2M4B - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	7000 - $76 - 5,867 - 83.81%
Level 2:	6000 - $45 - 4,692 - 78.21%
Level 3:	3000 - $26 - 2,771 - 92.36%
Level 4:	4000 - $19 - 2,952 - 73.79%
Luxury :	1500 - $180 - 1,320 - 87.99%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $150 - 1,936 - 96.78%
Farm Level 2:	1000 - $60 - 977 - 97.71%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,601 - 81.87%
Average Income per Game	$1,431,806
Year to Date Revenue	$58,704,054
Farm
Home Games Left	0
Average Attendance - %	2,913 - 97.09%
Average Income per Game	$488,572
Year to Date Revenue	$19,054,308
Expense
Pro Players Total Salaries	$87,850,000
Farm Players Total Salaries	$1,825,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$87,558,336
Farm Year To Date Expenses	$2,074,971
Pro Salary Cap To Date	$87,058,368
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$460,156
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$11,723
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$87,058,368
Estimate Under Maximum Salary Cap of $88,000,000	$941,632
Estimate Over Minimum Salary Cap of $65,000,000	$22,058,368
Current Bank Account	$126,910,606
Projected Bank Account	$126,910,606

Pro Players Salaries
Auston Matthews	$13,250,000 (5)
Clayton Keller	$8,100,000 (8)
Alex Pietrangelo	$8,000,000 (2)
Teuvo Teravainen	$7,500,000 (3)
Jakob Chychrun	$6,750,000 (1)
Ivan Provorov	$5,600,000 (2)
Chandler Stephenson	$5,100,000 (4)
Joel Farabee	$4,500,000 (2)
Sergei Bobrovsky	$4,250,000 (1)
Cole Perfetti	$3,000,000 (2)
Scott Laughton	$3,000,000 (2)
Alex Newhook	$3,000,000 (3)
Charlie Coyle	$2,500,000 (1)
Dmitry Kulikov	$2,400,000 (1)
Alex Vlasic	$2,300,000 (2)
Barrett Hayton	$2,000,000 (2)
Calvin Pickard	$1,500,000 (2)
Matt Nieto	$1,300,000 (2)
Kevin Labanc	$1,000,000 (2)
JJ Peterka	$1,000,000 (1)
Chad Ruhwedel	$900,000 (1)
Nick Seeler	$900,000 (1)
Total Pro Players	22
Salary Commitment
Year 24 : $87,850,000
Year 25 : $69,150,000
Year 26 : $36,950,000
Year 27 : $26,450,000
Salary Average Commitment
Year 24 : $87,800,000
Year 25 : $69,150,000
Year 26 : $36,950,000
Year 27 : $26,450,000
Salary Cap with 1 Way Contract
Year 24 : $87,850,000
Year 25 : $69,150,000
Year 26 : $36,950,000
Year 27 : $26,450,000

Farm Players Salaries
Luke Hughes	$150,000 (2)
Jaret Anderson-Dolan	$120,000 (2)
Pavel Cajan	$90,000 (2)
Cameron Gaunce	$90,000 (1)
Tyler Benson	$85,000 (1)
Malcolm Subban	$80,000 (2)
Louie Belpedio	$80,000 (1)
Justin Dowling	$80,000 (2)
Robbie Russo	$75,000 (2)
Joona Koppanen	$75,000 (1)
Jimmy Schuldt	$75,000 (2)
Jacob Doty	$75,000 (1)
Roland McKeown	$75,000 (2)
Trevor Carrick	$75,000 (2)
Parker Gahagen	$75,000 (1)
Tanner Fritz	$75,000 (1)
Jayce Hawryluk	$75,000 (1)
Mike O'Leary	$75,000 (1)
Cameron Wright	$75,000 (1)
Cory Conacher	$75,000 (1)
James Malatesta	$75,000 (2)
Ryan Schmelzer	$75,000 (1)
Total Farm Players	22
Salary Commitment
Year 24 : $1,825,000
Year 25 : $895,000
Year 26 : $0
Year 27 : $0
Salary Average Commitment
Year 24 : $1,825,000
Year 25 : $895,000
Year 26 : $0
Year 27 : $0

