LHSDB - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Arrowhead Pond
Level 1:	6000 - $100 - 5 621 - 93,68%
Level 2:	5000 - $60 - 4 773 - 95,46%
Level 3:	2000 - $35 - 1 880 - 93,98%
Level 4:	4000 - $20 - 3 814 - 95,34%
Luxury :	1000 - $200 - 958 - 95,83%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 886 - 94,31%
Farm Level 2:	1000 - $15 - 944 - 94,41%
Farm Total Capacity :	3000
Income
Home Games Left	19
Average Attendance - %	17 045 - 94,69%
Average Income per Game	$602,898
Year to Date Revenue	$13,263,759
Farm
Home Games Left	19
Average Attendance - %	2 830 - 94,35%
Average Income per Game	$70,558
Year to Date Revenue	$1,199,493
Expense
Pro Players Total Salaries	$35,193,237
Farm Players Total Salaries	$254,000
Coaches Total Salaries	$2,200,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$18,974,455
Farm Year To Date Expenses	$622,892
Pro Salary Cap To Date	$18,352,676
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$11,455,065
Farm Estimated Season Revenue	$1,340,610
Pro Remaining Season Days	93
Pro Expenses Per Days	$188,566
Pro Estimated Expenses	$17,536,638
Farm Remaining Season Days	100
Farm Expenses Per Days	$6,270
Farm Estimated Expenses	$627,000
Estimated Season Expenses	$18,163,638
Season Salary Cap	$35,193,237
Estimate Under Maximum Salary Cap of $50,000,000	$14,806,763
Estimate Over Minimum Salary Cap of $28,000,000	$7,193,237
Current Bank Account	$142,239,476
Projected Bank Account	$136,871,513

Pro Players Salaries
Ben Chiarot	$3,500,000 (2)
Mathew Dumba	$3,303,333 (1)
TJ Brodie	$3,109,998 (1)
Philipp Grubauer	$3,000,000 (2)
Olli Maatta	$2,500,000 (2)
Cam York	$2,500,000 (1)
Evan Rodrigues	$2,500,000 (1)
Erik Gustafsson	$2,500,000 (2)
Anton Forsberg	$2,000,000 (1)
Ryan Strome	$1,829,906 (2)
Simon Holmstrom	$1,000,000 (4)
Kasperi Kapanen	$1,000,000 (1)
Cutter Gauthier	$900,000 (4)
Cole Sillinger	$900,000 (1)
Tyson Foerster	$900,000 (2)
Justin Barron	$900,000 (1)
Marcus Hogberg	$750,000 (1)
Jonatan Berggren	$500,000 (1)
Craig Smith	$500,000 (1)
Cam Atkinson	$500,000 (4)
Rasmus Asplund	$300,000 (2)
Jesse Ylonen	$300,000 (3)
Total Pro Players	22
Salary Commitment
Year 20 : $35,193,237
Year 21 : $17,229,906
Year 22 : $2,700,000
Year 23 : $2,400,000
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0
Salary Cap with 1 Way Contract
Year 20 : $35,193,237
Year 21 : $17,229,906
Year 22 : $2,700,000
Year 23 : $2,400,000

Farm Players Salaries
Justin Holl	$16,500 (1)
Dennis Gilbert	$10,000 (2)
Jacob Perreault	$9,000 (1)
Jamie Drysdale	$9,000 (3)
Nate Danielson	$9,000 (4)
Mackie Samoskevich	$9,000 (3)
Conor Geekie	$9,000 (4)
Zack Ostapchuk	$7,500 (3)
Linus Karlsson	$5,000 (2)
Brendan Warren	$5,000 (2)
Luca Cagnoni	$5,000 (4)
Michael Sgarbossa	$5,000 (2)
Francesco Pinelli	$5,000 (3)
Dillon Heatherington	$5,000 (4)
Jon Merrill	$5,000 (3)
Anton Wahlberg	$5,000 (4)
Lian Bichsel	$5,000 (3)
Ethan Del Mastro	$5,000 (3)
Aleksi Heimosalmi	$5,000 (4)
Sasha Pastujov	$5,000 (3)
Sean Farrell	$5,000 (3)
Shai Buium	$5,000 (4)
Marek Alscher	$3,000 (4)
Carson Golder	$3,000 (2)
Matt Rempe	$3,000 (3)
Drew Helleson	$3,000 (1)
Oskar Back	$3,000 (1)
Keaton Middleton	$3,000 (2)
Cole Krygier	$3,000 (1)
Samuel Laberge	$3,000 (1)
Simon Lundmark	$3,000 (1)
Travis Barron	$3,000 (1)
Blade Jenkins	$3,000 (1)
Cal O'Reilly	$3,000 (2)
Atley Calvert	$3,000 (2)
Jacob Ingham	$3,000 (3)
Anton Johansson	$3,000 (4)
Adam Edstrom	$3,000 (1)
Ian Moore	$3,000 (1)
Scott Walford	$3,000 (1)
Nico Myatovic	$3,000 (3)
Thomas Milic	$3,000 (3)
Laurent Dauphin	$3,000 (1)
Matt Stienburg	$3,000 (3)
Martin Frk	$3,000 (2)
Logan Morrison	$3,000 (1)
Judd Caulfield	$3,000 (3)
Jonathan Gruden	$3,000 (3)
William Trudeau	$3,000 (2)
Jack Malone	$3,000 (3)
Hunter Skinner	$3,000 (2)
Joseph LaBate	$3,000 (1)
Joseph Arntsen	$3,000 (2)
Milo Roelens	$3,000 (2)
Jaroslav Chmelar	$3,000 (4)
Nolan Foote	$3,000 (2)
Eetu Makiniemi	$3,000 (1)
Total Farm Players	57
Salary Commitment
Year 20 : $254,000
Year 21 : $177,500
Year 22 : $122,500
Year 23 : $52,000
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0

Boston Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Bank North Center
Level 1:	6000 - $100 - 5 703 - 95,05%
Level 2:	5000 - $60 - 4 774 - 95,47%
Level 3:	2000 - $35 - 1 892 - 94,62%
Level 4:	4000 - $20 - 3 837 - 95,93%
Luxury :	1000 - $200 - 953 - 95,35%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 882 - 94,09%
Farm Level 2:	1000 - $15 - 967 - 96,74%
Farm Total Capacity :	3000
Income
Home Games Left	16
Average Attendance - %	17 160 - 95,33%
Average Income per Game	$607,113
Year to Date Revenue	$15,177,817
Farm
Home Games Left	18
Average Attendance - %	2 849 - 94,97%
Average Income per Game	$70,729
Year to Date Revenue	$1,273,123
Expense
Pro Players Total Salaries	$52,169,999
Farm Players Total Salaries	$75,000
Coaches Total Salaries	$6,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	($2,400,000)
Pro Year To Date Expenses	$29,434,224
Farm Year To Date Expenses	$545,805
Pro Salary Cap To Date	$26,843,530
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$9,713,803
Farm Estimated Season Revenue	$1,273,123
Pro Remaining Season Days	93
Pro Expenses Per Days	$296,218
Pro Estimated Expenses	$27,548,274
Farm Remaining Season Days	100
Farm Expenses Per Days	$5,375
Farm Estimated Expenses	$537,500
Estimated Season Expenses	$28,085,774
Season Salary Cap	$49,769,999
Estimate Under Maximum Salary Cap of $50,000,000	$230,001
Estimate Over Minimum Salary Cap of $28,000,000	$21,769,999
Current Bank Account	$880,257,691
Projected Bank Account	$863,158,843

Pro Players Salaries
Auston Matthews	$6,500,000 (1)
Adrian Kempe	$5,000,000 (1)
Thomas Chabot	$5,000,000 (4)
Gustav Forsling	$5,000,000 (2)
Tim Stutzle	$5,000,000 (4)
Linus Ullmark	$5,000,000 (1)
Mats Zuccarello	$4,800,000 (1)
Brandon Hagel	$3,500,000 (4)
Shane Pinto	$3,499,999 (2)
Josh Norris	$2,500,000 (1)
Nick Leddy	$1,020,000 (2)
Ryan Lindgren	$1,000,000 (1)
Nic Dowd	$800,000 (1)
Daniil Tarasov	$750,000 (4)
Tyler Kleven	$500,000 (3)
Luke Evangelista	$500,000 (2)
Connor Dewar	$500,000 (2)
Blake Lizotte	$500,000 (1)
Simon Benoit	$500,000 (3)
Alex Laferriere	$300,000 (3)
Total Pro Players	20
Salary Commitment
Year 20 : $52,169,999
Year 21 : $26,069,999
Year 22 : $15,550,000
Year 23 : $14,250,000
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0
Salary Cap with 1 Way Contract
Year 20 : $52,169,999
Year 21 : $26,069,999
Year 22 : $15,550,000
Year 23 : $14,250,000

Farm Players Salaries
Alex Limoges	$5,000 (1)
Artem Grushnikov (Out of Payroll)	$5,000 (3)
Bokondji Imama	$5,000 (3)
Jimmy Schuldt	$5,000 (2)
Curtis McKenzie	$5,000 (3)
Steven Santini	$5,000 (2)
Luke Philp	$5,000 (1)
Hunter McDonald	$3,000 (1)
Cameron Hughes	$3,000 (1)
Ethan Keppen	$3,000 (1)
Noah Gregor	$3,000 (4)
Jacob Quillan	$3,000 (2)
Jeremy Brodeur	$3,000 (1)
Jesper Vikman	$3,000 (3)
Justin Gill	$3,000 (4)
Xavier Parent	$3,000 (3)
Lucas Ciona	$3,000 (1)
Ryan McAllister	$3,000 (1)
Chase Wouters	$3,000 (2)
Cole Clayton	$3,000 (3)
Maxence Guenette	$3,000 (1)
Justin Ertel	$3,000 (4)
Total Farm Players	22
Salary Commitment
Year 20 : $80,000
Year 21 : $49,000
Year 22 : $33,000
Year 23 : $9,000
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0

Buffalo Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	Marine Midland Arena
Level 1:	6000 - $100 - 5 655 - 94,25%
Level 2:	5000 - $60 - 4 771 - 95,42%
Level 3:	2000 - $35 - 1 903 - 95,14%
Level 4:	4000 - $20 - 3 842 - 96,06%
Luxury :	1000 - $200 - 941 - 94,07%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 891 - 94,55%
Farm Level 2:	1000 - $15 - 936 - 93,58%
Farm Total Capacity :	3000
Income
Home Games Left	18
Average Attendance - %	17 112 - 95,07%
Average Income per Game	$603,519
Year to Date Revenue	$13,880,934
Farm
Home Games Left	21
Average Attendance - %	2 827 - 94,22%
Average Income per Game	$70,593
Year to Date Revenue	$1,058,898
Expense
Pro Players Total Salaries	$49,680,649
Farm Players Total Salaries	$130,300
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$26,049,537
Farm Year To Date Expenses	$562,656
Pro Salary Cap To Date	$25,531,422
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$10,863,340
Farm Estimated Season Revenue	$1,482,457
Pro Remaining Season Days	93
Pro Expenses Per Days	$262,594
Pro Estimated Expenses	$24,421,242
Farm Remaining Season Days	100
Farm Expenses Per Days	$5,652
Farm Estimated Expenses	$565,200
Estimated Season Expenses	$24,986,442
Season Salary Cap	$49,680,649
Estimate Under Maximum Salary Cap of $50,000,000	$319,351
Estimate Over Minimum Salary Cap of $28,000,000	$21,680,649
Current Bank Account	$90,131,204
Projected Bank Account	$77,490,559

Pro Players Salaries
Artemi Panarin	$6,500,000 (4)
Brayden Point	$6,500,000 (2)
Cam Fowler	$4,454,500 (1)
Vince Dunn	$3,500,000 (4)
Nikolaj Ehlers	$3,500,000 (1)
Marcus Pettersson	$3,500,000 (1)
Karel Vejmelka	$3,000,000 (2)
Dante Fabbro	$2,500,000 (4)
Vladimir Tarasenko	$2,500,000 (4)
Ryan Hartman	$2,500,000 (2)
Sean Monahan	$2,500,000 (1)
Ross Colton	$1,708,366 (2)
Derek Forbort	$1,621,646 (2)
Jeff Skinner	$1,596,137 (4)
Kevin Lankinen	$1,000,000 (2)
Morgan Frost	$1,000,000 (1)
Ryan Shea	$500,000 (2)
Luca Del Bel Belluz	$500,000 (3)
Ethen Frank	$500,000 (3)
Adam Gaudette	$300,000 (1)
Total Pro Players	20
Salary Commitment
Year 20 : $49,680,649
Year 21 : $34,426,149
Year 22 : $17,596,137
Year 23 : $16,596,137
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0
Salary Cap with 1 Way Contract
Year 20 : $49,680,649
Year 21 : $34,426,149
Year 22 : $17,596,137
Year 23 : $16,596,137

Farm Players Salaries
Noah Juulsen	$10,000 (2)
Dalibor Dvorsky	$9,000 (4)
Matt Savoie	$9,000 (4)
Sam Lafferty	$8,300 (1)
Jaxson Stauber	$5,000 (3)
Mikko Kokkonen	$5,000 (2)
Arturs Silovs	$5,000 (2)
Sam Malinski	$5,000 (1)
William Villeneuve	$5,000 (2)
Mathias Laferriere	$5,000 (1)
Daemon Hunt	$5,000 (2)
Kevin Labanc	$5,000 (3)
Lleyton Moore	$3,000 (1)
Ben King	$3,000 (3)
Charles-Alexis Legault	$3,000 (4)
Guillaume Brisebois	$3,000 (3)
Arthur Kaliyev	$3,000 (4)
Brandon Biro	$3,000 (4)
Raphael Lavoie	$3,000 (1)
Matthew Seminoff	$3,000 (3)
Maxwell Crozier	$3,000 (3)
Massimo Rizzo	$3,000 (2)
Uvis Balinskis	$3,000 (1)
Nick Swaney	$3,000 (3)
Brandon Scanlin	$3,000 (3)
Riese Gaber	$3,000 (2)
Matt Kiersted	$3,000 (2)
Owen Sillinger	$3,000 (1)
Taylor Ward	$3,000 (1)
Akito Hirose	$3,000 (1)
Total Farm Players	30
Salary Commitment
Year 20 : $130,300
Year 21 : $94,000
Year 22 : $55,000
Year 23 : $27,000
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0

Calgary Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Airlines Saddledome
Level 1:	6000 - $110 - 4 496 - 74,94%
Level 2:	5000 - $65 - 3 897 - 77,93%
Level 3:	2000 - $35 - 1 892 - 94,62%
Level 4:	4000 - $20 - 3 745 - 93,62%
Luxury :	1000 - $200 - 953 - 95,30%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 914 - 95,69%
Farm Level 2:	1000 - $15 - 942 - 94,17%
Farm Total Capacity :	3000
Income
Home Games Left	20
Average Attendance - %	14 983 - 83,24%
Average Income per Game	$550,594
Year to Date Revenue	$11,562,465
Farm
Home Games Left	16
Average Attendance - %	2 856 - 95,18%
Average Income per Game	$71,376
Year to Date Revenue	$1,427,527
Expense
Pro Players Total Salaries	$39,746,307
Farm Players Total Salaries	$51,000
Coaches Total Salaries	$6,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,500,000
Pro Year To Date Expenses	$25,937,489
Farm Year To Date Expenses	$527,831
Pro Salary Cap To Date	$24,383,087
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$11,011,871
Farm Estimated Season Revenue	$1,142,022
Pro Remaining Season Days	93
Pro Expenses Per Days	$231,846
Pro Estimated Expenses	$21,561,678
Farm Remaining Season Days	100
Farm Expenses Per Days	$5,255
Farm Estimated Expenses	$525,500
Estimated Season Expenses	$22,087,178
Season Salary Cap	$42,246,307
Estimate Under Maximum Salary Cap of $50,000,000	$7,753,693
Estimate Over Minimum Salary Cap of $28,000,000	$14,246,307
Current Bank Account	$36,011,227
Projected Bank Account	$26,077,942

Pro Players Salaries
Devon Toews	$6,500,000 (1)
Chandler Stephenson	$3,500,000 (3)
Teuvo Teravainen	$3,500,000 (3)
Mikael Granlund	$3,500,000 (1)
Jeff Petry	$2,500,000 (3)
Frederick Gaudreau	$2,500,000 (2)
Jason Dickinson	$2,500,000 (2)
Radko Gudas (Out of Payroll)	$2,500,000 (1)
Charlie Lindgren	$2,499,999 (1)
Joonas Korpisalo	$2,250,000 (3)
Calvin Pickard	$2,000,000 (2)
Jalen Chatfield	$1,868,081 (3)
Jordan Martinook	$1,578,227 (3)
Radek Faksa	$1,000,000 (1)
Luke Kunin	$1,000,000 (1)
Kevin Rooney	$500,000 (2)
Magnus Chrona	$500,000 (1)
Barclay Goodrow	$500,000 (2)
Austin Watson	$500,000 (4)
Tyler Wotherspoon	$380,000 (2)
Roland McKeown	$370,000 (4)
Mitchell Stephens	$300,000 (2)
Total Pro Players	22
Salary Commitment
Year 20 : $42,246,307
Year 21 : $24,746,308
Year 22 : $16,066,308
Year 23 : $870,000
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0
Salary Cap with 1 Way Contract
Year 20 : $42,246,307
Year 21 : $24,746,308
Year 22 : $16,066,308
Year 23 : $870,000

Farm Players Salaries
Matt Martin	$8,000 (3)
Sheldon Dries	$5,000 (2)
Dryden Hunt	$5,000 (4)
John Hayden	$5,000 (2)
Mike Vecchione	$5,000 (1)
Justin Dowling	$4,000 (1)
Gemel Smith	$4,000 (4)
Adam Raska	$3,000 (1)
James Hamblin	$3,000 (2)
Luke Toporowski	$3,000 (2)
Carl Berglund	$3,000 (1)
Corey Andonovski	$3,000 (2)
Total Farm Players	12
Salary Commitment
Year 20 : $51,000
Year 21 : $36,000
Year 22 : $17,000
Year 23 : $9,000
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0

