,000,000 (3)
Nico Sturm (1 Way Contract)	$2,000,000 (4)
Tomas Nosek (1 Way Contract)	$1,800,000 (1)
Jake Evans (1 Way Contract)	$1,700,000 (3)
Nathan Bastian (1 Way Contract)	$1,350,000 (3)
Charlie Lindgren	$1,100,000 (3)
Conor Timmins (1 Way Contract)	$1,100,000 (3)
Mike Hardman	$1,000,000 (5)
Egor Zamula (1 Way Contract)	$1,000,000 (5)
-1 Way Contract Salary Cap :	$0
Nick Blankenburg (1 Way Contract)	$925,000 (5)
Uvis Balinskis (1 Way Contract)	$925,000 (3)
Calvin Pickard	$850,000 (2)
Guillaume Brisebois (1 Way Contract)	$775,000 (2)
Jaroslav Halak	$700,000 (3)
Tobias Bjornfot (1 Way Contract)	$700,000 (3)
-1 Way Contract Salary Cap :	$0
Total Pro Players	30
Salary Commitment
Year 2035 : $88,573,500
Year 2036 : $88,998,500
Year 2037 : $60,482,500
Year 2038 : $45,607,500
Salary Average Commitment
Year 2035 : $46,475,000
Year 2036 : $44,675,000
Year 2037 : $29,775,000
Year 2038 : $20,037,500
Salary Cap with 1 Way Contract
Year 2035 : $83,423,496
Year 2036 : $81,623,496
Year 2037 : $54,257,500
Year 2038 : $41,432,500

Farm Players Salaries
Keaton Middleton	$100,000 (3)
Kristian Reichel	$100,000 (3)
Mathieu Olivier	$100,000 (3)
Jake Leschyshyn	$100,000 (3)
Austin Strand	$100,000 (3)
David Jiricek	$92,500 (3)
Brandt Clarke	$92,500 (3)
David Farrance	$92,125 (1)
Greg McKegg	$90,000 (1)
Matthew Poitras	$88,125 (3)
Justin Bailey	$88,000 (1)
Evan Cormier	$88,000 (3)
Daylan Kuefler	$84,000 (3)
Clark Bishop	$82,500 (3)
Carter Savoie	$79,375 (1)
Josh Lopina	$79,375 (2)
Denis Smirnov	$77,688 (1)
Casey Fitzgerald	$77,500 (5)
Lucas Johansen	$76,250 (2)
Total Farm Players	19
Salary Commitment
Year 2035 : $1,687,938
Year 2036 : $1,294,375
Year 2037 : $1,131,125
Year 2038 : $85,250
Salary Average Commitment
Year 2035 : $1,494,458
Year 2036 : $1,119,458
Year 2037 : $947,583
Year 2038 : $65,000

Montreal Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Center
Level 1:	7000 - $77 - 6,867 - 98.10%
Level 2:	6000 - $54 - 5,770 - 96.17%
Level 3:	2500 - $36 - 2,442 - 97.67%
Level 4:	4500 - $23 - 4,373 - 97.18%
Luxury :	1500 - $151 - 1,446 - 96.37%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $40 - 1,423 - 71.17%
Farm Level 2:	1000 - $20 - 689 - 68.86%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	20,897 - 97.20%
Average Income per Game	$1,858,183
Year to Date Revenue	$76,185,515
Farm
Home Games Left	0
Average Attendance - %	2,112 - 70.40%
Average Income per Game	$70,707
Year to Date Revenue	$2,899,000
Expense
Pro Players Total Salaries	$78,790,187
Farm Players Total Salaries	$1,796,325
Coaches Total Salaries	$11,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$85,042,732
Farm Year To Date Expenses	$6,713,960
Pro Salary Cap To Date	$77,273,046
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$757,055
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$56,636
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$77,640,187
Estimate Under Maximum Salary Cap of $111,420,851	$33,780,664
Estimate Over Minimum Salary Cap of $61,700,000	$15,940,187
Current Bank Account	$209,936,277
Projected Bank Account	$209,936,277

Pro Players Salaries
Mikko Rantanen	$9,250,000 (3)
Brayden Point (1 Way Contract)	$9,000,000 (4)
Dougie Hamilton (1 Way Contract)	$9,000,000 (2)
Miro Heiskanen	$8,450,000 (2)
Travis Konecny	$5,500,000 (3)
Brady Skjei (1 Way Contract)	$5,250,000 (1)
Robert Thomas (1 Way Contract)	$5,000,000 (4)
Jared McCann (1 Way Contract)	$4,250,000 (4)
Evan Rodrigues (1 Way Contract)	$3,750,000 (2)
MacKenzie Weegar (1 Way Contract)	$3,250,000 (1)
Luke Kunin (1 Way Contract)	$2,750,000 (1)
Adam Boqvist (1 Way Contract)	$2,600,000 (3)
Cam York (1 Way Contract)	$1,600,000 (3)
Rasmus Asplund (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$350,000
Eeli Tolvanen (1 Way Contract)	$1,450,000 (1)
Fabian Zetterlund (1 Way Contract)	$1,000,000 (1)
Anton Lundell (1 Way Contract)	$1,000,000 (1)
Thomas Harley	$925,000 (1)
Matias Maccelli (1 Way Contract)	$873,125 (1)
Cole Koepke	$854,562 (1)
Justus Annunen	$837,500 (1)
Dustin Wolf	$700,000 (1)
Total Pro Players	22
Salary Commitment
Year 2035 : $78,790,187
Year 2036 : $58,400,000
Year 2037 : $37,200,000
Year 2038 : $18,250,000
Salary Average Commitment
Year 2035 : $20,431,250
Year 2036 : $11,212,500
Year 2037 : $5,612,500
Year 2038 : $2,687,500
Salary Cap with 1 Way Contract
Year 2035 : $77,640,187
Year 2036 : $58,400,000
Year 2037 : $37,200,000
Year 2038 : $18,250,000

Farm Players Salaries
Isac Lundestrom	$180,000 (2)
Samuel Blais	$150,000 (1)
Dylan Gambrell	$110,000 (1)
Alexander Alexeyev	$100,000 (1)
Nikita Okhotyuk	$100,000 (1)
Vasili Podkolzin	$100,000 (1)
Trevor Zegras	$92,500 (1)
Will Reilly	$84,700 (1)
Hugo Alnefelt	$83,750 (1)
Daniil Misyul	$83,750 (1)
Caedan Bankier	$83,750 (2)
Dmitry Kuzmin	$83,750 (2)
Joel Hofer	$79,375 (1)
Bogdan Trineyev	$79,375 (2)
Antti Saarela	$79,375 (1)
Christian Krygier	$77,000 (1)
Brett Stapley	$77,000 (1)
Aidan McDonough	$77,000 (1)
David Spacek	$75,000 (2)
Michael Kesselring	$0 (0)
Total Farm Players	20
Salary Commitment
Year 2035 : $1,796,325
Year 2036 : $501,875
Year 2037 : $0
Year 2038 : $0
Salary Average Commitment
Year 2035 : $1,426,875
Year 2036 : $414,375
Year 2037 : $0
Year 2038 : $0

Nashville Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	7000 - $75 - 6,666 - 95.23%
Level 2:	6000 - $40 - 5,897 - 98.28%
Level 3:	2500 - $28 - 2,456 - 98.24%
Level 4:	4500 - $17 - 4,446 - 98.79%
Luxury :	1500 - $113 - 1,457 - 97.14%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $65 - 879 - 43.95%
Farm Level 2:	1000 - $30 - 455 - 45.48%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	20,921 - 97.31%
Average Income per Game	$1,556,746
Year to Date Revenue	$63,826,606
Farm
Home Games Left	0
Average Attendance - %	1,334 - 44.46%
Average Income per Game	$70,784
Year to Date Revenue	$2,902,145
Expense
Pro Players Total Salaries	$83,513,333
Farm Players Total Salaries	$1,483,125
Coaches Total Salaries	$6,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$84,393,525
Farm Year To Date Expenses	$1,852,164
Pro Salary Cap To Date	$68,938,724
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$799,226
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,526
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$72,137,504
Estimate Under Maximum Salary Cap of $111,420,851	$39,283,347
Estimate Over Minimum Salary Cap of $61,700,000	$10,437,504
Current Bank Account	$253,254,888
Projected Bank Account	$253,254,888

Pro Players Salaries
Philipp Grubauer (1 Way Contract)	$5,900,000 (2)
-1 Way Contract Salary Cap :	$4,750,000
Cam Atkinson (1 Way Contract)	$5,875,000 (1)
Brenden Dillon (1 Way Contract)	$5,800,000 (5)
Jack Campbell (1 Way Contract)	$5,000,000 (4)
Patrik Koch	$5,000,000 (1)
Ilya Mikheyev (1 Way Contract)	$4,750,000 (4)
Matt Roy (1 Way Contract)	$4,600,000 (5)
Michael Bunting (1 Way Contract)	$4,500,000 (5)
Oskar Sundqvist (1 Way Contract)	$4,000,000 (4)
Scott Laughton (1 Way Contract)	$4,000,000 (2)
Noah Dobson (1 Way Contract)	$4,000,000 (4)
Miles Wood (1 Way Contract)	$3,200,000 (1)
Samuel Montembeault	$3,150,000 (5)
Trent Frederic (1 Way Contract)	$2,300,000 (4)
Victor Mete (1 Way Contract)	$2,000,000 (2)
-1 Way Contract Salary Cap :	$850,000
Blake Lizotte (1 Way Contract)	$1,650,000 (5)
Connor Clifton (1 Way Contract)	$1,500,000 (1)
Joshua Dunne (1 Way Contract)	$1,125,000 (4)
-1 Way Contract Salary Cap :	$0
Logan Stanley (1 Way Contract)	$1,000,000 (4)
Scott Wedgewood (1 Way Contract)	$1,000,000 (3)
Brett Leason (1 Way Contract)	$1,000,000 (3)
-1 Way Contract Salary Cap :	$0
Joey Anderson (1 Way Contract)	$1,000,000 (5)
Morgan Frost (1 Way Contract)	$925,000 (3)
Waltteri Merela (1 Way Contract)	$925,000 (3)
-1 Way Contract Salary Cap :	$0
John Beecher (1 Way Contract)	$925,000 (3)
-1 Way Contract Salary Cap :	$0
Kyle MacLean (1 Way Contract)	$925,000 (3)
-1 Way Contract Salary Cap :	$0
Robert Bortuzzo (1 Way Contract)	$875,000 (1)
Peyton Krebs (1 Way Contract)	$863,333 (2)
-1 Way Contract Salary Cap :	$0
Denis Gurianov (1 Way Contract)	$850,000 (2)
-1 Way Contract Salary Cap :	$0
Dylan Coghlan (1 Way Contract)	$850,000 (2)
-1 Way Contract Salary Cap :	$0
Riley Tufte (1 Way Contract)	$850,000 (3)
-1 Way Contract Salary Cap :	$0
Pierre-Olivier Joseph (1 Way Contract)	$825,000 (2)
Daniil Miromanov	$825,000 (2)
Brandon Gignac (1 Way Contract)	$762,500 (2)
-1 Way Contract Salary Cap :	$0
Justin Brazeau (1 Way Contract)	$762,500 (3)
Total Pro Players	35
Salary Commitment
Year 2035 : $83,513,333
Year 2036 : $67,038,333
Year 2037 : $51,250,000
Year 2038 : $42,775,000
Salary Average Commitment
Year 2035 : $46,165,500
Year 2036 : $42,324,250
Year 2037 : $30,055,500
Year 2038 : $23,555,500
Salary Cap with 1 Way Contract
Year 2035 : $72,137,500
Year 2036 : $55,687,500
Year 2037 : $44,437,500
Year 2038 : $41,750,000

