LHSDB - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Arrowhead Pond
Level 1:	6000 - $100 - 5 663 - 94,38%
Level 2:	5000 - $60 - 4 751 - 95,01%
Level 3:	2000 - $35 - 1 903 - 95,17%
Level 4:	4000 - $20 - 3 798 - 94,95%
Luxury :	1000 - $200 - 956 - 95,60%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 888 - 94,38%
Farm Level 2:	1000 - $15 - 939 - 93,86%
Farm Total Capacity :	3000
Income
Home Games Left	5
Average Attendance - %	17 070 - 94,83%
Average Income per Game	$604,379
Year to Date Revenue	$21,757,638
Farm
Home Games Left	3
Average Attendance - %	2 826 - 94,21%
Average Income per Game	$70,526
Year to Date Revenue	$2,327,372
Expense
Pro Players Total Salaries	$33,593,237
Farm Players Total Salaries	$248,000
Coaches Total Salaries	$2,200,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$33,486,645
Farm Year To Date Expenses	$1,109,533
Pro Salary Cap To Date	$32,379,897
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$3,021,894
Farm Estimated Season Revenue	$211,579
Pro Remaining Season Days	15
Pro Expenses Per Days	$180,276
Pro Estimated Expenses	$2,704,140
Farm Remaining Season Days	22
Farm Expenses Per Days	$6,240
Farm Estimated Expenses	$137,280
Estimated Season Expenses	$2,841,420
Season Salary Cap	$33,593,237
Estimate Under Maximum Salary Cap of $50,000,000	$16,406,763
Estimate Over Minimum Salary Cap of $28,000,000	$5,593,237
Current Bank Account	$136,862,403
Projected Bank Account	$137,254,456

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)
Erik Gustafsson	$2,500,000 (2)
Olli Maatta (Out of Payroll)	$2,500,000 (2)
Evan Rodrigues	$2,500,000 (1)
Cam York	$2,500,000 (1)
Anton Forsberg	$2,000,000 (1)
Ryan Strome	$1,829,906 (2)
Justin Brazeau	$1,000,000 (2)
Kasperi Kapanen	$1,000,000 (1)
Tyson Foerster	$900,000 (2)
Cutter Gauthier	$900,000 (4)
Mackie Samoskevich	$900,000 (3)
Justin Barron	$900,000 (1)
Cole Sillinger	$900,000 (1)
Marcus Hogberg	$750,000 (1)
Craig Smith	$500,000 (1)
Lian Bichsel	$500,000 (3)
Jonatan Berggren	$500,000 (1)
Jesse Ylonen	$300,000 (3)
Rasmus Asplund	$300,000 (2)
Total Pro Players	23
Salary Commitment
Year 20 : $36,093,237
Year 21 : $18,129,906
Year 22 : $2,600,000
Year 23 : $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 : $36,093,237
Year 21 : $18,129,906
Year 22 : $2,600,000
Year 23 : $900,000

Farm Players Salaries
Justin Holl	$16,500 (1)
Dennis Gilbert	$10,000 (2)
Jamie Drysdale	$9,000 (3)
Jacob Perreault	$9,000 (1)
Conor Geekie	$9,000 (4)
Nate Danielson	$9,000 (4)
Zack Ostapchuk	$7,500 (3)
Aleksi Heimosalmi	$5,000 (4)
Jon Merrill	$5,000 (3)
Francesco Pinelli	$5,000 (3)
Michael Sgarbossa	$5,000 (2)
Ethan Del Mastro	$5,000 (3)
Linus Karlsson	$5,000 (2)
Felix Unger Sorum	$5,000 (4)
Luca Cagnoni	$5,000 (4)
Sasha Pastujov	$5,000 (3)
Sean Farrell	$5,000 (3)
Brendan Warren	$5,000 (2)
Shai Buium	$5,000 (4)
Dillon Heatherington	$5,000 (4)
Anton Wahlberg	$5,000 (4)
Cole Krygier	$3,000 (1)
Keaton Middleton	$3,000 (2)
Carson Golder	$3,000 (2)
Blade Jenkins	$3,000 (1)
Matt Rempe	$3,000 (3)
Ian Moore	$3,000 (1)
Cal O'Reilly	$3,000 (2)
Atley Calvert	$3,000 (2)
Jack Malone	$3,000 (3)
Anton Johansson	$3,000 (4)
Adam Edstrom	$3,000 (1)
Jaroslav Chmelar	$3,000 (4)
Eetu Makiniemi	$3,000 (1)
Joseph Arntsen	$3,000 (2)
Milo Roelens	$3,000 (2)
Jacob Ingham	$3,000 (3)
Travis Barron	$3,000 (1)
Simon Lundmark	$3,000 (1)
Samuel Laberge	$3,000 (1)
Roman Ahcan	$3,000 (2)
Oskar Back	$3,000 (1)
Drew Helleson	$3,000 (1)
Scott Walford	$3,000 (1)
Nolan Foote	$3,000 (2)
Martin Frk	$3,000 (2)
Joseph LaBate	$3,000 (1)
Marek Alscher	$3,000 (4)
Nico Myatovic	$3,000 (3)
Laurent Dauphin	$3,000 (1)
Matt Stienburg	$3,000 (3)
Logan Morrison	$3,000 (1)
Judd Caulfield	$3,000 (3)
Jonathan Gruden	$3,000 (3)
Thomas Milic	$3,000 (3)
Hunter Skinner	$3,000 (2)
William Trudeau	$3,000 (2)
Total Farm Players	57
Salary Commitment
Year 20 : $248,000
Year 21 : $171,500
Year 22 : $113,500
Year 23 : $57,000
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 - 5 670 - 94,50%
Level 2:	5000 - $60 - 4 761 - 95,23%
Level 3:	2000 - $35 - 1 916 - 95,79%
Level 4:	4000 - $20 - 3 816 - 95,41%
Luxury :	1000 - $200 - 952 - 95,15%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 869 - 93,47%
Farm Level 2:	1000 - $15 - 966 - 96,60%
Farm Total Capacity :	3000
Income
Home Games Left	2
Average Attendance - %	17 115 - 95,08%
Average Income per Game	$605,044
Year to Date Revenue	$23,596,713
Farm
Home Games Left	4
Average Attendance - %	2 835 - 94,51%
Average Income per Game	$70,330
Year to Date Revenue	$2,250,574
Expense
Pro Players Total Salaries	$51,319,998
Farm Players Total Salaries	$80,000
Coaches Total Salaries	$6,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	($2,400,000)
Pro Year To Date Expenses	$52,173,664
Farm Year To Date Expenses	$966,280
Pro Salary Cap To Date	$47,562,239
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$1,210,088
Farm Estimated Season Revenue	$281,322
Pro Remaining Season Days	15
Pro Expenses Per Days	$291,813
Pro Estimated Expenses	$4,377,195
Farm Remaining Season Days	22
Farm Expenses Per Days	$5,400
Farm Estimated Expenses	$118,800
Estimated Season Expenses	$4,495,995
Season Salary Cap	$48,919,998
Estimate Under Maximum Salary Cap of $50,000,000	$1,080,002
Estimate Over Minimum Salary Cap of $28,000,000	$20,919,998
Current Bank Account	$866,494,123
Projected Bank Account	$863,489,538

Pro Players Salaries
Auston Matthews	$6,500,000 (1)
Travis Konecny	$5,000,000 (3)
Jaccob Slavin	$5,000,000 (3)
Tim Stutzle	$5,000,000 (4)
Thomas Chabot	$5,000,000 (4)
Mats Zuccarello	$4,800,000 (1)
Ivan Provorov	$3,500,000 (2)
Brandon Hagel	$3,500,000 (4)
Shane Pinto	$3,499,999 (2)
Josh Norris	$2,500,000 (1)
Nick Leddy	$1,020,000 (2)
Isac Lundestrom	$999,999 (2)
Jonas Johansson	$900,000 (1)
Nic Dowd	$800,000 (1)
Tyler Kleven	$500,000 (3)
Luke Evangelista	$500,000 (2)
Warren Foegele	$500,000 (1)
Simon Benoit	$500,000 (3)
Blake Lizotte	$500,000 (1)
Joey Daccord	$500,000 (1)
Alex Laferriere	$300,000 (3)
Total Pro Players	21
Salary Commitment
Year 20 : $51,319,998
Year 21 : $34,319,998
Year 22 : $24,800,000
Year 23 : $13,500,000
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0
Salary Cap with 1 Way Contract
Year 20 : $51,319,998
Year 21 : $34,319,998
Year 22 : $24,800,000
Year 23 : $13,500,000

Farm Players Salaries
Alex Limoges	$5,000 (1)
Artem Grushnikov	$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 - 5 686 - 94,76%
Level 2:	5000 - $60 - 4 752 - 95,05%
Level 3:	2000 - $35 - 1 891 - 94,54%
Level 4:	4000 - $20 - 3 840 - 96,00%
Luxury :	1000 - $200 - 944 - 94,44%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 889 - 94,45%
Farm Level 2:	1000 - $15 - 945 - 94,52%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	17 113 - 95,07%
Average Income per Game	$604,650
Year to Date Revenue	$22,976,714
Farm
Home Games Left	5
Average Attendance - %	2 834 - 94,47%
Average Income per Game	$70,658
Year to Date Revenue	$2,190,390
Expense
Pro Players Total Salaries	$49,680,649
Farm Players Total Salaries	$124,300
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$46,386,274
Farm Year To Date Expenses	$1,000,740
Pro Salary Cap To Date	$45,464,035
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$1,813,951
Farm Estimated Season Revenue	$353,289
Pro Remaining Season Days	15
Pro Expenses Per Days	$262,594
Pro Estimated Expenses	$3,938,910
Farm Remaining Season Days	22
Farm Expenses Per Days	$5,622
Farm Estimated Expenses	$123,684
Estimated Season Expenses	$4,062,594
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	$79,583,655
Projected Bank Account	$77,688,301

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)
Matt Savoie	$9,000 (4)
Dalibor Dvorsky	$9,000 (4)
Sam Lafferty	$8,300 (1)
Daemon Hunt	$5,000 (2)
Mikko Kokkonen	$5,000 (2)
William Villeneuve	$5,000 (2)
Arturs Silovs	$5,000 (2)
Sam Malinski	$5,000 (1)
Jaxson Stauber	$5,000 (3)
Kevin Labanc	$5,000 (3)
Mathias Laferriere	$5,000 (1)
Massimo Rizzo	$3,000 (2)
Brandon Scanlin	$3,000 (3)
Riese Gaber	$3,000 (2)
Raphael Lavoie	$3,000 (1)
Maxwell Crozier	$3,000 (3)
Matthew Seminoff	$3,000 (3)
Lleyton Moore	$3,000 (1)
Nick Swaney	$3,000 (3)
Matt Kiersted	$3,000 (2)
Owen Sillinger	$3,000 (1)
Brandon Biro	$3,000 (4)
Ben King	$3,000 (3)
Charles-Alexis Legault	$3,000 (4)
Arthur Kaliyev	$3,000 (4)
Taylor Ward	$3,000 (1)
Uvis Balinskis	$3,000 (1)
Total Farm Players	28
Salary Commitment
Year 20 : $124,300
Year 21 : $91,000
Year 22 : $52,000
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 - 4 497 - 74,95%
Level 2:	5000 - $65 - 3 880 - 77,60%
Level 3:	2000 - $35 - 1 900 - 95,02%
Level 4:	4000 - $20 - 3 796 - 94,89%
Luxury :	1000 - $200 - 940 - 93,99%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 887 - 94,34%
Farm Level 2:	1000 - $15 - 941 - 94,08%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	15 013 - 83,40%
Average Income per Game	$549,394
Year to Date Revenue	$20,876,985
Farm
Home Games Left	4
Average Attendance - %	2 828 - 94,25%
Average Income per Game	$70,532
Year to Date Revenue	$2,257,025
Expense
Pro Players Total Salaries	$35,768,080
Farm Players Total Salaries	$77,000
Coaches Total Salaries	$6,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,500,000
Pro Year To Date Expenses	$43,578,650
Farm Year To Date Expenses	$940,461
Pro Salary Cap To Date	$40,003,512
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$1,648,183
Farm Estimated Season Revenue	$282,128
Pro Remaining Season Days	15
Pro Expenses Per Days	$211,234
Pro Estimated Expenses	$3,168,510
Farm Remaining Season Days	22
Farm Expenses Per Days	$5,385
Farm Estimated Expenses	$118,470
Estimated Season Expenses	$3,286,980
Season Salary Cap	$38,268,080
Estimate Under Maximum Salary Cap of $50,000,000	$11,731,920
Estimate Over Minimum Salary Cap of $28,000,000	$10,268,080
Current Bank Account	$28,101,454
Projected Bank Account	$26,744,785

Pro Players Salaries
Patrik Laine	$3,500,000 (2)
Mikael Granlund	$3,500,000 (1)
Frederick Gaudreau	$2,500,000 (2)
Connor Clifton	$2,500,000 (2)
Phillip Danault	$2,500,000 (2)
Jeff Petry	$2,500,000 (3)
Jason Dickinson	$2,500,000 (2)
Charlie Lindgren	$2,499,999 (1)
Reilly Smith	$2,450,000 (3)
Joonas Korpisalo	$2,250,000 (3)
Jalen Chatfield	$1,868,081 (3)
Marc-Edouard Vlasic	$1,350,000 (1)
Radek Faksa	$1,000,000 (1)
Luke Kunin	$1,000,000 (1)
Austin Watson	$500,000 (4)
John Beecher	$500,000 (2)
Magnus Chrona	$500,000 (1)
Dryden Hunt	$500,000 (4)
Kevin Rooney	$500,000 (2)
Tyler Wotherspoon	$380,000 (2)
Roland McKeown	$370,000 (4)
Guillaume Brisebois	$300,000 (3)
Mitchell Stephens	$300,000 (2)
Total Pro Players	23
Salary Commitment
Year 20 : $35,768,080
Year 21 : $25,918,081
Year 22 : $10,738,081
Year 23 : $1,370,000
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0
Salary Cap with 1 Way Contract
Year 20 : $35,768,080
Year 21 : $25,918,081
Year 22 : $10,738,081
Year 23 : $1,370,000