Carolina Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Raleigh Sports Arena
Level 1:	6000 - $100 - 5 700 - 95,00%
Level 2:	5000 - $60 - 4 778 - 95,57%
Level 3:	2000 - $35 - 1 922 - 96,11%
Level 4:	4000 - $20 - 3 847 - 96,18%
Luxury :	1000 - $200 - 956 - 95,64%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 906 - 95,28%
Farm Level 2:	1000 - $15 - 949 - 94,94%
Farm Total Capacity :	3000
Income
Home Games Left	16
Average Attendance - %	17 204 - 95,58%
Average Income per Game	$608,014
Year to Date Revenue	$15,200,349
Farm
Home Games Left	20
Average Attendance - %	2 855 - 95,17%
Average Income per Game	$71,224
Year to Date Revenue	$1,139,581
Expense
Pro Players Total Salaries	$49,347,355
Farm Players Total Salaries	$128,500
Coaches Total Salaries	$3,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$26,500,011
Farm Year To Date Expenses	$562,760
Pro Salary Cap To Date	$25,411,932
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$9,728,223
Farm Estimated Season Revenue	$1,424,476
Pro Remaining Season Days	93
Pro Expenses Per Days	$266,567
Pro Estimated Expenses	$24,790,731
Farm Remaining Season Days	100
Farm Expenses Per Days	$5,642
Farm Estimated Expenses	$564,200
Estimated Season Expenses	$25,354,931
Season Salary Cap	$49,347,355
Estimate Under Maximum Salary Cap of $50,000,000	$652,645
Estimate Over Minimum Salary Cap of $28,000,000	$21,347,355
Current Bank Account	$56,625,728
Projected Bank Account	$42,423,496

Pro Players Salaries
Igor Shesterkin	$5,000,000 (1)
Kyle Connor	$5,000,000 (1)
Sidney Crosby	$4,000,000 (2)
Shayne Gostisbehere	$3,500,000 (2)
Tyler Toffoli	$3,500,000 (2)
Josh Morrissey	$3,500,000 (1)
Drew Doughty	$3,500,000 (4)
K'Andre Miller	$3,500,000 (2)
Drake Batherson	$2,500,000 (1)
Brock Boeser	$2,500,000 (1)
Sean Couturier	$2,500,000 (1)
Dylan DeMelo	$1,991,938 (1)
Jake Middleton	$1,809,917 (1)
Noel Acciari	$1,000,000 (1)
Stefan Noesen	$909,000 (2)
James Reimer	$900,000 (2)
Ridly Greig	$900,000 (2)
Justin Danforth	$736,500 (3)
Connor Brown	$500,000 (2)
Yakov Trenin	$500,000 (1)
Warren Foegele	$500,000 (1)
Alexander Petrovic	$300,000 (2)
Declan Carlile	$300,000 (2)
Total Pro Players	23
Salary Commitment
Year 20 : $49,347,355
Year 21 : $22,545,500
Year 22 : $4,236,500
Year 23 : $3,500,000
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0
Salary Cap with 1 Way Contract
Year 20 : $49,347,355
Year 21 : $22,545,500
Year 22 : $4,236,500
Year 23 : $3,500,000

Farm Players Salaries
Sammy Blais	$10,000 (2)
Frank Nazar	$9,000 (4)
Brad Lambert	$9,000 (3)
Jack Johnson	$8,000 (3)
Collin Delia	$7,500 (3)
Alex Belzile	$5,000 (1)
Amadeus Lombardi	$5,000 (3)
Nils Hoglander	$5,000 (4)
Dylan Wells	$5,000 (4)
Philippe Myers	$5,000 (1)
Zemgus Girgensons	$5,000 (1)
Gerry Mayhew	$5,000 (1)
Colin White	$5,000 (1)
Cody Glass	$5,000 (1)
Kale Clague	$5,000 (3)
Valtteri Puustinen	$5,000 (1)
David Spacek	$5,000 (3)
Ethan Prow	$4,000 (3)
Jack St. Ivany	$3,000 (2)
Madison Bowey	$3,000 (1)
Ty Gallagher	$3,000 (4)
Lucas Johansen	$3,000 (1)
Lukas Rousek	$3,000 (1)
Akil Thomas	$3,000 (4)
Jack LaFontaine	$3,000 (1)
Total Farm Players	25
Salary Commitment
Year 20 : $128,500
Year 21 : $81,500
Year 22 : $68,500
Year 23 : $25,000
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0

Chicago Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $100 - 5 833 - 97,22%
Level 2:	5000 - $60 - 4 669 - 93,37%
Level 3:	2000 - $35 - 1 891 - 94,55%
Level 4:	4000 - $20 - 3 779 - 94,49%
Luxury :	1000 - $200 - 956 - 95,60%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 848 - 92,42%
Farm Level 2:	1000 - $15 - 937 - 93,69%
Farm Total Capacity :	3000
Income
Home Games Left	17
Average Attendance - %	17 128 - 95,16%
Average Income per Game	$610,172
Year to Date Revenue	$14,644,116
Farm
Home Games Left	22
Average Attendance - %	2 785 - 92,85%
Average Income per Game	$69,299
Year to Date Revenue	$970,188
Expense
Pro Players Total Salaries	$42,303,415
Farm Players Total Salaries	$56,000
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$25,807,458
Farm Year To Date Expenses	$532,540
Pro Salary Cap To Date	$25,289,347
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$10,372,916
Farm Estimated Season Revenue	$1,524,581
Pro Remaining Season Days	93
Pro Expenses Per Days	$224,370
Pro Estimated Expenses	$20,866,410
Farm Remaining Season Days	100
Farm Expenses Per Days	$5,280
Farm Estimated Expenses	$528,000
Estimated Season Expenses	$21,394,410
Season Salary Cap	$42,303,415
Estimate Under Maximum Salary Cap of $50,000,000	$7,696,585
Estimate Over Minimum Salary Cap of $28,000,000	$14,303,415
Current Bank Account	$6,790,642
Projected Bank Account	($2,706,271)

Pro Players Salaries
Valeri Nichushkin (Out of Payroll)	$5,000,000 (2)
Darnell Nurse	$5,000,000 (2)
Ivan Provorov	$3,500,000 (2)
Patrik Laine	$3,500,000 (2)
Jordan Kyrou	$3,500,000 (2)
Pavel Zacha	$3,500,000 (1)
Timo Meier	$3,500,000 (4)
Filip Hronek	$3,500,000 (4)
Sam Montembeault	$3,000,000 (3)
Pierre-Luc Dubois (Out of Payroll)	$2,699,999 (1)
Joel Eriksson Ek	$2,500,000 (1)
Joel Hofer	$2,000,000 (2)
Eetu Luostarinen	$1,999,998 (2)
Lawson Crouse	$1,803,417 (1)
Justin Brazeau	$1,000,000 (2)
Kevin Stenlund	$1,000,000 (2)
Samuel Honzek	$900,000 (4)
Jackson LaCombe	$500,000 (3)
Alex Vlasic	$500,000 (1)
Jack McBain	$500,000 (1)
Louis Crevier	$300,000 (2)
Kaleb Lawrence	$300,000 (2)
Total Pro Players	22
Salary Commitment
Year 20 : $50,003,414
Year 21 : $38,499,998
Year 22 : $11,400,000
Year 23 : $7,900,000
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0
Salary Cap with 1 Way Contract
Year 20 : $50,003,414
Year 21 : $38,499,998
Year 22 : $11,400,000
Year 23 : $7,900,000

Farm Players Salaries
David Jiricek	$9,000 (3)
Felix Unger Sorum	$5,000 (4)
William Rousseau	$3,000 (2)
Vadim Zherenko	$3,000 (2)
Jordan Papirny	$3,000 (4)
Zachary Hayes	$3,000 (1)
Sawyer Boulton	$3,000 (2)
Riley Fiddler-Schultz	$3,000 (2)
Zach Metsa	$3,000 (2)
Max McCue	$3,000 (2)
Tristan Allard	$3,000 (2)
James Stefan	$3,000 (2)
Gleb Veremyev	$3,000 (2)
Dylan Roobroeck	$3,000 (4)
Djibril Toure	$3,000 (2)
Charlie Wright	$3,000 (2)
Total Farm Players	16
Salary Commitment
Year 20 : $56,000
Year 21 : $53,000
Year 22 : $20,000
Year 23 : $11,000
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0

Colorado Avalanche

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - $100 - 5 695 - 94,91%
Level 2:	5000 - $60 - 4 778 - 95,56%
Level 3:	2000 - $35 - 1 884 - 94,20%
Level 4:	4000 - $20 - 3 756 - 93,90%
Luxury :	1000 - $200 - 939 - 93,85%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 935 - 96,73%
Farm Level 2:	1000 - $15 - 942 - 94,17%
Farm Total Capacity :	3000
Income
Home Games Left	19
Average Attendance - %	17 051 - 94,73%
Average Income per Game	$604,309
Year to Date Revenue	$13,294,806
Farm
Home Games Left	18
Average Attendance - %	2 876 - 95,88%
Average Income per Game	$72,015
Year to Date Revenue	$1,296,271
Expense
Pro Players Total Salaries	$49,999,999
Farm Players Total Salaries	$61,000
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$25,602,081
Farm Year To Date Expenses	$528,535
Pro Salary Cap To Date	$25,228,488
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$11,481,878
Farm Estimated Season Revenue	$1,296,271
Pro Remaining Season Days	93
Pro Expenses Per Days	$264,249
Pro Estimated Expenses	$24,575,157
Farm Remaining Season Days	100
Farm Expenses Per Days	$5,305
Farm Estimated Expenses	$530,500
Estimated Season Expenses	$25,105,657
Season Salary Cap	$49,999,999
Estimate Under Maximum Salary Cap of $50,000,000	$1
Estimate Over Minimum Salary Cap of $28,000,000	$21,999,999
Current Bank Account	$80,665,570
Projected Bank Account	$68,338,062

Pro Players Salaries
Aleksander Barkov	$6,500,000 (3)
Ilya Sorokin	$5,000,000 (3)
Jesper Bratt	$5,000,000 (4)
MacKenzie Weegar	$5,000,000 (2)
Pavel Buchnevich	$3,500,000 (2)
Elias Lindholm	$3,500,000 (2)
Neal Pionk	$3,500,000 (1)
Tom Wilson	$3,500,000 (1)
Pavel Dorofeyev	$2,500,000 (3)
Erik Karlsson	$2,500,000 (1)
Artturi Lehkonen	$2,500,000 (1)
Dylan Samberg	$1,999,999 (4)
Dawson Mercer	$900,000 (1)
Jack Quinn	$900,000 (1)
Alex Nedeljkovic	$900,000 (2)
Ville Ottavainen	$500,000 (3)
Logan O'Connor	$500,000 (1)
Tomas Nosek	$500,000 (2)
Scott Perunovich	$500,000 (1)
Grigori Denisenko	$300,000 (4)
Total Pro Players	20
Salary Commitment
Year 20 : $49,999,999
Year 21 : $35,199,999
Year 22 : $21,799,999
Year 23 : $7,299,999
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0
Salary Cap with 1 Way Contract
Year 20 : $49,999,999
Year 21 : $35,199,999
Year 22 : $21,799,999
Year 23 : $7,299,999

Farm Players Salaries
Ville Koivunen	$9,000 (4)
Calle Clang	$5,000 (2)
Givani Smith	$5,000 (2)
Dan Renouf	$5,000 (2)
Ryan Winterton	$5,000 (3)
Oskar Pettersson	$5,000 (3)
Jakub Brabenec	$5,000 (3)
Hudson Fasching	$5,000 (1)
Eemil Viro	$5,000 (2)
Dylan Ferguson	$3,000 (1)
Tyler Madden	$3,000 (4)
Cole Reinhardt	$3,000 (1)
Kurtis MacDermid	$3,000 (1)
Total Farm Players	13
Salary Commitment
Year 20 : $61,000
Year 21 : $47,000
Year 22 : $27,000
Year 23 : $12,000
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0

Columbus Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - $100 - 5 617 - 93,62%
Level 2:	5000 - $60 - 4 678 - 93,56%
Level 3:	2000 - $35 - 1 897 - 94,84%
Level 4:	4000 - $20 - 3 813 - 95,32%
Luxury :	1000 - $200 - 959 - 95,92%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 878 - 93,89%
Farm Level 2:	1000 - $15 - 939 - 93,88%
Farm Total Capacity :	3000
Income
Home Games Left	20
Average Attendance - %	16 964 - 94,24%
Average Income per Game	$600,201
Year to Date Revenue	$12,604,218
Farm
Home Games Left	17
Average Attendance - %	2 817 - 93,89%
Average Income per Game	$70,230
Year to Date Revenue	$1,334,361
Expense
Pro Players Total Salaries	$48,910,078
Farm Players Total Salaries	$71,500
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$25,953,272
Farm Year To Date Expenses	$521,421
Pro Salary Cap To Date	$25,435,122
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$12,004,017
Farm Estimated Season Revenue	$1,193,902
Pro Remaining Season Days	93
Pro Expenses Per Days	$258,601
Pro Estimated Expenses	$24,049,893
Farm Remaining Season Days	100
Farm Expenses Per Days	$5,358
Farm Estimated Expenses	$535,800
Estimated Season Expenses	$24,585,693
Season Salary Cap	$48,910,078
Estimate Under Maximum Salary Cap of $50,000,000	$1,089,922
Estimate Over Minimum Salary Cap of $28,000,000	$20,910,078
Current Bank Account	$15,087,655
Projected Bank Account	$3,699,881

Pro Players Salaries
David Pastrnak	$8,000,000 (2)
Andrei Vasilevskiy	$5,000,000 (4)
Filip Forsberg	$5,000,000 (3)
John Tavares	$3,500,000 (1)
Bryan Rust	$3,500,000 (2)
Dougie Hamilton	$3,500,000 (3)
Dylan Strome	$3,500,000 (2)
Mattias Ekholm	$2,760,000 (2)
Erik Cernak	$2,500,000 (1)
Jack Eichel	$2,500,000 (1)
Johnathan Kovacevic	$1,960,000 (4)
Michael Bunting	$1,761,578 (2)
Dmitry Kulikov	$1,628,500 (4)
Dakota Joshua	$1,000,000 (3)
David Rittich	$900,000 (2)
J.J. Moser	$500,000 (1)
Paul Cotter	$500,000 (2)
Mason Morelli	$300,000 (1)
Nick Cousins	$300,000 (3)
Brett Murray	$300,000 (1)
Total Pro Players	20
Salary Commitment
Year 20 : $48,910,078
Year 21 : $39,310,078
Year 22 : $18,388,500
Year 23 : $8,588,500
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0
Salary Cap with 1 Way Contract
Year 20 : $48,910,078
Year 21 : $39,310,078
Year 22 : $18,388,500
Year 23 : $8,588,500

Farm Players Salaries
Robert Bortuzzo	$8,000 (2)
Jaycob Megna	$7,500 (2)
Louie Belpedio	$5,000 (1)
Hunter Shepard	$5,000 (2)
Anthony Angello	$5,000 (1)
Ty Smith	$5,000 (1)
Nikolas Matinpalo	$5,000 (2)
Ryan Reaves	$4,000 (1)
Pierrick Dube	$3,000 (3)
Cade Webber	$3,000 (2)
Jake Leschyshyn	$3,000 (2)
Tristan Lennox	$3,000 (4)
Kyle Masters	$3,000 (1)
Jan Bednar	$3,000 (4)
Dylan Gambrell	$3,000 (2)
Nikita Pavlychev	$3,000 (1)
Braden Hache	$3,000 (2)
Total Farm Players	17
Salary Commitment
Year 20 : $71,500
Year 21 : $46,500
Year 22 : $9,000
Year 23 : $6,000
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0

Dallas Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	Reunion Arena
Level 1:	6000 - $80 - 5 786 - 96,43%
Level 2:	5000 - $45 - 4 922 - 98,44%
Level 3:	2000 - $30 - 1 942 - 97,10%
Level 4:	4000 - $10 - 4 000 - 99,99%
Luxury :	1000 - $180 - 964 - 96,39%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 904 - 95,19%
Farm Level 2:	1000 - $15 - 953 - 95,25%
Farm Total Capacity :	3000
Income
Home Games Left	20
Average Attendance - %	17 613 - 97,85%
Average Income per Game	$487,604
Year to Date Revenue	$10,239,675
Farm
Home Games Left	22
Average Attendance - %	2 856 - 95,21%
Average Income per Game	$71,210
Year to Date Revenue	$996,935
Expense
Pro Players Total Salaries	$40,233,599
Farm Players Total Salaries	$84,000
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,250,000
Pro Year To Date Expenses	$19,389,771
Farm Year To Date Expenses	$547,330
Pro Salary Cap To Date	$18,871,644
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$9,752,071
Farm Estimated Season Revenue	$1,566,612
Pro Remaining Season Days	93
Pro Expenses Per Days	$213,646
Pro Estimated Expenses	$19,869,078
Farm Remaining Season Days	100
Farm Expenses Per Days	$5,420
Farm Estimated Expenses	$542,000
Estimated Season Expenses	$20,411,078
Season Salary Cap	$43,483,599
Estimate Under Maximum Salary Cap of $50,000,000	$6,516,401
Estimate Over Minimum Salary Cap of $28,000,000	$15,483,599
Current Bank Account	$35,777,030
Projected Bank Account	$26,684,635