Farm Players Salaries
Jack McBain	$160,000 (2)
Carl Grundstrom	$140,000 (2)
Keeghan Howdeshell	$100,000 (1)
Alexander Holtz	$92,500 (2)
Tyson Foerster	$92,500 (2)
Helge Grans	$88,125 (2)
Ryan O'Rourke	$88,125 (2)
Tyler Kleven	$88,125 (2)
William Wallinder	$88,125 (2)
Will Cuylle	$88,125 (2)
Anthony Angello	$77,500 (3)
Max Martin	$76,250 (1)
Samuel Asselin	$76,250 (1)
Brycen Martin	$76,250 (1)
Chase Lang	$76,250 (1)
Aaron Dell	$75,000 (1)
Total Farm Players	16
Salary Commitment
Year 2035 : $1,483,125
Year 2036 : $1,003,125
Year 2037 : $77,500
Year 2038 : $0
Salary Average Commitment
Year 2035 : $1,210,625
Year 2036 : $790,625
Year 2037 : $70,000
Year 2038 : $0

New Jersey Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	7000 - $90 - 6,568 - 93.83%
Level 2:	6000 - $58 - 5,631 - 93.84%
Level 3:	2500 - $35 - 2,405 - 96.19%
Level 4:	4500 - $20 - 4,368 - 97.06%
Luxury :	1500 - $180 - 1,108 - 73.85%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $35 - 1,904 - 95.21%
Farm Level 2:	1000 - $15 - 967 - 96.71%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	20,079 - 93.39%
Average Income per Game	$1,920,090
Year to Date Revenue	$78,723,710
Farm
Home Games Left	0
Average Attendance - %	2,871 - 95.71%
Average Income per Game	$81,154
Year to Date Revenue	$3,327,315
Expense
Pro Players Total Salaries	$95,018,333
Farm Players Total Salaries	$655,625
Coaches Total Salaries	$6,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$88,929,663
Farm Year To Date Expenses	$2,353,003
Pro Salary Cap To Date	$71,102,237
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$893,021
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,964
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$76,975,000
Estimate Under Maximum Salary Cap of $111,420,851	$34,445,851
Estimate Over Minimum Salary Cap of $61,700,000	$15,275,000
Current Bank Account	$254,237,778
Projected Bank Account	$254,237,778

Pro Players Salaries
Zach Werenski	$9,600,000 (3)
Reilly Smith (1 Way Contract)	$9,000,000 (4)
Brendan Gallagher (1 Way Contract)	$6,500,000 (2)
Anthony Mantha (1 Way Contract)	$5,700,000 (2)
Elvis Merzlikins	$5,400,000 (2)
Dmitry Orlov (1 Way Contract)	$4,750,000 (5)
Brandon Saad (1 Way Contract)	$4,500,000 (2)
Matt Grzelcyk (1 Way Contract)	$4,500,000 (3)
Tyler Myers (1 Way Contract)	$4,000,000 (4)
Dominik Kubalik (1 Way Contract)	$3,750,000 (2)
Calle Jarnkrok (1 Way Contract)	$3,500,000 (5)
Radek Faksa (1 Way Contract)	$3,250,000 (3)
Martin Fehervary (1 Way Contract)	$2,675,000 (5)
Alexander Barabanov (1 Way Contract)	$2,000,000 (5)
Juuso Valimaki (1 Way Contract)	$1,600,000 (5)
Brett Howden (1 Way Contract)	$1,500,000 (3)
Samuel Ersson (1 Way Contract)	$1,450,000 (5)
-1 Way Contract Salary Cap :	$300,000
Petr Mrazek (1 Way Contract)	$1,350,000 (4)
Nils Hoglander (1 Way Contract)	$1,100,000 (3)
-1 Way Contract Salary Cap :	$0
Louis Domingue (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
Marcus Bjork (1 Way Contract)	$1,000,000 (3)
-1 Way Contract Salary Cap :	$0
Cole Guttman (1 Way Contract)	$950,000 (3)
-1 Way Contract Salary Cap :	$0
Braden Schneider (1 Way Contract)	$925,000 (2)
-1 Way Contract Salary Cap :	$0
Samuel Laberge (1 Way Contract)	$925,000 (3)
-1 Way Contract Salary Cap :	$0
Mason McTavish (1 Way Contract)	$925,000 (3)
-1 Way Contract Salary Cap :	$0
Lucas Condotta (1 Way Contract)	$925,000 (3)
-1 Way Contract Salary Cap :	$0
Nils aman (1 Way Contract)	$883,750 (4)
-1 Way Contract Salary Cap :	$0
Matt Kessel (1 Way Contract)	$883,750 (5)
-1 Way Contract Salary Cap :	$0
Jayden Struble (1 Way Contract)	$881,250 (3)
-1 Way Contract Salary Cap :	$0
Mason Lohrei (1 Way Contract)	$881,250 (3)
-1 Way Contract Salary Cap :	$0
Tyler Tucker (1 Way Contract)	$875,000 (3)
-1 Way Contract Salary Cap :	$0
Angus Crookshank (1 Way Contract)	$838,333 (3)
-1 Way Contract Salary Cap :	$0
Leevi Merilainen (1 Way Contract)	$837,500 (3)
-1 Way Contract Salary Cap :	$0
Zac Jones (1 Way Contract)	$812,500 (3)
-1 Way Contract Salary Cap :	$0
Michael Eyssimont	$800,000 (3)
Cole Smith (1 Way Contract)	$775,000 (4)
Radim Zohorna (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Samuel Fagemo (1 Way Contract)	$775,000 (3)
-1 Way Contract Salary Cap :	$0
Hunter Shepard	$775,000 (3)
Ryan Poehling (1 Way Contract)	$750,000 (4)
Ryan Johnson (1 Way Contract)	$700,000 (3)
-1 Way Contract Salary Cap :	$0
Total Pro Players	41
Salary Commitment
Year 2035 : $95,018,333
Year 2036 : $95,227,917
Year 2037 : $68,452,917
Year 2038 : $35,308,750
Salary Average Commitment
Year 2035 : $54,924,941
Year 2036 : $53,224,941
Year 2037 : $49,507,083
Year 2038 : $29,875,000
Salary Cap with 1 Way Contract
Year 2035 : $76,975,000
Year 2036 : $76,975,000
Year 2037 : $51,125,000
Year 2038 : $30,700,000

Farm Players Salaries
Simon Nemec	$92,500 (2)
Adam Fantilli	$92,500 (3)
Ruslan Iskhakov	$88,125 (1)
John Farinacci	$83,750 (3)
Oskar Steen	$80,000 (1)
Nick Abruzzese	$77,500 (3)
Patrick Moynihan	$70,625 (2)
Ryan Hofer	$70,625 (3)
Total Farm Players	8
Salary Commitment
Year 2035 : $655,625
Year 2036 : $494,750
Year 2037 : $331,625
Year 2038 : $0
Salary Average Commitment
Year 2035 : $624,375
Year 2036 : $466,250
Year 2037 : $303,125
Year 2038 : $0

New York Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	UBS Arena
Level 1:	7000 - $85 - 6,653 - 95.05%
Level 2:	6000 - $52 - 5,852 - 97.54%
Level 3:	2500 - $34 - 2,439 - 97.55%
Level 4:	4500 - $18 - 4,468 - 99.29%
Luxury :	1500 - $165 - 1,432 - 95.46%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $35 - 1,857 - 92.87%
Farm Level 2:	1000 - $15 - 957 - 95.71%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	20,844 - 96.95%
Average Income per Game	$1,891,494
Year to Date Revenue	$77,551,270
Farm
Home Games Left	0
Average Attendance - %	2,814 - 93.81%
Average Income per Game	$79,363
Year to Date Revenue	$3,253,885
Expense
Pro Players Total Salaries	$84,095,000
Farm Players Total Salaries	$1,551,825
Coaches Total Salaries	$8,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$89,634,840
Farm Year To Date Expenses	$3,641,536
Pro Salary Cap To Date	$82,472,061
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$804,420
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$29,599
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$81,556,672
Estimate Under Maximum Salary Cap of $111,420,851	$29,864,179
Estimate Over Minimum Salary Cap of $61,700,000	$19,856,672
Current Bank Account	$182,959,319
Projected Bank Account	$182,959,319

Pro Players Salaries
Sebastian Aho	$8,500,000 (2)
Ryan O'Reilly	$7,500,000 (2)
Ryan McDonagh (1 Way Contract)	$6,750,000 (2)
Sam Reinhart (1 Way Contract)	$6,500,000 (2)
Mattias Ekholm (1 Way Contract)	$6,250,000 (2)
Brad Marchand	$6,125,000 (2)
Marc-Andre Fleury (1 Way Contract)	$6,000,000 (3)
William Karlsson	$5,900,000 (4)
Ville Husso	$4,750,000 (4)
Carter Verhaeghe (1 Way Contract)	$4,166,667 (2)
Derek Forbort (1 Way Contract)	$3,000,000 (2)
Sean Walker (1 Way Contract)	$2,650,000 (2)
Jake Bean	$2,300,000 (2)
Jimmy Vesey (1 Way Contract)	$1,900,000 (3)
Travis Boyd (1 Way Contract)	$1,800,000 (2)
Anthony Deangelo (1 Way Contract)	$1,750,000 (2)
Eetu Luostarinen (1 Way Contract)	$1,500,000 (2)
Grant Hutton (Out of Payroll)	$1,000,000 (4)
-1 Way Contract Salary Cap :	$0
Cameron Gaunce	$1,000,000 (1)
Taylor Gauthier (1 Way Contract)	$925,000 (2)
-1 Way Contract Salary Cap :	$0
Simon Holmstrom	$865,000 (2)
Ty Smith (1 Way Contract)	$863,333 (3)
-1 Way Contract Salary Cap :	$0
Julien Gauthier (1 Way Contract)	$800,000 (1)
Brett Seney	$775,000 (2)
Phillip Di Giuseppe (1 Way Contract)	$775,000 (3)
Drake Caggiula (1 Way Contract)	$750,000 (1)
-1 Way Contract Salary Cap :	$0
Total Pro Players	26
Salary Commitment
Year 2035 : $85,095,000
Year 2036 : $81,356,667
Year 2037 : $20,000,000
Year 2038 : $11,650,000
Salary Average Commitment
Year 2035 : $33,397,322
Year 2036 : $30,772,322
Year 2037 : $17,493,750
Year 2038 : $7,968,750
Salary Cap with 1 Way Contract
Year 2035 : $81,556,664
Year 2036 : $79,756,664
Year 2037 : $19,325,000
Year 2038 : $10,650,000