Farm Players Salaries
Calvin Pickard	$20,000 (2)
Matt Martin	$8,000 (3)
Sheldon Dries	$5,000 (2)
Colton Dach	$5,000 (3)
John Hayden	$5,000 (2)
Mike Vecchione	$5,000 (1)
Justin Dowling	$4,000 (1)
Gemel Smith	$4,000 (4)
Zach Metsa	$3,000 (2)
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)
Akito Hirose	$3,000 (1)
Total Farm Players	15
Salary Commitment
Year 20 : $77,000
Year 21 : $59,000
Year 22 : $17,000
Year 23 : $4,000
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 - 5 692 - 94,87%
Level 2:	5000 - $60 - 4 731 - 94,63%
Level 3:	2000 - $35 - 1 900 - 95,02%
Level 4:	4000 - $20 - 3 848 - 96,20%
Luxury :	1000 - $200 - 960 - 96,05%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 897 - 94,86%
Farm Level 2:	1000 - $15 - 946 - 94,57%
Farm Total Capacity :	3000
Income
Home Games Left	2
Average Attendance - %	17 132 - 95,18%
Average Income per Game	$606,218
Year to Date Revenue	$23,642,519
Farm
Home Games Left	2
Average Attendance - %	2 843 - 94,77%
Average Income per Game	$70,920
Year to Date Revenue	$2,411,278
Expense
Pro Players Total Salaries	$49,347,355
Farm Players Total Salaries	$118,500
Coaches Total Salaries	$3,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$47,280,789
Farm Year To Date Expenses	$1,002,450
Pro Salary Cap To Date	$45,343,992
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$1,212,437
Farm Estimated Season Revenue	$141,840
Pro Remaining Season Days	15
Pro Expenses Per Days	$266,567
Pro Estimated Expenses	$3,998,505
Farm Remaining Season Days	22
Farm Expenses Per Days	$5,592
Farm Estimated Expenses	$123,024
Estimated Season Expenses	$4,121,529
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	$45,119,127
Projected Bank Account	$42,351,875

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)
Connor Dewar	$500,000 (2)
Alexander Petrovic	$300,000 (2)
Declan Carlile	$300,000 (2)
Total Pro Players	23
Salary Commitment
Year 20 : $49,347,355
Year 21 : $23,045,500
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 : $23,045,500
Year 22 : $4,236,500
Year 23 : $3,500,000

Farm Players Salaries
Sammy Blais (Out of Payroll)	$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 - 5 753 - 95,88%
Level 2:	5000 - $60 - 4 696 - 93,92%
Level 3:	2000 - $35 - 1 898 - 94,89%
Level 4:	4000 - $20 - 3 786 - 94,65%
Luxury :	1000 - $200 - 950 - 94,96%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 873 - 93,64%
Farm Level 2:	1000 - $15 - 932 - 93,18%
Farm Total Capacity :	3000
Income
Home Games Left	4
Average Attendance - %	17 082 - 94,90%
Average Income per Game	$606,432
Year to Date Revenue	$22,437,969
Farm
Home Games Left	5
Average Attendance - %	2 805 - 93,49%
Average Income per Game	$69,981
Year to Date Revenue	$2,169,423
Expense
Pro Players Total Salaries	$43,703,413
Farm Players Total Salaries	$51,000
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$45,938,870
Farm Year To Date Expenses	$945,985
Pro Salary Cap To Date	$45,016,627
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$2,425,726
Farm Estimated Season Revenue	$349,907
Pro Remaining Season Days	15
Pro Expenses Per Days	$231,624
Pro Estimated Expenses	$3,474,360
Farm Remaining Season Days	22
Farm Expenses Per Days	$5,255
Farm Estimated Expenses	$115,610
Estimated Season Expenses	$3,589,970
Season Salary Cap	$43,703,413
Estimate Under Maximum Salary Cap of $50,000,000	$6,296,587
Estimate Over Minimum Salary Cap of $28,000,000	$15,703,413
Current Bank Account	$4,238,873
Projected Bank Account	$3,424,536

Pro Players Salaries
Linus Ullmark	$5,000,000 (1)
Valeri Nichushkin	$5,000,000 (2)
Darnell Nurse	$5,000,000 (2)
Pavel Zacha (Out of Payroll)	$3,500,000 (1)
Jordan Kyrou (Out of Payroll)	$3,500,000 (2)
Chandler Stephenson	$3,500,000 (3)
Brandon Montour	$3,500,000 (4)
Timo Meier	$3,500,000 (4)
Pierre-Luc Dubois	$2,699,999 (1)
Joel Eriksson Ek	$2,500,000 (1)
Joel Hofer	$2,000,000 (2)
Kaapo Kakko	$1,999,999 (3)
Eetu Luostarinen	$1,999,998 (2)
Lawson Crouse	$1,803,417 (1)
Simon Holmstrom	$1,000,000 (4)
Kevin Stenlund	$1,000,000 (2)
Ryan Lindgren	$1,000,000 (1)
Samuel Honzek	$900,000 (4)
Alex Vlasic	$500,000 (1)
Jackson LaCombe	$500,000 (3)
Louis Crevier	$300,000 (2)
Total Pro Players	21
Salary Commitment
Year 20 : $50,703,413
Year 21 : $33,699,997
Year 22 : $14,899,999
Year 23 : $8,900,000
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0
Salary Cap with 1 Way Contract
Year 20 : $50,703,413
Year 21 : $33,699,997
Year 22 : $14,899,999
Year 23 : $8,900,000

Farm Players Salaries
David Jiricek	$9,000 (3)
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)
Max McCue	$3,000 (2)
Tristan Allard	$3,000 (2)
Kaleb Lawrence	$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	15
Salary Commitment
Year 20 : $51,000
Year 21 : $48,000
Year 22 : $15,000
Year 23 : $6,000
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0

Colorado Avalanche

Colorado Avalanche is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - $100 - 5 771 - 96,19%
Level 2:	5000 - $60 - 4 767 - 95,35%
Level 3:	2000 - $35 - 1 906 - 95,30%
Level 4:	4000 - $20 - 3 781 - 94,52%
Luxury :	1000 - $200 - 943 - 94,32%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 933 - 96,63%
Farm Level 2:	1000 - $15 - 947 - 94,68%
Farm Total Capacity :	3000
Income
Home Games Left	4
Average Attendance - %	17 169 - 95,38%
Average Income per Game	$609,016
Year to Date Revenue	$22,533,607
Farm
Home Games Left	4
Average Attendance - %	2 879 - 95,98%
Average Income per Game	$72,023
Year to Date Revenue	$2,304,734
Expense
Pro Players Total Salaries	$51,399,999
Farm Players Total Salaries	$42,000
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$45,902,614
Farm Year To Date Expenses	$939,430
Pro Salary Cap To Date	$45,124,847
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$2,436,066
Farm Estimated Season Revenue	$288,092
Pro Remaining Season Days	15
Pro Expenses Per Days	$271,503
Pro Estimated Expenses	$4,072,545
Farm Remaining Season Days	22
Farm Expenses Per Days	$5,210
Farm Estimated Expenses	$114,620
Estimated Season Expenses	$4,187,165
Season Salary Cap	$51,399,999
Estimate Under Maximum Salary Cap of $50,000,000	-$1,399,999
Estimate Over Minimum Salary Cap of $28,000,000	$23,399,999
Current Bank Account	$70,201,406
Projected Bank Account	$68,738,399

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)
Tom Wilson	$3,500,000 (1)
Neal Pionk	$3,500,000 (1)
Artturi Lehkonen	$2,500,000 (1)
Erik Karlsson	$2,500,000 (1)
Pavel Dorofeyev	$2,500,000 (3)
Dylan Samberg	$1,999,999 (4)
Dawson Mercer	$900,000 (1)
Jack Quinn	$900,000 (1)
Ville Koivunen	$900,000 (4)
Alex Nedeljkovic	$900,000 (2)
Dan Renouf	$500,000 (2)
Logan O'Connor (Out of Payroll)	$500,000 (1)
Hudson Fasching	$500,000 (1)
Tomas Nosek	$500,000 (2)
Scott Perunovich	$500,000 (1)
Calle Clang	$500,000 (2)
Grigori Denisenko	$300,000 (4)
Total Pro Players	23
Salary Commitment
Year 20 : $51,899,999
Year 21 : $36,599,999
Year 22 : $22,199,999
Year 23 : $8,199,999
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0
Salary Cap with 1 Way Contract
Year 20 : $51,899,999
Year 21 : $36,599,999
Year 22 : $22,199,999
Year 23 : $8,199,999

Farm Players Salaries
Givani Smith	$5,000 (2)
Ville Ottavainen	$5,000 (3)
Ryan Winterton	$5,000 (3)
Oskar Pettersson	$5,000 (3)
Jakub Brabenec	$5,000 (3)
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	10
Salary Commitment
Year 20 : $42,000
Year 21 : $33,000
Year 22 : $23,000
Year 23 : $3,000
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 - 5 657 - 94,29%
Level 2:	5000 - $60 - 4 694 - 93,89%
Level 3:	2000 - $35 - 1 899 - 94,97%
Level 4:	4000 - $20 - 3 800 - 95,01%
Luxury :	1000 - $200 - 965 - 96,47%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 883 - 94,13%
Farm Level 2:	1000 - $15 - 934 - 93,43%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	17 016 - 94,53%
Average Income per Game	$603,231
Year to Date Revenue	$22,922,785
Farm
Home Games Left	4
Average Attendance - %	2 817 - 93,90%
Average Income per Game	$70,316
Year to Date Revenue	$2,250,119
Expense
Pro Players Total Salaries	$47,060,078
Farm Players Total Salaries	$72,000
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$44,894,652
Farm Year To Date Expenses	$938,901
Pro Salary Cap To Date	$43,972,356
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$1,809,694
Farm Estimated Season Revenue	$281,265
Pro Remaining Season Days	15
Pro Expenses Per Days	$249,016
Pro Estimated Expenses	$3,735,240
Farm Remaining Season Days	22
Farm Expenses Per Days	$5,360
Farm Estimated Expenses	$117,920
Estimated Season Expenses	$3,853,160
Season Salary Cap	$47,060,078
Estimate Under Maximum Salary Cap of $50,000,000	$2,939,922
Estimate Over Minimum Salary Cap of $28,000,000	$19,060,078
Current Bank Account	$6,963,120
Projected Bank Account	$5,200,919

Pro Players Salaries
David Pastrnak	$8,000,000 (2)
Andrei Vasilevskiy (Out of Payroll)	$5,000,000 (4)
Filip Forsberg	$5,000,000 (3)
Dylan Strome	$3,500,000 (2)
Dougie Hamilton (Out of Payroll)	$3,500,000 (3)
Bryan Rust	$3,500,000 (2)
John Tavares	$3,500,000 (1)
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)
Nick Bjugstad	$1,000,000 (1)
Dakota Joshua	$1,000,000 (3)
David Rittich	$900,000 (2)
Jaycob Megna	$750,000 (2)
Tanner Pearson	$500,000 (1)
Paul Cotter	$500,000 (2)
J.J. Moser	$500,000 (1)
Brett Murray	$300,000 (1)
Total Pro Players	21
Salary Commitment
Year 20 : $50,560,078
Year 21 : $39,760,078
Year 22 : $18,088,500
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 : $50,560,078
Year 21 : $39,760,078
Year 22 : $18,088,500
Year 23 : $8,588,500

Farm Players Salaries
Robert Bortuzzo	$8,000 (2)
Louie Belpedio	$5,000 (1)
Nikolas Matinpalo	$5,000 (2)
Hunter Shepard	$5,000 (2)
Anthony Angello	$5,000 (1)
Daniil Miromanov	$5,000 (1)
Ty Smith	$5,000 (1)
Ryan Reaves	$4,000 (1)
Cade Webber	$3,000 (2)
Jake Leschyshyn	$3,000 (2)
Pierrick Dube	$3,000 (3)
Kyle Masters	$3,000 (1)
Tristan Lennox	$3,000 (4)
Nick Cousins	$3,000 (3)
Jan Bednar	$3,000 (4)
Dylan Gambrell	$3,000 (2)
Nikita Pavlychev	$3,000 (1)
Braden Hache	$3,000 (2)
Total Farm Players	18
Salary Commitment
Year 20 : $72,000
Year 21 : $42,000
Year 22 : $12,000
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 - 5 818 - 96,96%
Level 2:	5000 - $45 - 4 893 - 97,86%
Level 3:	2000 - $30 - 1 939 - 96,95%
Level 4:	4000 - $10 - 4 000 - 99,99%
Luxury :	1000 - $180 - 956 - 95,57%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 894 - 94,68%
Farm Level 2:	1000 - $15 - 944 - 94,37%
Farm Total Capacity :	3000
Income
Home Games Left	4
Average Attendance - %	17 605 - 97,81%
Average Income per Game	$487,468
Year to Date Revenue	$18,036,315
Farm
Home Games Left	6
Average Attendance - %	2 837 - 94,58%
Average Income per Game	$70,778
Year to Date Revenue	$2,123,343
Expense
Pro Players Total Salaries	$36,897,686
Farm Players Total Salaries	$91,000
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,250,000
Pro Year To Date Expenses	$34,607,592
Farm Year To Date Expenses	$972,715
Pro Salary Cap To Date	$33,685,327
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$1,949,872
Farm Estimated Season Revenue	$424,669
Pro Remaining Season Days	15
Pro Expenses Per Days	$196,361
Pro Estimated Expenses	$2,945,415
Farm Remaining Season Days	22
Farm Expenses Per Days	$5,455
Farm Estimated Expenses	$120,010
Estimated Season Expenses	$3,065,425
Season Salary Cap	$40,147,686
Estimate Under Maximum Salary Cap of $50,000,000	$9,852,314
Estimate Over Minimum Salary Cap of $28,000,000	$12,147,686
Current Bank Account	$29,056,872
Projected Bank Account	$28,365,988