Pro Players Salaries
Alex Killorn	$3,800,000 (2)
Ryan Pulock	$3,500,000 (1)
Oliver Ekman-Larsson	$3,265,000 (1)
John Gibson	$3,000,000 (1)
Andrei Kuzmenko	$2,500,000 (1)
Nicolas Roy	$2,500,000 (2)
Jack Roslovic	$2,500,000 (1)
Jeremy Lauzon	$2,500,000 (1)
Joel Edmundson	$2,500,000 (1)
Kaapo Kakko	$1,999,999 (3)
Conor Garland	$1,899,675 (3)
Luke Schenn	$1,570,000 (1)
Mathieu Joseph	$1,458,926 (2)
Ben Hutton	$1,250,000 (1)
Garnet Hathaway	$1,000,000 (2)
Isac Lundestrom	$999,999 (2)
Taylor Raddysh	$990,000 (2)
Jonas Johansson	$900,000 (1)
Zack MacEwen	$500,000 (3)
Jake Wise	$500,000 (3)
Jet Greaves	$500,000 (3)
Elmer Soderblom	$300,000 (2)
Walker Duehr	$300,000 (2)
Total Pro Players	23
Salary Commitment
Year 20 : $40,233,599
Year 21 : $16,748,599
Year 22 : $5,399,674
Year 23 : $0
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0
Salary Cap with 1 Way Contract
Year 20 : $40,233,599
Year 21 : $16,748,599
Year 22 : $5,399,674
Year 23 : $0

Farm Players Salaries
Spencer Martin	$10,000 (2)
Corson Ceulemans	$9,000 (2)
Brandon Hickey	$5,000 (1)
Jakub Dvorak	$5,000 (4)
Michael Houser	$5,000 (2)
Matyas Sapovaliv	$5,000 (4)
Joe Hicketts	$5,000 (1)
Cam Dineen	$5,000 (1)
Felix Sandstrom	$5,000 (1)
Tyson Hinds	$3,000 (3)
Marc Del Gaizo (Out of Payroll)	$3,000 (1)
Lucas Carlsson	$3,000 (2)
Santeri Hatakka	$3,000 (2)
Scott Reedy	$3,000 (3)
Kai Uchacz	$3,000 (2)
Tyson Kozak (Out of Payroll)	$3,000 (2)
Emilio Pettersen	$3,000 (1)
Gabriel Szturc	$3,000 (2)
Filip Kral	$3,000 (2)
Hunter McKown	$3,000 (2)
Keith Petruzzelli	$3,000 (1)
Total Farm Players	21
Salary Commitment
Year 20 : $90,000
Year 21 : $61,000
Year 22 : $16,000
Year 23 : $10,000
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0

Detroit Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6000 - $100 - 5 673 - 94,55%
Level 2:	5000 - $60 - 4 718 - 94,36%
Level 3:	2000 - $35 - 1 908 - 95,41%
Level 4:	4000 - $20 - 3 864 - 96,60%
Luxury :	1000 - $200 - 947 - 94,71%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 909 - 95,43%
Farm Level 2:	1000 - $15 - 946 - 94,61%
Farm Total Capacity :	3000
Income
Home Games Left	16
Average Attendance - %	17 110 - 95,05%
Average Income per Game	$603,755
Year to Date Revenue	$15,093,873
Farm
Home Games Left	20
Average Attendance - %	2 855 - 95,15%
Average Income per Game	$71,270
Year to Date Revenue	$1,140,319
Expense
Pro Players Total Salaries	$49,039,900
Farm Players Total Salaries	$53,000
Coaches Total Salaries	$7,400,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$28,213,405
Farm Year To Date Expenses	$527,435
Pro Salary Cap To Date	$24,897,362
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$9,660,079
Farm Estimated Season Revenue	$1,425,399
Pro Remaining Season Days	93
Pro Expenses Per Days	$287,253
Pro Estimated Expenses	$26,714,529
Farm Remaining Season Days	100
Farm Expenses Per Days	$5,265
Farm Estimated Expenses	$526,500
Estimated Season Expenses	$27,241,029
Season Salary Cap	$49,039,900
Estimate Under Maximum Salary Cap of $50,000,000	$960,100
Estimate Over Minimum Salary Cap of $28,000,000	$21,039,900
Current Bank Account	$69,539,588
Projected Bank Account	$53,384,037

Pro Players Salaries
Kirill Kaprizov	$8,000,000 (2)
Victor Hedman	$6,500,000 (4)
Jason Robertson	$6,500,000 (1)
Seth Jones	$5,000,000 (1)
Evan Bouchard	$3,500,000 (3)
Gabriel Vilardi	$3,490,000 (2)
Lukas Dostal	$2,699,900 (1)
Dylan Cozens	$2,500,000 (3)
Nick Seeler	$2,500,000 (1)
Jamie Benn	$2,500,000 (4)
Wyatt Johnston	$900,000 (2)
Eric Comrie	$750,000 (3)
Julien Gauthier	$500,000 (3)
Matt Luff	$500,000 (2)
Brett Berard	$500,000 (3)
Tanner Jeannot	$500,000 (2)
William Lagesson	$500,000 (3)
Brandon Coe	$500,000 (2)
Luke Prokop	$300,000 (4)
Michael Callahan	$300,000 (1)
Jaret Anderson-Dolan	$300,000 (3)
Jack Studnicka	$300,000 (2)
Total Pro Players	22
Salary Commitment
Year 20 : $49,039,900
Year 21 : $32,040,000
Year 22 : $15,350,000
Year 23 : $9,300,000
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0
Salary Cap with 1 Way Contract
Year 20 : $49,039,900
Year 21 : $32,040,000
Year 22 : $17,850,000
Year 23 : $9,300,000

Farm Players Salaries
Dylan Duke	$5,000 (4)
Jeremie Poirier	$5,000 (2)
Elliot Desnoyers	$5,000 (2)
Blake McLaughlin	$5,000 (2)
Reece Newkirk	$3,000 (1)
Marc McLaughlin	$3,000 (1)
Axel Jonsson-Fjallby	$3,000 (2)
Xavier Bernard	$3,000 (2)
Jett Woo	$3,000 (3)
Josh Jacobs	$3,000 (2)
Joey Keane	$3,000 (4)
Riley Sutter	$3,000 (4)
Carson Meyer	$3,000 (2)
Cole McWard	$3,000 (1)
Alex Jefferies	$3,000 (3)
Total Farm Players	15
Salary Commitment
Year 20 : $53,000
Year 21 : $44,000
Year 22 : $17,000
Year 23 : $11,000
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0

Edmonton Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Skyreach Centre
Level 1:	6000 - $125 - 3 862 - 64,37%
Level 2:	5000 - $65 - 3 814 - 76,28%
Level 3:	2000 - $40 - 1 466 - 73,28%
Level 4:	4000 - $22 - 2 975 - 74,37%
Luxury :	1000 - $300 - 555 - 55,53%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 870 - 93,48%
Farm Level 2:	1000 - $15 - 945 - 94,46%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	12 671 - 70,40%
Average Income per Game	$520,853
Year to Date Revenue	$10,417,057
Farm
Home Games Left	22
Average Attendance - %	2 814 - 93,81%
Average Income per Game	$70,054
Year to Date Revenue	$980,762
Expense
Pro Players Total Salaries	$33,092,000
Farm Players Total Salaries	$48,000
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$17,113,991
Farm Year To Date Expenses	$521,025
Pro Salary Cap To Date	$16,595,861
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$10,937,910
Farm Estimated Season Revenue	$1,541,197
Pro Remaining Season Days	93
Pro Expenses Per Days	$176,642
Pro Estimated Expenses	$16,427,706
Farm Remaining Season Days	100
Farm Expenses Per Days	$5,240
Farm Estimated Expenses	$524,000
Estimated Season Expenses	$16,951,706
Season Salary Cap	$33,092,000
Estimate Under Maximum Salary Cap of $50,000,000	$16,908,000
Estimate Over Minimum Salary Cap of $28,000,000	$5,092,000
Current Bank Account	$2,310,905
Projected Bank Account	($2,161,694)

Pro Players Salaries
Trevor Lewis	$5,175,000 (1)
Tyson Barrie	$3,500,000 (2)
Taylor Hall	$3,500,000 (1)
Kaapo Kahkonen	$2,500,000 (1)
Nick Jensen	$2,500,000 (2)
Mike Reilly	$1,800,000 (1)
Jan Rutta	$1,750,000 (2)
Colin Miller	$1,567,000 (2)
Jakub Vrana	$1,000,000 (2)
Dylan McIlrath	$1,000,000 (3)
Parker Wotherspoon	$1,000,000 (4)
Ondrej Palat	$1,000,000 (1)
Brendan Gaunce	$1,000,000 (2)
Victor Olofsson	$1,000,000 (4)
Zach Benson	$900,000 (3)
Will Smith	$900,000 (4)
Jonathan Lekkerimaki	$900,000 (4)
Kenneth Appleby (Out of Payroll)	$500,000 (1)
Jani Nyman (Out of Payroll)	$500,000 (4)
Brian Pinho	$500,000 (3)
Matthew Phillips	$500,000 (4)
Juuso Parssinen	$300,000 (2)
Ben Jones	$300,000 (3)
Total Pro Players	23
Salary Commitment
Year 20 : $33,592,000
Year 21 : $19,117,000
Year 22 : $7,200,000
Year 23 : $4,800,000
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0
Salary Cap with 1 Way Contract
Year 20 : $33,592,000
Year 21 : $19,117,000
Year 22 : $7,500,000
Year 23 : $4,800,000

Farm Players Salaries
Scott Morrow	$9,000 (4)
Trevor Carrick	$5,000 (3)
Seamus Casey	$5,000 (4)
Alex Gallant	$5,000 (4)
Yaniv Perets	$3,000 (2)
Riley Hughes	$3,000 (4)
Nick Leivermann	$3,000 (4)
Maros Jedlicka	$3,000 (4)
Jack Ahcan	$3,000 (1)
Robbie Russo	$3,000 (1)
Tye Felhaber	$3,000 (3)
Filip Roos	$3,000 (1)
Total Farm Players	12
Salary Commitment
Year 20 : $48,000
Year 21 : $39,000
Year 22 : $36,000
Year 23 : $28,000
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0

Florida Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	National Car Rental Center
Level 1:	6000 - $100 - 5 664 - 94,40%
Level 2:	5000 - $60 - 4 764 - 95,28%
Level 3:	2000 - $35 - 1 908 - 95,40%
Level 4:	4000 - $20 - 3 805 - 95,13%
Luxury :	1000 - $200 - 958 - 95,83%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 930 - 96,50%
Farm Level 2:	1000 - $15 - 931 - 93,06%
Farm Total Capacity :	3000
Income
Home Games Left	15
Average Attendance - %	17 099 - 95,00%
Average Income per Game	$605,263
Year to Date Revenue	$15,736,846
Farm
Home Games Left	20
Average Attendance - %	2 861 - 95,35%
Average Income per Game	$71,727
Year to Date Revenue	$1,147,639
Expense
Pro Players Total Salaries	$25,510,320
Farm Players Total Salaries	$104,000
Coaches Total Salaries	$1,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,500,000
Pro Year To Date Expenses	$13,861,819
Farm Year To Date Expenses	$107,455
Pro Salary Cap To Date	$13,343,703
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$9,078,950
Farm Estimated Season Revenue	$1,434,549
Pro Remaining Season Days	93
Pro Expenses Per Days	$137,359
Pro Estimated Expenses	$12,774,387
Farm Remaining Season Days	100
Farm Expenses Per Days	$1,020
Farm Estimated Expenses	$102,000
Estimated Season Expenses	$12,876,387
Season Salary Cap	$28,010,320
Estimate Under Maximum Salary Cap of $50,000,000	$21,989,680
Estimate Over Minimum Salary Cap of $28,000,000	$10,320
Current Bank Account	$40,239,566
Projected Bank Account	$37,876,678

Pro Players Salaries
David Perron	$5,462,500 (3)
Gustav Nyquist	$3,500,000 (2)
Tony DeAngelo	$2,500,000 (1)
Robby Fabbri	$2,500,000 (2)
Marcus Johansson	$1,885,097 (1)
Daniel Sprong	$1,762,723 (2)
Dysin Mayo	$1,000,000 (1)
Leo Carlsson (Out of Payroll)	$900,000 (3)
Ivan Fedotov	$900,000 (1)
Simon Nemec	$900,000 (3)
Ozzy Wiesblatt (Out of Payroll)	$500,000 (2)
Elias D. Pettersson	$500,000 (4)
Fraser Minten	$500,000 (4)
Mason Geertsen	$500,000 (2)
Michael Milne	$500,000 (2)
Donovan Sebrango	$500,000 (1)
Adam Beckman	$500,000 (1)
Gage Goncalves	$500,000 (1)
Kyle Clifford	$400,000 (1)
Jagger Joshua	$300,000 (1)
Jayden Grubbe	$300,000 (3)
Marshall Rifai	$300,000 (2)
Nico Daws	$300,000 (1)
Total Pro Players	23
Salary Commitment
Year 20 : $26,910,320
Year 21 : $18,125,223
Year 22 : $8,562,500
Year 23 : $1,000,000
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0
Salary Cap with 1 Way Contract
Year 20 : $26,910,320
Year 21 : $18,125,223
Year 22 : $8,562,500
Year 23 : $1,000,000

Farm Players Salaries
Mads Sogaard	$5,000 (1)
Ales Stezka	$5,000 (1)
Hunter Brzustewicz	$5,000 (4)
Samuel Knazko	$5,000 (2)
Tristen Robins	$5,000 (2)
Paul Ludwinski	$5,000 (4)
Nathan Legare	$5,000 (1)
Michael Buchinger	$5,000 (4)
Drew Commesso	$5,000 (3)
Samuel Hlavaj	$5,000 (2)
Brett Brochu	$3,000 (3)
Hugh McGing	$3,000 (2)
Emmitt Finnie	$3,000 (4)
Ethan Edwards	$3,000 (4)
Curtis Hall	$3,000 (3)
Jaydon Dureau	$3,000 (4)
Ryan Fanti	$3,000 (2)
Mitchell Weeks	$3,000 (4)
Joel Teasdale	$3,000 (3)
Spencer Smallman	$3,000 (2)
Marcel Marcel	$3,000 (3)
Matthew Maggio	$3,000 (3)
Tanner Dickinson	$3,000 (3)
Victor Ostman	$3,000 (2)
Connor D. Murphy	$3,000 (1)
Ben Gleason	$3,000 (1)
Nathan Smith	$3,000 (1)
Coulson Pitre	$3,000 (4)
Total Farm Players	28
Salary Commitment
Year 20 : $104,000
Year 21 : $80,000
Year 22 : $53,000
Year 23 : $30,000
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0

Los Angeles Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	STAPLES Center
Level 1:	6000 - $100 - 5 663 - 94,39%
Level 2:	5000 - $60 - 4 813 - 96,25%
Level 3:	2000 - $35 - 1 876 - 93,80%
Level 4:	4000 - $20 - 3 863 - 96,57%
Luxury :	1000 - $200 - 954 - 95,36%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 876 - 93,80%
Farm Level 2:	1000 - $15 - 937 - 93,68%
Farm Total Capacity :	3000
Income
Home Games Left	18
Average Attendance - %	17 168 - 95,38%
Average Income per Game	$606,249
Year to Date Revenue	$13,943,733
Farm
Home Games Left	19
Average Attendance - %	2 813 - 93,76%
Average Income per Game	$70,144
Year to Date Revenue	$1,192,452
Expense
Pro Players Total Salaries	$46,812,886
Farm Players Total Salaries	$88,500
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$23,397,337
Farm Year To Date Expenses	$545,142
Pro Salary Cap To Date	$22,879,178
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$10,912,487
Farm Estimated Season Revenue	$1,332,740
Pro Remaining Season Days	93
Pro Expenses Per Days	$247,735
Pro Estimated Expenses	$23,039,355
Farm Remaining Season Days	100
Farm Expenses Per Days	$5,442
Farm Estimated Expenses	$544,200
Estimated Season Expenses	$23,583,555
Season Salary Cap	$46,812,886
Estimate Under Maximum Salary Cap of $50,000,000	$3,187,114
Estimate Over Minimum Salary Cap of $28,000,000	$18,812,886
Current Bank Account	$24,249,967
Projected Bank Account	$12,911,639

Pro Players Salaries
Kevin Fiala	$5,000,000 (3)
Mika Zibanejad	$5,000,000 (3)
Brad Marchand	$4,324,000 (1)
Patrick Kane	$4,000,000 (2)
Brandon Montour	$3,500,000 (4)
Clayton Keller	$3,500,000 (2)
Jakob Chychrun	$3,500,000 (3)
Mathew Barzal	$2,500,000 (1)
Ilya Mikheyev	$2,500,000 (2)
Mario Ferraro	$2,500,000 (1)
Brett Kulak	$1,688,888 (2)
Nick Blankenburg	$1,400,000 (4)
Joel Kiviranta	$1,000,000 (1)
Teddy Blueger	$1,000,000 (1)
Dan Vladar	$1,000,000 (3)
Alexey Toropchenko	$999,998 (1)
Philip Broberg	$900,000 (1)
Alex Lyon	$900,000 (2)
Ryan Johnson	$500,000 (3)
Sam Carrick	$500,000 (2)
Ty Dellandrea	$300,000 (2)
Akira Schmid	$300,000 (1)
Total Pro Players	22
Salary Commitment
Year 20 : $46,812,886
Year 21 : $33,288,888
Year 22 : $19,900,000
Year 23 : $4,900,000
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0
Salary Cap with 1 Way Contract
Year 20 : $46,812,886
Year 21 : $33,288,888
Year 22 : $19,900,000
Year 23 : $4,900,000

Farm Players Salaries
Caleb Jones	$10,000 (2)
Vasily Podkolzin	$9,000 (1)
Otto Stenberg	$9,000 (4)
Fedor Svechkov	$9,000 (3)
Brendan Brisson	$9,000 (2)
Brandon Bussi	$7,500 (4)
Vladislav Kolyachonok	$5,000 (1)
Ryker Evans	$5,000 (2)
Dmitry Kuzmin	$5,000 (3)
Calle Odelius	$5,000 (4)
Cole Bardreau	$3,000 (3)
Scott Harrington	$3,000 (1)
Jonas Rondbjerg	$3,000 (4)
Ivan Ivan	$3,000 (1)
Oliver Wahlstrom	$3,000 (4)
Total Farm Players	15
Salary Commitment
Year 20 : $88,500
Year 21 : $68,500
Year 22 : $44,500
Year 23 : $27,500
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0