Farm Players Salaries
Robbie Payne	$100,000 (1)
Yaroslav Askarov	$92,500 (2)
Zachary Bolduc	$92,500 (2)
Fabian Lysell	$92,500 (3)
Noel Gunler	$88,125 (3)
Etienne Morin	$88,125 (3)
Vladislav Firstov	$88,125 (2)
Filip Cederqvist	$85,000 (2)
Maxim Groshev	$83,750 (2)
Ty Smilanic	$83,750 (2)
Case McCarthy	$79,375 (2)
Zachary Uens	$79,325 (3)
Logan Brown	$77,500 (2)
Riley Duran	$70,625 (2)
Dustyn McFaul	$70,625 (2)
Parker Gahagen	$70,000 (2)
Alexander Pashin	$70,000 (2)
Michael Karow	$70,000 (2)
Evan Polei	$70,000 (2)
Total Farm Players	19
Salary Commitment
Year 2035 : $1,551,825
Year 2036 : $1,471,084
Year 2037 : $354,667
Year 2038 : $0
Salary Average Commitment
Year 2035 : $1,564,325
Year 2036 : $1,464,325
Year 2037 : $348,075
Year 2038 : $0

New York Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	7000 - $90 - 6,795 - 97.07%
Level 2:	6000 - $60 - 5,769 - 96.14%
Level 3:	2500 - $50 - 1,859 - 74.35%
Level 4:	4500 - $20 - 4,463 - 99.18%
Luxury :	1500 - $170 - 1,442 - 96.12%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $35 - 1,972 - 98.59%
Farm Level 2:	1000 - $15 - 986 - 98.56%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	20,327 - 94.54%
Average Income per Game	$2,063,572
Year to Date Revenue	$84,606,448
Farm
Home Games Left	0
Average Attendance - %	2,957 - 98.58%
Average Income per Game	$83,796
Year to Date Revenue	$3,435,640
Expense
Pro Players Total Salaries	$90,294,917
Farm Players Total Salaries	$1,473,208
Coaches Total Salaries	$11,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$95,444,754
Farm Year To Date Expenses	$2,675,678
Pro Salary Cap To Date	$80,783,648
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$859,776
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$20,610
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$81,666,672
Estimate Under Maximum Salary Cap of $111,420,851	$29,754,179
Estimate Over Minimum Salary Cap of $61,700,000	$19,966,672
Current Bank Account	$279,550,612
Projected Bank Account	$279,550,612

Pro Players Salaries
Alex Pietrangelo (1 Way Contract)	$8,800,000 (4)
Anze Kopitar (1 Way Contract)	$7,750,000 (4)
Mark Scheifele (1 Way Contract)	$6,125,000 (6)
Jake Guentzel (1 Way Contract)	$6,000,000 (4)
Nikolaj Ehlers (1 Way Contract)	$6,000,000 (3)
Tom Wilson (1 Way Contract)	$5,166,667 (6)
Jason Robertson (1 Way Contract)	$5,000,000 (3)
Mikhail Sergachev (1 Way Contract)	$4,800,000 (6)
Ben Chiarot (1 Way Contract)	$4,750,000 (3)
Adrian Kempe (1 Way Contract)	$4,500,000 (3)
Trevor Moore (1 Way Contract)	$4,200,000 (4)
Ilya Sorokin (1 Way Contract)	$4,000,000 (2)
Brandon Montour (1 Way Contract)	$3,500,000 (1)
Mario Ferraro	$3,250,000 (4)
Andrew Peeke	$2,750,000 (4)
Logan O'Connor (1 Way Contract)	$1,050,000 (4)
Zac Dalpe (1 Way Contract)	$1,010,000 (4)
-1 Way Contract Salary Cap :	$0
Milan Lucic (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
Byron Froese (1 Way Contract)	$950,000 (1)
-1 Way Contract Salary Cap :	$0
Trevor Carrick (1 Way Contract)	$925,000 (4)
-1 Way Contract Salary Cap :	$0
Clay Stevenson (1 Way Contract)	$900,000 (2)
Brad Hunt (1 Way Contract)	$900,000 (3)
-1 Way Contract Salary Cap :	$0
Lukas Cormier (1 Way Contract)	$837,500 (3)
-1 Way Contract Salary Cap :	$0
Austin Czarnik (1 Way Contract)	$812,000 (2)
-1 Way Contract Salary Cap :	$0
Jonathan Toews (1 Way Contract)	$800,000 (1)
Nick Bonino (1 Way Contract)	$800,000 (1)
Henry Thrun (1 Way Contract)	$793,750 (3)
-1 Way Contract Salary Cap :	$0
Axel Jonsson Fjallby (1 Way Contract)	$775,000 (4)
Justin Danforth (1 Way Contract)	$750,000 (3)
Juuso Parssinen (1 Way Contract)	$700,000 (4)
-1 Way Contract Salary Cap :	$0
Mason Morelli (1 Way Contract)	$700,000 (3)
-1 Way Contract Salary Cap :	$0
Total Pro Players	31
Salary Commitment
Year 2035 : $90,294,917
Year 2036 : $91,091,000
Year 2037 : $85,379,000
Year 2038 : $60,985,000
Salary Average Commitment
Year 2035 : $26,110,000
Year 2036 : $21,860,000
Year 2037 : $19,422,500
Year 2038 : $9,978,750
Salary Cap with 1 Way Contract
Year 2035 : $81,666,664
Year 2036 : $76,566,664
Year 2037 : $71,666,664
Year 2038 : $50,666,668

Farm Players Salaries
Louie Belpedio	$100,000 (2)
Mitchell Chaffee	$100,000 (2)
Luke Hughes	$92,500 (2)
Lukas Reichel	$92,500 (2)
Akira Schmid	$85,083 (2)
Dylan Peterson	$83,750 (2)
Jack Thompson	$83,750 (2)
Stanislav Svozil	$83,750 (3)
Adam Beckman	$83,750 (2)
Gerald Mayhew	$80,000 (1)
Jack Dugan	$77,500 (2)
Luka Burzan	$77,500 (1)
Ken Appleby	$76,250 (2)
Roland McKeown	$76,250 (2)
Nikolai Kovalenko	$70,625 (1)
Ondrej Pavel	$70,000 (2)
Pierrick Dube	$70,000 (2)
Maxim Tsyplakov	$70,000 (2)
Total Farm Players	18
Salary Commitment
Year 2035 : $1,473,208
Year 2036 : $1,250,883
Year 2037 : $83,750
Year 2038 : $0
Salary Average Commitment
Year 2035 : $1,344,375
Year 2036 : $1,123,750
Year 2037 : $70,000
Year 2038 : $0

Ottawa Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Center
Level 1:	7000 - $85 - 6,803 - 97.18%
Level 2:	6000 - $60 - 5,721 - 95.35%
Level 3:	2500 - $44 - 2,401 - 96.02%
Level 4:	4500 - $27 - 4,340 - 96.44%
Luxury :	1500 - $225 - 907 - 60.46%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $35 - 1,938 - 96.88%
Farm Level 2:	1000 - $15 - 965 - 96.50%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	20,171 - 93.82%
Average Income per Game	$2,009,033
Year to Date Revenue	$82,370,334
Farm
Home Games Left	0
Average Attendance - %	2,902 - 96.75%
Average Income per Game	$82,288
Year to Date Revenue	$3,373,790
Expense
Pro Players Total Salaries	$74,926,875
Farm Players Total Salaries	$1,638,475
Coaches Total Salaries	$5,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$72,259,531
Farm Year To Date Expenses	$3,614,931
Pro Salary Cap To Date	$67,677,376
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$691,311
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$30,321
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$72,126,875
Estimate Under Maximum Salary Cap of $111,420,851	$39,293,976
Estimate Over Minimum Salary Cap of $61,700,000	$10,426,875
Current Bank Account	$247,690,325
Projected Bank Account	$247,690,325

Pro Players Salaries
Jordan Kyrou	$8,125,000 (5)
Nico Hischier (1 Way Contract)	$7,250,000 (5)
David Perron (1 Way Contract)	$6,000,000 (2)
Andrew Cogliano (1 Way Contract)	$4,600,000 (5)
Lars Eller (1 Way Contract)	$4,150,000 (2)
Alex Goligoski (1 Way Contract)	$4,000,000 (5)
Joel Edmundson (1 Way Contract)	$4,000,000 (5)
David Kampf (1 Way Contract)	$4,000,000 (5)
Zach Bogosian (1 Way Contract)	$4,000,000 (5)
K'Andre Miller (1 Way Contract)	$3,820,000 (3)
Jeremy Swayman (1 Way Contract)	$3,475,000 (2)
Max Pacioretty (1 Way Contract)	$3,000,000 (3)
Chad Ruhwedel (1 Way Contract)	$3,000,000 (4)
Jordan Martinook (1 Way Contract)	$2,500,000 (4)
Daniel Vladar	$2,200,000 (4)
Corey Perry (1 Way Contract)	$1,750,000 (2)
Colin White (1 Way Contract)	$1,500,000 (6)
Brendan Lemieux (1 Way Contract)	$1,350,000 (3)
Filip Zadina (1 Way Contract)	$1,100,000 (3)
-1 Way Contract Salary Cap :	$0
Alex Vlasic (1 Way Contract)	$969,375 (5)
Dysin Mayo (1 Way Contract)	$950,000 (4)
-1 Way Contract Salary Cap :	$0
Ben Meyers (1 Way Contract)	$925,000 (3)
Dennis Cholowski	$762,500 (4)
Chris Tierney (1 Way Contract)	$750,000 (1)
-1 Way Contract Salary Cap :	$0
Givani Smith	$750,000 (5)
Total Pro Players	25
Salary Commitment
Year 2035 : $74,926,875
Year 2036 : $79,407,500
Year 2037 : $64,032,500
Year 2038 : $54,537,500
Salary Average Commitment
Year 2035 : $61,931,250
Year 2036 : $61,231,250
Year 2037 : $45,856,250
Year 2038 : $36,831,250
Salary Cap with 1 Way Contract
Year 2035 : $72,126,880
Year 2036 : $72,126,876
Year 2037 : $56,751,876
Year 2038 : $47,656,876