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $74 - 5,887 - 98.12%
Level 2:	5000 - $44 - 4,678 - 93.56%
Level 3:	3000 - $25 - 2,926 - 97.54%
Level 4:	4000 - $14 - 3,939 - 98.48%
Luxury :	1000 - $182 - 1,000 - 100.00%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $200 - 1,402 - 70.09%
Farm Level 2:	1000 - $100 - 702 - 70.16%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,431 - 97.00%
Average Income per Game	$1,332,497
Year to Date Revenue	$54,632,385
Farm
Home Games Left	0
Average Attendance - %	2,103 - 70.11%
Average Income per Game	$490,711
Year to Date Revenue	$19,137,720
Expense
Pro Players Total Salaries	$53,350,000
Farm Players Total Salaries	$1,995,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$8,985,000
Pro Year To Date Expenses	$57,023,729
Farm Year To Date Expenses	$2,305,829
Pro Salary Cap To Date	$56,523,761
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$280,469
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$12,684
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$65,508,761
Estimate Under Maximum Salary Cap of $88,000,000	$22,491,239
Estimate Over Minimum Salary Cap of $65,000,000	$508,761
Current Bank Account	$116,167,133
Projected Bank Account	$116,167,133

Pro Players Salaries
Nikita Zadorov	$6,500,000 (5)
Justin Faulk	$6,000,000 (3)
Colin White	$4,750,000 (1)
Michael Bunting	$4,250,000 (2)
Jack Roslovic	$4,000,000 (1)
Zach Sanford	$3,000,000 (2)
Ryan Donato	$2,500,000 (2)
Max Comtois	$2,500,000 (1)
Calen Addison	$2,100,000 (1)
Jack Campbell	$2,000,000 (3)
Cole Sillinger	$2,000,000 (2)
Mark Jankowski	$1,900,000 (4)
Kaedan Korczak	$1,650,000 (4)
Ukko-Pekka Luukkonen	$1,500,000 (1)
Tyson Jost	$1,300,000 (3)
Daniil Miromanov	$1,300,000 (1)
Joe Veleno	$1,250,000 (1)
Tanner Pearson	$1,000,000 (1)
Egor Zamula	$1,000,000 (1)
Jakub Lauko	$1,000,000 (1)
Matthew Knies	$1,000,000 (2)
Parker Wotherspoon	$850,000 (1)
Total Pro Players	22
Salary Commitment
Year 24 : $53,350,000
Year 25 : $32,100,000
Year 26 : $19,350,000
Year 27 : $10,050,000
Salary Average Commitment
Year 24 : $53,350,000
Year 25 : $32,100,000
Year 26 : $19,350,000
Year 27 : $10,050,000
Salary Cap with 1 Way Contract
Year 24 : $53,350,000
Year 25 : $32,100,000
Year 26 : $19,350,000
Year 27 : $10,050,000

Farm Players Salaries
Justin Pearson	$150,000 (1)
Travis Mitchell	$150,000 (1)
Georgii Merkulov	$150,000 (1)
Jakob Pelletier	$120,000 (1)
Zack Bolduc	$120,000 (2)
Hendrix Lapierre	$120,000 (2)
Matt Luff	$100,000 (1)
Matthew Poitras	$100,000 (2)
Sean Day	$90,000 (1)
Givani Smith	$90,000 (2)
Brady Keeper	$90,000 (1)
Scott Reedy	$85,000 (3)
Markus Niemelainen	$85,000 (1)
Ben Gleason	$85,000 (3)
Joe Hicketts	$80,000 (3)
Ben Harpur	$80,000 (2)
Adam Scheel	$75,000 (1)
Ethan De Jong	$75,000 (1)
Mark Rassell	$75,000 (1)
Jack Lafontaine	$75,000 (1)
Total Farm Players	20
Salary Commitment
Year 24 : $1,995,000
Year 25 : $760,000
Year 26 : $250,000
Year 27 : $0
Salary Average Commitment
Year 24 : $1,995,000
Year 25 : $760,000
Year 26 : $250,000
Year 27 : $0