Pro Players Salaries
Ryan Pulock	$3,500,000 (1)
Filip Hronek	$3,500,000 (4)
Oliver Ekman-Larsson	$3,265,000 (1)
John Gibson	$3,000,000 (1)
Sam Montembeault (Out of Payroll)	$3,000,000 (3)
Andrei Kuzmenko	$2,500,000 (1)
Joel Edmundson	$2,500,000 (1)
Tony DeAngelo	$2,500,000 (1)
Jack Roslovic (Out of Payroll)	$2,500,000 (1)
Nicolas Roy	$2,500,000 (2)
Anthony Duclair	$1,663,760 (4)
Luke Schenn	$1,570,000 (1)
Mathieu Joseph	$1,458,926 (2)
Ben Hutton	$1,250,000 (1)
Garnet Hathaway	$1,000,000 (2)
Taylor Raddysh	$990,000 (2)
Jet Greaves	$500,000 (3)
Jake Wise	$500,000 (3)
Zack MacEwen	$500,000 (3)
Emilio Pettersen	$300,000 (1)
Tyson Kozak	$300,000 (2)
Elmer Soderblom	$300,000 (2)
Walker Duehr	$300,000 (2)
Kai Uchacz (Out of Payroll)	$300,000 (2)
Total Pro Players	24
Salary Commitment
Year 20 : $39,697,686
Year 21 : $16,812,686
Year 22 : $9,663,760
Year 23 : $5,163,760
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0
Salary Cap with 1 Way Contract
Year 20 : $39,697,686
Year 21 : $16,812,686
Year 22 : $9,663,760
Year 23 : $5,163,760

Farm Players Salaries
Matt Grzelcyk	$10,000 (1)
Corson Ceulemans	$9,000 (2)
Felix Sandstrom	$5,000 (1)
Gleb Trikozov	$5,000 (4)
Bryce McConnell-Barker	$5,000 (4)
Cam Dineen	$5,000 (1)
Brandon Hickey	$5,000 (1)
Matyas Sapovaliv	$5,000 (4)
Joe Hicketts	$5,000 (1)
Michael Houser	$5,000 (2)
Jakub Dvorak	$5,000 (4)
Hunter McKown	$3,000 (2)
Filip Kral	$3,000 (2)
Gabriel Szturc	$3,000 (2)
Santeri Hatakka	$3,000 (2)
Scott Reedy	$3,000 (3)
Lucas Carlsson	$3,000 (2)
Tyson Hinds	$3,000 (3)
Marc Del Gaizo	$3,000 (1)
Keith Petruzzelli	$3,000 (1)
Total Farm Players	20
Salary Commitment
Year 20 : $91,000
Year 21 : $55,000
Year 22 : $26,000
Year 23 : $20,000
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 - 5 676 - 94,61%
Level 2:	5000 - $60 - 4 762 - 95,24%
Level 3:	2000 - $35 - 1 900 - 95,00%
Level 4:	4000 - $20 - 3 818 - 95,44%
Luxury :	1000 - $200 - 947 - 94,69%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 909 - 95,45%
Farm Level 2:	1000 - $15 - 946 - 94,56%
Farm Total Capacity :	3000
Income
Home Games Left	4
Average Attendance - %	17 103 - 95,02%
Average Income per Game	$604,666
Year to Date Revenue	$22,372,656
Farm
Home Games Left	4
Average Attendance - %	2 855 - 95,15%
Average Income per Game	$71,281
Year to Date Revenue	$2,280,978
Expense
Pro Players Total Salaries	$48,739,900
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	$50,303,093
Farm Year To Date Expenses	$938,025
Pro Salary Cap To Date	$44,400,539
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$2,418,666
Farm Estimated Season Revenue	$285,122
Pro Remaining Season Days	15
Pro Expenses Per Days	$285,699
Pro Estimated Expenses	$4,285,485
Farm Remaining Season Days	22
Farm Expenses Per Days	$5,265
Farm Estimated Expenses	$115,830
Estimated Season Expenses	$4,401,315
Season Salary Cap	$48,739,900
Estimate Under Maximum Salary Cap of $50,000,000	$1,260,100
Estimate Over Minimum Salary Cap of $28,000,000	$20,739,900
Current Bank Account	$55,458,752
Projected Bank Account	$53,761,225

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 (Out of Payroll)	$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 - 3 921 - 65,35%
Level 2:	5000 - $65 - 3 830 - 76,60%
Level 3:	2000 - $40 - 1 463 - 73,13%
Level 4:	4000 - $22 - 2 984 - 74,61%
Luxury :	1000 - $300 - 555 - 55,45%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 865 - 93,24%
Farm Level 2:	1000 - $15 - 965 - 96,46%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	12 752 - 70,85%
Average Income per Game	$525,089
Year to Date Revenue	$19,953,369
Farm
Home Games Left	4
Average Attendance - %	2 829 - 94,31%
Average Income per Game	$70,170
Year to Date Revenue	$2,245,424
Expense
Pro Players Total Salaries	$33,492,000
Farm Players Total Salaries	$36,000
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$30,814,372
Farm Year To Date Expenses	$926,445
Pro Salary Cap To Date	$29,892,113
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$1,575,266
Farm Estimated Season Revenue	$280,678
Pro Remaining Season Days	15
Pro Expenses Per Days	$178,715
Pro Estimated Expenses	$2,680,725
Farm Remaining Season Days	22
Farm Expenses Per Days	$5,180
Farm Estimated Expenses	$113,960
Estimated Season Expenses	$2,794,685
Season Salary Cap	$33,492,000
Estimate Under Maximum Salary Cap of $50,000,000	$16,508,000
Estimate Over Minimum Salary Cap of $28,000,000	$5,492,000
Current Bank Account	$8,006,078
Projected Bank Account	$7,067,337

Pro Players Salaries
Trevor Lewis	$5,175,000 (1)
Tyson Barrie	$3,500,000 (2)
Taylor Hall	$3,500,000 (1)
Nick Jensen	$2,500,000 (2)
Kaapo Kahkonen	$2,500,000 (1)
Mike Reilly	$1,800,000 (1)
Jan Rutta	$1,750,000 (2)
Colin Miller	$1,567,000 (2)
Ondrej Palat (Out of Payroll)	$1,000,000 (1)
Jakub Vrana	$1,000,000 (2)
Parker Wotherspoon	$1,000,000 (4)
Dylan McIlrath	$1,000,000 (3)
Brendan Gaunce	$1,000,000 (2)
Victor Olofsson	$1,000,000 (4)
Scott Morrow	$900,000 (4)
Will Smith	$900,000 (4)
Jonathan Lekkerimaki	$900,000 (4)
Zach Benson	$900,000 (3)
Brian Pinho	$500,000 (3)
Matthew Phillips	$500,000 (4)
Jani Nyman	$500,000 (4)
Kenneth Appleby	$500,000 (1)
Yaniv Perets	$300,000 (2)
Juuso Parssinen	$300,000 (2)
Ben Jones (Out of Payroll)	$300,000 (3)
Total Pro Players	25
Salary Commitment
Year 20 : $34,792,000
Year 21 : $20,317,000
Year 22 : $8,100,000
Year 23 : $5,700,000
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0
Salary Cap with 1 Way Contract
Year 20 : $34,792,000
Year 21 : $20,317,000
Year 22 : $8,400,000
Year 23 : $5,700,000

Farm Players Salaries
Trevor Carrick	$5,000 (3)
Seamus Casey	$5,000 (4)
Alex Gallant	$5,000 (4)
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	10
Salary Commitment
Year 20 : $36,000
Year 21 : $27,000
Year 22 : $27,000
Year 23 : $19,000
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 - 5 622 - 93,71%
Level 2:	5000 - $60 - 4 772 - 95,44%
Level 3:	2000 - $35 - 1 900 - 94,98%
Level 4:	4000 - $20 - 3 798 - 94,95%
Luxury :	1000 - $200 - 961 - 96,09%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 932 - 96,58%
Farm Level 2:	1000 - $15 - 943 - 94,26%
Farm Total Capacity :	3000
Income
Home Games Left	2
Average Attendance - %	17 053 - 94,74%
Average Income per Game	$603,431
Year to Date Revenue	$23,533,807
Farm
Home Games Left	2
Average Attendance - %	2 874 - 95,81%
Average Income per Game	$71,937
Year to Date Revenue	$2,445,856
Expense
Pro Players Total Salaries	$26,225,223
Farm Players Total Salaries	$92,000
Coaches Total Salaries	$1,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,500,000
Pro Year To Date Expenses	$24,592,953
Farm Year To Date Expenses	$184,775
Pro Salary Cap To Date	$23,670,675
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$1,206,862
Farm Estimated Season Revenue	$143,874
Pro Remaining Season Days	15
Pro Expenses Per Days	$141,063
Pro Estimated Expenses	$2,115,945
Farm Remaining Season Days	22
Farm Expenses Per Days	$960
Farm Estimated Expenses	$21,120
Estimated Season Expenses	$2,137,065
Season Salary Cap	$28,725,223
Estimate Under Maximum Salary Cap of $50,000,000	$21,274,777
Estimate Over Minimum Salary Cap of $28,000,000	$725,223
Current Bank Account	$38,526,290
Projected Bank Account	$37,739,961

Pro Players Salaries
David Perron	$5,462,500 (3)
Gustav Nyquist	$3,500,000 (2)
Robby Fabbri	$2,500,000 (2)
Andrew Mangiapane	$2,500,000 (1)
Daniel Sprong	$1,762,723 (2)
Dysin Mayo	$1,000,000 (1)
Simon Nemec	$900,000 (3)
Ivan Fedotov (Out of Payroll)	$900,000 (1)
Leo Carlsson	$900,000 (3)
Adam Beckman	$500,000 (1)
Michael Buchinger	$500,000 (4)
Donovan Sebrango	$500,000 (1)
Paul Ludwinski	$500,000 (4)
Gage Goncalves	$500,000 (1)
Ozzy Wiesblatt	$500,000 (2)
Michael Milne	$500,000 (2)
Mason Geertsen	$500,000 (2)
Drew Commesso	$500,000 (3)
Fraser Minten	$500,000 (4)
Elias D. Pettersson	$500,000 (4)
Kyle Clifford	$400,000 (1)
Nico Daws	$300,000 (1)
Marshall Rifai	$300,000 (2)
Jagger Joshua	$300,000 (1)
Total Pro Players	24
Salary Commitment
Year 20 : $26,225,223
Year 21 : $19,325,223
Year 22 : $9,762,500
Year 23 : $2,000,000
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0
Salary Cap with 1 Way Contract
Year 20 : $26,225,223
Year 21 : $19,325,223
Year 22 : $9,762,500
Year 23 : $2,000,000

Farm Players Salaries
Mads Sogaard	$5,000 (1)
Samuel Hlavaj	$5,000 (2)
Hunter Brzustewicz	$5,000 (4)
Ales Stezka	$5,000 (1)
Samuel Knazko	$5,000 (2)
Nathan Legare	$5,000 (1)
Tristen Robins	$5,000 (2)
Joel Teasdale	$3,000 (3)
Emmitt Finnie	$3,000 (4)
Ethan Edwards	$3,000 (4)
Curtis Hall	$3,000 (3)
Jaydon Dureau	$3,000 (4)
Hugh McGing	$3,000 (2)
Jayden Grubbe	$3,000 (3)
Matthew Maggio	$3,000 (3)
Marcel Marcel	$3,000 (3)
Victor Ostman	$3,000 (2)
Tanner Dickinson	$3,000 (3)
Ben Gleason	$3,000 (1)
Nathan Smith	$3,000 (1)
Spencer Smallman	$3,000 (2)
Brett Brochu	$3,000 (3)
Connor D. Murphy	$3,000 (1)
Mitchell Weeks	$3,000 (4)
Ryan Fanti	$3,000 (2)
Coulson Pitre	$3,000 (4)
Total Farm Players	26
Salary Commitment
Year 20 : $92,000
Year 21 : $68,000
Year 22 : $41,000
Year 23 : $20,000
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 - 5 658 - 94,29%
Level 2:	5000 - $60 - 4 763 - 95,25%
Level 3:	2000 - $35 - 1 906 - 95,32%
Level 4:	4000 - $20 - 3 827 - 95,67%
Luxury :	1000 - $200 - 952 - 95,17%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 869 - 93,47%
Farm Level 2:	1000 - $15 - 943 - 94,32%
Farm Total Capacity :	3000
Income
Home Games Left	4
Average Attendance - %	17 105 - 95,03%
Average Income per Game	$604,404
Year to Date Revenue	$22,362,935
Farm
Home Games Left	3
Average Attendance - %	2 813 - 93,75%
Average Income per Game	$70,029
Year to Date Revenue	$2,310,949
Expense
Pro Players Total Salaries	$49,812,886
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	$43,560,044
Farm Year To Date Expenses	$969,266
Pro Salary Cap To Date	$42,637,762
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$2,417,615
Farm Estimated Season Revenue	$210,086
Pro Remaining Season Days	15
Pro Expenses Per Days	$263,279
Pro Estimated Expenses	$3,949,185
Farm Remaining Season Days	22
Farm Expenses Per Days	$5,442
Farm Estimated Expenses	$119,724
Estimated Season Expenses	$4,068,909
Season Salary Cap	$49,812,886
Estimate Under Maximum Salary Cap of $50,000,000	$187,114
Estimate Over Minimum Salary Cap of $28,000,000	$21,812,886
Current Bank Account	$13,200,835
Projected Bank Account	$11,759,627