Farm Players Salaries
Joel Hanley	$150,000 (1)
Dylan McIlrath	$110,000 (3)
David Reinbacher	$92,500 (3)
Hunter Drew	$90,000 (3)
Max Comtois	$85,250 (3)
Jeffrey Viel	$85,250 (1)
Dawson Barteaux	$84,700 (3)
Peter Abbandonato	$84,700 (1)
Carsen Twarynski	$83,750 (1)
Nicholas Caamano	$82,500 (1)
Emil Lilleberg	$79,375 (2)
Dennis Hildeby	$79,375 (2)
Florian Xhekaj	$79,375 (3)
Gustav Olofsson	$77,500 (4)
Olle Lycksell	$77,500 (3)
Glenn Gawdin	$76,200 (3)
Aaron Ness	$75,500 (1)
Marian Studenic	$75,000 (3)
Jake Kielly	$70,000 (3)
Total Farm Players	19
Salary Commitment
Year 2035 : $1,638,475
Year 2036 : $1,025,625
Year 2037 : $866,875
Year 2038 : $77,500
Salary Average Commitment
Year 2035 : $1,378,658
Year 2036 : $928,658
Year 2037 : $774,325
Year 2038 : $65,000

Philadelphia Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo
Level 1:	7000 - $150 - 3,643 - 52.04%
Level 2:	6000 - $110 - 2,775 - 46.26%
Level 3:	2500 - $100 - 1,000 - 40.00%
Level 4:	4500 - $90 - 1,800 - 40.00%
Luxury :	1500 - $200 - 1,042 - 69.49%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $50 - 1,136 - 56.81%
Farm Level 2:	1000 - $30 - 459 - 45.92%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	10,261 - 47.72%
Average Income per Game	$1,970,072
Year to Date Revenue	$80,772,957
Farm
Home Games Left	0
Average Attendance - %	1,595 - 53.18%
Average Income per Game	$70,588
Year to Date Revenue	$2,894,120
Expense
Pro Players Total Salaries	$94,567,500
Farm Players Total Salaries	$1,667,250
Coaches Total Salaries	$6,925,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$97,823,288
Farm Year To Date Expenses	$2,532,801
Pro Salary Cap To Date	$88,237,567
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$897,924
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$21,602
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$91,092,504
Estimate Under Maximum Salary Cap of $111,420,851	$20,328,347
Estimate Over Minimum Salary Cap of $61,700,000	$29,392,504
Current Bank Account	$143,914,060
Projected Bank Account	$143,914,060

Pro Players Salaries
Kevin Hayes (1 Way Contract)	$8,900,000 (4)
Troy Terry (1 Way Contract)	$7,000,000 (5)
Damon Severson (1 Way Contract)	$6,500,000 (5)
Josh Bailey (1 Way Contract)	$6,200,000 (1)
Calvin De Haan (1 Way Contract)	$6,100,000 (5)
Nick Schmaltz (1 Way Contract)	$5,850,000 (5)
Andre Burakovsky (1 Way Contract)	$5,500,000 (4)
Travis Hamonic (1 Way Contract)	$5,200,000 (2)
Alec Martinez (1 Way Contract)	$5,125,000 (2)
Jean-Gabriel Pageau (1 Way Contract)	$5,000,000 (3)
Mason Marchment (1 Way Contract)	$4,500,000 (4)
Christian Dvorak (1 Way Contract)	$4,450,000 (2)
Kyle Palmieri (1 Way Contract)	$3,600,000 (2)
Chris Driedger (1 Way Contract)	$3,500,000 (2)
-1 Way Contract Salary Cap :	$2,350,000
Warren Foegele (1 Way Contract)	$2,400,000 (3)
Laurent Brossoit (1 Way Contract)	$2,325,000 (2)
Sonny Milano (1 Way Contract)	$1,900,000 (3)
Nicolas Aube-Kubel (1 Way Contract)	$1,225,000 (2)
Parker Wotherspoon	$1,190,000 (1)
Connor Bedard	$925,000 (3)
Cayden Primeau	$890,000 (4)
Ukko-Pekka Luukkonen (1 Way Contract)	$837,500 (6)
Ryan Lomberg (1 Way Contract)	$800,000 (4)
-1 Way Contract Salary Cap :	$0
Travis Dermott (1 Way Contract)	$800,000 (2)
Aliaksei Protas	$800,000 (3)
Mark Friedman (1 Way Contract)	$775,000 (2)
-1 Way Contract Salary Cap :	$0
Lane Pederson (1 Way Contract)	$775,000 (4)
Ryan Carpenter (1 Way Contract)	$750,000 (2)
Joe Hicketts (1 Way Contract)	$750,000 (1)
-1 Way Contract Salary Cap :	$0
Total Pro Players	29
Salary Commitment
Year 2035 : $94,567,500
Year 2036 : $86,290,000
Year 2037 : $58,540,000
Year 2038 : $47,515,000
Salary Average Commitment
Year 2035 : $47,593,750
Year 2036 : $45,543,750
Year 2037 : $27,887,500
Year 2038 : $22,100,000
Salary Cap with 1 Way Contract
Year 2035 : $91,092,504
Year 2036 : $83,702,504
Year 2037 : $57,877,500
Year 2038 : $46,852,500

Farm Players Salaries
Evan Fitzpatrick	$100,000 (1)
Dillon Heatherington	$97,500 (1)
Danila Klimovich	$88,125 (2)
Lassi Thomson	$86,500 (2)
Jeremie Poirier	$83,750 (2)
Dmitri Samorukov	$83,750 (2)
Martin Chromiak	$82,000 (4)
Liam O'Brien	$80,000 (3)
Lukas Svejkovsky	$79,375 (5)
Nathan Smith	$77,500 (2)
Matthew Phillips	$77,500 (5)
Ryan Jones	$75,000 (1)
Bokondji Imama	$75,000 (1)
Brogan Rafferty	$75,000 (1)
J.D. Greenway	$75,000 (1)
Austin Rueschhoff	$75,000 (2)
Matthew Cairns	$75,000 (1)
Ryan Mast	$70,625 (2)
Kevin Wall	$70,625 (1)
Hudson Elynuik	$70,000 (1)
Brandon Bussi	$70,000 (3)
Total Farm Players	21
Salary Commitment
Year 2035 : $1,667,250
Year 2036 : $960,667
Year 2037 : $395,417
Year 2038 : $245,417
Salary Average Commitment
Year 2035 : $1,564,625
Year 2036 : $888,375
Year 2037 : $365,000
Year 2038 : $225,000

Pittsburgh Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	PPG Paints Arena
Level 1:	7000 - $85 - 6,874 - 98.20%
Level 2:	6000 - $69 - 4,494 - 74.89%
Level 3:	2500 - $52 - 1,776 - 71.06%
Level 4:	4500 - $40 - 2,727 - 60.59%
Luxury :	1500 - $140 - 1,467 - 97.82%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $35 - 1,930 - 96.50%
Farm Level 2:	1000 - $20 - 693 - 69.26%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,338 - 80.64%
Average Income per Game	$1,938,790
Year to Date Revenue	$79,490,397
Farm
Home Games Left	0
Average Attendance - %	2,623 - 87.42%
Average Income per Game	$81,403
Year to Date Revenue	$3,337,540
Expense
Pro Players Total Salaries	$90,901,250
Farm Players Total Salaries	$1,800,975
Coaches Total Salaries	$7,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$93,076,778
Farm Year To Date Expenses	$2,773,866
Pro Salary Cap To Date	$87,152,180
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$842,868
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$23,341
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$89,201,248
Estimate Under Maximum Salary Cap of $111,420,851	$22,219,603
Estimate Over Minimum Salary Cap of $61,700,000	$27,501,248
Current Bank Account	$274,118,200
Projected Bank Account	$274,118,200

Pro Players Salaries
Nathan MacKinnon (1 Way Contract)	$12,600,000 (5)
Nikita Kucherov (1 Way Contract)	$9,500,000 (5)
Sidney Crosby (1 Way Contract)	$8,700,000 (3)
Leon Draisaitl (1 Way Contract)	$8,500,000 (5)
Brady Tkachuk (1 Way Contract)	$8,200,000 (3)
Joshua Morrissey (1 Way Contract)	$6,250,000 (5)
Juuse Saros (1 Way Contract)	$5,000,000 (2)
David Savard (1 Way Contract)	$3,500,000 (4)
Joe Pavelski (1 Way Contract)	$3,500,000 (2)
Roope Hintz (1 Way Contract)	$3,150,000 (6)
Martin Necas (1 Way Contract)	$3,000,000 (3)
Ian Cole (1 Way Contract)	$3,000,000 (2)
Alexander Romanov (1 Way Contract)	$2,500,000 (4)
Bobby McMann (1 Way Contract)	$1,500,000 (4)
Nic Dowd (1 Way Contract)	$1,300,000 (3)
Seth Jarvis	$1,100,000 (3)
Joonas Korpisalo (1 Way Contract)	$1,100,000 (6)
Jordan Spence (1 Way Contract)	$1,000,000 (5)
-1 Way Contract Salary Cap :	$0
James van Riemsdyk (1 Way Contract)	$1,000,000 (3)
Jake Sanderson (1 Way Contract)	$925,000 (2)
Wyatt Johnston	$925,000 (4)
Brock Faber	$881,250 (2)
Pavel Dorofeyev (Out of Payroll)	$837,500 (2)
-1 Way Contract Salary Cap :	$0
Mark Giordano (1 Way Contract)	$800,000 (4)
Jack Johnson (1 Way Contract)	$775,000 (3)
Connor Brown (1 Way Contract)	$775,000 (3)
Cal Clutterbuck (1 Way Contract)	$720,000 (4)
Troy Grosenick (1 Way Contract)	$700,000 (2)
-1 Way Contract Salary Cap :	$0
Total Pro Players	28
Salary Commitment
Year 2035 : $91,738,750
Year 2036 : $99,026,250
Year 2037 : $84,195,000
Year 2038 : $59,220,000
Salary Average Commitment
Year 2035 : $53,362,858
Year 2036 : $53,362,858
Year 2037 : $37,725,358
Year 2038 : $21,244,108
Salary Cap with 1 Way Contract
Year 2035 : $89,201,248
Year 2036 : $89,201,248
Year 2037 : $75,895,000
Year 2038 : $51,045,000