Minnesota Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - $100 - 5 643 - 94,05%
Level 2:	5000 - $60 - 4 802 - 96,04%
Level 3:	2000 - $35 - 1 893 - 94,66%
Level 4:	4000 - $20 - 3 807 - 95,17%
Luxury :	1000 - $200 - 970 - 97,02%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 892 - 94,61%
Farm Level 2:	1000 - $15 - 920 - 91,95%
Farm Total Capacity :	3000
Income
Home Games Left	17
Average Attendance - %	17 115 - 95,08%
Average Income per Game	$606,316
Year to Date Revenue	$14,551,575
Farm
Home Games Left	22
Average Attendance - %	2 812 - 93,73%
Average Income per Game	$70,420
Year to Date Revenue	$985,878
Expense
Pro Players Total Salaries	$35,202,500
Farm Players Total Salaries	$61,000
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$18,542,816
Farm Year To Date Expenses	$536,329
Pro Salary Cap To Date	$18,024,656
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$10,307,366
Farm Estimated Season Revenue	$1,549,237
Pro Remaining Season Days	93
Pro Expenses Per Days	$187,578
Pro Estimated Expenses	$17,444,754
Farm Remaining Season Days	100
Farm Expenses Per Days	$5,305
Farm Estimated Expenses	$530,500
Estimated Season Expenses	$17,975,254
Season Salary Cap	$35,202,500
Estimate Under Maximum Salary Cap of $50,000,000	$14,797,500
Estimate Over Minimum Salary Cap of $28,000,000	$7,202,500
Current Bank Account	$59,135,017
Projected Bank Account	$53,016,366

Pro Players Salaries
Claude Giroux	$8,000,000 (2)
Tristan Jarry	$4,452,500 (2)
Niko Mikkola	$2,500,000 (2)
J.T. Compher	$2,500,000 (4)
Bobby McMann	$2,500,000 (2)
Dmitry Orlov	$2,500,000 (3)
Max Domi	$2,500,000 (1)
Andre Burakovsky (Out of Payroll)	$2,036,925 (1)
Viktor Arvidsson (Out of Payroll)	$1,750,000 (1)
Adam Boqvist	$1,000,000 (3)
Brendan Gallagher	$1,000,000 (3)
Juuso Valimaki	$1,000,000 (2)
Josh Anderson	$1,000,000 (3)
Alexander Holtz	$900,000 (1)
Sebastian D. Aho	$750,000 (1)
Rafael Harvey-Pinard	$500,000 (1)
Jake Christiansen	$500,000 (1)
Rem Pitlick	$500,000 (2)
Tanner Laczynski	$500,000 (2)
Joe Veleno	$500,000 (3)
Wyatt Kaiser	$500,000 (3)
Emil Andrae	$500,000 (2)
Samuel Ersson	$500,000 (1)
Emil Heineman	$300,000 (2)
Dylan Garand	$300,000 (2)
Total Pro Players	25
Salary Commitment
Year 20 : $38,989,425
Year 21 : $29,552,500
Year 22 : $9,000,000
Year 23 : $2,500,000
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0
Salary Cap with 1 Way Contract
Year 20 : $38,989,425
Year 21 : $29,552,500
Year 22 : $9,000,000
Year 23 : $2,500,000

Farm Players Salaries
Xavier Bourgault	$9,000 (2)
Aatu Raty	$9,000 (2)
Jakub Skarek	$5,000 (4)
Nikolai Kovalenko	$5,000 (4)
William Lockwood	$5,000 (1)
Topi Niemela	$5,000 (3)
Joshua Roy	$5,000 (3)
Joni Jurmo	$5,000 (4)
Jeremy Davies	$5,000 (3)
Chase Priskie	$5,000 (4)
Rasmus Kupari	$3,000 (1)
Total Farm Players	11
Salary Commitment
Year 20 : $61,000
Year 21 : $53,000
Year 22 : $35,000
Year 23 : $20,000
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0

Montreal Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Center
Level 1:	6000 - $100 - 5 742 - 95,71%
Level 2:	5000 - $60 - 4 739 - 94,78%
Level 3:	2000 - $35 - 1 880 - 94,02%
Level 4:	4000 - $20 - 3 780 - 94,51%
Luxury :	1000 - $200 - 940 - 93,98%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 914 - 95,70%
Farm Level 2:	1000 - $15 - 945 - 94,46%
Farm Total Capacity :	3000
Income
Home Games Left	17
Average Attendance - %	17 082 - 94,90%
Average Income per Game	$605,865
Year to Date Revenue	$14,540,758
Farm
Home Games Left	19
Average Attendance - %	2 859 - 95,29%
Average Income per Game	$71,420
Year to Date Revenue	$1,214,137
Expense
Pro Players Total Salaries	$25,869,321
Farm Players Total Salaries	$105,000
Coaches Total Salaries	$9,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,400,000
Pro Year To Date Expenses	$13,931,517
Farm Year To Date Expenses	$4,058,120
Pro Salary Cap To Date	$13,413,395
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$10,299,704
Farm Estimated Season Revenue	$1,356,977
Pro Remaining Season Days	93
Pro Expenses Per Days	$139,219
Pro Estimated Expenses	$12,947,367
Farm Remaining Season Days	100
Farm Expenses Per Days	$40,525
Farm Estimated Expenses	$4,052,500
Estimated Season Expenses	$16,999,867
Season Salary Cap	$28,269,321
Estimate Under Maximum Salary Cap of $50,000,000	$21,730,679
Estimate Over Minimum Salary Cap of $28,000,000	$269,321
Current Bank Account	$52,644,359
Projected Bank Account	$47,301,173

Pro Players Salaries
Ville Husso	$4,000,000 (1)
Ryan Graves	$3,500,000 (1)
Vincent Desharnais	$2,500,000 (3)
John Klingberg (Out of Payroll)	$2,500,000 (1)
Tomas Tatar	$2,014,322 (1)
Andreas Athanasiou	$1,855,000 (1)
Chad Ruhwedel	$1,150,000 (1)
Ryan Carpenter	$1,000,000 (1)
Christian Wolanin	$1,000,000 (1)
Kaiden Guhle	$900,000 (2)
Adam Fantilli	$900,000 (3)
Noah Ostlund	$900,000 (4)
Tristan Luneau	$900,000 (3)
Brennan Othmann	$900,000 (3)
Liam Ohgren	$900,000 (4)
Aleksanteri Kaskimaki	$500,000 (4)
Jayden Struble	$500,000 (3)
Viktor Neuchev	$500,000 (3)
William Carrier	$449,999 (4)
Pavol Regenda	$300,000 (1)
Caedan Bankier	$300,000 (3)
Sammy Walker	$300,000 (2)
Arttu Hyry	$300,000 (2)
Remi Poirier	$300,000 (2)
Total Pro Players	24
Salary Commitment
Year 20 : $28,369,321
Year 21 : $11,049,999
Year 22 : $9,249,999
Year 23 : $2,749,999
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0
Salary Cap with 1 Way Contract
Year 20 : $28,369,321
Year 21 : $11,049,999
Year 22 : $9,249,999
Year 23 : $2,749,999

Farm Players Salaries
Christian Kyrou	$5,000 (3)
Alex Campbell	$5,000 (4)
Domenic DiVincentiis	$5,000 (4)
Damian Clara	$5,000 (4)
Lucas Edmonds	$5,000 (2)
Isaac Belliveau	$5,000 (4)
Samuel Savoie	$5,000 (4)
Rodwin Dionicio	$5,000 (4)
Filip Mesar	$5,000 (4)
Miko Matikka	$5,000 (4)
Robert Mastrosimone	$5,000 (3)
Zayde Wisdom	$5,000 (2)
Zach Sawchenko	$3,000 (1)
Chase Bradley	$3,000 (4)
Christopher Merisier-Ortiz	$3,000 (1)
Camden Thiesing	$3,000 (2)
Alexandre Doucet	$3,000 (2)
Fabian Wagner	$3,000 (4)
Jack Rathbone	$3,000 (4)
Dawson Barteaux	$3,000 (2)
Noel Hoefenmayer	$3,000 (2)
Ty Young	$3,000 (4)
Noah Laba	$3,000 (4)
Sandis Vilmanis	$3,000 (4)
Shawn Element	$3,000 (2)
Jiri Patera	$3,000 (3)
Aatu Jamsen	$3,000 (4)
Total Farm Players	27
Salary Commitment
Year 20 : $105,000
Year 21 : $99,000
Year 22 : $74,000
Year 23 : $61,000
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0

Nashville Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - $90 - 5 800 - 96,67%
Level 2:	5000 - $50 - 4 845 - 96,90%
Level 3:	2000 - $20 - 1 992 - 99,58%
Level 4:	4000 - $15 - 3 912 - 97,79%
Luxury :	1000 - $140 - 990 - 99,01%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 834 - 91,71%
Farm Level 2:	1000 - $15 - 940 - 94,03%
Farm Total Capacity :	3000
Income
Home Games Left	16
Average Attendance - %	17 538 - 97,44%
Average Income per Game	$510,711
Year to Date Revenue	$12,767,774
Farm
Home Games Left	21
Average Attendance - %	2 775 - 92,49%
Average Income per Game	$68,908
Year to Date Revenue	$1,033,618
Expense
Pro Players Total Salaries	$49,924,675
Farm Players Total Salaries	$112,000
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$26,034,750
Farm Year To Date Expenses	$555,525
Pro Salary Cap To Date	$25,516,631
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$8,171,375
Farm Estimated Season Revenue	$1,447,065
Pro Remaining Season Days	93
Pro Expenses Per Days	$263,858
Pro Estimated Expenses	$24,538,794
Farm Remaining Season Days	100
Farm Expenses Per Days	$5,560
Farm Estimated Expenses	$556,000
Estimated Season Expenses	$25,094,794
Season Salary Cap	$49,924,675
Estimate Under Maximum Salary Cap of $50,000,000	$75,325
Estimate Over Minimum Salary Cap of $28,000,000	$21,924,675
Current Bank Account	$88,219,268
Projected Bank Account	$72,742,914

Pro Players Salaries
Rasmus Andersson	$5,000,000 (2)
Alex DeBrincat	$3,500,000 (2)
Damon Severson	$3,500,000 (1)
Jake Oettinger	$3,500,000 (2)
Rickard Rakell	$3,500,000 (2)
Ryan O'Reilly	$3,500,000 (1)
Owen Tippett	$3,499,999 (1)
Aliaksei Protas	$3,499,999 (4)
Jake Evans	$2,500,000 (1)
Casey Mittelstadt	$2,500,000 (1)
Alex Kerfoot	$2,500,000 (4)
Brandon Carlo	$2,500,000 (1)
Cole Perfetti	$2,500,000 (3)
Darren Raddysh	$1,350,000 (2)
Trevor van Riemsdyk	$1,144,677 (4)
David Kampf	$1,000,000 (1)
Alexandre Texier	$1,000,000 (3)
Olen Zellweger	$900,000 (3)
Peyton Krebs	$900,000 (1)
Semyon Varlamov	$880,000 (2)
Mattias Janmark	$750,000 (1)
Total Pro Players	21
Salary Commitment
Year 20 : $49,924,675
Year 21 : $29,274,676
Year 22 : $11,544,676
Year 23 : $7,144,676
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0
Salary Cap with 1 Way Contract
Year 20 : $49,924,675
Year 21 : $29,274,676
Year 22 : $11,544,676
Year 23 : $7,144,676

Farm Players Salaries
Jake Bean	$10,000 (1)
Travis Hamonic	$10,000 (1)
Ethan Bear	$10,000 (1)
Antti Tuomisto	$9,000 (3)
Nikke Kokko	$5,000 (4)
Ian Mitchell	$5,000 (4)
Clay Stevenson	$5,000 (2)
Nikita Grebenkin	$5,000 (4)
William Wallinder	$5,000 (3)
David Gustafsson	$3,000 (2)
Jack Millar	$3,000 (2)
Brandon Gignac	$3,000 (1)
Connor Mackey	$3,000 (2)
Jorian Donovan	$3,000 (4)
Jalen Luypen	$3,000 (3)
Ryan Tverberg	$3,000 (1)
Luke Krys	$3,000 (1)
Maxim Groshev	$3,000 (3)
Rory Kerins	$3,000 (3)
Carl Lindbom	$3,000 (4)
Ryan Mast	$3,000 (4)
Sam Lipkin	$3,000 (4)
Zachary Gallant	$3,000 (2)
Josh Lopina	$3,000 (1)
Adam Wilsby	$3,000 (2)
Total Farm Players	25
Salary Commitment
Year 20 : $112,000
Year 21 : $70,000
Year 22 : $50,000
Year 23 : $27,000
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0

New Jersey Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Continental Airlines
Level 1:	6000 - $75 - 5 896 - 98,26%
Level 2:	5000 - $40 - 4 942 - 98,83%
Level 3:	2000 - $20 - 2 000 - 99,99%
Level 4:	4000 - $10 - 4 000 - 100,00%
Luxury :	1000 - $140 - 994 - 99,41%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 918 - 95,92%
Farm Level 2:	1000 - $15 - 933 - 93,32%
Farm Total Capacity :	3000
Income
Home Games Left	19
Average Attendance - %	17 831 - 99,06%
Average Income per Game	$438,086
Year to Date Revenue	$9,637,896
Farm
Home Games Left	21
Average Attendance - %	2 852 - 95,05%
Average Income per Game	$71,403
Year to Date Revenue	$1,071,043
Expense
Pro Players Total Salaries	$45,436,164
Farm Players Total Salaries	$128,495
Coaches Total Salaries	$6,200,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$26,485,073
Farm Year To Date Expenses	$565,955
Pro Salary Cap To Date	$23,790,771
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$8,323,637
Farm Estimated Season Revenue	$1,499,460
Pro Remaining Season Days	93
Pro Expenses Per Days	$262,364
Pro Estimated Expenses	$24,399,852
Farm Remaining Season Days	100
Farm Expenses Per Days	$5,642
Farm Estimated Expenses	$564,200
Estimated Season Expenses	$24,964,052
Season Salary Cap	$45,436,164
Estimate Under Maximum Salary Cap of $50,000,000	$4,563,836
Estimate Over Minimum Salary Cap of $28,000,000	$17,436,164
Current Bank Account	$916,405,478
Projected Bank Account	$901,264,523

Pro Players Salaries
Quinn Hughes	$6,499,998 (1)
Ryan Nugent-Hopkins	$5,000,000 (3)
Thatcher Demko	$5,000,000 (2)
Dylan Larkin	$3,500,000 (1)
Hampus Lindholm	$3,500,000 (2)
Adam Pelech (Out of Payroll)	$3,500,000 (2)
Connor Ingram	$3,000,000 (2)
Joel Farabee	$2,500,000 (1)
Jordan Eberle	$2,500,000 (1)
Rasmus Sandin	$2,500,000 (1)
Mattias Samuelsson	$1,000,000 (3)
Ryan Poehling	$1,000,000 (1)
Kyle Burroughs	$1,000,000 (2)
Barrett Hayton	$1,000,000 (3)
Eeli Tolvanen	$999,999 (1)
Curtis Lazar	$936,167 (2)
Zack Bolduc	$900,000 (3)
Marco Rossi	$900,000 (1)
JJ Peterka	$900,000 (2)
Jake Sanderson	$900,000 (2)
Yegor Chinakhov	$900,000 (1)
Jacob Bernard-Docker	$500,000 (1)
Will Cuylle	$500,000 (2)
Total Pro Players	23
Salary Commitment
Year 20 : $48,936,164
Year 21 : $27,136,167
Year 22 : $7,900,000
Year 23 : $0
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0
Salary Cap with 1 Way Contract
Year 20 : $48,936,164
Year 21 : $27,136,167
Year 22 : $7,900,000
Year 23 : $0

Farm Players Salaries
Carson Lambos	$9,000 (3)
Lukas Reichel	$9,000 (1)
Filip Bystedt	$9,000 (3)
Philip Tomasino	$9,000 (1)
Nikita Tolopilo	$7,500 (1)
Travis Boyd	$6,995 (3)
Jean-Luc Foudy	$5,000 (1)
Christian Fischer	$5,000 (2)
Frederic Brunet	$5,000 (3)
Ryan O'Rourke	$5,000 (2)
William Dufour	$5,000 (2)
Alex Turcotte	$5,000 (1)
Tyler Boucher	$5,000 (3)
Maxim Tsyplakov	$5,000 (2)
Owen Pickering	$5,000 (4)
Brandon Halverson	$5,000 (2)
Jackson Cates	$4,000 (2)
Gabriel Carriere	$3,000 (2)
Jacob Gaucher	$3,000 (1)
Mikulas Hovorka	$3,000 (2)
Klim Kostin	$3,000 (4)
Carter Gylander	$3,000 (3)
Brad Hunt	$3,000 (3)
Brogan Rafferty	$3,000 (1)
Jacob Moverare	$3,000 (2)
Total Farm Players	25
Salary Commitment
Year 20 : $128,495
Year 21 : $86,995
Year 22 : $48,995
Year 23 : $8,000
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0

New York Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nassau Veterans Memorial Colis
Level 1:	6000 - $100 - 5 710 - 95,16%
Level 2:	5000 - $60 - 4 771 - 95,41%
Level 3:	2000 - $35 - 1 902 - 95,08%
Level 4:	4000 - $20 - 3 828 - 95,69%
Luxury :	1000 - $200 - 951 - 95,12%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 881 - 94,06%
Farm Level 2:	1000 - $15 - 949 - 94,90%
Farm Total Capacity :	3000
Income
Home Games Left	17
Average Attendance - %	17 160 - 95,34%
Average Income per Game	$607,170
Year to Date Revenue	$14,572,082
Farm
Home Games Left	20
Average Attendance - %	2 830 - 94,34%
Average Income per Game	$70,465
Year to Date Revenue	$1,127,447
Expense
Pro Players Total Salaries	$41,257,499
Farm Players Total Salaries	$84,000
Coaches Total Salaries	$3,850,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$25,967,493
Farm Year To Date Expenses	$543,845
Pro Salary Cap To Date	$24,490,799
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$10,321,891
Farm Estimated Season Revenue	$1,409,309
Pro Remaining Season Days	93
Pro Expenses Per Days	$228,536
Pro Estimated Expenses	$21,253,848
Farm Remaining Season Days	100
Farm Expenses Per Days	$5,420
Farm Estimated Expenses	$542,000
Estimated Season Expenses	$21,795,848
Season Salary Cap	$41,257,499
Estimate Under Maximum Salary Cap of $50,000,000	$8,742,501
Estimate Over Minimum Salary Cap of $28,000,000	$13,257,499
Current Bank Account	$212,661,085
Projected Bank Account	$202,596,437