Pro Players Salaries
Devon Toews	$6,500,000 (1)
Mika Zibanejad	$5,000,000 (3)
Kevin Fiala	$5,000,000 (3)
Brad Marchand	$4,324,000 (1)
Patrick Kane	$4,000,000 (2)
Clayton Keller	$3,500,000 (2)
Jakob Chychrun	$3,500,000 (3)
Ilya Mikheyev	$2,500,000 (2)
Mario Ferraro	$2,500,000 (1)
Mathew Barzal	$2,500,000 (1)
Brett Kulak	$1,688,888 (2)
Nick Blankenburg	$1,400,000 (4)
Dan Vladar (Out of Payroll)	$1,000,000 (3)
Joel Kiviranta	$1,000,000 (1)
Teddy Blueger	$1,000,000 (1)
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 : $49,812,886
Year 21 : $29,788,888
Year 22 : $16,400,000
Year 23 : $1,400,000
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0
Salary Cap with 1 Way Contract
Year 20 : $49,812,886
Year 21 : $29,788,888
Year 22 : $16,400,000
Year 23 : $1,400,000

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 - 5 695 - 94,92%
Level 2:	5000 - $60 - 4 794 - 95,88%
Level 3:	2000 - $35 - 1 895 - 94,75%
Level 4:	4000 - $20 - 3 805 - 95,13%
Luxury :	1000 - $200 - 960 - 96,02%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 921 - 96,04%
Farm Level 2:	1000 - $15 - 929 - 92,86%
Farm Total Capacity :	3000
Income
Home Games Left	2
Average Attendance - %	17 150 - 95,28%
Average Income per Game	$607,733
Year to Date Revenue	$23,701,587
Farm
Home Games Left	5
Average Attendance - %	2 849 - 94,98%
Average Income per Game	$71,420
Year to Date Revenue	$2,214,034
Expense
Pro Players Total Salaries	$36,289,425
Farm Players Total Salaries	$58,000
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$250,000
Pro Year To Date Expenses	$34,084,598
Farm Year To Date Expenses	$949,774
Pro Salary Cap To Date	$33,162,279
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$1,215,466
Farm Estimated Season Revenue	$357,102
Pro Remaining Season Days	15
Pro Expenses Per Days	$193,209
Pro Estimated Expenses	$2,898,135
Farm Remaining Season Days	22
Farm Expenses Per Days	$5,290
Farm Estimated Expenses	$116,380
Estimated Season Expenses	$3,014,515
Season Salary Cap	$36,539,425
Estimate Under Maximum Salary Cap of $50,000,000	$13,460,575
Estimate Over Minimum Salary Cap of $28,000,000	$8,539,425
Current Bank Account	$53,557,958
Projected Bank Account	$52,116,011

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 (Out of Payroll)	$2,500,000 (3)
Max Domi	$2,500,000 (1)
Andre Burakovsky	$2,036,925 (1)
Viktor Arvidsson	$1,750,000 (1)
Petr Mrazek	$1,500,000 (1)
Brendan Gallagher	$1,000,000 (3)
Adam Boqvist	$1,000,000 (3)
Juuso Valimaki	$1,000,000 (2)
Alexander Holtz	$900,000 (1)
Sebastian D. Aho	$750,000 (1)
Jake Christiansen	$500,000 (1)
Joe Veleno	$500,000 (3)
Tanner Laczynski	$500,000 (2)
Wyatt Kaiser	$500,000 (3)
Emil Andrae	$500,000 (2)
Rem Pitlick	$500,000 (2)
Rasmus Kupari	$300,000 (1)
Emil Heineman	$300,000 (2)
Dylan Garand	$300,000 (2)
Total Pro Players	24
Salary Commitment
Year 20 : $38,789,425
Year 21 : $28,552,500
Year 22 : $8,000,000
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 : $38,789,425
Year 21 : $28,552,500
Year 22 : $8,000,000
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)
Total Farm Players	10
Salary Commitment
Year 20 : $58,000
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 - 5 698 - 94,97%
Level 2:	5000 - $60 - 4 745 - 94,91%
Level 3:	2000 - $35 - 1 888 - 94,39%
Level 4:	4000 - $20 - 3 767 - 94,18%
Luxury :	1000 - $200 - 950 - 95,04%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 887 - 94,34%
Farm Level 2:	1000 - $15 - 941 - 94,13%
Farm Total Capacity :	3000
Income
Home Games Left	4
Average Attendance - %	17 049 - 94,72%
Average Income per Game	$604,882
Year to Date Revenue	$22,380,642
Farm
Home Games Left	2
Average Attendance - %	2 828 - 94,27%
Average Income per Game	$70,538
Year to Date Revenue	$2,398,287
Expense
Pro Players Total Salaries	$27,409,321
Farm Players Total Salaries	$128,000
Coaches Total Salaries	$9,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,400,000
Pro Year To Date Expenses	$25,438,910
Farm Year To Date Expenses	$7,224,655
Pro Salary Cap To Date	$24,516,633
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$2,419,529
Farm Estimated Season Revenue	$141,076
Pro Remaining Season Days	15
Pro Expenses Per Days	$147,199
Pro Estimated Expenses	$2,207,985
Farm Remaining Season Days	22
Farm Expenses Per Days	$40,640
Farm Estimated Expenses	$894,080
Estimated Season Expenses	$3,102,065
Season Salary Cap	$29,809,321
Estimate Under Maximum Salary Cap of $50,000,000	$20,190,679
Estimate Over Minimum Salary Cap of $28,000,000	$1,809,321
Current Bank Account	$46,994,465
Projected Bank Account	$46,453,005

Pro Players Salaries
Ville Husso	$4,000,000 (1)
Ryan Graves	$3,500,000 (1)
Vincent Desharnais	$2,500,000 (3)
John Klingberg	$2,500,000 (1)
Tomas Tatar	$2,014,322 (1)
Andreas Athanasiou	$1,855,000 (1)
Evgenii Dadonov	$1,740,000 (1)
Chad Ruhwedel	$1,150,000 (1)
Conor Sheary	$1,000,000 (3)
Adam Fantilli	$900,000 (3)
Noah Ostlund	$900,000 (4)
Tristan Luneau	$900,000 (3)
Liam Ohgren (Out of Payroll)	$900,000 (4)
Brennan Othmann	$900,000 (3)
Kaiden Guhle	$900,000 (2)
Aleksanteri Kaskimaki (Out of Payroll)	$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)
Arttu Hyry	$300,000 (2)
Remi Poirier	$300,000 (2)
Total Pro Players	23
Salary Commitment
Year 20 : $28,809,321
Year 21 : $11,749,999
Year 22 : $10,249,999
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 : $28,809,321
Year 21 : $11,749,999
Year 22 : $10,249,999
Year 23 : $2,749,999

Farm Players Salaries
Ryan Carpenter	$10,000 (1)
Christian Wolanin	$10,000 (1)
Zayde Wisdom	$5,000 (2)
Rodwin Dionicio	$5,000 (4)
Isaac Belliveau	$5,000 (4)
Filip Mesar	$5,000 (4)
Christian Kyrou	$5,000 (3)
Robert Mastrosimone	$5,000 (3)
Miko Matikka	$5,000 (4)
Lucas Edmonds	$5,000 (2)
Samuel Savoie	$5,000 (4)
Damian Clara	$5,000 (4)
Domenic DiVincentiis	$5,000 (4)
Alex Campbell	$5,000 (4)
Dawson Barteaux	$3,000 (2)
Camden Thiesing	$3,000 (2)
Christopher Merisier-Ortiz	$3,000 (1)
Alexandre Doucet	$3,000 (2)
Fabian Wagner	$3,000 (4)
Chase Bradley	$3,000 (4)
Zach Sawchenko	$3,000 (1)
Noel Hoefenmayer	$3,000 (2)
Jack Rathbone	$3,000 (4)
Ty Young	$3,000 (4)
Sammy Walker	$3,000 (2)
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	30
Salary Commitment
Year 20 : $128,000
Year 21 : $102,000
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 - 5 794 - 96,57%
Level 2:	5000 - $50 - 4 877 - 97,53%
Level 3:	2000 - $20 - 1 994 - 99,71%
Level 4:	4000 - $15 - 3 917 - 97,93%
Luxury :	1000 - $140 - 991 - 99,08%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 871 - 93,56%
Farm Level 2:	1000 - $15 - 946 - 94,59%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	17 573 - 97,63%
Average Income per Game	$511,348
Year to Date Revenue	$19,431,207
Farm
Home Games Left	3
Average Attendance - %	2 817 - 93,91%
Average Income per Game	$70,121
Year to Date Revenue	$2,313,987
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	$46,615,674
Farm Year To Date Expenses	$988,255
Pro Salary Cap To Date	$45,693,437
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$1,534,043
Farm Estimated Season Revenue	$210,362
Pro Remaining Season Days	15
Pro Expenses Per Days	$263,858
Pro Estimated Expenses	$3,957,870
Farm Remaining Season Days	22
Farm Expenses Per Days	$5,560
Farm Estimated Expenses	$122,320
Estimated Season Expenses	$4,080,190
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	$75,149,416
Projected Bank Account	$72,813,631

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 - 5 852 - 97,54%
Level 2:	5000 - $40 - 4 932 - 98,63%
Level 3:	2000 - $20 - 1 998 - 99,91%
Level 4:	4000 - $10 - 4 000 - 100,00%
Luxury :	1000 - $140 - 991 - 99,08%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 904 - 95,20%
Farm Level 2:	1000 - $15 - 936 - 93,59%
Farm Total Capacity :	3000
Income
Home Games Left	4
Average Attendance - %	17 773 - 98,74%
Average Income per Game	$435,986
Year to Date Revenue	$16,131,477
Farm
Home Games Left	5
Average Attendance - %	2 840 - 94,66%
Average Income per Game	$70,994
Year to Date Revenue	$2,200,805
Expense
Pro Players Total Salaries	$48,936,164
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	$47,630,783
Farm Year To Date Expenses	$1,004,456
Pro Salary Cap To Date	$42,834,927
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$1,743,943
Farm Estimated Season Revenue	$354,969
Pro Remaining Season Days	15
Pro Expenses Per Days	$280,498
Pro Estimated Expenses	$4,207,470
Farm Remaining Season Days	22
Farm Expenses Per Days	$5,642
Farm Estimated Expenses	$124,124
Estimated Season Expenses	$4,331,594
Season Salary Cap	$48,936,164
Estimate Under Maximum Salary Cap of $50,000,000	$1,063,836
Estimate Over Minimum Salary Cap of $28,000,000	$20,936,164
Current Bank Account	$902,444,610
Projected Bank Account	$900,211,928

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	$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 - 5 719 - 95,31%
Level 2:	5000 - $60 - 4 751 - 95,02%
Level 3:	2000 - $35 - 1 913 - 95,65%
Level 4:	4000 - $20 - 3 800 - 95,00%
Luxury :	1000 - $200 - 943 - 94,31%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 893 - 94,66%
Farm Level 2:	1000 - $15 - 945 - 94,45%
Farm Total Capacity :	3000
Income
Home Games Left	5
Average Attendance - %	17 126 - 95,14%
Average Income per Game	$606,131
Year to Date Revenue	$21,820,719
Farm
Home Games Left	5
Average Attendance - %	2 838 - 94,59%
Average Income per Game	$70,780
Year to Date Revenue	$2,194,178
Expense
Pro Players Total Salaries	$47,483,506
Farm Players Total Salaries	$142,900
Coaches Total Salaries	$3,850,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$46,065,065
Farm Year To Date Expenses	$979,019
Pro Salary Cap To Date	$43,436,583
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$3,030,655
Farm Estimated Season Revenue	$353,900
Pro Remaining Season Days	15
Pro Expenses Per Days	$260,795
Pro Estimated Expenses	$3,911,925
Farm Remaining Season Days	22
Farm Expenses Per Days	$5,714
Farm Estimated Expenses	$125,708
Estimated Season Expenses	$4,037,633
Season Salary Cap	$47,483,506
Estimate Under Maximum Salary Cap of $50,000,000	$2,516,494
Estimate Over Minimum Salary Cap of $28,000,000	$19,483,506
Current Bank Account	$200,443,707
Projected Bank Account	$199,790,629

Pro Players Salaries
Esa Lindell	$5,000,000 (1)
Tomas Hertl	$3,500,000 (3)
Boone Jenner	$3,500,000 (2)
Brock Nelson	$3,500,000 (4)
Artem Zub	$3,500,000 (4)
Troy Terry	$3,499,999 (1)
Darcy Kuemper	$3,000,000 (2)
Brett Pesce	$2,696,007 (3)
Chris Tanev	$2,500,000 (4)
Mikey Anderson	$2,500,000 (3)
Kyle Palmieri	$2,500,000 (2)
Brayden Schenn	$2,310,000 (1)
Mikael Backlund	$2,231,250 (3)
Will Borgen	$1,826,250 (1)
Michael McCarron	$1,000,000 (4)
Kirby Dach	$1,000,000 (3)
Ukko-Pekka Luukkonen	$1,000,000 (1)
Logan Stankoven	$900,000 (3)
James van Riemsdyk	$720,000 (1)
Mathieu Olivier	$500,000 (1)
Pontus Holmberg	$300,000 (2)
Total Pro Players	21
Salary Commitment
Year 20 : $47,483,506
Year 21 : $32,627,257
Year 22 : $23,327,257
Year 23 : $10,500,000
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0
Salary Cap with 1 Way Contract
Year 20 : $47,483,506
Year 21 : $32,627,257
Year 22 : $23,327,257
Year 23 : $10,500,000