Farm Players Salaries
Roby Jarventie	$95,000 (5)
Marco Rossi	$92,500 (4)
Mackie Samoskevich (Out of Payroll)	$92,500 (4)
Leo Carlsson	$92,500 (3)
Logan Cooley	$92,500 (2)
Kevin Korchinski	$92,500 (3)
Justin Barron	$92,500 (2)
Chaz Lucius	$92,500 (6)
Emil Heineman	$88,125 (4)
Brendan Gaunce	$87,800 (2)
Hardy Haman Aktell	$87,500 (2)
Jakob Pelletier	$87,500 (4)
John Ludvig	$83,750 (2)
Lukas Dostal	$81,300 (5)
Joshua Roy	$75,000 (3)
Ben Harpur	$70,000 (2)
Jet Greaves	$70,000 (4)
Walker Duehr	$70,000 (2)
Noah Philp	$70,000 (2)
Adam Klapka	$70,000 (4)
Nikolas Matinpalo	$70,000 (3)
John Muse	$70,000 (2)
Alex Petrovic	$70,000 (4)
Total Farm Players	23
Salary Commitment
Year 2035 : $1,893,475
Year 2036 : $1,886,350
Year 2037 : $1,162,300
Year 2038 : $832,300
Salary Average Commitment
Year 2035 : $1,865,800
Year 2036 : $1,865,800
Year 2037 : $1,159,250
Year 2038 : $829,250

San Jose Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	7000 - $150 - 3,478 - 49.69%
Level 2:	6000 - $100 - 2,969 - 49.49%
Level 3:	2500 - $45 - 2,294 - 91.75%
Level 4:	4500 - $40 - 2,580 - 57.34%
Luxury :	1500 - $150 - 1,429 - 95.24%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $35 - 1,881 - 94.07%
Farm Level 2:	1000 - $15 - 945 - 94.47%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	12,750 - 59.30%
Average Income per Game	$1,846,730
Year to Date Revenue	$75,715,929
Farm
Home Games Left	0
Average Attendance - %	2,826 - 94.20%
Average Income per Game	$80,016
Year to Date Revenue	$3,280,670
Expense
Pro Players Total Salaries	$77,087,500
Farm Players Total Salaries	$2,233,575
Coaches Total Salaries	$6,900,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$81,941,654
Farm Year To Date Expenses	$3,047,056
Pro Salary Cap To Date	$71,926,914
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$741,853
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$26,113
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$73,637,500
Estimate Under Maximum Salary Cap of $111,420,851	$37,783,351
Estimate Over Minimum Salary Cap of $61,700,000	$11,937,500
Current Bank Account	$216,798,782
Projected Bank Account	$216,798,782

Pro Players Salaries
Quinn Hughes (1 Way Contract)	$7,850,000 (2)
Matthew Boldy	$7,000,000 (4)
Neal Pionk (1 Way Contract)	$5,850,000 (5)
Igor Shesterkin (1 Way Contract)	$5,700,000 (2)
Jakob Chychrun (1 Way Contract)	$5,600,000 (5)
Jakub Vrana (1 Way Contract)	$5,250,000 (2)
Josh Manson (1 Way Contract)	$4,000,000 (3)
Ross Colton (1 Way Contract)	$4,000,000 (4)
Gabriel Vilardi (1 Way Contract)	$3,437,500 (3)
Kirby Dach (1 Way Contract)	$3,300,000 (4)
Lucas Raymond (1 Way Contract)	$3,000,000 (2)
Dillon Dube (1 Way Contract)	$2,300,000 (1)
-1 Way Contract Salary Cap :	$1,150,000
Ben Hutton (1 Way Contract)	$2,100,000 (2)
Conor Sheary (1 Way Contract)	$2,000,000 (2)
-1 Way Contract Salary Cap :	$850,000
Connor McMichael (1 Way Contract)	$2,000,000 (2)
Dylan Samberg	$1,500,000 (3)
Alex Nedeljkovic (1 Way Contract)	$1,500,000 (2)
Nikolai Knyzhov (1 Way Contract)	$1,400,000 (3)
-1 Way Contract Salary Cap :	$250,000
Keegan Kolesar (1 Way Contract)	$1,400,000 (2)
Nick Cousins (1 Way Contract)	$1,100,000 (1)
Taylor Raddysh (1 Way Contract)	$1,100,000 (1)
Curtis Lazar (1 Way Contract)	$1,000,000 (1)
Nico Daws	$1,000,000 (3)
Owen Power	$925,000 (1)
William Eklund	$925,000 (1)
Juraj Slafkovsky	$925,000 (3)
Pavel Mintyukov	$925,000 (3)
Total Pro Players	27
Salary Commitment
Year 2035 : $77,087,500
Year 2036 : $70,137,500
Year 2037 : $39,337,500
Year 2038 : $26,150,000
Salary Average Commitment
Year 2035 : $30,180,833
Year 2036 : $25,355,833
Year 2037 : $17,037,083
Year 2038 : $4,550,000
Salary Cap with 1 Way Contract
Year 2035 : $73,637,500
Year 2036 : $67,437,500
Year 2037 : $37,787,500
Year 2038 : $25,750,000

Farm Players Salaries
Cal Petersen	$500,000 (3)
Alex Barre-Boulet	$130,000 (1)
Ville Heinola	$120,000 (3)
Spencer Smallman	$110,000 (1)
Michael DiPietro	$110,000 (3)
Matthew Strome	$110,000 (1)
Gianni Fairbrother	$100,000 (5)
Erik Kallgren	$100,000 (3)
Tyler Madden	$97,500 (1)
Ozzy Wiesblatt	$92,500 (1)
Jacob Peterson	$92,500 (1)
Michael Brodzinski	$90,750 (1)
Mason Primeau	$90,000 (2)
Jonny Tychonick	$88,125 (1)
Aatu Raty	$88,125 (1)
Jacob Ingham	$84,700 (1)
Luke Prokop	$83,750 (2)
Connor Corcoran	$75,000 (2)
Santeri Hatakka	$70,625 (1)
Blake Hillman (Out of Payroll)	$70,000 (1)
Nathan Noel	$0 (0)
Josiah Slavin	$0 (0)
Total Farm Players	22
Salary Commitment
Year 2035 : $2,303,575
Year 2036 : $1,178,750
Year 2037 : $930,000
Year 2038 : $100,000
Salary Average Commitment
Year 2035 : $1,500,000
Year 2036 : $578,750
Year 2037 : $350,000
Year 2038 : $70,000

St. Louis Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Enterprise Arena
Level 1:	7000 - $85 - 6,824 - 97.48%
Level 2:	6000 - $60 - 5,699 - 94.99%
Level 3:	2500 - $44 - 2,370 - 94.79%
Level 4:	4500 - $27 - 4,318 - 95.96%
Luxury :	1500 - $225 - 912 - 60.79%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $35 - 1,886 - 94.31%
Farm Level 2:	1000 - $15 - 961 - 96.12%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	20,123 - 93.59%
Average Income per Game	$2,008,499
Year to Date Revenue	$82,348,470
Farm
Home Games Left	0
Average Attendance - %	2,847 - 94.91%
Average Income per Game	$80,433
Year to Date Revenue	$3,297,735
Expense
Pro Players Total Salaries	$85,040,357
Farm Players Total Salaries	$1,449,382
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$86,611,022
Farm Year To Date Expenses	$2,652,275
Pro Salary Cap To Date	$85,580,244
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$768,217
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$20,412
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$85,040,357
Estimate Under Maximum Salary Cap of $111,420,851	$26,380,494
Estimate Over Minimum Salary Cap of $61,700,000	$23,340,357
Current Bank Account	$311,812,669
Projected Bank Account	$311,812,669

Pro Players Salaries
Artemi Panarin (1 Way Contract)	$11,642,860 (2)
Patrick Kane (1 Way Contract)	$10,500,000 (2)
Mika Zibanejad (1 Way Contract)	$8,500,000 (4)
Kris Letang (1 Way Contract)	$8,000,000 (1)
Chris Kreider (1 Way Contract)	$6,500,000 (1)
Christopher Tanev	$4,500,000 (1)
Radko Gudas (1 Way Contract)	$4,000,000 (2)
Alex Iafallo (1 Way Contract)	$4,000,000 (1)
Troy Stecher (Out of Payroll)	$3,700,000 (3)
Antti Raanta (1 Way Contract)	$3,600,000 (4)
Alexandar Georgiev (1 Way Contract)	$3,400,000 (1)
Joel Armia (1 Way Contract)	$3,400,000 (2)
Nicholas Paul	$3,150,000 (5)
Kurtis MacDermid	$3,000,000 (3)
Jesper Fast (1 Way Contract)	$2,400,000 (2)
Mason Appleton (1 Way Contract)	$2,160,000 (2)
Emil Bemstrom (1 Way Contract)	$925,000 (2)
Scott Perunovich (1 Way Contract)	$925,000 (1)
Jiri Kulich	$925,000 (2)
Shane Pinto (1 Way Contract)	$925,000 (2)
Tristan Luneau	$881,250 (2)
Gavin Brindley	$881,250 (3)
Dakota Joshua	$825,000 (1)
Total Pro Players	23
Salary Commitment
Year 2035 : $88,740,357
Year 2036 : $60,590,357
Year 2037 : $22,831,250
Year 2038 : $15,250,000
Salary Average Commitment
Year 2035 : $42,787,500
Year 2036 : $30,987,500
Year 2037 : $15,256,250
Year 2038 : $7,675,000
Salary Cap with 1 Way Contract
Year 2035 : $88,740,357
Year 2036 : $60,590,357
Year 2037 : $22,831,250
Year 2038 : $15,250,000