Pro Players Salaries
Esa Lindell	$5,000,000 (1)
Boone Jenner	$3,500,000 (2)
Brock Nelson	$3,500,000 (4)
Tomas Hertl	$3,500,000 (3)
Artem Zub	$3,500,000 (4)
Troy Terry	$3,499,999 (1)
Darcy Kuemper	$3,000,000 (2)
Brett Pesce (Out of Payroll)	$2,696,007 (3)
Mikey Anderson	$2,500,000 (3)
Kyle Palmieri	$2,500,000 (2)
Brayden Schenn (Out of Payroll)	$2,310,000 (1)
Mikael Backlund	$2,231,250 (3)
Will Borgen	$1,826,250 (1)
Kirby Dach	$1,000,000 (3)
Michael McCarron	$1,000,000 (4)
Urho Vaakanainen	$1,000,000 (4)
Ukko-Pekka Luukkonen	$1,000,000 (1)
Logan Stankoven	$900,000 (3)
Mathieu Olivier	$500,000 (1)
Florian Xhekaj	$500,000 (4)
Daniil Miromanov	$500,000 (1)
Pontus Holmberg (Out of Payroll)	$300,000 (2)
Andrew Agozzino	$300,000 (1)
Total Pro Players	23
Salary Commitment
Year 20 : $46,563,506
Year 21 : $31,627,257
Year 22 : $22,327,257
Year 23 : $9,500,000
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0
Salary Cap with 1 Way Contract
Year 20 : $46,563,506
Year 21 : $31,627,257
Year 22 : $22,327,257
Year 23 : $9,500,000

Farm Players Salaries
Robert Hagg	$10,000 (2)
Dustin Tokarski	$10,000 (1)
Georgi Romanov	$5,000 (1)
Nils Lundkvist	$5,000 (1)
Corey Schueneman	$5,000 (3)
Joel Hanley	$5,000 (2)
Ross Johnston	$5,000 (1)
Jaxsen Wiebe	$3,000 (1)
Austin Wagner	$3,000 (2)
Avery Hayes	$3,000 (1)
Connor Corcoran	$3,000 (4)
Lleyton Roed	$3,000 (2)
Josh Dunne	$3,000 (1)
Alex Kannok-Leipert	$3,000 (1)
Brian Halonen	$3,000 (4)
Cedric Pare	$3,000 (1)
Dino Kambeitz	$3,000 (2)
Ty Mueller	$3,000 (4)
Jonah Gadjovich	$3,000 (1)
Aaron Ness	$3,000 (2)
Anthony Romano	$0 (1)
Total Farm Players	21
Salary Commitment
Year 20 : $84,000
Year 21 : $41,000
Year 22 : $14,000
Year 23 : $9,000
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0

New York Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $100 - 5 838 - 97,30%
Level 2:	5000 - $60 - 4 766 - 95,31%
Level 3:	2000 - $35 - 1 885 - 94,26%
Level 4:	4000 - $20 - 3 740 - 93,49%
Luxury :	1000 - $200 - 934 - 93,42%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 887 - 94,33%
Farm Level 2:	1000 - $15 - 954 - 95,42%
Farm Total Capacity :	3000
Income
Home Games Left	19
Average Attendance - %	17 162 - 95,35%
Average Income per Game	$610,640
Year to Date Revenue	$13,434,078
Farm
Home Games Left	17
Average Attendance - %	2 841 - 94,70%
Average Income per Game	$70,705
Year to Date Revenue	$1,343,404
Expense
Pro Players Total Salaries	$43,264,999
Farm Players Total Salaries	$79,520
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$25,821,270
Farm Year To Date Expenses	$543,135
Pro Salary Cap To Date	$25,303,153
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$11,602,158
Farm Estimated Season Revenue	$1,201,993
Pro Remaining Season Days	93
Pro Expenses Per Days	$229,352
Pro Estimated Expenses	$21,329,736
Farm Remaining Season Days	100
Farm Expenses Per Days	$5,398
Farm Estimated Expenses	$539,800
Estimated Season Expenses	$21,869,536
Season Salary Cap	$43,264,999
Estimate Under Maximum Salary Cap of $50,000,000	$6,735,001
Estimate Over Minimum Salary Cap of $28,000,000	$15,264,999
Current Bank Account	$58,661,202
Projected Bank Account	$49,595,817

Pro Players Salaries
Travis Sanheim	$5,000,000 (2)
Alex Tuch (Out of Payroll)	$5,000,000 (1)
Nick Suzuki	$4,999,999 (1)
Elias Pettersson	$4,250,000 (4)
Vladislav Gavrikov (Out of Payroll)	$3,500,000 (1)
Nazem Kadri	$3,500,000 (2)
Mike Matheson	$3,500,000 (2)
Bo Horvat	$3,500,000 (2)
Jared McCann	$3,500,000 (1)
Yegor Sharangovich	$2,500,000 (2)
Reilly Smith	$2,450,000 (3)
Petr Mrazek	$1,500,000 (1)
Marc-Edouard Vlasic	$1,350,000 (1)
Scott Mayfield	$1,250,000 (4)
Brendan Smith (Out of Payroll)	$1,080,000 (2)
Mark Jankowski	$1,000,000 (4)
Andrew Peeke	$1,000,000 (2)
Cam Talbot	$900,000 (2)
Josh Brown	$900,000 (1)
Derek Ryan	$600,000 (2)
Matt Nieto	$565,000 (3)
John Beecher	$500,000 (2)
Brock McGinn	$500,000 (3)
Total Pro Players	23
Salary Commitment
Year 20 : $52,844,999
Year 21 : $32,095,000
Year 22 : $10,015,000
Year 23 : $6,500,000
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0
Salary Cap with 1 Way Contract
Year 20 : $52,844,999
Year 21 : $32,095,000
Year 22 : $10,015,000
Year 23 : $6,500,000

Farm Players Salaries
Dakota Mermis	$5,000 (1)
Kaedan Korczak	$5,000 (3)
Jacob Bryson	$5,000 (1)
Chris Terry	$5,000 (2)
T.J. Tynan	$4,510 (1)
Derrick Pouliot	$4,010 (3)
Garin Bjorklund	$3,000 (4)
Dylan Peterson	$3,000 (4)
Case McCarthy	$3,000 (4)
Hunter Drew	$3,000 (3)
Henri Nikkanen	$3,000 (2)
Bogdan Trineyev	$3,000 (3)
Jack Thompson	$3,000 (2)
Riley Tufte	$3,000 (3)
Dyllan Gill	$3,000 (4)
Cameron Whitehead	$3,000 (4)
Graeme Clarke	$3,000 (1)
Maximus Wanner	$3,000 (3)
Ryan Suzuki	$3,000 (4)
Wyatte Wylie	$3,000 (3)
Austin Strand	$3,000 (1)
Cameron Hebig	$3,000 (1)
Chad Nychuk	$3,000 (1)
Total Farm Players	23
Salary Commitment
Year 20 : $79,520
Year 21 : $53,010
Year 22 : $42,010
Year 23 : $18,000
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0

Ottawa Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Corel Center
Level 1:	6000 - $100 - 5 692 - 94,87%
Level 2:	5000 - $60 - 4 708 - 94,17%
Level 3:	2000 - $35 - 1 919 - 95,96%
Level 4:	4000 - $20 - 3 777 - 94,43%
Luxury :	1000 - $200 - 935 - 93,53%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 888 - 94,40%
Farm Level 2:	1000 - $15 - 926 - 92,57%
Farm Total Capacity :	3000
Income
Home Games Left	18
Average Attendance - %	17 032 - 94,62%
Average Income per Game	$602,569
Year to Date Revenue	$13,859,098
Farm
Home Games Left	21
Average Attendance - %	2 814 - 93,79%
Average Income per Game	$70,368
Year to Date Revenue	$1,055,521
Expense
Pro Players Total Salaries	$49,440,000
Farm Players Total Salaries	$261,600
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$25,933,730
Farm Year To Date Expenses	$631,775
Pro Salary Cap To Date	$25,415,584
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$10,846,251
Farm Estimated Season Revenue	$1,477,729
Pro Remaining Season Days	93
Pro Expenses Per Days	$261,347
Pro Estimated Expenses	$24,305,271
Farm Remaining Season Days	100
Farm Expenses Per Days	$6,308
Farm Estimated Expenses	$630,800
Estimated Season Expenses	$24,936,071
Season Salary Cap	$49,440,000
Estimate Under Maximum Salary Cap of $50,000,000	$560,000
Estimate Over Minimum Salary Cap of $28,000,000	$21,440,000
Current Bank Account	$45,579,138
Projected Bank Account	$32,967,047

Pro Players Salaries
Evgeni Malkin	$6,600,000 (1)
Nick Schmaltz	$5,000,000 (2)
Tage Thompson	$5,000,000 (1)
Noah Hanifin	$5,000,000 (4)
Morgan Rielly	$3,500,000 (1)
Noah Dobson	$3,500,000 (2)
Jordan Binnington	$3,000,000 (1)
Samuel Girard	$2,500,000 (1)
Jordan Staal	$2,500,000 (1)
Colton Sissons	$2,500,000 (1)
Bowen Byram	$2,500,000 (1)
Evgenii Dadonov	$1,740,000 (1)
Danton Heinen	$1,000,000 (1)
Quinton Byfield	$900,000 (1)
Logan Cooley	$900,000 (3)
Kent Johnson	$900,000 (2)
Juraj Slafkovsky	$900,000 (2)
Mason Lohrei	$500,000 (3)
Jake Neighbours	$500,000 (2)
Arvid Soderblom	$500,000 (3)
Total Pro Players	20
Salary Commitment
Year 20 : $49,440,000
Year 21 : $17,700,000
Year 22 : $6,900,000
Year 23 : $5,000,000
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0
Salary Cap with 1 Way Contract
Year 20 : $49,440,000
Year 21 : $17,700,000
Year 22 : $6,900,000
Year 23 : $5,000,000

Farm Players Salaries
Andrew Poturalski	$10,000 (4)
Vinnie Hinostroza	$10,000 (3)
Jordan Oesterle	$10,000 (3)
Troy Stecher	$10,000 (1)
Calle Rosen	$10,000 (2)
Logan Brown	$10,000 (4)
Jesper Wallstedt	$9,000 (2)
Sam Poulin	$9,000 (1)
Oskar Olausson	$9,000 (2)
Matt Coronato	$9,000 (3)
Colten Ellis	$5,000 (3)
Cross Hanas	$5,000 (2)
Carter Mazur	$5,000 (3)
John Ludvig	$5,000 (2)
Justin Bailey	$5,000 (1)
Joakim Ryan	$5,000 (1)
Shakir Mukhamadullin	$5,000 (2)
Vincent Iorio	$5,000 (2)
Steven Lorentz	$5,000 (3)
Andreas Englund	$5,000 (1)
Tucker Robertson	$5,000 (3)
Olivier Rodrigue	$5,000 (2)
Zach Dean	$5,000 (3)
Victor Mancini	$5,000 (2)
Nikita Alexandrov	$5,000 (1)
Nicolas Deslauriers	$5,000 (1)
Max McCormick	$5,000 (2)
Glenn Gawdin	$5,000 (1)
Simon Robertsson	$5,000 (4)
Liam O'Brien	$4,600 (2)
Mitchell Chaffee	$3,000 (2)
Ilya Solovyov	$3,000 (1)
A.J. Greer	$3,000 (2)
Bo Groulx	$3,000 (4)
Jakub Lauko	$3,000 (3)
Samuel Bolduc	$3,000 (4)
Jonathan Aspirot	$3,000 (2)
Kole Lind	$3,000 (3)
Will Cranley	$3,000 (4)
Cole Schwindt	$3,000 (1)
Ethan Samson	$3,000 (3)
Jake Chiasson	$3,000 (4)
Tobias Bjornfot	$3,000 (1)
Philippe Daoust	$3,000 (4)
Luke Henman	$3,000 (1)
Jake Livingstone	$3,000 (1)
Talyn Boyko	$3,000 (4)
Gabriel Fortier	$3,000 (2)
Carsen Twarynski	$3,000 (2)
Jamieson Rees	$3,000 (1)
Xavier Simoneau	$3,000 (2)
Benjamin Kraws	$3,000 (1)
Total Farm Players	52
Salary Commitment
Year 20 : $261,600
Year 21 : $191,600
Year 22 : $106,000
Year 23 : $43,000
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0

Philadelphia Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	First Union Center
Level 1:	6000 - $100 - 5 709 - 95,15%
Level 2:	5000 - $60 - 4 760 - 95,20%
Level 3:	2000 - $35 - 1 842 - 92,12%
Level 4:	4000 - $20 - 3 799 - 94,98%
Luxury :	1000 - $200 - 937 - 93,65%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 892 - 94,59%
Farm Level 2:	1000 - $15 - 962 - 96,18%
Farm Total Capacity :	3000
Income
Home Games Left	17
Average Attendance - %	17 047 - 94,70%
Average Income per Game	$603,965
Year to Date Revenue	$14,495,169
Farm
Home Games Left	19
Average Attendance - %	2 854 - 95,12%
Average Income per Game	$70,962
Year to Date Revenue	$1,206,348
Expense
Pro Players Total Salaries	$44,450,911
Farm Players Total Salaries	$148,800
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,250,000
Pro Year To Date Expenses	$21,604,548
Farm Year To Date Expenses	$566,975
Pro Salary Cap To Date	$21,086,408
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$10,267,411
Farm Estimated Season Revenue	$1,348,271
Pro Remaining Season Days	93
Pro Expenses Per Days	$235,497
Pro Estimated Expenses	$21,901,221
Farm Remaining Season Days	100
Farm Expenses Per Days	$5,744
Farm Estimated Expenses	$574,400
Estimated Season Expenses	$22,475,621
Season Salary Cap	$47,700,911
Estimate Under Maximum Salary Cap of $50,000,000	$2,299,089
Estimate Over Minimum Salary Cap of $28,000,000	$19,700,911
Current Bank Account	$369,799,126
Projected Bank Account	$358,939,187

Pro Players Salaries
Mikko Rantanen	$6,500,000 (1)
Roman Josi	$6,500,000 (3)
Jared Spurgeon	$3,940,250 (2)
William Karlsson	$3,500,000 (4)
Sergei Bobrovsky	$3,000,000 (1)
Joseph Woll	$2,699,999 (2)
Jonas Siegenthaler	$2,500,000 (3)
Christian Dvorak	$2,500,000 (2)
Brandon Saad	$2,500,000 (1)
Andrew Mangiapane	$2,500,000 (1)
Conor Timmins (Out of Payroll)	$1,999,998 (1)
Casey DeSmith	$1,790,000 (4)
Anthony Duclair (Out of Payroll)	$1,663,760 (4)
Kailer Yamamoto	$1,000,000 (2)
Calvin de Haan	$1,000,000 (1)
Nathan Walker	$925,000 (3)
Charles Hudon	$785,662 (1)
Jonny Brodzinski	$690,000 (4)
Logan Shaw	$520,000 (2)
Zac Jones	$500,000 (3)
Adam Ginning	$500,000 (2)
Samuel Helenius	$300,000 (1)
Liam Foudy	$300,000 (1)
Total Pro Players	23
Salary Commitment
Year 20 : $48,114,669
Year 21 : $29,229,009
Year 22 : $18,068,760
Year 23 : $7,643,760
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0
Salary Cap with 1 Way Contract
Year 20 : $48,114,669
Year 21 : $29,229,009
Year 22 : $18,068,760
Year 23 : $7,643,760

Farm Players Salaries
Konsta Helenius	$9,000 (4)
Thomas Bordeleau	$9,000 (1)
Jakob Pelletier	$9,000 (1)
Helge Grans	$9,000 (1)
Tyson Jost	$7,800 (1)
Tristan Broz	$5,000 (4)
Nolan Allan	$5,000 (3)
Matt Tomkins	$5,000 (2)
Alex Beaucage	$5,000 (1)
Rodrigo Abols (Out of Payroll)	$5,000 (2)
Seth Griffith	$5,000 (2)
Fredrik Karlstrom	$5,000 (1)
Hayden Hodgson	$5,000 (4)
Danil Gushchin	$5,000 (2)
Alex Barre-Boulet	$5,000 (2)
Hardy Haman Aktell	$3,000 (3)
Anton Malmstrom	$3,000 (1)
Carson Bantle	$3,000 (4)
Cameron Crotty	$3,000 (2)
Matthew Strome	$3,000 (3)
Cole Guttman	$3,000 (2)
Arshdeep Bains	$3,000 (2)
Nikolai Knyzhov	$3,000 (1)
Kevin Mandolese	$3,000 (1)
Jeremie Biakabutuka	$3,000 (2)
Egor Sokolov	$3,000 (4)
Jeffrey Viel	$3,000 (2)
Skyler Brind'Amour	$3,000 (2)
Matthew Sop	$3,000 (2)
Trevor Janicke	$3,000 (4)
Zac Funk	$3,000 (2)
Mike Hardman	$3,000 (1)
Tristen Nielsen	$3,000 (3)
Luke Cavallin	$3,000 (1)
Trevor Kuntar	$3,000 (3)
Total Farm Players	35
Salary Commitment
Year 20 : $153,800
Year 21 : $94,000
Year 22 : $45,000
Year 23 : $28,000
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0