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	7000 - $75 - 6,291 - 89.87%
Level 2:	6000 - $42 - 5,397 - 89.95%
Level 3:	4000 - $25 - 3,124 - 78.09%
Level 4:	5000 - $15 - 4,119 - 82.37%
Luxury :	2000 - $170 - 1,491 - 74.53%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $200 - 1,414 - 70.69%
Farm Level 2:	1000 - $100 - 694 - 69.39%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	20,421 - 85.09%
Average Income per Game	$1,532,679
Year to Date Revenue	$62,839,843
Farm
Home Games Left	0
Average Attendance - %	2,108 - 70.26%
Average Income per Game	$493,012
Year to Date Revenue	$19,227,460
Expense
Pro Players Total Salaries	$76,750,000
Farm Players Total Salaries	$1,987,500
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$522,983
Pro Year To Date Expenses	$85,358,898
Farm Year To Date Expenses	$2,231,754
Pro Salary Cap To Date	$84,858,854
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$402,344
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$12,641
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$85,381,837
Estimate Under Maximum Salary Cap of $88,000,000	$2,618,163
Estimate Over Minimum Salary Cap of $65,000,000	$20,381,837
Current Bank Account	$59,957,706
Projected Bank Account	$59,957,706

Pro Players Salaries
Jack Eichel	$9,500,000 (7)
Tage Thompson	$8,000,000 (7)
Darnell Nurse	$7,000,000 (2)
Anze Kopitar	$7,000,000 (2)
Troy Terry	$6,500,000 (3)
Hampus Lindholm	$5,750,000 (3)
Valeri Nichushkin	$5,250,000 (1)
Dmitry Orlov	$5,200,000 (3)
Samuel Montembeault	$3,150,000 (3)
Timothy Liljegren	$2,750,000 (2)
Mattias Samuelsson	$2,500,000 (1)
Jakob Silfverberg	$2,300,000 (3)
Pheonix Copley	$2,100,000 (3)
Dylan Demelo	$2,000,000 (1)
Shane Pinto	$1,750,000 (1)
Jack Drury	$1,550,000 (2)
Morgan Barron	$1,500,000 (1)
Colin Blackwell	$1,150,000 (1)
Brett Leason	$1,000,000 (2)
Bobby McMann	$800,000 (1)
Total Pro Players	20
Salary Commitment
Year 24 : $76,750,000
Year 25 : $61,800,000
Year 26 : $42,500,000
Year 27 : $17,500,000
Salary Average Commitment
Year 24 : $76,750,000
Year 25 : $61,800,000
Year 26 : $42,500,000
Year 27 : $17,500,000
Salary Cap with 1 Way Contract
Year 24 : $76,750,000
Year 25 : $61,800,000
Year 26 : $42,500,000
Year 27 : $17,500,000

Farm Players Salaries
Connor MacKey	$100,000 (1)
Jake Bischoff	$100,000 (1)
Max Willman	$95,000 (2)
Louis Domingue	$95,000 (1)
Anton Blidh	$95,000 (2)
Jason Polin	$95,000 (1)
Brandon Baddock	$95,000 (2)
Joel Teasdale	$95,000 (2)
Maxime Lajoie	$95,000 (2)
Jordan Gross	$95,000 (2)
Hunter Shepard	$90,000 (1)
Kyle Criscuolo	$85,000 (2)
Gage Quinney	$85,000 (2)
Peter Abbandonato	$80,000 (1)
Callahan Burke	$80,000 (1)
Jeffrey Truchon-Viel	$77,500 (1)
Gabriel Bourque	$77,500 (1)
Taylor Ward	$77,500 (1)
Jack Ahcan	$75,000 (1)
Tory Dello	$75,000 (1)
Corey Andonovski	$75,000 (1)
Austin Rueschhoff	$75,000 (1)
Hardy Haman Aktell	$75,000 (1)
Total Farm Players	23
Salary Commitment
Year 24 : $1,987,500
Year 25 : $740,000
Year 26 : $0
Year 27 : $0
Salary Average Commitment
Year 24 : $1,987,500
Year 25 : $740,000
Year 26 : $0
Year 27 : $0