Farm Players Salaries
Conor Timmins	$20,000 (1)
Casey DeSmith	$17,900 (4)
Spencer Martin	$10,000 (2)
Dustin Tokarski	$10,000 (1)
Robert Hagg	$10,000 (2)
Joel Hanley	$5,000 (2)
Nils Lundkvist	$5,000 (1)
Florian Xhekaj	$5,000 (4)
Georgi Romanov	$5,000 (1)
Corey Schueneman	$5,000 (3)
Ross Johnston	$5,000 (1)
Austin Wagner	$3,000 (2)
Alex Swetlikoff	$3,000 (1)
Andrew Agozzino	$3,000 (1)
Avery Hayes	$3,000 (1)
Connor Corcoran	$3,000 (4)
Josh Dunne	$3,000 (1)
Jaxsen Wiebe	$3,000 (1)
Lleyton Roed	$3,000 (2)
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	27
Salary Commitment
Year 20 : $142,900
Year 21 : $73,900
Year 22 : $36,900
Year 23 : $31,900
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0

New York Rangers

New York Rangers is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $100 - 5 769 - 96,15%
Level 2:	5000 - $60 - 4 770 - 95,40%
Level 3:	2000 - $35 - 1 899 - 94,97%
Level 4:	4000 - $20 - 3 775 - 94,37%
Luxury :	1000 - $200 - 942 - 94,19%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 888 - 94,40%
Farm Level 2:	1000 - $15 - 954 - 95,37%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	17 155 - 95,31%
Average Income per Game	$608,654
Year to Date Revenue	$23,128,840
Farm
Home Games Left	3
Average Attendance - %	2 842 - 94,72%
Average Income per Game	$70,738
Year to Date Revenue	$2,334,363
Expense
Pro Players Total Salaries	$52,123,226
Farm Players Total Salaries	$76,520
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$45,335,811
Farm Year To Date Expenses	$964,054
Pro Salary Cap To Date	$44,413,564
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$1,825,961
Farm Estimated Season Revenue	$212,215
Pro Remaining Season Days	15
Pro Expenses Per Days	$275,250
Pro Estimated Expenses	$4,128,750
Farm Remaining Season Days	22
Farm Expenses Per Days	$5,383
Farm Estimated Expenses	$118,426
Estimated Season Expenses	$4,247,176
Season Salary Cap	$52,123,226
Estimate Under Maximum Salary Cap of $50,000,000	-$2,123,226
Estimate Over Minimum Salary Cap of $28,000,000	$24,123,226
Current Bank Account	$49,411,463
Projected Bank Account	$47,202,463

Pro Players Salaries
Alex Tuch	$5,000,000 (1)
Travis Sanheim	$5,000,000 (2)
Nick Suzuki	$4,999,999 (1)
Elias Pettersson	$4,250,000 (4)
Vladislav Gavrikov	$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)
Radko Gudas	$2,500,000 (1)
Yegor Sharangovich	$2,500,000 (2)
Jordan Martinook	$1,578,227 (3)
Scott Mayfield	$1,250,000 (4)
Brendan Smith	$1,080,000 (2)
Mark Jankowski	$1,000,000 (4)
Andrew Peeke	$1,000,000 (2)
Josh Brown	$900,000 (1)
Cam Talbot	$900,000 (2)
Derek Ryan	$600,000 (2)
Matt Nieto	$565,000 (3)
Barclay Goodrow	$500,000 (2)
Brock McGinn	$500,000 (3)
Samuel Ersson	$500,000 (1)
Total Pro Players	23
Salary Commitment
Year 20 : $52,123,226
Year 21 : $31,223,227
Year 22 : $9,143,227
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 : $52,123,226
Year 21 : $31,223,227
Year 22 : $9,143,227
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 (Out of Payroll)	$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 - 5 680 - 94,67%
Level 2:	5000 - $60 - 4 741 - 94,82%
Level 3:	2000 - $35 - 1 882 - 94,09%
Level 4:	4000 - $20 - 3 748 - 93,69%
Luxury :	1000 - $200 - 935 - 93,47%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 901 - 95,03%
Farm Level 2:	1000 - $15 - 931 - 93,13%
Farm Total Capacity :	3000
Income
Home Games Left	5
Average Attendance - %	16 985 - 94,36%
Average Income per Game	$601,921
Year to Date Revenue	$21,669,162
Farm
Home Games Left	4
Average Attendance - %	2 832 - 94,39%
Average Income per Game	$70,828
Year to Date Revenue	$2,266,506
Expense
Pro Players Total Salaries	$50,200,000
Farm Players Total Salaries	$252,600
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	($1,250,000)
Pro Year To Date Expenses	$46,375,484
Farm Year To Date Expenses	$1,121,879
Pro Salary Cap To Date	$45,453,219
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$3,009,606
Farm Estimated Season Revenue	$283,313
Pro Remaining Season Days	15
Pro Expenses Per Days	$265,285
Pro Estimated Expenses	$3,979,275
Farm Remaining Season Days	22
Farm Expenses Per Days	$6,263
Farm Estimated Expenses	$137,786
Estimated Season Expenses	$4,117,061
Season Salary Cap	$48,950,000
Estimate Under Maximum Salary Cap of $50,000,000	$1,050,000
Estimate Over Minimum Salary Cap of $28,000,000	$20,950,000
Current Bank Account	$33,668,329
Projected Bank Account	$32,844,187

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)
Colton Sissons	$2,500,000 (1)
Calle Jarnkrok	$2,500,000 (1)
Jordan Staal	$2,500,000 (1)
Samuel Girard	$2,500,000 (1)
Bowen Byram	$2,500,000 (1)
Danton Heinen	$1,000,000 (1)
Quinton Byfield	$900,000 (1)
Kent Johnson (Out of Payroll)	$900,000 (2)
Juraj Slafkovsky	$900,000 (2)
Logan Cooley	$900,000 (3)
Matt Coronato	$900,000 (3)
Jake Neighbours	$500,000 (2)
Mason Lohrei	$500,000 (3)
Arvid Soderblom	$500,000 (3)
Total Pro Players	21
Salary Commitment
Year 20 : $51,100,000
Year 21 : $18,600,000
Year 22 : $7,800,000
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 : $51,100,000
Year 21 : $18,600,000
Year 22 : $7,800,000
Year 23 : $5,000,000

Farm Players Salaries
Andrew Poturalski	$10,000 (4)
Vinnie Hinostroza	$10,000 (3)
Logan Brown	$10,000 (4)
Troy Stecher	$10,000 (1)
Jordan Oesterle	$10,000 (3)
Calle Rosen	$10,000 (2)
Sam Poulin	$9,000 (1)
Jesper Wallstedt	$9,000 (2)
Oskar Olausson	$9,000 (2)
John Ludvig	$5,000 (2)
Justin Bailey	$5,000 (1)
Zach Dean	$5,000 (3)
Joakim Ryan	$5,000 (1)
Shakir Mukhamadullin	$5,000 (2)
Carter Mazur	$5,000 (3)
Vincent Iorio	$5,000 (2)
Cross Hanas	$5,000 (2)
Andreas Englund	$5,000 (1)
Tucker Robertson	$5,000 (3)
Olivier Rodrigue	$5,000 (2)
Nikita Alexandrov	$5,000 (1)
Victor Mancini	$5,000 (2)
Nicolas Deslauriers	$5,000 (1)
Simon Robertsson	$5,000 (4)
Max McCormick	$5,000 (2)
Colten Ellis	$5,000 (3)
Glenn Gawdin	$5,000 (1)
Steven Lorentz	$5,000 (3)
Liam O'Brien	$4,600 (2)
Cole Schwindt	$3,000 (1)
Philippe Daoust	$3,000 (4)
Benjamin Kraws	$3,000 (1)
Ethan Samson	$3,000 (3)
Jakub Lauko	$3,000 (3)
Bo Groulx	$3,000 (4)
Talyn Boyko	$3,000 (4)
A.J. Greer	$3,000 (2)
Jonathan Aspirot	$3,000 (2)
Kole Lind	$3,000 (3)
Jake Chiasson	$3,000 (4)
Tobias Bjornfot	$3,000 (1)
Jake Livingstone	$3,000 (1)
Gabriel Fortier	$3,000 (2)
Jamieson Rees	$3,000 (1)
Xavier Simoneau	$3,000 (2)
Mitchell Chaffee	$3,000 (2)
Luke Henman	$3,000 (1)
Will Cranley	$3,000 (4)
Carsen Twarynski	$3,000 (2)
Ilya Solovyov	$3,000 (1)
Samuel Bolduc	$3,000 (4)
Total Farm Players	51
Salary Commitment
Year 20 : $252,600
Year 21 : $182,600
Year 22 : $97,000
Year 23 : $43,000
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0

Philadelphia Flyers

Philadelphia Flyers is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	First Union Center
Level 1:	6000 - $100 - 5 772 - 96,19%
Level 2:	5000 - $60 - 4 748 - 94,95%
Level 3:	2000 - $35 - 1 850 - 92,48%
Level 4:	4000 - $20 - 3 789 - 94,72%
Luxury :	1000 - $200 - 945 - 94,46%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 891 - 94,54%
Farm Level 2:	1000 - $15 - 956 - 95,56%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	17 102 - 95,01%
Average Income per Game	$607,630
Year to Date Revenue	$23,089,948
Farm
Home Games Left	4
Average Attendance - %	2 846 - 94,88%
Average Income per Game	$70,850
Year to Date Revenue	$2,267,215
Expense
Pro Players Total Salaries	$48,093,585
Farm Players Total Salaries	$169,800
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,250,000
Pro Year To Date Expenses	$40,807,281
Farm Year To Date Expenses	$1,024,683
Pro Salary Cap To Date	$39,884,987
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$1,822,891
Farm Estimated Season Revenue	$283,402
Pro Remaining Season Days	15
Pro Expenses Per Days	$254,371
Pro Estimated Expenses	$3,815,565
Farm Remaining Season Days	22
Farm Expenses Per Days	$5,849
Farm Estimated Expenses	$128,678
Estimated Season Expenses	$3,944,243
Season Salary Cap	$51,343,585
Estimate Under Maximum Salary Cap of $50,000,000	-$1,343,585
Estimate Over Minimum Salary Cap of $28,000,000	$23,343,585
Current Bank Account	$359,794,331
Projected Bank Account	$357,956,381

Pro Players Salaries
Mikko Rantanen	$6,500,000 (1)
Roman Josi	$6,500,000 (3)
Jared Spurgeon	$3,940,250 (2)
Alex Killorn	$3,800,000 (2)
Stuart Skinner	$3,500,000 (1)
Joseph Woll	$2,699,999 (2)
Jaden Schwartz	$2,500,000 (1)
Christian Dvorak	$2,500,000 (2)
Brandon Saad	$2,500,000 (1)
Jonas Siegenthaler	$2,500,000 (3)
Tommy Novak	$2,500,000 (1)
Marcus Johansson	$1,885,097 (1)
Urho Vaakanainen	$1,000,000 (4)
Calvin de Haan	$1,000,000 (1)
Jarred Tinordi	$979,510 (3)
Nathan Walker	$925,000 (3)
Jonny Brodzinski	$690,000 (4)
Cole Smith	$553,729 (4)
Logan Shaw	$520,000 (2)
Zac Jones	$500,000 (3)
Liam Foudy	$300,000 (1)
Cole Guttman	$300,000 (2)
Total Pro Players	22
Salary Commitment
Year 20 : $48,093,585
Year 21 : $27,408,488
Year 22 : $13,648,239
Year 23 : $2,243,729
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0
Salary Cap with 1 Way Contract
Year 20 : $48,093,585
Year 21 : $27,408,488
Year 22 : $13,648,239
Year 23 : $2,243,729

Farm Players Salaries
Konsta Helenius	$9,000 (4)
Thomas Bordeleau	$9,000 (1)
Jakob Pelletier	$9,000 (1)
Helge Grans	$9,000 (1)
Charles Hudon	$7,857 (1)
Tyson Jost	$7,800 (1)
Adam Ginning	$5,000 (2)
Seth Griffith	$5,000 (2)
Nolan Allan	$5,000 (3)
Alex Barre-Boulet	$5,000 (2)
Matt Tomkins	$5,000 (2)
Alex Beaucage	$5,000 (1)
Rodrigo Abols	$5,000 (2)
Tristan Broz	$5,000 (4)
Fredrik Karlstrom	$5,000 (1)
Hayden Hodgson	$5,000 (4)
Danil Gushchin	$5,000 (2)
Devon Levi	$5,000 (2)
Cameron Crotty	$3,000 (2)
Egor Sokolov	$3,000 (4)
Matthew Strome	$3,000 (3)
Carson Bantle	$3,000 (4)
Anton Malmstrom	$3,000 (1)
Nikolai Knyzhov	$3,000 (1)
Hardy Haman Aktell	$3,000 (3)
Arshdeep Bains	$3,000 (2)
Jeremie Biakabutuka	$3,000 (2)
Kevin Mandolese	$3,000 (1)
Jeffrey Viel	$3,000 (2)
Parker Ford	$3,000 (1)
Skyler Brind'Amour	$3,000 (2)
Trevor Kuntar	$3,000 (3)
Trevor Janicke	$3,000 (4)
Zac Funk	$3,000 (2)
Mike Hardman	$3,000 (1)
Ronnie Attard	$3,000 (1)
Samuel Helenius	$3,000 (1)
Tristen Nielsen	$3,000 (3)
Luke Cavallin	$3,000 (1)
Matthew Sop	$3,000 (2)
Total Farm Players	40
Salary Commitment
Year 20 : $177,657
Year 21 : $101,000
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 - 5 657 - 94,28%
Level 2:	5000 - $60 - 4 785 - 95,69%
Level 3:	2000 - $35 - 1 880 - 94,01%
Level 4:	4000 - $20 - 3 723 - 93,08%
Luxury :	1000 - $200 - 951 - 95,15%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 884 - 94,20%
Farm Level 2:	1000 - $15 - 954 - 95,45%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	16 997 - 94,43%
Average Income per Game	$603,501
Year to Date Revenue	$22,933,056
Farm
Home Games Left	4
Average Attendance - %	2 838 - 94,62%
Average Income per Game	$70,626
Year to Date Revenue	$2,260,037
Expense
Pro Players Total Salaries	$52,319,675
Farm Players Total Salaries	$209,010
Coaches Total Salaries	$4,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	($2,500,000)
Pro Year To Date Expenses	$49,086,389
Farm Year To Date Expenses	$1,083,296
Pro Salary Cap To Date	$46,319,541
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$1,810,504
Farm Estimated Season Revenue	$282,505
Pro Remaining Season Days	15
Pro Expenses Per Days	$286,630
Pro Estimated Expenses	$4,299,450
Farm Remaining Season Days	22
Farm Expenses Per Days	$6,045
Farm Estimated Expenses	$132,990
Estimated Season Expenses	$4,432,440
Season Salary Cap	$49,819,675
Estimate Under Maximum Salary Cap of $50,000,000	$180,325
Estimate Over Minimum Salary Cap of $28,000,000	$21,819,675
Current Bank Account	$78,003,815
Projected Bank Account	$75,664,384