Pittsburgh Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Mellon Arena
Level 1:	6000 - $100 - 5 680 - 94,67%
Level 2:	5000 - $60 - 4 812 - 96,24%
Level 3:	2000 - $35 - 1 889 - 94,43%
Level 4:	4000 - $20 - 3 732 - 93,30%
Luxury :	1000 - $200 - 949 - 94,85%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 886 - 94,30%
Farm Level 2:	1000 - $15 - 960 - 95,99%
Farm Total Capacity :	3000
Income
Home Games Left	18
Average Attendance - %	17 061 - 94,79%
Average Income per Game	$605,462
Year to Date Revenue	$13,925,633
Farm
Home Games Left	18
Average Attendance - %	2 846 - 94,86%
Average Income per Game	$70,759
Year to Date Revenue	$1,273,667
Expense
Pro Players Total Salaries	$51,917,463
Farm Players Total Salaries	$233,010
Coaches Total Salaries	$4,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	($2,500,000)
Pro Year To Date Expenses	$27,111,104
Farm Year To Date Expenses	$611,996
Pro Salary Cap To Date	$25,556,690
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$10,898,321
Farm Estimated Season Revenue	$1,273,667
Pro Remaining Season Days	93
Pro Expenses Per Days	$284,546
Pro Estimated Expenses	$26,462,778
Farm Remaining Season Days	100
Farm Expenses Per Days	$6,165
Farm Estimated Expenses	$616,500
Estimated Season Expenses	$27,079,278
Season Salary Cap	$49,417,463
Estimate Under Maximum Salary Cap of $50,000,000	$582,537
Estimate Over Minimum Salary Cap of $28,000,000	$21,417,463
Current Bank Account	$456,607
Projected Bank Account	($14,450,683)

Pro Players Salaries
Nikita Kucherov	$8,000,000 (2)
Alex Pietrangelo	$6,500,000 (1)
Connor Hellebuyck	$5,000,000 (1)
Carter Verhaeghe	$5,000,000 (1)
Mark Scheifele	$5,000,000 (3)
Moritz Seider	$3,500,000 (1)
Cole Caufield	$3,500,000 (4)
Anthony Cirelli	$2,500,000 (3)
Justin Faulk	$2,500,000 (2)
Mason Marchment	$1,997,463 (1)
Dustin Wolf	$1,500,000 (2)
Ryan Suter	$1,000,000 (3)
Martin Fehervary	$1,000,000 (2)
Joel Armia	$1,000,000 (2)
William Eklund	$900,000 (2)
Anton Lundell	$900,000 (1)
Alec Martinez	$800,000 (2)
Ryan Donato	$720,000 (3)
Beck Malenstyn	$300,000 (2)
Noah Cates	$300,000 (1)
Total Pro Players	20
Salary Commitment
Year 20 : $51,917,463
Year 21 : $28,720,000
Year 22 : $12,720,000
Year 23 : $3,500,000
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0
Salary Cap with 1 Way Contract
Year 20 : $51,917,463
Year 21 : $28,720,000
Year 22 : $12,720,000
Year 23 : $3,500,000

Farm Players Salaries
Spencer Knight	$10,000 (1)
Michael Rasmussen	$10,000 (4)
Matt Grzelcyk	$10,000 (1)
Michael Kesselring	$10,000 (4)
Marco Kasper	$9,000 (3)
Chaz Lucius	$9,000 (2)
Bradly Nadeau	$9,000 (4)
Isak Rosen	$9,000 (2)
Ty Nelson	$9,000 (4)
Patrick Brown	$8,010 (1)
Rhett Gardner	$5,000 (1)
Bryce McConnell-Barker	$5,000 (4)
Connor Carrick	$5,000 (3)
Chase Stillman	$5,000 (3)
Gleb Trikozov	$5,000 (4)
Martin Chromiak	$5,000 (2)
Nick Abruzzese	$5,000 (2)
Henry Thrun	$5,000 (3)
Egor Zamula	$5,000 (2)
Alex Nylander	$5,000 (1)
Vasily Ponomarev	$5,000 (1)
Matias Maccelli	$5,000 (1)
Riley Kidney	$5,000 (3)
Danila Klimovich	$5,000 (2)
Samu Tuomaala	$5,000 (3)
Yan Kuznetsov	$5,000 (1)
Peter DiLiberatore	$3,000 (3)
Mac Hollowell	$3,000 (3)
Antonio Stranges	$3,000 (2)
Roman Ahcan	$3,000 (2)
Braeden Bowman	$3,000 (2)
Jordan Harris	$3,000 (1)
Niko Huuhtanen	$3,000 (4)
Calen Addison	$3,000 (2)
Wilmer Skoog	$3,000 (1)
Andre Lee	$3,000 (1)
Parker Ford	$3,000 (1)
Isaiah George	$3,000 (4)
Spencer Stastney	$3,000 (2)
Josh Filmon	$3,000 (4)
Wyatt Bongiovanni	$3,000 (4)
Ronnie Attard	$3,000 (1)
Philip Kemp	$3,000 (3)
Parker Gahagen	$3,000 (2)
Max Sasson	$3,000 (1)
John Leonard	$3,000 (4)
Total Farm Players	46
Salary Commitment
Year 20 : $233,010
Year 21 : $162,000
Year 22 : $106,000
Year 23 : $63,000
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0

San Jose Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	San Jose Sports Arena
Level 1:	6000 - $100 - 5 532 - 92,20%
Level 2:	5000 - $60 - 4 738 - 94,76%
Level 3:	2000 - $35 - 1 893 - 94,67%
Level 4:	4000 - $20 - 3 815 - 95,38%
Luxury :	1000 - $200 - 957 - 95,72%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 885 - 94,26%
Farm Level 2:	1000 - $15 - 962 - 96,19%
Farm Total Capacity :	3000
Income
Home Games Left	16
Average Attendance - %	16 936 - 94,09%
Average Income per Game	$597,450
Year to Date Revenue	$14,936,243
Farm
Home Games Left	19
Average Attendance - %	2 847 - 94,91%
Average Income per Game	$70,765
Year to Date Revenue	$1,202,999
Expense
Pro Players Total Salaries	$50,501,444
Farm Players Total Salaries	$110,000
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	($2,500,000)
Pro Year To Date Expenses	$26,758,007
Farm Year To Date Expenses	$556,260
Pro Salary Cap To Date	$26,239,851
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$9,559,196
Farm Estimated Season Revenue	$1,344,528
Pro Remaining Season Days	93
Pro Expenses Per Days	$266,847
Pro Estimated Expenses	$24,816,771
Farm Remaining Season Days	100
Farm Expenses Per Days	$5,550
Farm Estimated Expenses	$555,000
Estimated Season Expenses	$25,371,771
Season Salary Cap	$48,001,444
Estimate Under Maximum Salary Cap of $50,000,000	$1,998,556
Estimate Over Minimum Salary Cap of $28,000,000	$20,001,444
Current Bank Account	$40,212,889
Projected Bank Account	$25,744,842

Pro Players Salaries
William Nylander	$6,500,000 (3)
Sebastian Aho	$5,000,000 (2)
Travis Konecny	$5,000,000 (3)
Brady Skjei	$5,000,000 (3)
Steven Stamkos	$5,000,000 (1)
Jaccob Slavin	$5,000,000 (3)
Tyler Seguin	$3,500,000 (2)
Stuart Skinner	$3,500,000 (1)
Tommy Novak	$2,500,000 (1)
Sean Walker	$2,013,895 (3)
Oliver Bjorkstrand	$1,767,549 (1)
Brenden Dillon (Out of Payroll)	$1,570,000 (1)
Anthony Stolarz	$1,320,000 (1)
Nick Bjugstad	$1,000,000 (1)
Ryan McLeod	$1,000,000 (3)
Parker Kelly	$500,000 (2)
Nick Foligno (Out of Payroll)	$500,000 (2)
Jordan Greenway	$500,000 (1)
Brayden Pachal	$500,000 (2)
Vsevolod Komarov	$300,000 (4)
Ty Emberson	$300,000 (1)
Jansen Harkins	$300,000 (1)
Total Pro Players	22
Salary Commitment
Year 20 : $52,571,444
Year 21 : $34,813,895
Year 22 : $24,813,895
Year 23 : $300,000
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0
Salary Cap with 1 Way Contract
Year 20 : $52,571,444
Year 21 : $34,813,895
Year 22 : $24,813,895
Year 23 : $300,000

Farm Players Salaries
Eduard Sale	$9,000 (4)
Rocco Grimaldi	$6,000 (2)
Jan Mysak	$5,000 (2)
Michael Dipietro	$5,000 (3)
Ryder Korczak	$5,000 (3)
Danil Zhilkin	$5,000 (3)
Aleksandr Kisakov	$5,000 (2)
Riley Stillman	$5,000 (1)
Devon Levi	$5,000 (2)
Cooper Black	$5,000 (2)
Lucas Condotta	$4,000 (1)
Jack Matier	$3,000 (3)
Daniil Misyul	$3,000 (3)
Aidan Fulp	$3,000 (1)
Daylan Kuefler	$3,000 (3)
Matej Blumel	$3,000 (2)
Shane Bowers	$3,000 (3)
Trent Miner	$3,000 (3)
Ville Heinola	$3,000 (4)
Jan Jenik	$3,000 (1)
Reilly Walsh	$3,000 (1)
Roman Schmidt	$3,000 (4)
Sam Morton	$3,000 (2)
Michael Karow	$3,000 (1)
Kieffer Bellows	$3,000 (1)
Mason Shaw	$3,000 (1)
Adam Scheel	$3,000 (2)
Kyle McDonald	$3,000 (1)
Total Farm Players	28
Salary Commitment
Year 20 : $110,000
Year 21 : $80,000
Year 22 : $45,000
Year 23 : $15,000
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0

Seattle Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - $100 - 5 738 - 95,64%
Level 2:	5000 - $60 - 4 753 - 95,05%
Level 3:	2000 - $35 - 1 897 - 94,87%
Level 4:	4000 - $25 - 2 626 - 65,65%
Luxury :	1000 - $200 - 936 - 93,63%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 882 - 94,11%
Farm Level 2:	1000 - $15 - 943 - 94,34%
Farm Total Capacity :	3000
Income
Home Games Left	19
Average Attendance - %	15 950 - 88,61%
Average Income per Game	$600,926
Year to Date Revenue	$13,220,368
Farm
Home Games Left	17
Average Attendance - %	2 826 - 94,18%
Average Income per Game	$70,422
Year to Date Revenue	$1,338,015
Expense
Pro Players Total Salaries	$52,211,941
Farm Players Total Salaries	$163,938
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	($3,250,000)
Pro Year To Date Expenses	$26,507,320
Farm Year To Date Expenses	$582,685
Pro Salary Cap To Date	$25,989,173
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$11,417,591
Farm Estimated Season Revenue	$1,197,171
Pro Remaining Season Days	93
Pro Expenses Per Days	$275,710
Pro Estimated Expenses	$25,641,030
Farm Remaining Season Days	100
Farm Expenses Per Days	$5,820
Farm Estimated Expenses	$582,000
Estimated Season Expenses	$26,223,030
Season Salary Cap	$48,961,941
Estimate Under Maximum Salary Cap of $50,000,000	$1,038,059
Estimate Over Minimum Salary Cap of $28,000,000	$20,961,941
Current Bank Account	$6,224,110
Projected Bank Account	($7,384,158)

Pro Players Salaries
Jacob Markstrom	$6,500,000 (1)
Mikhail Sergachev	$5,000,000 (3)
Miro Heiskanen	$4,999,999 (1)
Andrei Svechnikov	$4,199,999 (1)
Robert Thomas	$3,500,000 (1)
Jonathan Drouin	$3,500,000 (2)
Charlie Coyle	$3,109,900 (3)
Marc-Andre Fleury	$3,000,000 (2)
Alexander Romanov	$2,699,999 (3)
David Savard	$2,500,000 (1)
Pius Suter	$2,050,000 (4)
Anthony Mantha	$2,050,000 (3)
Rasmus Ristolainen	$1,801,724 (4)
Erik Haula	$1,700,320 (1)
Anthony Beauvillier	$1,000,000 (3)
Alexis Lafreniere	$1,000,000 (2)
Matvei Michkov	$900,000 (4)
Luke Hughes	$900,000 (3)
Connor Bedard	$900,000 (3)
Macklin Celebrini	$900,000 (4)
Total Pro Players	20
Salary Commitment
Year 20 : $52,211,941
Year 21 : $28,811,623
Year 22 : $21,311,623
Year 23 : $5,651,724
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0
Salary Cap with 1 Way Contract
Year 20 : $52,211,941
Year 21 : $28,811,623
Year 22 : $21,311,623
Year 23 : $5,651,724

Farm Players Salaries
Henri Jokiharju	$10,000 (2)
Jacob MacDonald	$10,000 (3)
Eric Robinson	$10,000 (1)
Ivan Miroshnichenko	$9,000 (3)
Yaroslav Askarov	$9,000 (2)
Artyom Levshunov	$9,000 (4)
Denton Mateychuk	$9,000 (4)
Kevin Korchinski	$9,000 (3)
Logan Stanley	$8,438 (1)
Aaron Dell	$7,500 (1)
Artem Duda	$5,000 (4)
Brett Harrison	$5,000 (3)
Justin Sourdif	$5,000 (2)
Lukas Cormier (Out of Payroll)	$5,000 (2)
Hunter Haight	$5,000 (4)
Nathan Bastian	$5,000 (1)
Ty Tullio	$5,000 (2)
Julian Lutz	$5,000 (4)
Nikita Chibrikov	$5,000 (3)
Roni Hirvonen	$5,000 (3)
Ryan Ufko	$5,000 (4)
Adam Engstrom	$5,000 (4)
Ronan Seeley	$3,000 (2)
Ruslan Khazheyev	$3,000 (4)
Eetu Liukas	$3,000 (3)
Nikita Novikov	$3,000 (3)
Samuel Fagemo	$3,000 (3)
Boris Katchouk	$3,000 (1)
Total Farm Players	28
Salary Commitment
Year 20 : $168,938
Year 21 : $135,000
Year 22 : $98,000
Year 23 : $46,000
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0

St-Louis Blues

St-Louis Blues is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	Kiel Center
Level 1:	6000 - $80 - 5 821 - 97,01%
Level 2:	5000 - $60 - 4 790 - 95,80%
Level 3:	2000 - $25 - 1 972 - 98,61%
Level 4:	4000 - $15 - 3 905 - 97,62%
Luxury :	1000 - $150 - 983 - 98,34%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 868 - 93,39%
Farm Level 2:	1000 - $15 - 927 - 92,73%
Farm Total Capacity :	3000
Income
Home Games Left	16
Average Attendance - %	17 472 - 97,06%
Average Income per Game	$514,320
Year to Date Revenue	$12,858,011
Farm
Home Games Left	16
Average Attendance - %	2 795 - 93,17%
Average Income per Game	$69,766
Year to Date Revenue	$1,395,311
Expense
Pro Players Total Salaries	$50,266,123
Farm Players Total Salaries	$115,000
Coaches Total Salaries	$5,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$24,847,085
Farm Year To Date Expenses	$1,313,026
Pro Salary Cap To Date	$23,758,998
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$8,229,127
Farm Estimated Season Revenue	$1,116,249
Pro Remaining Season Days	93
Pro Expenses Per Days	$271,327
Pro Estimated Expenses	$25,233,411
Farm Remaining Season Days	100
Farm Expenses Per Days	$13,075
Farm Estimated Expenses	$1,307,500
Estimated Season Expenses	$26,540,911
Season Salary Cap	$50,266,123
Estimate Under Maximum Salary Cap of $50,000,000	-$266,123
Estimate Over Minimum Salary Cap of $28,000,000	$22,266,123
Current Bank Account	$203,737,504
Projected Bank Account	$186,541,969

Pro Players Salaries
Adam Fox	$6,499,998 (1)
Vincent Trocheck	$5,000,000 (2)
Colton Parayko	$5,000,000 (2)
Anders Lee	$3,500,000 (1)
Martin Necas	$3,500,000 (3)
Matt Roy	$3,017,625 (2)
Jaden Schwartz	$2,500,000 (1)
Nikita Zadorov	$2,500,000 (1)
Connor Clifton	$2,500,000 (2)
Scott Wedgewood	$2,470,000 (3)
Elvis Merzlikins	$2,000,000 (3)
Vladislav Namestnikov	$1,940,000 (1)
Ilya Lyubushkin	$1,800,000 (3)
Timothy Liljegren	$1,000,000 (2)
Keegan Kolesar	$1,000,000 (1)
Sam Bennett	$1,000,000 (1)
Connor McMichael	$1,000,000 (3)
Pheonix Copley	$750,000 (1)
Jordan Spence	$500,000 (1)
Jack Drury	$500,000 (1)
Josh Mahura	$500,000 (3)
Dmitri Voronkov	$500,000 (3)
Colton Dach	$500,000 (3)
Colin Blackwell	$488,500 (2)
Adam Klapka	$300,000 (3)
Total Pro Players	25
Salary Commitment
Year 20 : $50,266,123
Year 21 : $26,558,500
Year 22 : $12,570,000
Year 23 : $0
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0
Salary Cap with 1 Way Contract
Year 20 : $50,266,123
Year 21 : $29,576,125
Year 22 : $12,570,000
Year 23 : $0

Farm Players Salaries
Cal Petersen	$10,000 (2)
Jagger Firkus	$9,000 (4)
Logan Mailloux	$5,000 (3)
Aidan McDonough	$5,000 (3)
C.J. Smith	$5,000 (3)
Cam Lund	$5,000 (4)
Emil Bemstrom	$5,000 (2)
Joseph Blandisi	$5,000 (1)
Domenick Fensore	$5,000 (3)
Olle Lycksell	$5,000 (1)
Albert Johansson	$5,000 (2)
Colton White	$5,000 (2)
Noah Warren	$5,000 (4)
Michael Pezzetta	$5,000 (2)
Kyle MacLean	$3,000 (1)
Jon-Randall Avon	$3,000 (1)
Filip Larsson	$3,000 (3)
Trey Fix-Wolansky	$3,000 (2)
Tyce Thompson	$3,000 (2)
Kyle Capobianco	$3,000 (3)
Joseph Cecconi	$3,000 (3)
Keean Washkurak	$3,000 (1)
Joona Koppanen	$3,000 (2)
Angus Crookshank	$3,000 (2)
Erik Portillo	$3,000 (3)
John Farinacci	$3,000 (3)
Total Farm Players	26
Salary Commitment
Year 20 : $115,000
Year 21 : $96,000
Year 22 : $54,000
Year 23 : $19,000
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0