Farm Players Salaries
Zack MacEwen	$110,000 (1)
Chase Priskie	$101,750 (1)
Ben Jones (Out of Payroll)	$93,170 (1)
Mathias Laferriere	$93,170 (1)
David Goyette	$88,125 (2)
Noel Hoefenmayer	$87,313 (2)
Austin Lotz	$84,700 (1)
Tyler Angle	$84,700 (1)
Phillip Kemp	$77,500 (2)
Ilya Solovyov	$77,000 (1)
Cole Krygier	$77,000 (1)
Matthew Maggio	$75,000 (2)
Remi Poirier	$70,625 (1)
Nikita Nesterenko	$70,625 (1)
Connor McClennon	$70,625 (2)
Emmitt Finnie	$70,625 (3)
Rory Kerins	$70,625 (1)
Alexis Gendron	$70,000 (2)
Niko Huuhtanen	$70,000 (3)
Filip Engaras	$0 (0)
Logan Flodell	$0 (0)
Total Farm Players	21
Salary Commitment
Year 2035 : $1,542,553
Year 2036 : $609,188
Year 2037 : $140,625
Year 2038 : $0
Salary Average Commitment
Year 2035 : $1,332,500
Year 2036 : $560,625
Year 2037 : $140,625
Year 2038 : $0

Tampa Bay Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	7000 - $85 - 6,778 - 96.83%
Level 2:	6000 - $60 - 5,809 - 96.81%
Level 3:	2500 - $44 - 2,394 - 95.76%
Level 4:	4500 - $27 - 4,353 - 96.73%
Luxury :	1500 - $225 - 925 - 61.64%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $35 - 1,907 - 95.35%
Farm Level 2:	1000 - $15 - 969 - 96.87%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	20,258 - 94.23%
Average Income per Game	$2,019,793
Year to Date Revenue	$82,811,508
Farm
Home Games Left	0
Average Attendance - %	2,876 - 95.85%
Average Income per Game	$81,272
Year to Date Revenue	$3,332,160
Expense
Pro Players Total Salaries	$105,691,667
Farm Players Total Salaries	$405,542
Coaches Total Salaries	$6,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$107,534,849
Farm Year To Date Expenses	$2,509,966
Pro Salary Cap To Date	$88,213,103
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$979,390
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$20,046
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$88,525,000
Estimate Under Maximum Salary Cap of $111,420,851	$22,895,851
Estimate Over Minimum Salary Cap of $61,700,000	$26,825,000
Current Bank Account	$251,901,320
Projected Bank Account	$251,901,320

Pro Players Salaries
Erik Karlsson (1 Way Contract)	$11,500,000 (3)
Alex Ovechkin (1 Way Contract)	$10,500,000 (3)
Brock Nelson (1 Way Contract)	$7,000,000 (3)
Jason Zucker (1 Way Contract)	$6,500,000 (1)
Ryan Pulock (1 Way Contract)	$6,150,000 (4)
Jordan Binnington	$6,000,000 (2)
Adam Larsson (1 Way Contract)	$5,250,000 (2)
Charlie Coyle (1 Way Contract)	$5,000,000 (3)
Blake Coleman (1 Way Contract)	$4,050,000 (5)
J.J. Moser (1 Way Contract)	$3,750,000 (4)
Ilya Lyubushkin (1 Way Contract)	$2,750,000 (1)
Brock McGinn (1 Way Contract)	$2,750,000 (2)
-1 Way Contract Salary Cap :	$1,600,000
Stefan Noesen (1 Way Contract)	$2,600,000 (4)
Cody Glass (1 Way Contract)	$2,500,000 (3)
Noel Acciari (1 Way Contract)	$2,000,000 (2)
Jacob Bryson (1 Way Contract)	$1,850,000 (3)
Rasmus Kupari (1 Way Contract)	$1,850,000 (2)
-1 Way Contract Salary Cap :	$700,000
Matthew Nieto (1 Way Contract)	$1,775,000 (3)
Anthony Stolarz (1 Way Contract)	$1,100,000 (2)
Mike Reilly (1 Way Contract)	$1,000,000 (3)
Andreas Johnsson (1 Way Contract)	$1,000,000 (2)
-1 Way Contract Salary Cap :	$0
Nick Cicek (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
James Hamblin (1 Way Contract)	$925,000 (4)
-1 Way Contract Salary Cap :	$0
Milos Kelemen (1 Way Contract)	$925,000 (2)
-1 Way Contract Salary Cap :	$0
Dylan Guenther	$925,000 (2)
Arber Xhekaj (1 Way Contract)	$925,000 (5)
-1 Way Contract Salary Cap :	$0
Alex Steeves (1 Way Contract)	$925,000 (2)
-1 Way Contract Salary Cap :	$0
Nikita Tolopilo (1 Way Contract)	$925,000 (3)
-1 Way Contract Salary Cap :	$0
Arthur Kaliyev (1 Way Contract)	$894,167 (2)
-1 Way Contract Salary Cap :	$0
Egor Sokolov (1 Way Contract)	$881,250 (3)
-1 Way Contract Salary Cap :	$0
Bobby Brink (1 Way Contract)	$881,250 (5)
-1 Way Contract Salary Cap :	$0
Michael Hutchinson (1 Way Contract)	$865,000 (2)
-1 Way Contract Salary Cap :	$0
Mark Kastelic (1 Way Contract)	$835,000 (3)
-1 Way Contract Salary Cap :	$0
Kyle Clifford (1 Way Contract)	$830,000 (1)
-1 Way Contract Salary Cap :	$0
Sebastian Aho	$825,000 (2)
Andreas Englund (1 Way Contract)	$815,000 (3)
Jonny Brodzinski (1 Way Contract)	$810,000 (4)
Jacob Bernard-Docker (1 Way Contract)	$805,000 (3)
-1 Way Contract Salary Cap :	$0
Ryan Murray (Out of Payroll)	$800,000 (1)
-1 Way Contract Salary Cap :	$0
Craig Smith (1 Way Contract)	$800,000 (3)
Jonas Johansson (1 Way Contract)	$775,000 (3)
-1 Way Contract Salary Cap :	$0
Dryden Hunt (1 Way Contract)	$775,000 (3)
-1 Way Contract Salary Cap :	$0
Jesper Boqvist (1 Way Contract)	$775,000 (3)
Gage Quinney (1 Way Contract)	$700,000 (3)
-1 Way Contract Salary Cap :	$0
Total Pro Players	44
Salary Commitment
Year 2035 : $106,491,667
Year 2036 : $96,686,667
Year 2037 : $71,377,500
Year 2038 : $21,762,500
Salary Average Commitment
Year 2035 : $68,785,466
Year 2036 : $62,194,466
Year 2037 : $45,993,750
Year 2038 : $11,706,250
Salary Cap with 1 Way Contract
Year 2035 : $88,525,000
Year 2036 : $79,275,000
Year 2037 : $60,875,000
Year 2038 : $17,360,000

Farm Players Salaries
Jimmy Schuldt	$93,500 (1)
Vincent Iorio	$88,125 (5)
Kaedan Korczak	$78,917 (2)
Wyatte Wylie	$75,000 (2)
Ronan Seeley	$70,000 (2)
Total Farm Players	5
Salary Commitment
Year 2035 : $405,542
Year 2036 : $312,417
Year 2037 : $81,417
Year 2038 : $81,417
Salary Average Commitment
Year 2035 : $373,125
Year 2036 : $303,125
Year 2037 : $88,125
Year 2038 : $88,125

Toronto Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centre
Level 1:	7000 - $89 - 6,652 - 95.03%
Level 2:	6000 - $57 - 5,622 - 93.70%
Level 3:	2500 - $42 - 2,335 - 93.38%
Level 4:	4500 - $25 - 4,207 - 93.49%
Luxury :	1500 - $133 - 1,433 - 95.54%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $22 - 1,973 - 98.65%
Farm Level 2:	1000 - $17 - 941 - 94.05%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	20,249 - 94.18%
Average Income per Game	$1,946,434
Year to Date Revenue	$79,803,790
Farm
Home Games Left	0
Average Attendance - %	2,914 - 97.12%
Average Income per Game	$59,395
Year to Date Revenue	$2,435,200
Expense
Pro Players Total Salaries	$77,863,000
Farm Players Total Salaries	$1,808,322
Coaches Total Salaries	$6,575,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$83,326,923
Farm Year To Date Expenses	$2,294,367
Pro Salary Cap To Date	$75,290,380
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$748,777
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$19,861
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$73,875,000
Estimate Under Maximum Salary Cap of $111,420,851	$37,545,851
Estimate Over Minimum Salary Cap of $61,700,000	$12,175,000
Current Bank Account	$123,198,799
Projected Bank Account	$123,198,799

Pro Players Salaries
Clayton Keller (1 Way Contract)	$7,150,000 (5)
Ivan Provorov (1 Way Contract)	$7,000,000 (3)
Darcy Kuemper (1 Way Contract)	$6,500,000 (2)
Matt Murray (1 Way Contract)	$5,750,000 (3)
-1 Way Contract Salary Cap :	$4,600,000
Josh Anderson (1 Way Contract)	$5,500,000 (2)
Ivan Barbashev (1 Way Contract)	$5,000,000 (5)
Victor Olofsson (1 Way Contract)	$4,750,000 (1)
Alexander Wennberg (1 Way Contract)	$4,500,000 (5)
Andreas Athanasiou (1 Way Contract)	$4,250,000 (2)
Erik Gudbranson (1 Way Contract)	$4,000,000 (4)
Mackenzie Blackwood (1 Way Contract)	$2,800,000 (3)
Artem Zub	$2,500,000 (1)
Jake Middleton	$2,450,000 (2)
Jamie Drysdale (1 Way Contract)	$2,300,000 (3)
Ethan Bear (1 Way Contract)	$2,000,000 (2)
Riley Stillman (1 Way Contract)	$1,500,000 (3)
-1 Way Contract Salary Cap :	$350,000
Sam Lafferty (1 Way Contract)	$1,150,000 (2)
Michael Pezzetta	$1,100,000 (3)
Rem Pitlick	$1,100,000 (2)
Sam Carrick	$1,000,000 (4)
Dakota Mermis (1 Way Contract)	$1,000,000 (4)
Alexander Nylander	$1,000,000 (3)
Jujhar Khaira	$975,000 (3)
Kent Johnson (1 Way Contract)	$925,000 (6)
-1 Way Contract Salary Cap :	$0
Sam Gagner (1 Way Contract)	$900,000 (2)
Parker Kelly (1 Way Contract)	$763,000 (6)
-1 Way Contract Salary Cap :	$0
Total Pro Players	26
Salary Commitment
Year 2035 : $77,863,000
Year 2036 : $70,940,000
Year 2037 : $47,090,000
Year 2038 : $25,775,000
Salary Average Commitment
Year 2035 : $35,779,215
Year 2036 : $34,416,715
Year 2037 : $20,791,965
Year 2038 : $9,856,250
Salary Cap with 1 Way Contract
Year 2035 : $73,875,000
Year 2036 : $66,625,000
Year 2037 : $42,775,000
Year 2038 : $22,650,000