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Enterprise Center
Level 1:	7200 - $100 - 3,851 - 53.48%
Level 2:	6200 - $60 - 3,226 - 52.04%
Level 3:	3200 - $35 - 1,874 - 58.58%
Level 4:	4000 - $25 - 2,157 - 53.92%
Luxury :	3400 - $200 - 1,360 - 40.00%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $35 - 1,999 - 99.96%
Farm Level 2:	1000 - $15 - 1,000 - 100.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	12,468 - 51.95%
Average Income per Game	$1,358,266
Year to Date Revenue	$55,688,906
Farm
Home Games Left	0
Average Attendance - %	2,999 - 99.97%
Average Income per Game	$118,961
Year to Date Revenue	$4,639,460
Expense
Pro Players Total Salaries	$74,800,000
Farm Players Total Salaries	$2,420,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$5,365,700
Pro Year To Date Expenses	$75,695,904
Farm Year To Date Expenses	$2,575,501
Pro Salary Cap To Date	$75,195,896
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$392,188
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,085
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$80,561,596
Estimate Under Maximum Salary Cap of $88,000,000	$7,438,404
Estimate Over Minimum Salary Cap of $65,000,000	$15,561,596
Current Bank Account	$19,036,261
Projected Bank Account	$19,036,261

Pro Players Salaries
Anders Lee	$6,400,000 (1)
J.T. Compher	$6,000,000 (5)
Darcy Kuemper	$5,500,000 (3)
Mason Marchment	$5,500,000 (5)
Rickard Rakell	$5,000,000 (3)
Nick Bjugstad	$4,800,000 (4)
Nino Niederreiter	$4,500,000 (3)
Niko Mikkola	$3,500,000 (4)
Jakub Vrana	$3,500,000 (2)
Justin Holl	$3,250,000 (2)
Daniel Sprong	$3,000,000 (3)
Andrew Peeke	$2,750,000 (3)
Karel Vejmelka	$2,600,000 (1)
Pierre-Olivier Joseph	$2,500,000 (4)
Eeli Tolvanen	$2,400,000 (1)
Frederick Gaudreau	$2,250,000 (3)
Caleb Jones	$2,200,000 (2)
Andreas Athanasiou	$2,000,000 (3)
Alexandre Texier	$1,700,000 (2)
Jarred Tinordi	$1,500,000 (1)
Kaapo Kahkonen	$1,500,000 (1)
Jacob Bernard-Docker	$1,500,000 (2)
Drew O'Connor	$950,000 (2)
Total Pro Players	23
Salary Commitment
Year 24 : $74,800,000
Year 25 : $60,400,000
Year 26 : $47,300,000
Year 27 : $22,300,000
Salary Average Commitment
Year 24 : $74,800,000
Year 25 : $60,400,000
Year 26 : $47,300,000
Year 27 : $22,300,000
Salary Cap with 1 Way Contract
Year 24 : $74,800,000
Year 25 : $60,400,000
Year 26 : $47,300,000
Year 27 : $22,300,000

Farm Players Salaries
Oskar Lindblom	$200,000 (1)
Peyton Krebs	$200,000 (2)
Yaniv Perets	$150,000 (1)
Maksymilian Szuber	$150,000 (2)
Cole Clayton	$150,000 (2)
Ivan Ivan	$150,000 (2)
Alexander Nylander	$150,000 (3)
Uvis Balinskis	$125,000 (2)
Mark Friedman	$125,000 (2)
Ian Mitchell	$120,000 (2)
Rasmus Asplund	$120,000 (1)
Logan Nijhoff	$100,000 (2)
Georgi Romanov	$100,000 (1)
Liam Foudy	$100,000 (1)
Adam Gaudette	$100,000 (1)
Nathan Todd	$80,000 (1)
Tate Singleton	$75,000 (1)
Kevin O'Neil	$75,000 (1)
Xavier Ouellet	$75,000 (1)
Reece Vitelli	$75,000 (2)
Total Farm Players	20
Salary Commitment
Year 24 : $2,420,000
Year 25 : $1,345,000
Year 26 : $150,000
Year 27 : $0
Salary Average Commitment
Year 24 : $2,420,000
Year 25 : $1,345,000
Year 26 : $150,000
Year 27 : $0