Tampa Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Ice Palace
Level 1:	6000 - $115 - 4 413 - 73,55%
Level 2:	5000 - $60 - 4 678 - 93,56%
Level 3:	2000 - $40 - 1 446 - 72,29%
Level 4:	4000 - $20 - 3 764 - 94,10%
Luxury :	1000 - $225 - 732 - 73,24%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 876 - 93,81%
Farm Level 2:	1000 - $15 - 941 - 94,13%
Farm Total Capacity :	3000
Income
Home Games Left	20
Average Attendance - %	15 034 - 83,52%
Average Income per Game	$553,916
Year to Date Revenue	$11,632,245
Farm
Home Games Left	19
Average Attendance - %	2 817 - 93,91%
Average Income per Game	$70,210
Year to Date Revenue	$1,193,562
Expense
Pro Players Total Salaries	$48,538,888
Farm Players Total Salaries	$171,000
Coaches Total Salaries	$5,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$26,588,895
Farm Year To Date Expenses	$583,406
Pro Salary Cap To Date	$24,257,295
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$11,078,329
Farm Estimated Season Revenue	$1,333,981
Pro Remaining Season Days	93
Pro Expenses Per Days	$274,813
Pro Estimated Expenses	$25,557,609
Farm Remaining Season Days	100
Farm Expenses Per Days	$5,855
Farm Estimated Expenses	$585,500
Estimated Season Expenses	$26,143,109
Season Salary Cap	$48,538,888
Estimate Under Maximum Salary Cap of $50,000,000	$1,461,112
Estimate Over Minimum Salary Cap of $28,000,000	$20,538,888
Current Bank Account	$95,127,794
Projected Bank Account	$81,396,995

Pro Players Salaries
J.T. Miller	$6,500,000 (3)
John Carlson	$5,000,000 (3)
Charlie McAvoy	$4,990,000 (1)
Matt Boldy	$4,250,000 (3)
Frank Vatrano	$3,500,000 (2)
Jake McCabe	$3,500,000 (4)
Blake Coleman	$3,500,000 (1)
Alexandre Carrier	$2,500,000 (1)
Adin Hill	$2,000,000 (1)
Jesperi Kotkaniemi	$1,999,999 (1)
Carson Soucy	$1,830,000 (3)
Erik Gudbranson	$1,690,000 (1)
Mason Appleton	$1,498,889 (3)
Oskar Sundqvist	$1,000,000 (1)
Sean Kuraly	$1,000,000 (1)
Kiefer Sherwood	$1,000,000 (1)
Mason McTavish	$900,000 (2)
Jesper Boqvist	$500,000 (3)
Jonathan Quick	$400,000 (1)
Michael Eyssimont	$380,000 (1)
Max Lajoie	$300,000 (3)
Tye Kartye	$300,000 (1)
Total Pro Players	22
Salary Commitment
Year 20 : $48,538,888
Year 21 : $27,778,889
Year 22 : $23,378,889
Year 23 : $3,500,000
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0
Salary Cap with 1 Way Contract
Year 20 : $48,538,888
Year 21 : $27,778,889
Year 22 : $23,378,889
Year 23 : $3,500,000

Farm Players Salaries
Adam Erne	$10,000 (2)
Nathan Gaucher	$9,000 (3)
Gavin Brindley	$9,000 (4)
Rutger McGroarty	$9,000 (4)
Jett Luchanko	$9,000 (4)
Zachary L'Heureux	$9,000 (3)
Reid Schaefer	$9,000 (3)
Oscar Dansk	$7,500 (2)
Louis Domingue	$7,500 (2)
Adam Sykora	$5,000 (3)
Drake Caggiula	$5,000 (2)
Miles Wood	$5,000 (4)
Brendan Lemieux	$5,000 (2)
Jesse Puljujarvi	$5,000 (4)
Marat Khusnutdinov	$5,000 (3)
Mike Benning	$5,000 (3)
Nikolas Brouillard	$5,000 (2)
Stephen Halliday	$5,000 (3)
Blake Hillman	$5,000 (4)
Carl Grundstrom	$5,000 (3)
Max Willman	$5,000 (2)
Isaac Poulter	$5,000 (3)
Topias Vilen	$3,000 (3)
Wyatt Newpower	$3,000 (1)
Justin Robidas	$3,000 (4)
Ole Bjorgvik-Holm	$3,000 (4)
Oliver Kapanen	$3,000 (4)
Marc Gatcomb	$3,000 (2)
Lane Pederson	$3,000 (1)
Angus Booth	$3,000 (4)
Sergei Murashov	$3,000 (4)
Total Farm Players	31
Salary Commitment
Year 20 : $171,000
Year 21 : $165,000
Year 22 : $117,000
Year 23 : $52,000
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0

Toronto Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centre
Level 1:	6000 - $100 - 5 674 - 94,56%
Level 2:	5000 - $60 - 4 756 - 95,12%
Level 3:	2000 - $35 - 1 901 - 95,07%
Level 4:	4000 - $20 - 3 795 - 94,87%
Luxury :	1000 - $200 - 948 - 94,83%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 866 - 93,31%
Farm Level 2:	1000 - $15 - 946 - 94,59%
Farm Total Capacity :	3000
Income
Home Games Left	15
Average Attendance - %	17 074 - 94,86%
Average Income per Game	$604,258
Year to Date Revenue	$15,710,701
Farm
Home Games Left	18
Average Attendance - %	2 812 - 93,74%
Average Income per Game	$69,968
Year to Date Revenue	$1,259,421
Expense
Pro Players Total Salaries	$49,819,224
Farm Players Total Salaries	$46,500
Coaches Total Salaries	$6,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	($3,250,000)
Pro Year To Date Expenses	$29,055,941
Farm Year To Date Expenses	$533,824
Pro Salary Cap To Date	$26,465,258
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$9,063,866
Farm Estimated Season Revenue	$1,259,421
Pro Remaining Season Days	93
Pro Expenses Per Days	$284,037
Pro Estimated Expenses	$26,415,441
Farm Remaining Season Days	100
Farm Expenses Per Days	$5,232
Farm Estimated Expenses	$523,200
Estimated Season Expenses	$26,938,641
Season Salary Cap	$46,569,224
Estimate Under Maximum Salary Cap of $50,000,000	$3,430,776
Estimate Over Minimum Salary Cap of $28,000,000	$18,569,224
Current Bank Account	$43,617,800
Projected Bank Account	$27,002,446

Pro Players Salaries
Cale Makar	$8,000,000 (3)
Jonathan Huberdeau	$6,500,000 (1)
Juuse Saros	$5,000,000 (4)
Ilya Samsonov	$4,999,999 (1)
Jean-Gabriel Pageau	$3,500,000 (2)
Nico Hischier	$3,500,000 (2)
Tyler Bertuzzi	$2,500,000 (4)
Nick Paul	$2,500,000 (2)
Chris Tanev (Out of Payroll)	$2,500,000 (4)
Sean Durzi	$2,500,000 (2)
Zach Whitecloud	$1,539,393 (4)
Michael Carcone	$1,000,000 (2)
Michael Amadio	$1,000,000 (1)
Haydn Fleury	$1,000,000 (2)
Trevor Zegras	$1,000,000 (1)
Simon Edvinsson	$900,000 (2)
Dylan Guenther	$900,000 (2)
Matthew Knies (Out of Payroll)	$900,000 (3)
Nico Sturm	$829,833 (3)
Dominic Toninato	$789,999 (1)
Casey Cizikas	$760,000 (2)
Ashton Sautner	$500,000 (2)
Mark Kastelic	$300,000 (1)
Jakub Dobes	$300,000 (3)
Total Pro Players	24
Salary Commitment
Year 20 : $53,219,224
Year 21 : $38,629,226
Year 22 : $21,569,226
Year 23 : $11,539,393
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0
Salary Cap with 1 Way Contract
Year 20 : $53,219,224
Year 21 : $38,629,226
Year 22 : $21,569,226
Year 23 : $11,539,393

Farm Players Salaries
Jack Campbell	$7,500 (4)
Malcolm Subban	$5,000 (2)
Brett Seney	$5,000 (1)
Chase DeLeo	$5,000 (2)
Stefan Matteau	$5,000 (2)
Mitchell Vande Sompel (Out of Payroll)	$5,000 (3)
Clark Bishop	$5,000 (1)
Jayson Megna	$5,000 (1)
Josiah Slavin	$3,000 (3)
Ty Glover	$3,000 (2)
Henrik Rybinski	$3,000 (1)
Total Farm Players	11
Salary Commitment
Year 20 : $51,500
Year 21 : $33,500
Year 22 : $15,500
Year 23 : $7,500
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0

Utah Mammoth

Arena Capacity - Ticket Price Attendance - %
Arena Name	Delta Center
Level 1:	6000 - $88 - 5 779 - 96,32%
Level 2:	5000 - $56 - 4 814 - 96,28%
Level 3:	2000 - $33 - 1 897 - 94,84%
Level 4:	4000 - $18 - 3 772 - 94,29%
Luxury :	1000 - $177 - 963 - 96,29%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 917 - 95,85%
Farm Level 2:	1000 - $15 - 941 - 94,09%
Farm Total Capacity :	3000
Income
Home Games Left	20
Average Attendance - %	17 225 - 95,69%
Average Income per Game	$550,330
Year to Date Revenue	$11,556,922
Farm
Home Games Left	20
Average Attendance - %	2 858 - 95,26%
Average Income per Game	$71,465
Year to Date Revenue	$1,143,443
Expense
Pro Players Total Salaries	$49,453,239
Farm Players Total Salaries	$147,629
Coaches Total Salaries	$8,200,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$27,619,213
Farm Year To Date Expenses	$1,670,950
Pro Salary Cap To Date	$25,028,532
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$11,006,592
Farm Estimated Season Revenue	$1,429,304
Pro Remaining Season Days	93
Pro Expenses Per Days	$282,141
Pro Estimated Expenses	$26,239,113
Farm Remaining Season Days	100
Farm Expenses Per Days	$16,738
Farm Estimated Expenses	$1,673,800
Estimated Season Expenses	$27,912,913
Season Salary Cap	$49,453,239
Estimate Under Maximum Salary Cap of $50,000,000	$546,761
Estimate Over Minimum Salary Cap of $28,000,000	$21,453,239
Current Bank Account	$185,032,217
Projected Bank Account	$169,555,200

Pro Players Salaries
Nathan MacKinnon	$8,000,000 (1)
Matthew Tkachuk	$5,000,000 (1)
Jake Guentzel	$5,000,000 (2)
Chris Kreider	$5,000,000 (1)
Kris Letang	$3,500,000 (3)
Brady Tkachuk	$3,500,000 (2)
Brayden McNabb	$3,500,000 (1)
Jacob Trouba	$2,500,000 (3)
Phillip Danault	$2,500,000 (2)
Adam Henrique	$2,000,000 (4)
Filip Gustavsson	$2,000,000 (1)
Luke Glendening	$1,000,000 (1)
Jarred Tinordi	$979,510 (3)
Shane Wright	$900,000 (3)
Josh Manson	$900,000 (1)
Lane Hutson	$900,000 (4)
James van Riemsdyk	$720,000 (1)
Cole Smith	$553,729 (4)
Corey Perry	$500,000 (1)
Joey Daccord	$500,000 (1)
Total Pro Players	20
Salary Commitment
Year 20 : $49,453,239
Year 21 : $22,333,239
Year 22 : $11,333,239
Year 23 : $3,453,729
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0
Salary Cap with 1 Way Contract
Year 20 : $49,453,239
Year 21 : $22,333,239
Year 22 : $11,333,239
Year 23 : $3,453,729

Farm Players Salaries
Cayden Primeau	$10,000 (2)
Nick DeSimone	$10,000 (2)
Jujhar Khaira	$9,498 (3)
Jiri Kulich	$9,000 (3)
Owen Beck	$9,000 (4)
Pavel Mintyukov	$9,000 (3)
Jordan Dumais	$9,000 (4)
Matt Murray	$7,131 (3)
Phillip Di Giuseppe	$5,000 (1)
Gustav Lindstrom	$5,000 (1)
Elias Salomonsson	$5,000 (4)
Arber Xhekaj	$5,000 (2)
Matthew Poitras	$5,000 (3)
Dennis Hildeby	$5,000 (3)
Parker Bell	$3,000 (4)
Anders Bjork	$3,000 (1)
Casey Fitzgerald	$3,000 (2)
Ben Hemmerling	$3,000 (4)
Alexis Gendron	$3,000 (3)
Pat Maroon	$3,000 (1)
Kevin Gravel	$3,000 (2)
Jared Davidson	$3,000 (3)
Max Jones	$3,000 (1)
Jackson Edward	$3,000 (4)
Jake Furlong	$3,000 (4)
Gavin White	$3,000 (3)
Maksymilian Szuber	$3,000 (3)
Kirill Kudryavtsev	$3,000 (4)
Vyacheslav Buteyets	$3,000 (4)
Total Farm Players	29
Salary Commitment
Year 20 : $147,629
Year 21 : $128,629
Year 22 : $97,629
Year 23 : $41,000
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0

Vancouver Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	General Motors Place
Level 1:	6000 - $120 - 4 068 - 67,79%
Level 2:	5000 - $81 - 3 094 - 61,88%
Level 3:	2000 - $61 - 965 - 48,27%
Level 4:	4000 - $40 - 1 660 - 41,50%
Luxury :	1000 - $300 - 548 - 54,81%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 866 - 93,30%
Farm Level 2:	1000 - $15 - 952 - 95,16%
Farm Total Capacity :	3000
Income
Home Games Left	22
Average Attendance - %	10 335 - 57,42%
Average Income per Game	$524,507
Year to Date Revenue	$9,965,642
Farm
Home Games Left	20
Average Attendance - %	2 818 - 93,92%
Average Income per Game	$70,034
Year to Date Revenue	$1,120,548
Expense
Pro Players Total Salaries	$46,769,999
Farm Players Total Salaries	$157,000
Coaches Total Salaries	$2,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$25,939,208
Farm Year To Date Expenses	$582,325
Pro Salary Cap To Date	$25,421,049
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$11,539,164
Farm Estimated Season Revenue	$1,400,685
Pro Remaining Season Days	93
Pro Expenses Per Days	$247,513
Pro Estimated Expenses	$23,018,709
Farm Remaining Season Days	100
Farm Expenses Per Days	$5,785
Farm Estimated Expenses	$578,500
Estimated Season Expenses	$23,597,209
Season Salary Cap	$46,769,999
Estimate Under Maximum Salary Cap of $50,000,000	$3,230,001
Estimate Over Minimum Salary Cap of $28,000,000	$18,769,999
Current Bank Account	$36,912,544
Projected Bank Account	$26,255,184

Pro Players Salaries
Logan Thompson	$5,000,000 (2)
Jonas Brodin	$5,000,000 (1)
John Marino	$3,500,000 (3)
Jamie Oleksiak	$3,500,000 (1)
Andrew Copp	$2,500,000 (4)
Alexander Wennberg	$2,500,000 (1)
Calle Jarnkrok	$2,500,000 (1)
Connor Murphy	$2,500,000 (3)
Ivan Barbashev	$2,500,000 (3)
Adam Lowry	$2,500,000 (3)
Nino Niederreiter	$2,500,000 (1)
Jason Zucker	$2,250,000 (2)
Jake Allen	$2,120,000 (1)
Nate Schmidt	$1,000,000 (2)
Tyler Motte	$1,000,000 (3)
Erik Brannstrom	$1,000,000 (1)
Kevin Hayes	$1,000,000 (1)
Alex Iafallo	$1,000,000 (3)
Sam Steel	$999,999 (2)
Braden Schneider	$900,000 (1)
Drew O'Connor	$500,000 (1)
Tanner Pearson	$500,000 (1)
Total Pro Players	22
Salary Commitment
Year 20 : $46,769,999
Year 21 : $24,749,999
Year 22 : $15,500,000
Year 23 : $2,500,000
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0
Salary Cap with 1 Way Contract
Year 20 : $46,769,999
Year 21 : $24,749,999
Year 22 : $15,500,000
Year 23 : $2,500,000

Farm Players Salaries
David Reinbacher	$9,000 (3)
Connor Zary	$9,000 (1)
Sebastian Cossa	$9,000 (2)
Nicholas Robertson	$9,000 (1)
Joakim Kemell	$9,000 (3)
Kevin Bahl	$5,000 (3)
William Stromgren	$5,000 (3)
Zachary Sanford	$5,000 (1)
Mark Friedman	$5,000 (2)
Bobby Brink	$5,000 (1)
Hunter Miska	$5,000 (2)
Sam Colangelo	$5,000 (4)
Jack Finley	$5,000 (2)
Tyler Pitlick	$5,000 (2)
Dennis Cholowski	$5,000 (2)
Dylan Coghlan	$5,000 (1)
Collin Graf	$5,000 (2)
Devin Shore	$5,000 (1)
Joey Anderson	$5,000 (2)
Matthew Highmore	$5,000 (1)
Artur Akhtyamov	$5,000 (4)
Leevi Merilainen	$5,000 (2)
Martin Pospisil	$3,000 (1)
Michael Simpson	$3,000 (2)
Owen Lindmark	$3,000 (4)
Jakub Demek	$3,000 (3)
Ondrej Pavel	$3,000 (1)
Cale Fleury	$3,000 (1)
Garrett Pilon	$3,000 (1)
Nick Perbix	$3,000 (1)
Aku Raty	$3,000 (3)
Total Farm Players	31
Salary Commitment
Year 20 : $157,000
Year 21 : $99,000
Year 22 : $47,000
Year 23 : $13,000
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0