Farm Players Salaries
Adam Scheel	$110,000 (3)
Victor Soderstrom	$100,000 (1)
Jimmy Huntington	$98,010 (3)
Serron Noel	$96,938 (1)
Shakir Mukhamadulin	$92,500 (5)
Jack Drury	$92,500 (2)
Brendan Perlini	$90,700 (1)
Cross Hanas	$88,125 (3)
Christian Kyrou	$88,125 (3)
Jakub Skarek	$85,000 (3)
Nick Wolff	$84,700 (3)
Jalen Smereck	$84,700 (3)
Benoit-Olivier Groulx	$82,500 (2)
Isaac Ratcliffe	$81,400 (3)
Ethan Cardwell	$79,375 (3)
Kalle Vaisanen	$79,375 (3)
Jan Jenik	$77,500 (2)
Nick DeSimone	$76,250 (1)
Lias Andersson	$75,000 (3)
Cole Fraser	$75,000 (1)
Josh Davies	$70,625 (3)
Total Farm Players	21
Salary Commitment
Year 2035 : $1,808,323
Year 2036 : $1,314,400
Year 2037 : $1,061,900
Year 2038 : $89,400
Salary Average Commitment
Year 2035 : $1,610,750
Year 2036 : $1,238,250
Year 2037 : $982,500
Year 2038 : $92,500

Vancouver Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	7000 - $120 - 4,463 - 63.76%
Level 2:	6000 - $80 - 3,822 - 63.71%
Level 3:	2500 - $55 - 1,623 - 64.91%
Level 4:	4500 - $35 - 2,994 - 66.53%
Luxury :	1500 - $200 - 1,005 - 66.97%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $35 - 1,882 - 94.08%
Farm Level 2:	1000 - $15 - 968 - 96.79%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	13,907 - 64.68%
Average Income per Game	$1,842,107
Year to Date Revenue	$75,526,400
Farm
Home Games Left	0
Average Attendance - %	2,850 - 94.99%
Average Income per Game	$80,377
Year to Date Revenue	$3,295,460
Expense
Pro Players Total Salaries	$102,146,666
Farm Players Total Salaries	$1,093,666
Coaches Total Salaries	$5,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$103,735,188
Farm Year To Date Expenses	$2,963,561
Pro Salary Cap To Date	$89,852,346
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$938,810
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$25,781
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$91,350,000
Estimate Under Maximum Salary Cap of $111,420,851	$20,070,851
Estimate Over Minimum Salary Cap of $61,700,000	$29,650,000
Current Bank Account	$133,236,106
Projected Bank Account	$133,236,106

Pro Players Salaries
Steven Stamkos (1 Way Contract)	$9,000,000 (2)
Thomas Chabot (1 Way Contract)	$8,000,000 (3)
J.T Miller	$8,000,000 (4)
Evander Kane (1 Way Contract)	$7,000,000 (1)
Torey Krug (1 Way Contract)	$6,500,000 (5)
Mats Zuccarello (1 Way Contract)	$6,000,000 (1)
Taylor Hall (1 Way Contract)	$6,000,000 (2)
Bryan Rust (1 Way Contract)	$5,125,000 (6)
Jonathan Marchessault (1 Way Contract)	$5,000,000 (6)
Semyon Varlamov (1 Way Contract)	$4,250,000 (2)
Devon Toews (1 Way Contract)	$4,100,000 (6)
Quinton Byfield (1 Way Contract)	$3,500,000 (5)
Jake Walman (1 Way Contract)	$3,400,000 (5)
Brian Dumoulin (1 Way Contract)	$3,150,000 (3)
Stuart Skinner (1 Way Contract)	$2,600,000 (4)
Rocco Grimaldi (1 Way Contract)	$2,100,000 (4)
-1 Way Contract Salary Cap :	$950,000
Jeremy Lauzon (1 Way Contract)	$2,000,000 (2)
Alex Chiasson (1 Way Contract)	$1,250,000 (2)
Jonathan Quick (1 Way Contract)	$1,250,000 (4)
Darren Raddysh (1 Way Contract)	$975,000 (5)
Arvid Soderblom (1 Way Contract)	$962,500 (3)
-1 Way Contract Salary Cap :	$0
Kiefer Sherwood (1 Way Contract)	$925,000 (1)
Santtu Kinnunen (1 Way Contract)	$900,000 (2)
-1 Way Contract Salary Cap :	$0
Sean Day (1 Way Contract)	$875,000 (3)
-1 Way Contract Salary Cap :	$0
Maxence Guenette (1 Way Contract)	$813,333 (3)
-1 Way Contract Salary Cap :	$0
Matthew Peca (1 Way Contract)	$800,000 (3)
-1 Way Contract Salary Cap :	$0
Dominic Toninato (1 Way Contract)	$800,000 (3)
Logan Shaw (1 Way Contract)	$800,000 (3)
Eetu Makiniemi (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Jasper Weatherby (1 Way Contract)	$775,000 (2)
-1 Way Contract Salary Cap :	$0
Ian Mitchell (1 Way Contract)	$775,000 (3)
-1 Way Contract Salary Cap :	$0
Noah Gregor (1 Way Contract)	$775,000 (3)
Jordan Gross (1 Way Contract)	$762,500 (2)
-1 Way Contract Salary Cap :	$0
Boris Katchouk (1 Way Contract)	$758,333 (2)
-1 Way Contract Salary Cap :	$0
Gavin Bayreuther (1 Way Contract)	$750,000 (2)
-1 Way Contract Salary Cap :	$0
A.J. Greer (1 Way Contract)	$700,000 (4)
-1 Way Contract Salary Cap :	$0
Total Pro Players	36
Salary Commitment
Year 2035 : $102,146,666
Year 2036 : $91,300,000
Year 2037 : $64,837,500
Year 2038 : $47,050,000
Salary Average Commitment
Year 2035 : $51,006,250
Year 2036 : $48,812,500
Year 2037 : $29,006,250
Year 2038 : $17,568,750
Salary Cap with 1 Way Contract
Year 2035 : $91,350,000
Year 2036 : $77,425,000
Year 2037 : $54,925,000
Year 2038 : $41,400,000

Farm Players Salaries
Mason Millman	$81,833 (2)
Damien Giroux	$81,833 (2)
Hunter Skinner	$79,375 (3)
Brad Morrison	$79,375 (2)
Ryan Bednard	$77,500 (1)
William Lockwood	$77,500 (2)
Tye Felhaber	$77,500 (2)
Jordy Bellerive	$77,500 (1)
John Leonard	$77,500 (2)
Austin Poganski	$77,500 (2)
Cavan Fitzgerald	$77,500 (2)
Matt Filipe	$77,500 (2)
Arnaud Durandeau	$76,250 (2)
Ryan Francis	$75,000 (2)
Total Farm Players	14
Salary Commitment
Year 2035 : $1,093,666
Year 2036 : $928,750
Year 2037 : $77,500
Year 2038 : $0
Salary Average Commitment
Year 2035 : $1,031,333
Year 2036 : $891,333
Year 2037 : $85,083
Year 2038 : $0

Washington Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Capital One Arena
Level 1:	7000 - $99 - 5,440 - 77.72%
Level 2:	6000 - $74 - 3,966 - 66.10%
Level 3:	2500 - $60 - 1,501 - 60.03%
Level 4:	4500 - $35 - 3,058 - 67.95%
Luxury :	1500 - $170 - 1,433 - 95.50%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $35 - 1,891 - 94.55%
Farm Level 2:	1000 - $15 - 968 - 96.77%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	15,397 - 71.61%
Average Income per Game	$1,911,867
Year to Date Revenue	$78,386,538
Farm
Home Games Left	0
Average Attendance - %	2,859 - 95.29%
Average Income per Game	$80,698
Year to Date Revenue	$3,308,635
Expense
Pro Players Total Salaries	$101,140,700
Farm Players Total Salaries	$1,534,350
Coaches Total Salaries	$7,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$102,222,854
Farm Year To Date Expenses	$2,569,237
Pro Salary Cap To Date	$94,194,699
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$956,613
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$21,120
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$99,040,704
Estimate Under Maximum Salary Cap of $111,420,851	$12,380,147
Estimate Over Minimum Salary Cap of $61,700,000	$37,340,704
Current Bank Account	$135,006,468
Projected Bank Account	$135,006,468

Pro Players Salaries
Aleksander Barkov	$10,000,000 (2)
Timo Meier (1 Way Contract)	$8,800,000 (5)
Brent Burns (1 Way Contract)	$8,000,000 (1)
Nick Suzuki (1 Way Contract)	$7,800,000 (2)
Joel Eriksson Ek	$5,250,000 (2)
Rickard Rakell (1 Way Contract)	$5,000,000 (5)
Zach Hyman	$5,000,000 (2)
Vladimir Tarasenko (1 Way Contract)	$5,000,000 (2)
Noah Hanifin (1 Way Contract)	$4,950,000 (2)
Adin Hill (1 Way Contract)	$4,900,000 (2)
Rasmus Andersson (1 Way Contract)	$4,550,000 (4)
Mattias Samuelsson (1 Way Contract)	$4,285,700 (5)
-1 Way Contract Salary Cap :	$3,135,700
Nick Foligno (1 Way Contract)	$4,100,000 (4)
Jake McCabe (1 Way Contract)	$4,000,000 (3)
Alexandre Carrier (1 Way Contract)	$3,900,000 (2)
Vitek Vanecek (1 Way Contract)	$3,400,000 (1)
Brett Kulak (1 Way Contract)	$2,750,000 (3)
Tyler Johnson (1 Way Contract)	$2,400,000 (2)
Michael McLeod (1 Way Contract)	$1,400,000 (2)
Urho Vaakanainen (1 Way Contract)	$1,000,000 (2)
Cam Talbot (1 Way Contract)	$1,000,000 (2)
Oliver Wahlstrom (1 Way Contract)	$950,000 (3)
-1 Way Contract Salary Cap :	$0
Luke Glendening (1 Way Contract)	$930,000 (2)
Trevor Lewis (1 Way Contract)	$930,000 (3)
William Carrier (1 Way Contract)	$845,000 (4)
Total Pro Players	25
Salary Commitment
Year 2035 : $101,140,700
Year 2036 : $90,190,700
Year 2037 : $36,660,700
Year 2038 : $27,980,700
Salary Average Commitment
Year 2035 : $30,542,500
Year 2036 : $29,661,250
Year 2037 : $14,043,750
Year 2038 : $8,557,500
Salary Cap with 1 Way Contract
Year 2035 : $99,040,696
Year 2036 : $87,640,696
Year 2037 : $34,110,700
Year 2038 : $26,430,700