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Boston Garden
Level 1:	6000 - $75 - 5,985 - 99.75%
Level 2:	5000 - $43 - 4,996 - 99.93%
Level 3:	3000 - $27 - 2,600 - 86.65%
Level 4:	4000 - $16 - 3,717 - 92.92%
Luxury :	1000 - $180 - 1,000 - 100.00%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $200 - 1,424 - 71.20%
Farm Level 2:	1000 - $100 - 694 - 69.37%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,298 - 96.31%
Average Income per Game	$1,362,756
Year to Date Revenue	$55,873,011
Farm
Home Games Left	0
Average Attendance - %	2,118 - 70.59%
Average Income per Game	$495,851
Year to Date Revenue	$19,338,200
Expense
Pro Players Total Salaries	$77,800,000
Farm Players Total Salaries	$1,865,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$839,812
Pro Year To Date Expenses	$84,072,274
Farm Year To Date Expenses	$2,284,237
Pro Salary Cap To Date	$83,572,297
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$407,812
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$11,949
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$84,412,109
Estimate Under Maximum Salary Cap of $88,000,000	$3,587,891
Estimate Over Minimum Salary Cap of $65,000,000	$19,412,109
Current Bank Account	$59,599,086
Projected Bank Account	$59,599,086

Pro Players Salaries
Brayden Point	$9,500,000 (7)
Alex Debrincat	$7,750,000 (2)
Mattias Ekholm	$7,600,000 (3)
Vince Dunn	$7,350,000 (4)
Ryan Nugent-Hopkins	$7,000,000 (4)
Alex Killorn	$5,500,000 (4)
Jesper Bratt	$4,500,000 (2)
Ian Cole	$3,500,000 (2)
Jamie Oleksiak	$3,500,000 (3)
Erik Haula	$3,125,000 (3)
Brandon Tanev	$3,000,000 (1)
Oliver Ekman-Larsson	$2,800,000 (1)
Joonas Korpisalo	$2,750,000 (1)
Casey DeSmith	$1,500,000 (1)
William Carrier	$1,400,000 (1)
Nathan Bastian	$1,350,000 (1)
Jansen Harkins	$1,250,000 (1)
Jaxson Stauber	$925,000 (2)
Nick Bonino	$900,000 (1)
Jacob Bryson	$900,000 (1)
Nicolas Deslauriers	$900,000 (1)
Mason Shaw	$800,000 (2)
Total Pro Players	22
Salary Commitment
Year 24 : $77,800,000
Year 25 : $61,050,000
Year 26 : $43,575,000
Year 27 : $29,350,000
Salary Average Commitment
Year 24 : $77,800,000
Year 25 : $61,050,000
Year 26 : $43,575,000
Year 27 : $29,350,000
Salary Cap with 1 Way Contract
Year 24 : $77,800,000
Year 25 : $61,050,000
Year 26 : $43,575,000
Year 27 : $29,350,000

Farm Players Salaries
Collin Graf	$150,000 (2)
Jake Livingstone	$150,000 (1)
Cole McWard	$150,000 (1)
Sammy Walker	$150,000 (1)
Filip Roos	$125,000 (1)
Waltteri Merela	$120,000 (1)
Pierrick Dube	$100,000 (1)
John Leonard	$100,000 (2)
Jordan Oesterle	$95,000 (1)
Lane Pederson	$90,000 (1)
Valtteri Puustinen	$90,000 (2)
Jiri Smejkal	$85,000 (2)
Mac Hollowell	$85,000 (1)
Hugh McGing	$75,000 (1)
Ken Appleby	$75,000 (1)
Jack St. Ivany	$75,000 (1)
Ilya Solovyov	$75,000 (1)
Stefan Matteau	$75,000 (1)
Total Farm Players	18
Salary Commitment
Year 24 : $1,865,000
Year 25 : $425,000
Year 26 : $0
Year 27 : $0
Salary Average Commitment
Year 24 : $1,865,000
Year 25 : $425,000
Year 26 : $0
Year 27 : $0