Vegas Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - $100 - 5 687 - 94,78%
Level 2:	5000 - $60 - 4 761 - 95,22%
Level 3:	2000 - $35 - 1 900 - 94,99%
Level 4:	4000 - $25 - 2 691 - 67,28%
Luxury :	1000 - $200 - 951 - 95,09%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 861 - 93,05%
Farm Level 2:	1000 - $15 - 954 - 95,40%
Farm Total Capacity :	3000
Income
Home Games Left	19
Average Attendance - %	15 990 - 88,83%
Average Income per Game	$600,928
Year to Date Revenue	$13,220,410
Farm
Home Games Left	19
Average Attendance - %	2 815 - 93,83%
Average Income per Game	$69,911
Year to Date Revenue	$1,188,495
Expense
Pro Players Total Salaries	$49,683,224
Farm Players Total Salaries	$160,000
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$24,933,729
Farm Year To Date Expenses	$661,633
Pro Salary Cap To Date	$24,415,574
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$11,417,627
Farm Estimated Season Revenue	$1,328,318
Pro Remaining Season Days	93
Pro Expenses Per Days	$262,607
Pro Estimated Expenses	$24,422,451
Farm Remaining Season Days	100
Farm Expenses Per Days	$5,800
Farm Estimated Expenses	$580,000
Estimated Season Expenses	$25,002,451
Season Salary Cap	$49,683,224
Estimate Under Maximum Salary Cap of $50,000,000	$316,776
Estimate Over Minimum Salary Cap of $28,000,000	$21,683,224
Current Bank Account	$64,987,059
Projected Bank Account	$52,730,553

Pro Players Salaries
Leon Draisaitl	$8,000,000 (1)
Zach Hyman	$5,000,000 (3)
Jack Hughes	$5,000,000 (1)
Adam Larsson	$3,990,845 (2)
Trevor Moore	$3,500,000 (1)
Jeremy Swayman	$3,000,000 (2)
Brent Burns	$2,500,000 (4)
Fabian Zetterlund	$2,500,000 (2)
Brian Dumoulin	$2,500,000 (1)
Brandon Tanev	$1,912,379 (1)
Yanni Gourde	$1,800,000 (4)
Tyler Myers	$1,600,000 (1)
Lars Eller	$1,380,000 (2)
Erik Johnson	$1,200,000 (2)
Filip Chytil	$1,000,000 (2)
Ian Cole	$1,000,000 (1)
Philipp Kurashev	$1,000,000 (1)
Conor Sheary	$1,000,000 (3)
Owen Power (Out of Payroll)	$900,000 (2)
Kirill Marchenko	$500,000 (2)
Morgan Geekie	$500,000 (1)
Pyotr Kochetkov	$500,000 (1)
Callum Tung	$300,000 (2)
Total Pro Players	23
Salary Commitment
Year 20 : $50,583,224
Year 21 : $25,070,845
Year 22 : $10,300,000
Year 23 : $4,300,000
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0
Salary Cap with 1 Way Contract
Year 20 : $50,583,224
Year 21 : $25,070,845
Year 22 : $10,300,000
Year 23 : $4,300,000

Farm Players Salaries
Justus Annunen	$10,000 (4)
Oliver Kylington	$10,000 (3)
Jacob Fowler	$9,000 (4)
Fabian Lysell	$9,000 (2)
Alex Alexeyev	$5,000 (3)
Luke Tuch	$5,000 (4)
Matt D. Murray	$5,000 (3)
Matt Villalta	$5,000 (1)
Joel Blomqvist	$5,000 (3)
Zach Aston-Reese	$5,000 (2)
James Malatesta	$5,000 (3)
Jack Peart	$5,000 (4)
Josh Doan	$5,000 (2)
Maveric Lamoureux	$5,000 (4)
Jackson Blake	$3,000 (4)
Cameron Butler	$3,000 (1)
Emil Lilleberg	$3,000 (3)
Chase Wheatcroft	$3,000 (1)
Joe Fleming	$3,000 (2)
Bradley Marek	$3,000 (2)
Georgii Merkulov	$3,000 (2)
Ben Steeves	$3,000 (2)
Jakub Rychlovsky	$3,000 (2)
Vyacheslav Peksa	$3,000 (4)
Jacob Melanson	$3,000 (3)
Tyrel Bauer	$3,000 (3)
Justin Hryckowian	$3,000 (1)
Riley Duran	$3,000 (1)
Travis Mitchell	$3,000 (1)
Alex Steeves	$3,000 (2)
Ben McCartney	$3,000 (1)
Noah Philp	$3,000 (4)
Cole Koepke	$3,000 (1)
Samuel Johannesson	$3,000 (4)
Trey Taylor	$3,000 (2)
Patrick Giles	$3,000 (3)
Benjamin Gaudreau	$3,000 (4)
Mikael Pyyhtia	$3,000 (3)
Total Farm Players	38
Salary Commitment
Year 20 : $160,000
Year 21 : $134,000
Year 22 : $94,000
Year 23 : $49,000
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0

Washington Capitals

Washington Capitals is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	MCI Center
Level 1:	6000 - $250 - 2 400 - 40,00%
Level 2:	5000 - $185 - 2 000 - 40,00%
Level 3:	2000 - $100 - 800 - 40,00%
Level 4:	4000 - $50 - 1 600 - 40,00%
Luxury :	1000 - $500 - 400 - 40,00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 910 - 95,50%
Farm Level 2:	1000 - $15 - 939 - 93,87%
Farm Total Capacity :	3000
Income
Home Games Left	16
Average Attendance - %	7 200 - 40,00%
Average Income per Game	$678,300
Year to Date Revenue	$16,957,500
Farm
Home Games Left	15
Average Attendance - %	2 849 - 94,96%
Average Income per Game	$71,221
Year to Date Revenue	$1,495,646
Expense
Pro Players Total Salaries	$50,100,000
Farm Players Total Salaries	$92,000
Coaches Total Salaries	$1,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$24,537,325
Farm Year To Date Expenses	$545,235
Pro Salary Cap To Date	$24,485,465
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$10,852,800
Farm Estimated Season Revenue	$1,068,319
Pro Remaining Season Days	93
Pro Expenses Per Days	$260,104
Pro Estimated Expenses	$24,189,672
Farm Remaining Season Days	100
Farm Expenses Per Days	$5,460
Farm Estimated Expenses	$546,000
Estimated Season Expenses	$24,735,672
Season Salary Cap	$50,100,000
Estimate Under Maximum Salary Cap of $50,000,000	-$100,000
Estimate Over Minimum Salary Cap of $28,000,000	$22,100,000
Current Bank Account	$109,365,003
Projected Bank Account	$96,550,450

Pro Players Salaries
Connor McDavid	$8,000,000 (2)
Mitch Marner	$6,500,000 (1)
Sam Reinhart	$6,500,000 (1)
Aaron Ekblad	$6,500,000 (2)
Anze Kopitar	$6,000,000 (3)
Jonathan Marchessault	$3,500,000 (2)
Zach Werenski	$3,500,000 (1)
Vitek Vanecek	$1,250,000 (2)
Nicolas Hague	$1,000,000 (1)
Alex Newhook	$1,000,000 (1)
Thomas Harley	$900,000 (1)
Frederik Andersen	$900,000 (1)
Seth Jarvis	$900,000 (1)
Chris Driedger	$750,000 (3)
Jake Walman	$500,000 (1)
Brett Howden	$500,000 (2)
Brett Leason	$500,000 (2)
Brandon Duhaime	$500,000 (2)
Travis Dermott	$300,000 (2)
Nils Aman	$300,000 (2)
Max Pacioretty	$300,000 (3)
Total Pro Players	21
Salary Commitment
Year 20 : $50,100,000
Year 21 : $28,400,000
Year 22 : $7,050,000
Year 23 : $0
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0
Salary Cap with 1 Way Contract
Year 20 : $50,100,000
Year 21 : $28,400,000
Year 22 : $7,050,000
Year 23 : $0

Farm Players Salaries
Brandt Clarke	$9,000 (2)
Hendrix Lapierre	$9,000 (2)
Mavrik Bourque	$9,000 (2)
Joe Snively	$5,000 (3)
Ben Harpur	$4,000 (2)
Nicolas Aube-Kubel	$4,000 (1)
Tim Gettinger	$4,000 (4)
Henrik Tikkanen	$3,000 (3)
Anthony Richard	$3,000 (1)
Ben Meyers	$3,000 (4)
Braeden Kressler	$3,000 (2)
Gage Quinney	$3,000 (1)
Christoffer Sedoff	$3,000 (1)
Ethan Cardwell	$3,000 (3)
Ryder Rolston	$3,000 (3)
Navrin Mutter	$3,000 (1)
Reese Johnson	$3,000 (3)
Ethan Frisch	$3,000 (1)
Curtis Douglas	$3,000 (1)
Leo Loof	$3,000 (3)
Nikita Nesterenko	$3,000 (3)
Marshall Warren	$3,000 (4)
Anton Blidh	$3,000 (2)
Total Farm Players	23
Salary Commitment
Year 20 : $92,000
Year 21 : $70,000
Year 22 : $33,000
Year 23 : $10,000
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0

Winnipeg Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Phillips Arena
Level 1:	6000 - $100 - 5 775 - 96,26%
Level 2:	5000 - $60 - 4 654 - 93,08%
Level 3:	2000 - $35 - 1 901 - 95,07%
Level 4:	4000 - $20 - 3 785 - 94,63%
Luxury :	1000 - $200 - 941 - 94,08%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 859 - 92,95%
Farm Level 2:	1000 - $15 - 949 - 94,86%
Farm Total Capacity :	3000
Income
Home Games Left	18
Average Attendance - %	17 057 - 94,76%
Average Income per Game	$605,470
Year to Date Revenue	$13,925,799
Farm
Home Games Left	22
Average Attendance - %	2 808 - 93,59%
Average Income per Game	$69,778
Year to Date Revenue	$976,897
Expense
Pro Players Total Salaries	$45,375,763
Farm Players Total Salaries	$133,500
Coaches Total Salaries	$2,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$23,826,240
Farm Year To Date Expenses	$1,568,470
Pro Salary Cap To Date	$23,256,297
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$10,898,451
Farm Estimated Season Revenue	$1,535,124
Pro Remaining Season Days	93
Pro Expenses Per Days	$240,807
Pro Estimated Expenses	$22,395,051
Farm Remaining Season Days	100
Farm Expenses Per Days	$5,668
Farm Estimated Expenses	$566,800
Estimated Season Expenses	$22,961,851
Season Salary Cap	$45,375,763
Estimate Under Maximum Salary Cap of $50,000,000	$4,624,237
Estimate Over Minimum Salary Cap of $28,000,000	$17,375,763
Current Bank Account	$83,241,659
Projected Bank Account	$72,713,383

Pro Players Salaries
Alex Ovechkin	$5,440,000 (3)
Roope Hintz	$5,000,000 (3)
Mark Stone	$4,287,602 (3)
Rasmus Dahlin	$3,500,000 (1)
Matt Duchene	$3,500,000 (3)
Cody Ceci	$3,500,000 (1)
Shea Theodore	$3,500,000 (2)
Jake DeBrusk	$3,110,314 (3)
Scott Laughton	$2,037,847 (2)
Alexandar Georgiev	$2,000,000 (2)
Ryan McDonagh	$1,400,000 (3)
Trent Frederic	$1,000,000 (1)
Jimmy Vesey	$1,000,000 (1)
Marcus Foligno	$1,000,000 (1)
Dylan Holloway	$900,000 (1)
Lucas Raymond	$900,000 (1)
Matty Beniers	$900,000 (1)
Mackenzie Blackwood	$900,000 (1)
Morgan Barron	$500,000 (1)
Brock Faber	$500,000 (3)
Zach Bogosian	$500,000 (2)
Total Pro Players	21
Salary Commitment
Year 20 : $45,375,763
Year 21 : $31,275,763
Year 22 : $23,237,916
Year 23 : $0
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0
Salary Cap with 1 Way Contract
Year 20 : $45,375,763
Year 21 : $31,275,763
Year 22 : $23,237,916
Year 23 : $0

Farm Players Salaries
Matt Benning	$10,000 (2)
Pierre Engvall	$10,000 (2)
Noel Gunler	$9,000 (4)
Devin Cooley	$7,500 (3)
Daniel Torgersson	$5,000 (2)
David Goyette	$5,000 (4)
Gavin Hayes	$5,000 (4)
Pierre-Olivier Joseph	$5,000 (2)
Declan Chisholm	$5,000 (4)
Ryan Lomberg	$5,000 (1)
Landon Slaggert	$5,000 (3)
Aleksei Kolosov	$5,000 (3)
Vinni Lettieri	$5,000 (3)
Matvey Petrov	$5,000 (3)
Stanislav Svozil	$5,000 (3)
Tyler Tucker	$5,000 (1)
Yegor Sidorov	$5,000 (4)
Matthew Robertson	$5,000 (1)
Isaak Phillips	$3,000 (1)
Josh Davies	$3,000 (2)
Justin Kirkland	$3,000 (2)
Jakub Stancl	$3,000 (4)
Sam Gagner	$3,000 (3)
Matthew Kessel	$3,000 (1)
Isaac Ratcliffe	$3,000 (3)
Montana Onyebuchi	$3,000 (2)
Mason Millman	$3,000 (3)
Total Farm Players	27
Salary Commitment
Year 20 : $133,500
Year 21 : $112,500
Year 22 : $73,500
Year 23 : $32,000
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0

Team	Current Fund	Season Salary Cap	Under Maximum of $50,000,000 Available Cap Space	Over Minimum of $28,000,000	Farm Salary Cap	Under Maximum of $75,000,000	Pro Players	Farm Players	Total Players
Anaheim Ducks	$142,239,476	$35,193,237	$14,806,763	$7,193,237	$254,000	$74,746,000	22	57	79
Boston Bruins	$880,257,691	$49,769,999	$230,001	$21,769,999	$75,000	$74,925,000	20	22	42
Buffalo Sabres	$90,131,204	$49,680,649	$319,351	$21,680,649	$130,300	$74,869,700	20	30	50
Calgary Flames	$36,011,227	$42,246,307	$7,753,693	$14,246,307	$51,000	$74,949,000	22	12	34
Carolina Hurricanes	$56,625,728	$49,347,355	$652,645	$21,347,355	$128,500	$74,871,500	23	25	48
Chicago Blackhawks	$6,790,642	$42,303,415	$7,696,585	$14,303,415	$56,000	$74,944,000	22	16	38
Colorado Avalanche	$80,665,570	$49,999,999	$1	$21,999,999	$61,000	$74,939,000	20	13	33
Columbus Jackets	$15,087,655	$48,910,078	$1,089,922	$20,910,078	$71,500	$74,928,500	20	17	37
Dallas Stars	$35,777,030	$43,483,599	$6,516,401	$15,483,599	$84,000	$74,916,000	23	21	44
Detroit Red Wings	$69,539,588	$49,039,900	$960,100	$21,039,900	$53,000	$74,947,000	22	15	37
Edmonton Oilers	$2,310,905	$33,092,000	$16,908,000	$5,092,000	$48,000	$74,952,000	23	12	35
Florida Panthers	$40,239,566	$28,010,320	$21,989,680	$10,320	$104,000	$74,896,000	23	28	51
Los Angeles Kings	$24,249,967	$46,812,886	$3,187,114	$18,812,886	$88,500	$74,911,500	22	15	37
Minnesota Wild	$59,135,017	$35,202,500	$14,797,500	$7,202,500	$61,000	$74,939,000	25	11	36
Montreal Canadiens	$52,644,359	$28,269,321	$21,730,679	$269,321	$105,000	$74,895,000	24	27	51
Nashville Predators	$88,219,268	$49,924,675	$75,325	$21,924,675	$112,000	$74,888,000	21	25	46
New Jersey Devils	$916,405,478	$45,436,164	$4,563,836	$17,436,164	$128,495	$74,871,505	23	25	48
New York Islanders	$212,661,085	$41,257,499	$8,742,501	$13,257,499	$84,000	$74,916,000	23	21	44
New York Rangers	$58,661,202	$43,264,999	$6,735,001	$15,264,999	$79,520	$74,920,480	23	23	46
Ottawa Senators	$45,579,138	$49,440,000	$560,000	$21,440,000	$261,600	$74,738,400	20	52	72
Philadelphia Flyers	$369,799,126	$47,700,911	$2,299,089	$19,700,911	$148,800	$74,851,200	23	35	58
Pittsburgh Penguins	$456,607	$49,417,463	$582,537	$21,417,463	$233,010	$74,766,990	20	46	66
San Jose Sharks	$40,212,889	$48,001,444	$1,998,556	$20,001,444	$110,000	$74,890,000	22	28	50
Seattle Kraken	$6,224,110	$48,961,941	$1,038,059	$20,961,941	$163,938	$74,836,062	20	28	48
St-Louis Blues	$203,737,504	$50,266,123	-$266,123	$22,266,123	$115,000	$74,885,000	25	26	51
Tampa Lightning	$95,127,794	$48,538,888	$1,461,112	$20,538,888	$171,000	$74,829,000	22	31	53
Toronto Leafs	$43,617,800	$46,569,224	$3,430,776	$18,569,224	$46,500	$74,953,500	24	11	35
Utah Mammoth	$185,032,217	$49,453,239	$546,761	$21,453,239	$147,629	$74,852,371	20	29	49
Vancouver Canucks	$36,912,544	$46,769,999	$3,230,001	$18,769,999	$157,000	$74,843,000	22	31	53
Vegas Knights	$64,987,059	$49,683,224	$316,776	$21,683,224	$160,000	$74,840,000	23	38	61
Washington Capitals	$109,365,003	$50,100,000	-$100,000	$22,100,000	$92,000	$74,908,000	21	23	44
Winnipeg Jets	$83,241,659	$45,375,763	$4,624,237	$17,375,763	$133,500	$74,866,500	21	27	48

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 - %