Farm Players Salaries
Alexey Toropchenko	$125,000 (3)
Anthony Richard	$100,000 (3)
Arshdeep Bains	$100,000 (3)
Kyle Keyser	$100,000 (2)
Jakub Lauko	$93,400 (2)
Matty Beniers	$92,500 (6)
Alec Regula	$92,500 (2)
Ryan Suzuki	$92,500 (2)
Connor Zary	$92,500 (2)
Cole Schwindt	$92,200 (3)
Joshua Jacobs	$90,750 (1)
Jean-Luc Foudy	$83,750 (2)
William Villeneuve	$79,375 (2)
Adam Raska	$78,000 (2)
Olivier Galipeau	$76,250 (1)
Isaak Phillips	$75,000 (3)
Arturs Silovs	$70,625 (2)
Total Farm Players	17
Salary Commitment
Year 2035 : $1,534,350
Year 2036 : $2,015,035
Year 2037 : $1,225,785
Year 2038 : $714,285
Salary Average Commitment
Year 2035 : $1,335,209
Year 2036 : $1,200,209
Year 2037 : $484,792
Year 2038 : $70,000

Winnipeg Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canada Life Center
Level 1:	7000 - $88 - 6,573 - 93.90%
Level 2:	6000 - $50 - 5,777 - 96.28%
Level 3:	2500 - $30 - 2,429 - 97.16%
Level 4:	4500 - $20 - 4,398 - 97.74%
Luxury :	1500 - $150 - 1,423 - 94.89%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $25 - 1,943 - 97.15%
Farm Level 2:	1000 - $10 - 993 - 99.28%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	20,601 - 95.82%
Average Income per Game	$1,849,988
Year to Date Revenue	$75,849,495
Farm
Home Games Left	0
Average Attendance - %	2,936 - 97.86%
Average Income per Game	$58,504
Year to Date Revenue	$2,398,655
Expense
Pro Players Total Salaries	$76,411,250
Farm Players Total Salaries	$1,461,375
Coaches Total Salaries	$7,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$80,793,066
Farm Year To Date Expenses	$2,977,160
Pro Salary Cap To Date	$72,273,418
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$735,815
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$24,678
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$72,936,248
Estimate Under Maximum Salary Cap of $111,420,851	$38,484,603
Estimate Over Minimum Salary Cap of $61,700,000	$11,236,248
Current Bank Account	$130,288,049
Projected Bank Account	$130,288,049

Pro Players Salaries
Brayden Schenn (1 Way Contract)	$8,000,000 (2)
Tyler Bertuzzi (1 Way Contract)	$5,500,000 (2)
Erik Johnson (1 Way Contract)	$4,350,000 (1)
John Klingberg (1 Way Contract)	$4,125,000 (1)
Ivan Fedotov (1 Way Contract)	$4,000,000 (3)
Sean Kuraly (1 Way Contract)	$4,000,000 (3)
Ryan Johansen (1 Way Contract)	$4,000,000 (2)
Kevin Shattenkirk (1 Way Contract)	$3,900,000 (1)
Mike Hoffman (1 Way Contract)	$3,700,000 (2)
Brandon Tanev (1 Way Contract)	$3,500,000 (1)
Kaapo Kahkonen (1 Way Contract)	$3,000,000 (3)
Dante Fabbro (1 Way Contract)	$3,000,000 (2)
Anton Forsberg (1 Way Contract)	$2,900,000 (2)
Justin Holl (1 Way Contract)	$2,800,000 (2)
Tanner Jeannot (1 Way Contract)	$2,665,000 (4)
Kyle Okposo (1 Way Contract)	$2,500,000 (1)
Jiri Smejkal (1 Way Contract)	$2,200,000 (3)
Casey DeSmith (1 Way Contract)	$1,800,000 (1)
-1 Way Contract Salary Cap :	$650,000
Ryan Hartman (1 Way Contract)	$1,700,000 (1)
Yakov Trenin (1 Way Contract)	$1,700,000 (1)
Connor Carrick (1 Way Contract)	$1,400,000 (3)
Ty Emberson	$921,250 (1)
Kevin Rooney (1 Way Contract)	$850,000 (3)
-1 Way Contract Salary Cap :	$0
Ronnie Attard	$850,000 (1)
Artem Anisimov	$800,000 (1)
William Lagesson (1 Way Contract)	$775,000 (4)
Ryan Shea (1 Way Contract)	$775,000 (5)
-1 Way Contract Salary Cap :	$0
Beck Warm (1 Way Contract)	$700,000 (2)
-1 Way Contract Salary Cap :	$0
Total Pro Players	28
Salary Commitment
Year 2035 : $76,411,250
Year 2036 : $50,265,000
Year 2037 : $19,665,000
Year 2038 : $4,215,000
Salary Average Commitment
Year 2035 : $43,367,858
Year 2036 : $31,868,750
Year 2037 : $15,387,500
Year 2038 : $2,287,500
Salary Cap with 1 Way Contract
Year 2035 : $72,936,248
Year 2036 : $47,940,000
Year 2037 : $18,040,000
Year 2038 : $3,440,000

Farm Players Salaries
Tristan Bertucci	$88,125 (3)
Lukas Dragicevic	$88,125 (3)
Sawyer Mynio	$83,750 (3)
Eemil Viro	$83,750 (2)
Alex Beaucage	$83,750 (2)
Steven Fogarty	$80,000 (2)
Cam Dineen	$77,500 (2)
Rhett Gardner	$77,500 (4)
Kale Howarth	$77,000 (1)
Chase De Leo	$76,250 (1)
Marcel Marcel	$75,000 (3)
Will Butcher	$75,000 (1)
Mackenzie MacEachern	$75,000 (1)
Jeremy Hanzel	$70,625 (3)
Ethan Keppen	$70,000 (2)
Tyson Kozak	$70,000 (2)
Mitchell Vande Sompel	$70,000 (2)
Jordan Sambrook	$70,000 (2)
Blade Jenkins	$70,000 (2)
Total Farm Players	19
Salary Commitment
Year 2035 : $1,461,375
Year 2036 : $1,158,125
Year 2037 : $483,125
Year 2038 : $77,500
Salary Average Commitment
Year 2035 : $1,440,000
Year 2036 : $1,146,250
Year 2037 : $480,000
Year 2038 : $79,375

Team	Current Fund	Season Salary Cap	Under Maximum of $111,420,851 Available Cap Space	Over Minimum of $61,700,000	Farm Salary Cap	Under Maximum of $10,000,000	Pro Players	Farm Players	Total Players
Anaheim Ducks	$216,169,115	$96,095,000	$15,325,851	$34,395,000	$1,821,708	$8,178,292	24	24	48
Arizona Coyotes	$172,321,347	$81,924,576	$29,496,275	$20,224,576	$869,375	$9,130,625	38	11	49
Boston Bruins	$287,801,688	$93,507,500	$17,913,351	$31,807,500	$1,994,750	$8,005,250	25	22	47
Buffalo Sabres	$123,778,544	$91,209,000	$20,211,851	$29,509,000	$993,000	$9,007,000	36	13	49
Calgary Flames	$183,514,976	$99,985,026	$11,435,825	$38,285,026	$1,685,033	$8,314,967	25	22	47
Carolina Hurricanes	$270,019,019	$77,762,500	$33,658,351	$16,062,500	$1,794,000	$8,206,000	27	23	50
Chicago Blackhawks	$187,787,192	$72,933,250	$38,487,601	$11,233,250	$1,525,738	$8,474,262	29	18	47
Colorado Avalanche	$244,565,528	$93,463,336	$17,957,515	$31,763,336	$2,207,083	$7,792,917	22	25	47
Columbus Blue Jackets	$173,515,767	$100,007,500	$11,413,351	$38,307,500	$2,171,242	$7,828,758	25	25	50
Dallas Stars	$131,047,485	$77,773,056	$33,647,795	$16,073,056	$1,585,750	$8,414,250	25	21	46
Detroit Red Wings	$172,362,065	$80,212,504	$31,208,347	$18,512,504	$1,281,375	$8,718,625	28	16	44
Edmonton Oilers	$273,603,541	$81,488,125	$29,932,726	$19,788,125	$1,910,333	$8,089,667	24	23	47
Florida Panthers	$204,636,814	$85,713,063	$25,707,788	$24,013,063	$847,938	$9,152,062	29	12	41
Los Angeles Kings	$175,086,817	$76,965,000	$34,455,851	$15,265,000	$1,696,775	$8,303,225	28	21	49
Minnesota Wild	$149,866,721	$80,136,000	$31,284,851	$18,436,000	$1,687,938	$8,312,062	30	19	49
Montreal Canadiens	$209,936,277	$77,640,187	$33,780,664	$15,940,187	$1,796,325	$8,203,675	22	20	42
Nashville Predators	$253,254,888	$72,137,504	$39,283,347	$10,437,504	$1,483,125	$8,516,875	35	16	51
New Jersey Devils	$254,237,778	$76,975,000	$34,445,851	$15,275,000	$655,625	$9,344,375	41	8	49
New York Islanders	$182,959,319	$81,556,672	$29,864,179	$19,856,672	$1,551,825	$8,448,175	26	19	45
New York Rangers	$279,550,612	$81,666,672	$29,754,179	$19,966,672	$1,473,208	$8,526,792	31	18	49
Ottawa Senators	$247,690,325	$72,126,875	$39,293,976	$10,426,875	$1,638,475	$8,361,525	25	19	44
Philadelphia Flyers	$143,914,060	$91,092,504	$20,328,347	$29,392,504	$1,667,250	$8,332,750	29	21	50
Pittsburgh Penguins	$274,118,200	$89,201,248	$22,219,603	$27,501,248	$1,800,975	$8,199,025	28	23	51
San Jose Sharks	$216,798,782	$73,637,500	$37,783,351	$11,937,500	$2,233,575	$7,766,425	27	22	49
St. Louis Blues	$311,812,669	$85,040,357	$26,380,494	$23,340,357	$1,449,382	$8,550,618	23	21	44
Tampa Bay Lightning	$251,901,320	$88,525,000	$22,895,851	$26,825,000	$405,542	$9,594,458	44	5	49
Toronto Maple Leafs	$123,198,799	$73,875,000	$37,545,851	$12,175,000	$1,808,322	$8,191,678	26	21	47
Vancouver Canucks	$133,236,106	$91,350,000	$20,070,851	$29,650,000	$1,093,666	$8,906,334	36	14	50
Washington Capitals	$135,006,468	$99,040,704	$12,380,147	$37,340,704	$1,534,350	$8,465,650	25	17	42
Winnipeg Jets	$130,288,049	$72,936,248	$38,484,603	$11,236,248	$1,461,375	$8,538,625	28	19	47

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 - %