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)
Cole Caufield	$3,500,000 (4)
Moritz Seider	$3,500,000 (1)
Justin Faulk	$2,500,000 (2)
Anthony Cirelli	$2,500,000 (3)
Conor Garland	$1,899,675 (3)
Dustin Wolf	$1,500,000 (2)
Ryan Suter	$1,000,000 (3)
Joel Armia	$1,000,000 (2)
Martin Fehervary	$1,000,000 (2)
Anton Lundell	$900,000 (1)
William Eklund	$900,000 (2)
Alec Martinez	$800,000 (2)
Ryan Donato	$720,000 (3)
Jack McBain	$500,000 (1)
Beck Malenstyn	$300,000 (2)
Noah Cates	$300,000 (1)
Total Pro Players	21
Salary Commitment
Year 20 : $52,319,675
Year 21 : $30,619,675
Year 22 : $14,619,675
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 : $52,319,675
Year 21 : $30,619,675
Year 22 : $14,619,675
Year 23 : $3,500,000

Farm Players Salaries
Spencer Knight	$10,000 (1)
Michael Rasmussen	$10,000 (4)
Kailer Yamamoto	$10,000 (2)
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)
Connor Carrick	$5,000 (3)
Cam Atkinson	$5,000 (4)
Chase Stillman	$5,000 (3)
Martin Chromiak	$5,000 (2)
Nick Abruzzese	$5,000 (2)
Henry Thrun	$5,000 (3)
Vasily Ponomarev	$5,000 (1)
Alex Nylander	$5,000 (1)
Yan Kuznetsov	$5,000 (1)
Matias Maccelli	$5,000 (1)
Riley Kidney	$5,000 (3)
Danila Klimovich	$5,000 (2)
Samu Tuomaala	$5,000 (3)
Max Sasson	$3,000 (1)
Calen Addison	$3,000 (2)
Antonio Stranges	$3,000 (2)
Braeden Bowman	$3,000 (2)
Jordan Harris	$3,000 (1)
Niko Huuhtanen	$3,000 (4)
Andre Lee	$3,000 (1)
Mac Hollowell	$3,000 (3)
Parker Gahagen	$3,000 (2)
Wilmer Skoog	$3,000 (1)
Isaiah George	$3,000 (4)
Spencer Stastney	$3,000 (2)
Josh Filmon	$3,000 (4)
Wyatt Bongiovanni	$3,000 (4)
Philip Kemp	$3,000 (3)
Peter DiLiberatore	$3,000 (3)
John Leonard	$3,000 (4)
Total Farm Players	41
Salary Commitment
Year 20 : $214,010
Year 21 : $159,000
Year 22 : $101,000
Year 23 : $58,000
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 - 5 618 - 93,64%
Level 2:	5000 - $60 - 4 739 - 94,79%
Level 3:	2000 - $35 - 1 893 - 94,64%
Level 4:	4000 - $20 - 3 764 - 94,09%
Luxury :	1000 - $200 - 950 - 94,96%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 885 - 94,27%
Farm Level 2:	1000 - $15 - 958 - 95,76%
Farm Total Capacity :	3000
Income
Home Games Left	4
Average Attendance - %	16 964 - 94,24%
Average Income per Game	$600,603
Year to Date Revenue	$22,222,319
Farm
Home Games Left	3
Average Attendance - %	2 843 - 94,76%
Average Income per Game	$70,708
Year to Date Revenue	$2,333,372
Expense
Pro Players Total Salaries	$50,055,012
Farm Players Total Salaries	$95,000
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	($2,500,000)
Pro Year To Date Expenses	$47,979,052
Farm Year To Date Expenses	$988,320
Pro Salary Cap To Date	$47,056,747
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$2,402,413
Farm Estimated Season Revenue	$212,125
Pro Remaining Season Days	15
Pro Expenses Per Days	$264,534
Pro Estimated Expenses	$3,968,010
Farm Remaining Season Days	22
Farm Expenses Per Days	$5,475
Farm Estimated Expenses	$120,450
Estimated Season Expenses	$4,088,460
Season Salary Cap	$47,555,012
Estimate Under Maximum Salary Cap of $50,000,000	$2,444,988
Estimate Over Minimum Salary Cap of $28,000,000	$19,555,012
Current Bank Account	$26,976,233
Projected Bank Account	$25,502,311

Pro Players Salaries
William Nylander	$6,500,000 (3)
Adrian Kempe	$5,000,000 (1)
Steven Stamkos	$5,000,000 (1)
Sebastian Aho	$5,000,000 (2)
Brady Skjei	$5,000,000 (3)
Gustav Forsling	$5,000,000 (2)
Tyler Seguin	$3,500,000 (2)
Sergei Bobrovsky	$3,000,000 (1)
Sean Walker (Out of Payroll)	$2,013,895 (3)
Mason Marchment	$1,997,463 (1)
Oliver Bjorkstrand	$1,767,549 (1)
Brenden Dillon	$1,570,000 (1)
Anthony Stolarz	$1,320,000 (1)
Josh Anderson	$1,000,000 (3)
Ryan McLeod	$1,000,000 (3)
Nick Foligno	$500,000 (2)
Jordan Greenway	$500,000 (1)
Parker Kelly	$500,000 (2)
Riley Stillman	$500,000 (1)
Brayden Pachal	$500,000 (2)
Roman Schmidt	$300,000 (4)
Jansen Harkins	$300,000 (1)
Ty Emberson	$300,000 (1)
Total Pro Players	23
Salary Commitment
Year 20 : $52,068,907
Year 21 : $30,813,895
Year 22 : $15,813,895
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 : $52,068,907
Year 21 : $30,813,895
Year 22 : $15,813,895
Year 23 : $300,000

Farm Players Salaries
Eduard Sale	$9,000 (4)
Rocco Grimaldi	$6,000 (2)
Aleksandr Kisakov	$5,000 (2)
Cooper Black	$5,000 (2)
Jan Mysak (Out of Payroll)	$5,000 (2)
Danil Zhilkin	$5,000 (3)
Ryder Korczak	$5,000 (3)
Michael Dipietro	$5,000 (3)
Lucas Condotta	$4,000 (1)
Jack Matier	$3,000 (3)
Aidan Fulp	$3,000 (1)
Daniil Misyul	$3,000 (3)
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)
Kyle McDonald	$3,000 (1)
Reilly Walsh	$3,000 (1)
Sam Morton	$3,000 (2)
Vsevolod Komarov	$3,000 (4)
Michael Karow	$3,000 (1)
Kieffer Bellows	$3,000 (1)
Mason Shaw	$3,000 (1)
Adam Scheel	$3,000 (2)
Jan Jenik	$3,000 (1)
Total Farm Players	26
Salary Commitment
Year 20 : $100,000
Year 21 : $75,000
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 - 5 703 - 95,05%
Level 2:	5000 - $60 - 4 766 - 95,33%
Level 3:	2000 - $35 - 1 901 - 95,03%
Level 4:	4000 - $25 - 2 622 - 65,54%
Luxury :	1000 - $200 - 941 - 94,07%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 880 - 94,01%
Farm Level 2:	1000 - $15 - 939 - 93,86%
Farm Total Capacity :	3000
Income
Home Games Left	4
Average Attendance - %	15 933 - 88,51%
Average Income per Game	$600,021
Year to Date Revenue	$22,200,787
Farm
Home Games Left	5
Average Attendance - %	2 819 - 93,96%
Average Income per Game	$70,297
Year to Date Revenue	$2,179,211
Expense
Pro Players Total Salaries	$48,211,942
Farm Players Total Salaries	$140,500
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	($3,250,000)
Pro Year To Date Expenses	$46,553,596
Farm Year To Date Expenses	$1,032,769
Pro Salary Cap To Date	$45,631,296
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$2,400,085
Farm Estimated Season Revenue	$351,486
Pro Remaining Season Days	15
Pro Expenses Per Days	$254,984
Pro Estimated Expenses	$3,824,760
Farm Remaining Season Days	22
Farm Expenses Per Days	$5,702
Farm Estimated Expenses	$125,444
Estimated Season Expenses	$3,950,204
Season Salary Cap	$44,961,942
Estimate Under Maximum Salary Cap of $50,000,000	$5,038,058
Estimate Over Minimum Salary Cap of $28,000,000	$16,961,942
Current Bank Account	$85,549,365
Projected Bank Account	$84,350,732

Pro Players Salaries
Jacob Markstrom	$6,500,000 (1)
Mikhail Sergachev	$5,000,000 (3)
Miro Heiskanen (Out of Payroll)	$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)
Anthony Mantha	$2,050,000 (3)
Pius Suter	$2,050,000 (4)
Rasmus Ristolainen	$1,801,724 (4)
Erik Haula	$1,700,320 (1)
Eric Robinson	$1,000,000 (1)
Anthony Beauvillier	$1,000,000 (3)
Alexis Lafreniere	$1,000,000 (2)
Macklin Celebrini	$900,000 (4)
Luke Hughes	$900,000 (3)
Kevin Korchinski	$900,000 (3)
Connor Bedard	$900,000 (3)
Total Pro Players	21
Salary Commitment
Year 20 : $53,211,941
Year 21 : $28,811,623
Year 22 : $21,311,623
Year 23 : $4,751,724
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0
Salary Cap with 1 Way Contract
Year 20 : $53,211,941
Year 21 : $28,811,623
Year 22 : $21,311,623
Year 23 : $4,751,724

Farm Players Salaries
Henri Jokiharju (Out of Payroll)	$10,000 (2)
Jacob MacDonald	$10,000 (3)
Ivan Miroshnichenko	$9,000 (3)
Yaroslav Askarov	$9,000 (2)
Artyom Levshunov	$9,000 (4)
Matvei Michkov	$9,000 (4)
Denton Mateychuk	$9,000 (4)
Aaron Dell	$7,500 (1)
Artem Duda	$5,000 (4)
Brett Harrison	$5,000 (3)
Justin Sourdif	$5,000 (2)
Lukas Cormier	$5,000 (2)
Hunter Haight	$5,000 (4)
Ty Tullio	$5,000 (2)
Nathan Bastian	$5,000 (1)
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)
Ruslan Khazheyev	$3,000 (4)
Ronan Seeley	$3,000 (2)
Eetu Liukas	$3,000 (3)
Nikita Novikov	$3,000 (3)
Samuel Fagemo	$3,000 (3)
Boris Katchouk	$3,000 (1)
Total Farm Players	26
Salary Commitment
Year 20 : $150,500
Year 21 : $135,000
Year 22 : $98,000
Year 23 : $55,000
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0

St-Louis Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Kiel Center
Level 1:	6000 - $80 - 5 846 - 97,44%
Level 2:	5000 - $60 - 4 778 - 95,55%
Level 3:	2000 - $25 - 1 973 - 98,67%
Level 4:	4000 - $15 - 3 898 - 97,45%
Luxury :	1000 - $150 - 985 - 98,49%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 870 - 93,52%
Farm Level 2:	1000 - $15 - 931 - 93,12%
Farm Total Capacity :	3000
Income
Home Games Left	4
Average Attendance - %	17 480 - 97,11%
Average Income per Game	$515,050
Year to Date Revenue	$19,056,862
Farm
Home Games Left	3
Average Attendance - %	2 802 - 93,38%
Average Income per Game	$69,898
Year to Date Revenue	$2,306,625
Expense
Pro Players Total Salaries	$49,516,123
Farm Players Total Salaries	$127,500
Coaches Total Salaries	$5,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$44,815,287
Farm Year To Date Expenses	$2,336,541
Pro Salary Cap To Date	$42,878,499
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$2,060,201
Farm Estimated Season Revenue	$209,693
Pro Remaining Season Days	15
Pro Expenses Per Days	$267,441
Pro Estimated Expenses	$4,011,615
Farm Remaining Season Days	22
Farm Expenses Per Days	$13,138
Farm Estimated Expenses	$289,036
Estimated Season Expenses	$4,300,651
Season Salary Cap	$49,516,123
Estimate Under Maximum Salary Cap of $50,000,000	$483,877
Estimate Over Minimum Salary Cap of $28,000,000	$21,516,123
Current Bank Account	$189,855,952
Projected Bank Account	$187,825,195