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	7000 - $75 - 6,403 - 91.47%
Level 2:	6000 - $42 - 5,373 - 89.56%
Level 3:	4000 - $26 - 2,609 - 65.22%
Level 4:	5000 - $18 - 3,135 - 62.70%
Luxury :	2000 - $134 - 1,577 - 78.83%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $200 - 1,408 - 70.41%
Farm Level 2:	1000 - $100 - 692 - 69.25%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	19,097 - 79.57%
Average Income per Game	$1,453,586
Year to Date Revenue	$59,597,040
Farm
Home Games Left	0
Average Attendance - %	2,101 - 70.02%
Average Income per Game	$491,246
Year to Date Revenue	$19,158,580
Expense
Pro Players Total Salaries	$88,800,000
Farm Players Total Salaries	$2,345,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$533,138
Pro Year To Date Expenses	$87,754,165
Farm Year To Date Expenses	$2,616,465
Pro Salary Cap To Date	$87,254,197
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$465,104
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,661
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$87,787,335
Estimate Under Maximum Salary Cap of $88,000,000	$212,665
Estimate Over Minimum Salary Cap of $65,000,000	$22,787,335
Current Bank Account	$95,474,245
Projected Bank Account	$95,474,245

Pro Players Salaries
Connor McDavid	$13,250,000 (7)
Brandon Hagel	$7,100,000 (8)
Brandon Montour	$6,500,000 (5)
Joel Eriksson Ek	$6,250,000 (4)
Jonathan Marchessault	$6,200,000 (1)
Claude Giroux	$6,000,000 (3)
Tyler Toffoli	$5,900,000 (2)
Jonas Brodin	$5,650,000 (2)
Samuel Girard	$5,000,000 (3)
Michael Matheson	$4,800,000 (2)
Erik Cernak	$4,500,000 (4)
Nick Paul	$3,050,000 (3)
David Perron	$2,600,000 (2)
Vitek Vanecek	$2,500,000 (3)
Alexandar Georgiev	$2,400,000 (1)
Adam Larsson	$2,000,000 (1)
Michael McCarron	$1,500,000 (4)
Corey Perry	$1,500,000 (2)
Jesper Boqvist	$1,100,000 (1)
Justin Danforth	$1,000,000 (3)
Total Pro Players	20
Salary Commitment
Year 24 : $88,800,000
Year 25 : $77,100,000
Year 26 : $56,650,000
Year 27 : $39,100,000
Salary Average Commitment
Year 24 : $93,400,000
Year 25 : $79,700,000
Year 26 : $56,650,000
Year 27 : $39,100,000
Salary Cap with 1 Way Contract
Year 24 : $88,800,000
Year 25 : $77,100,000
Year 26 : $56,650,000
Year 27 : $39,100,000

Farm Players Salaries
Clay Stevenson	$150,000 (1)
Owen Sillinger	$150,000 (1)
Christoffer Sedoff	$150,000 (2)
Tristen Nielsen	$150,000 (1)
Marcus Bjork	$125,000 (1)
Santtu Kinnunen	$125,000 (2)
Zack Macewen	$100,000 (1)
Alex Belzile	$100,000 (2)
Garrett Pilon	$100,000 (1)
Felix Robert	$100,000 (1)
Dennis Gilbert	$100,000 (3)
Brayden Tracey	$100,000 (3)
Zack Hayes	$95,000 (1)
Felix Sandstrom	$95,000 (3)
Victor Mete	$95,000 (1)
Colton White	$95,000 (3)
Mitchell Fossier	$90,000 (2)
Kristian Reichel	$90,000 (1)
Cole Koepke	$90,000 (1)
Curtis McKenzie	$90,000 (3)
Linus Karlsson	$80,000 (1)
Damien Giroux	$75,000 (1)
Total Farm Players	22
Salary Commitment
Year 24 : $2,345,000
Year 25 : $945,000
Year 26 : $480,000
Year 27 : $0
Salary Average Commitment
Year 24 : $2,345,000
Year 25 : $945,000
Year 26 : $480,000
Year 27 : $0