Pro Players Salaries
Adam Fox	$6,499,998 (1)
Colton Parayko	$5,000,000 (2)
Vincent Trocheck	$5,000,000 (2)
Teuvo Teravainen	$3,500,000 (3)
Martin Necas	$3,500,000 (3)
Anders Lee	$3,500,000 (1)
Matt Roy	$3,017,625 (2)
Nikita Zadorov	$2,500,000 (1)
Jeremy Lauzon	$2,500,000 (1)
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)
Jordan Spence	$500,000 (1)
Jack Drury	$500,000 (1)
Dmitri Voronkov	$500,000 (3)
Colin Blackwell	$488,500 (2)
Adam Klapka	$300,000 (3)
Total Pro Players	22
Salary Commitment
Year 20 : $49,516,123
Year 21 : $26,558,500
Year 22 : $15,070,000
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 : $49,516,123
Year 21 : $29,576,125
Year 22 : $15,070,000
Year 23 : $0

Farm Players Salaries
Cal Petersen	$10,000 (2)
Jagger Firkus	$9,000 (4)
Pheonix Copley	$7,500 (1)
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)
Josh Mahura	$5,000 (3)
Michael Pezzetta	$5,000 (2)
Tyce Thompson	$3,000 (2)
Kyle MacLean	$3,000 (1)
John Farinacci	$3,000 (3)
Trey Fix-Wolansky	$3,000 (2)
Kyle Capobianco	$3,000 (3)
Keean Washkurak	$3,000 (1)
Joona Koppanen	$3,000 (2)
Joseph Cecconi	$3,000 (3)
Erik Portillo	$3,000 (3)
Angus Crookshank	$3,000 (2)
Filip Larsson	$3,000 (3)
Jon-Randall Avon	$3,000 (1)
Total Farm Players	28
Salary Commitment
Year 20 : $127,500
Year 21 : $101,000
Year 22 : $59,000
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 - 4 324 - 72,06%
Level 2:	5000 - $60 - 4 747 - 94,94%
Level 3:	2000 - $40 - 1 437 - 71,84%
Level 4:	4000 - $20 - 3 788 - 94,71%
Luxury :	1000 - $225 - 731 - 73,10%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 880 - 94,01%
Farm Level 2:	1000 - $15 - 945 - 94,46%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	15 027 - 83,48%
Average Income per Game	$550,677
Year to Date Revenue	$20,925,730
Farm
Home Games Left	4
Average Attendance - %	2 825 - 94,16%
Average Income per Game	$70,379
Year to Date Revenue	$2,252,127
Expense
Pro Players Total Salaries	$48,538,888
Farm Players Total Salaries	$174,438
Coaches Total Salaries	$5,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$46,984,608
Farm Year To Date Expenses	$1,041,332
Pro Salary Cap To Date	$42,834,360
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$1,652,031
Farm Estimated Season Revenue	$281,516
Pro Remaining Season Days	15
Pro Expenses Per Days	$274,813
Pro Estimated Expenses	$4,122,195
Farm Remaining Season Days	22
Farm Expenses Per Days	$5,872
Farm Estimated Expenses	$129,184
Estimated Season Expenses	$4,251,379
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	$84,626,205
Projected Bank Account	$82,308,373

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)
Gavin Brindley	$9,000 (4)
Reid Schaefer	$9,000 (3)
Zachary L'Heureux	$9,000 (3)
Jett Luchanko	$9,000 (4)
Nathan Gaucher	$9,000 (3)
Rutger McGroarty	$9,000 (4)
Logan Stanley	$8,438 (1)
Oscar Dansk	$7,500 (2)
Louis Domingue	$7,500 (2)
Miles Wood	$5,000 (4)
Drake Caggiula (Out of Payroll)	$5,000 (2)
Brendan Lemieux	$5,000 (2)
Adam Sykora	$5,000 (3)
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	32
Salary Commitment
Year 20 : $179,438
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 - 5 679 - 94,66%
Level 2:	5000 - $60 - 4 731 - 94,62%
Level 3:	2000 - $35 - 1 901 - 95,06%
Level 4:	4000 - $20 - 3 794 - 94,84%
Luxury :	1000 - $200 - 946 - 94,56%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 881 - 94,04%
Farm Level 2:	1000 - $15 - 951 - 95,11%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	17 051 - 94,73%
Average Income per Game	$603,503
Year to Date Revenue	$22,933,119
Farm
Home Games Left	4
Average Attendance - %	2 832 - 94,40%
Average Income per Game	$70,484
Year to Date Revenue	$2,255,501
Expense
Pro Players Total Salaries	$52,929,225
Farm Players Total Salaries	$64,400
Coaches Total Salaries	$6,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	($3,250,000)
Pro Year To Date Expenses	$51,006,817
Farm Year To Date Expenses	$944,247
Pro Salary Cap To Date	$46,395,421
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$1,810,509
Farm Estimated Season Revenue	$281,938
Pro Remaining Season Days	15
Pro Expenses Per Days	$300,151
Pro Estimated Expenses	$4,502,265
Farm Remaining Season Days	22
Farm Expenses Per Days	$5,322
Farm Estimated Expenses	$117,084
Estimated Season Expenses	$4,619,349
Season Salary Cap	$49,679,225
Estimate Under Maximum Salary Cap of $50,000,000	$320,775
Estimate Over Minimum Salary Cap of $28,000,000	$21,679,225
Current Bank Account	$29,474,999
Projected Bank Account	$26,948,097

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)
Brian Dumoulin	$2,500,000 (1)
Sean Durzi	$2,500,000 (2)
Nick Paul	$2,500,000 (2)
Zach Whitecloud	$1,539,393 (4)
Trevor Zegras	$1,000,000 (1)
Oliver Kylington	$1,000,000 (3)
Michael Amadio	$1,000,000 (1)
Haydn Fleury	$1,000,000 (2)
Michael Carcone	$1,000,000 (2)
Simon Edvinsson	$900,000 (2)
Matthew Knies	$900,000 (3)
Dylan Guenther	$900,000 (2)
Nico Sturm	$829,833 (3)
Casey Cizikas	$760,000 (2)
Jakub Dobes	$300,000 (3)
Mark Kastelic	$300,000 (1)
Total Pro Players	23
Salary Commitment
Year 20 : $52,929,225
Year 21 : $36,629,226
Year 22 : $20,069,226
Year 23 : $9,039,393
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0
Salary Cap with 1 Way Contract
Year 20 : $52,929,225
Year 21 : $36,629,226
Year 22 : $20,069,226
Year 23 : $9,039,393

Farm Players Salaries
Dominic Toninato	$7,900 (1)
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	$5,000 (3)
Clark Bishop	$5,000 (1)
Jayson Megna	$5,000 (1)
Ashton Sautner	$5,000 (2)
Josiah Slavin	$3,000 (3)
Ty Glover	$3,000 (2)
Henrik Rybinski	$3,000 (1)
Total Farm Players	13
Salary Commitment
Year 20 : $64,400
Year 21 : $38,500
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 - 5 789 - 96,48%
Level 2:	5000 - $56 - 4 826 - 96,51%
Level 3:	2000 - $33 - 1 915 - 95,75%
Level 4:	4000 - $18 - 3 806 - 95,15%
Luxury :	1000 - $177 - 964 - 96,41%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 904 - 95,20%
Farm Level 2:	1000 - $15 - 948 - 94,82%
Farm Total Capacity :	3000
Income
Home Games Left	5
Average Attendance - %	17 300 - 96,11%
Average Income per Game	$551,822
Year to Date Revenue	$19,865,589
Farm
Home Games Left	6
Average Attendance - %	2 852 - 95,07%
Average Income per Game	$71,159
Year to Date Revenue	$2,134,772
Expense
Pro Players Total Salaries	$49,630,000
Farm Players Total Salaries	$144,629
Coaches Total Salaries	$8,200,000
Luxury Taxe Total	$0
Special Salary Cap Value	($250,000)
Pro Year To Date Expenses	$49,374,552
Farm Year To Date Expenses	$2,974,829
Pro Salary Cap To Date	$44,763,128
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$2,759,110
Farm Estimated Season Revenue	$426,954
Pro Remaining Season Days	15
Pro Expenses Per Days	$283,057
Pro Estimated Expenses	$4,245,855
Farm Remaining Season Days	22
Farm Expenses Per Days	$16,723
Farm Estimated Expenses	$367,906
Estimated Season Expenses	$4,613,761
Season Salary Cap	$49,380,000
Estimate Under Maximum Salary Cap of $50,000,000	$620,000
Estimate Over Minimum Salary Cap of $28,000,000	$21,380,000
Current Bank Account	$171,272,995
Projected Bank Account	$169,845,298

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)
William Karlsson	$3,500,000 (4)
Brady Tkachuk	$3,500,000 (2)
Brayden McNabb	$3,500,000 (1)
Jacob Trouba	$2,500,000 (3)
Adam Henrique	$2,000,000 (4)
Filip Gustavsson	$2,000,000 (1)
Lars Eller	$1,380,000 (2)
Shane Wright	$900,000 (3)
Lane Hutson	$900,000 (4)
Josh Manson	$900,000 (1)
Daniil Tarasov	$750,000 (4)
Egor Zamula (Out of Payroll)	$500,000 (2)
Rafael Harvey-Pinard	$500,000 (1)
Corey Perry	$500,000 (1)
Pat Maroon	$300,000 (1)
Total Pro Players	20
Salary Commitment
Year 20 : $50,130,000
Year 21 : $24,430,000
Year 22 : $14,050,000
Year 23 : $7,150,000
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0
Salary Cap with 1 Way Contract
Year 20 : $50,130,000
Year 21 : $24,430,000
Year 22 : $14,050,000
Year 23 : $7,150,000

Farm Players Salaries
Cayden Primeau	$10,000 (2)
Nick DeSimone	$10,000 (2)
Jujhar Khaira	$9,498 (3)
Jordan Dumais	$9,000 (4)
Owen Beck	$9,000 (4)
Pavel Mintyukov	$9,000 (3)
Jiri Kulich	$9,000 (3)
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)
Jared Davidson	$3,000 (3)
Kevin Gravel	$3,000 (2)
Kirill Kudryavtsev	$3,000 (4)
Gavin White	$3,000 (3)
Jake Furlong	$3,000 (4)
Jackson Edward	$3,000 (4)
Max Jones	$3,000 (1)
Maksymilian Szuber	$3,000 (3)
Parker Bell	$3,000 (4)
Alexis Gendron	$3,000 (3)
Ben Hemmerling	$3,000 (4)
Casey Fitzgerald	$3,000 (2)
Anders Bjork	$3,000 (1)
Vyacheslav Buteyets	$3,000 (4)
Total Farm Players	28
Salary Commitment
Year 20 : $144,629
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 - 4 067 - 67,79%
Level 2:	5000 - $81 - 3 070 - 61,39%
Level 3:	2000 - $61 - 945 - 47,26%
Level 4:	4000 - $40 - 1 662 - 41,54%
Luxury :	1000 - $300 - 551 - 55,13%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 888 - 94,38%
Farm Level 2:	1000 - $15 - 951 - 95,12%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	10 295 - 57,20%
Average Income per Game	$523,394
Year to Date Revenue	$19,888,983
Farm
Home Games Left	4
Average Attendance - %	2 839 - 94,63%
Average Income per Game	$70,695
Year to Date Revenue	$2,262,226
Expense
Pro Players Total Salaries	$42,569,999
Farm Players Total Salaries	$137,000
Coaches Total Salaries	$2,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,250,000
Pro Year To Date Expenses	$44,324,179
Farm Year To Date Expenses	$1,031,240
Pro Salary Cap To Date	$43,401,859
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$1,570,183
Farm Estimated Season Revenue	$282,778
Pro Remaining Season Days	15
Pro Expenses Per Days	$225,751
Pro Estimated Expenses	$3,386,265
Farm Remaining Season Days	22
Farm Expenses Per Days	$5,685
Farm Estimated Expenses	$125,070
Estimated Season Expenses	$3,511,335
Season Salary Cap	$43,819,999
Estimate Under Maximum Salary Cap of $50,000,000	$6,180,001
Estimate Over Minimum Salary Cap of $28,000,000	$15,819,999
Current Bank Account	$29,143,677
Projected Bank Account	$27,485,303

Pro Players Salaries
Logan Thompson	$5,000,000 (2)
Jonas Brodin	$5,000,000 (1)
Jamie Oleksiak	$3,500,000 (1)
John Marino	$3,500,000 (3)
Adam Lowry	$2,500,000 (3)
Ivan Barbashev	$2,500,000 (3)
Andrew Copp	$2,500,000 (4)
Alexander Wennberg	$2,500,000 (1)
Nino Niederreiter (Out of Payroll)	$2,500,000 (1)
Connor Murphy	$2,500,000 (3)
Jason Zucker	$2,250,000 (2)
Jake Allen	$2,120,000 (1)
Erik Brannstrom	$1,000,000 (1)
Alex Iafallo	$1,000,000 (3)
Nate Schmidt	$1,000,000 (2)
Kevin Hayes	$1,000,000 (1)
Sam Steel	$999,999 (2)
Nicholas Robertson	$900,000 (1)
Braden Schneider	$900,000 (1)
Connor Zary	$900,000 (1)
Bobby Brink	$500,000 (1)
Drew O'Connor	$500,000 (1)
Total Pro Players	22
Salary Commitment
Year 20 : $45,069,999
Year 21 : $23,749,999
Year 22 : $14,500,000
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 : $45,069,999
Year 21 : $23,749,999
Year 22 : $14,500,000
Year 23 : $2,500,000