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6000 - $76 - 5,451 - 90.86%
Level 2:	5000 - $43 - 4,804 - 96.09%
Level 3:	3000 - $28 - 2,449 - 81.64%
Level 4:	4000 - $16 - 3,336 - 83.39%
Luxury :	1000 - $210 - 999 - 99.87%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $200 - 1,501 - 75.03%
Farm Level 2:	1000 - $100 - 738 - 73.82%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,039 - 89.68%
Average Income per Game	$1,351,417
Year to Date Revenue	$55,408,111
Farm
Home Games Left	0
Average Attendance - %	2,239 - 74.63%
Average Income per Game	$492,073
Year to Date Revenue	$19,190,847
Expense
Pro Players Total Salaries	$88,125,000
Farm Players Total Salaries	$2,270,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$916,666
Pro Year To Date Expenses	$87,199,797
Farm Year To Date Expenses	$2,569,525
Pro Salary Cap To Date	$86,699,692
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$461,589
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,237
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$87,616,358
Estimate Under Maximum Salary Cap of $88,000,000	$383,642
Estimate Over Minimum Salary Cap of $65,000,000	$22,616,358
Current Bank Account	$60,115,240
Projected Bank Account	$60,115,240

Pro Players Salaries
Erik Karlsson	$10,100,000 (3)
Rasmus Dahlin	$9,250,000 (3)
Nico Hischier	$7,500,000 (5)
Noah Hanifin	$5,750,000 (4)
Charlie Lindgren	$5,100,000 (2)
Pavel Zacha	$4,750,000 (3)
Anthony Mantha	$4,750,000 (4)
Linus Ullmark	$4,600,000 (1)
Jason Zucker	$4,500,000 (2)
Drake Batherson	$4,200,000 (1)
Matt Duchene	$4,000,000 (1)
Artem Zub	$3,500,000 (2)
Blake Wheeler	$3,125,000 (1)
Ryan Lindgren	$3,000,000 (1)
Rasmus Ristolainen	$3,000,000 (2)
Erik Johnson	$2,000,000 (2)
T.J. Oshie	$2,000,000 (1)
Sam Steel	$1,500,000 (2)
Connor Bedard	$1,500,000 (2)
Wyatt Johnston	$1,200,000 (1)
Alexander Barabanov	$1,100,000 (2)
Justus Annunen	$900,000 (2)
Kiefer Sherwood	$800,000 (2)
Total Pro Players	23
Salary Commitment
Year 24 : $88,125,000
Year 25 : $66,000,000
Year 26 : $42,100,000
Year 27 : $18,000,000
Salary Average Commitment
Year 24 : $90,125,000
Year 25 : $66,000,000
Year 26 : $42,100,000
Year 27 : $18,000,000
Salary Cap with 1 Way Contract
Year 24 : $88,125,000
Year 25 : $66,000,000
Year 26 : $42,100,000
Year 27 : $18,000,000

Farm Players Salaries
Vasily Podkolzin	$160,000 (3)
Akito Hirose	$150,000 (1)
Max Sasson	$150,000 (1)
Arshdeep Bains	$150,000 (1)
Sam Poulin	$120,000 (2)
Kole Lind	$120,000 (2)
Simon Holmstrom	$120,000 (1)
Kurtis MacDermid	$110,000 (3)
Chase Priskie	$95,000 (3)
Gustav Olofsson	$95,000 (2)
Nico Daws	$90,000 (2)
Gabriel Fortier	$85,000 (3)
Ashton Sautner	$85,000 (2)
Drake Caggiula	$85,000 (1)
Cole Reinhardt	$85,000 (3)
Anthony Richard	$85,000 (3)
Aaron Ness	$85,000 (1)
Vinni Lettieri	$85,000 (2)
Riley Damiani	$80,000 (3)
Nikolas Brouillard	$80,000 (2)
Matt Villalta	$80,000 (1)
Aku Raty	$75,000 (2)
Total Farm Players	22
Salary Commitment
Year 24 : $2,270,000
Year 25 : $1,450,000
Year 26 : $700,000
Year 27 : $0
Salary Average Commitment
Year 24 : $2,270,000
Year 25 : $1,450,000
Year 26 : $700,000
Year 27 : $0