Farm Players Salaries
Sebastian Cossa	$9,000 (2)
David Reinbacher	$9,000 (3)
Joakim Kemell	$9,000 (3)
Kevin Bahl	$5,000 (3)
Tyler Pitlick	$5,000 (2)
William Stromgren	$5,000 (3)
Zachary Sanford	$5,000 (1)
Mark Friedman	$5,000 (2)
Hunter Miska	$5,000 (2)
Sam Colangelo	$5,000 (4)
Jack Finley	$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)
Mason Morelli	$3,000 (1)
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	29
Salary Commitment
Year 20 : $137,000
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 - 5 680 - 94,66%
Level 2:	5000 - $60 - 4 753 - 95,06%
Level 3:	2000 - $35 - 1 887 - 94,33%
Level 4:	4000 - $25 - 2 691 - 67,29%
Luxury :	1000 - $200 - 959 - 95,93%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 861 - 93,06%
Farm Level 2:	1000 - $15 - 958 - 95,79%
Farm Total Capacity :	3000
Income
Home Games Left	2
Average Attendance - %	15 970 - 88,72%
Average Income per Game	$600,944
Year to Date Revenue	$23,436,827
Farm
Home Games Left	4
Average Attendance - %	2 819 - 93,97%
Average Income per Game	$69,970
Year to Date Revenue	$2,239,049
Expense
Pro Players Total Salaries	$47,703,224
Farm Players Total Salaries	$150,000
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$44,815,014
Farm Year To Date Expenses	$1,110,433
Pro Salary Cap To Date	$43,892,737
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$1,201,889
Farm Estimated Season Revenue	$279,881
Pro Remaining Season Days	15
Pro Expenses Per Days	$252,348
Pro Estimated Expenses	$3,785,220
Farm Remaining Season Days	22
Farm Expenses Per Days	$5,750
Farm Estimated Expenses	$126,500
Estimated Season Expenses	$3,911,720
Season Salary Cap	$47,703,224
Estimate Under Maximum Salary Cap of $50,000,000	$2,296,776
Estimate Over Minimum Salary Cap of $28,000,000	$19,703,224
Current Bank Account	$55,923,945
Projected Bank Account	$53,493,995

Pro Players Salaries
Leon Draisaitl	$8,000,000 (1)
Jack Hughes	$5,000,000 (1)
Zach Hyman	$5,000,000 (3)
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)
Brandon Tanev	$1,912,379 (1)
Yanni Gourde	$1,800,000 (4)
Tyler Myers	$1,600,000 (1)
Erik Johnson	$1,200,000 (2)
Luke Glendening	$1,000,000 (1)
Philipp Kurashev	$1,000,000 (1)
Ian Cole	$1,000,000 (1)
Filip Chytil	$1,000,000 (2)
Tyler Motte	$1,000,000 (3)
Owen Power	$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	22
Salary Commitment
Year 20 : $47,703,224
Year 21 : $23,690,845
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 : $47,703,224
Year 21 : $23,690,845
Year 22 : $10,300,000
Year 23 : $4,300,000

Farm Players Salaries
Justus Annunen	$10,000 (4)
Jacob Fowler	$9,000 (4)
Fabian Lysell	$9,000 (2)
Alex Alexeyev	$5,000 (3)
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)
Luke Tuch	$5,000 (4)
Josh Doan	$5,000 (2)
Maveric Lamoureux	$5,000 (4)
Emil Lilleberg	$3,000 (3)
Jackson Blake	$3,000 (4)
Cameron Butler	$3,000 (1)
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	37
Salary Commitment
Year 20 : $150,000
Year 21 : $124,000
Year 22 : $84,000
Year 23 : $49,000
Salary Average Commitment
Year 20 : $0
Year 21 : $0
Year 22 : $0
Year 23 : $0

Washington Capitals

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 - 1 914 - 95,70%
Farm Level 2:	1000 - $15 - 933 - 93,31%
Farm Total Capacity :	3000
Income
Home Games Left	2
Average Attendance - %	7 200 - 40,00%
Average Income per Game	$678,300
Year to Date Revenue	$26,453,700
Farm
Home Games Left	5
Average Attendance - %	2 847 - 94,90%
Average Income per Game	$71,269
Year to Date Revenue	$2,209,327
Expense
Pro Players Total Salaries	$42,350,000
Farm Players Total Salaries	$95,500
Coaches Total Salaries	$1,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$44,602,875
Farm Year To Date Expenses	$970,520
Pro Salary Cap To Date	$44,510,590
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$1,356,600
Farm Estimated Season Revenue	$356,343
Pro Remaining Season Days	15
Pro Expenses Per Days	$219,948
Pro Estimated Expenses	$3,299,220
Farm Remaining Season Days	22
Farm Expenses Per Days	$5,478
Farm Estimated Expenses	$120,516
Estimated Season Expenses	$3,419,736
Season Salary Cap	$42,350,000
Estimate Under Maximum Salary Cap of $50,000,000	$7,650,000
Estimate Over Minimum Salary Cap of $28,000,000	$14,350,000
Current Bank Account	$99,084,049
Projected Bank Account	$97,377,256

Pro Players Salaries
Connor McDavid	$8,000,000 (2)
Mitch Marner	$6,500,000 (1)
Sam Reinhart (Out of Payroll)	$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)
Nicolas Hague	$1,000,000 (1)
Alex Newhook	$1,000,000 (1)
Thomas Harley	$900,000 (1)
Hendrix Lapierre	$900,000 (2)
Seth Jarvis (Out of Payroll)	$900,000 (1)
Frederik Andersen (Out of Payroll)	$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)
Max Pacioretty	$300,000 (3)
Nils Aman	$300,000 (2)
Total Pro Players	21
Salary Commitment
Year 20 : $49,750,000
Year 21 : $28,050,000
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 : $49,750,000
Year 21 : $28,050,000
Year 22 : $7,050,000
Year 23 : $0

Farm Players Salaries
Vitek Vanecek	$12,500 (2)
Mavrik Bourque	$9,000 (2)
Brandt Clarke	$9,000 (2)
Joe Snively	$5,000 (3)
Ben Harpur	$4,000 (2)
Nicolas Aube-Kubel	$4,000 (1)
Tim Gettinger	$4,000 (4)
Ben Meyers	$3,000 (4)
Braeden Kressler	$3,000 (2)
Gage Quinney	$3,000 (1)
Christoffer Sedoff	$3,000 (1)
Anthony Richard	$3,000 (1)
Navrin Mutter	$3,000 (1)
Ethan Cardwell	$3,000 (3)
Henrik Tikkanen	$3,000 (3)
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)
Ryder Rolston	$3,000 (3)
Anton Blidh	$3,000 (2)
Total Farm Players	23
Salary Commitment
Year 20 : $95,500
Year 21 : $73,500
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 - 5 736 - 95,60%
Level 2:	5000 - $60 - 4 677 - 93,55%
Level 3:	2000 - $35 - 1 910 - 95,52%
Level 4:	4000 - $20 - 3 772 - 94,30%
Luxury :	1000 - $200 - 943 - 94,32%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 884 - 94,19%
Farm Level 2:	1000 - $15 - 938 - 93,75%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	17 039 - 94,66%
Average Income per Game	$604,461
Year to Date Revenue	$22,969,533
Farm
Home Games Left	6
Average Attendance - %	2 821 - 94,04%
Average Income per Game	$70,395
Year to Date Revenue	$2,111,863
Expense
Pro Players Total Salaries	$46,375,763
Farm Players Total Salaries	$123,500
Coaches Total Salaries	$2,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$42,891,548
Farm Year To Date Expenses	$2,006,570
Pro Salary Cap To Date	$41,877,076
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$1,813,384
Farm Estimated Season Revenue	$422,373
Pro Remaining Season Days	15
Pro Expenses Per Days	$245,988
Pro Estimated Expenses	$3,689,820
Farm Remaining Season Days	22
Farm Expenses Per Days	$5,618
Farm Estimated Expenses	$123,596
Estimated Season Expenses	$3,813,416
Season Salary Cap	$46,375,763
Estimate Under Maximum Salary Cap of $50,000,000	$3,624,237
Estimate Over Minimum Salary Cap of $28,000,000	$18,375,763
Current Bank Account	$73,916,951
Projected Bank Account	$72,339,292

Pro Players Salaries
Alex Ovechkin	$5,440,000 (3)
Roope Hintz	$5,000,000 (3)
Mark Stone	$4,287,602 (3)
Matt Duchene	$3,500,000 (3)
Cody Ceci	$3,500,000 (1)
Shea Theodore	$3,500,000 (2)
Rasmus Dahlin	$3,500,000 (1)
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)
Matt Benning	$1,000,000 (2)
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	22
Salary Commitment
Year 20 : $46,375,763
Year 21 : $32,275,763
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 : $46,375,763
Year 21 : $32,275,763
Year 22 : $23,237,916
Year 23 : $0

Farm Players Salaries
Pierre Engvall	$10,000 (2)
Noel Gunler	$9,000 (4)
Devin Cooley	$7,500 (3)
Matvey Petrov	$5,000 (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)
Aleksei Kolosov	$5,000 (3)
Landon Slaggert	$5,000 (3)
Stanislav Svozil	$5,000 (3)
Tyler Tucker	$5,000 (1)
Yegor Sidorov	$5,000 (4)
Matthew Robertson	$5,000 (1)
Vinni Lettieri	$5,000 (3)
Mason Millman	$3,000 (3)
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)
Total Farm Players	26
Salary Commitment
Year 20 : $123,500
Year 21 : $102,500
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	$136,862,403	$33,593,237	$16,406,763	$5,593,237	$248,000	$74,752,000	23	57	80
Boston Bruins	$866,494,123	$48,919,998	$1,080,002	$20,919,998	$80,000	$74,920,000	21	22	43
Buffalo Sabres	$79,583,655	$49,680,649	$319,351	$21,680,649	$124,300	$74,875,700	20	28	48
Calgary Flames	$28,101,454	$38,268,080	$11,731,920	$10,268,080	$77,000	$74,923,000	23	15	38
Carolina Hurricanes	$45,119,127	$49,347,355	$652,645	$21,347,355	$118,500	$74,881,500	23	25	48
Chicago Blackhawks	$4,238,873	$43,703,413	$6,296,587	$15,703,413	$51,000	$74,949,000	21	15	36
Colorado Avalanche	$70,201,406	$51,399,999	-$1,399,999	$23,399,999	$42,000	$74,958,000	23	10	33
Columbus Jackets	$6,963,120	$47,060,078	$2,939,922	$19,060,078	$72,000	$74,928,000	21	18	39
Dallas Stars	$29,056,872	$40,147,686	$9,852,314	$12,147,686	$91,000	$74,909,000	24	20	44
Detroit Red Wings	$55,458,752	$48,739,900	$1,260,100	$20,739,900	$53,000	$74,947,000	22	15	37
Edmonton Oilers	$8,006,078	$33,492,000	$16,508,000	$5,492,000	$36,000	$74,964,000	25	10	35
Florida Panthers	$38,526,290	$28,725,223	$21,274,777	$725,223	$92,000	$74,908,000	24	26	50
Los Angeles Kings	$13,200,835	$49,812,886	$187,114	$21,812,886	$88,500	$74,911,500	22	15	37
Minnesota Wild	$53,557,958	$36,539,425	$13,460,575	$8,539,425	$58,000	$74,942,000	24	10	34
Montreal Canadiens	$46,994,465	$29,809,321	$20,190,679	$1,809,321	$128,000	$74,872,000	23	30	53
Nashville Predators	$75,149,416	$49,924,675	$75,325	$21,924,675	$112,000	$74,888,000	21	25	46
New Jersey Devils	$902,444,610	$48,936,164	$1,063,836	$20,936,164	$128,495	$74,871,505	23	25	48
New York Islanders	$200,443,707	$47,483,506	$2,516,494	$19,483,506	$142,900	$74,857,100	21	27	48
New York Rangers	$49,411,463	$52,123,226	-$2,123,226	$24,123,226	$76,520	$74,923,480	23	23	46
Ottawa Senators	$33,668,329	$48,950,000	$1,050,000	$20,950,000	$252,600	$74,747,400	21	51	72
Philadelphia Flyers	$359,794,331	$51,343,585	-$1,343,585	$23,343,585	$169,800	$74,830,200	22	40	62
Pittsburgh Penguins	$78,003,815	$49,819,675	$180,325	$21,819,675	$209,010	$74,790,990	21	41	62
San Jose Sharks	$26,976,233	$47,555,012	$2,444,988	$19,555,012	$95,000	$74,905,000	23	26	49
Seattle Kraken	$85,549,365	$44,961,942	$5,038,058	$16,961,942	$140,500	$74,859,500	21	26	47
St-Louis Blues	$189,855,952	$49,516,123	$483,877	$21,516,123	$127,500	$74,872,500	22	28	50
Tampa Lightning	$84,626,205	$48,538,888	$1,461,112	$20,538,888	$174,438	$74,825,562	22	32	54
Toronto Leafs	$29,474,999	$49,679,225	$320,775	$21,679,225	$64,400	$74,935,600	23	13	36
Utah Mammoth	$171,272,995	$49,380,000	$620,000	$21,380,000	$144,629	$74,855,371	20	28	48
Vancouver Canucks	$29,143,677	$43,819,999	$6,180,001	$15,819,999	$137,000	$74,863,000	22	29	51
Vegas Knights	$55,923,945	$47,703,224	$2,296,776	$19,703,224	$150,000	$74,850,000	22	37	59
Washington Capitals	$99,084,049	$42,350,000	$7,650,000	$14,350,000	$95,500	$74,904,500	21	23	44
Winnipeg Jets	$73,916,951	$46,375,763	$3,624,237	$18,375,763	$123,500	$74,876,500	22	26	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

Colorado Avalanche is over or under the salary cap!

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 - %

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 - %