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6000 - $79 - 5,250 - 87.51%
Level 2:	5000 - $45 - 4,527 - 90.53%
Level 3:	3000 - $25 - 2,965 - 98.84%
Level 4:	4000 - $16 - 3,713 - 92.83%
Luxury :	1000 - $220 - 990 - 99.04%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $200 - 1,387 - 69.37%
Farm Level 2:	1000 - $100 - 702 - 70.25%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,446 - 91.82%
Average Income per Game	$1,357,864
Year to Date Revenue	$55,672,442
Farm
Home Games Left	0
Average Attendance - %	2,090 - 69.66%
Average Income per Game	$486,819
Year to Date Revenue	$18,985,960
Expense
Pro Players Total Salaries	$78,400,000
Farm Players Total Salaries	$3,110,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$9,100,000
Pro Year To Date Expenses	$78,095,844
Farm Year To Date Expenses	$2,458,636
Pro Salary Cap To Date	$77,595,836
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$410,938
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$18,983
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$86,695,836
Estimate Under Maximum Salary Cap of $88,000,000	$1,304,164
Estimate Over Minimum Salary Cap of $65,000,000	$21,695,836
Current Bank Account	$91,689,779
Projected Bank Account	$91,689,779

Pro Players Salaries
Alex Ovechkin	$9,500,000 (2)
Evgeni Malkin	$9,000,000 (2)
Bo Horvat	$7,500,000 (4)
Patrik Laine	$7,400,000 (1)
Ilya Sorokin	$7,000,000 (3)
Victor Hedman	$5,250,000 (1)
Colton Parayko	$5,000,000 (3)
Travis Sanheim	$4,750,000 (2)
Matias Maccelli	$3,500,000 (2)
David Savard	$3,000,000 (1)
Travis Konecny	$2,750,000 (1)
Olli Maatta	$2,500,000 (2)
Braden Schneider	$2,000,000 (2)
Pierre Engvall	$2,000,000 (3)
Jason Dickinson	$1,850,000 (2)
Logan O'Connor	$1,500,000 (1)
Matt Martin	$1,350,000 (1)
Curtis Lazar	$1,000,000 (1)
Michael Pezzetta	$800,000 (1)
Alex Nedeljkovic	$750,000 (1)
Total Pro Players	20
Salary Commitment
Year 24 : $78,400,000
Year 25 : $54,600,000
Year 26 : $21,500,000
Year 27 : $7,500,000
Salary Average Commitment
Year 24 : $87,150,000
Year 25 : $54,600,000
Year 26 : $21,500,000
Year 27 : $7,500,000
Salary Cap with 1 Way Contract
Year 24 : $78,400,000
Year 25 : $54,600,000
Year 26 : $21,500,000
Year 27 : $7,500,000

Farm Players Salaries
Grant Hutton	$750,000 (1)
Emil Lilleberg	$750,000 (2)
Ruslan Iskhakov	$100,000 (1)
Isaac Ratcliffe	$100,000 (1)
Robin Salo	$100,000 (2)
Graeme Clarke	$90,000 (2)
Cam Dineen	$90,000 (2)
Dmitri Voronkov	$80,000 (1)
Eetu Makiniemi	$75,000 (2)
Brandon Biro	$75,000 (2)
Zach Solow	$75,000 (1)
Blake Hillman	$75,000 (1)
Brian Pinho	$75,000 (1)
Cole Bardreau	$75,000 (1)
Jeff Kubiak	$75,000 (1)
Jiri Patera	$75,000 (2)
Cameron Hebig	$75,000 (1)
Mitchell Mclain	$75,000 (1)
Vincent Arseneau	$75,000 (2)
Marc Johnstone	$75,000 (2)
Wyatt Newpower	$75,000 (1)
Alex Whelan	$75,000 (1)
Total Farm Players	22
Salary Commitment
Year 24 : $3,110,000
Year 25 : $730,000
Year 26 : $0
Year 27 : $0
Salary Average Commitment
Year 24 : $3,110,000
Year 25 : $730,000
Year 26 : $0
Year 27 : $0

Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Gila River Arena
Level 1:	7000 - $70 - 6,332 - 90.46%
Level 2:	6000 - $30 - 5,612 - 93.54%
Level 3:	3000 - $25 - 2,960 - 98.66%
Level 4:	4000 - $15 - 3,952 - 98.81%
Luxury :	1500 - $160 - 1,477 - 98.46%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $200 - 1,388 - 69.38%
Farm Level 2:	1000 - $100 - 707 - 70.68%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	20,333 - 94.57%
Average Income per Game	$1,373,682
Year to Date Revenue	$56,320,943
Farm
Home Games Left	0
Average Attendance - %	2,094 - 69.82%
Average Income per Game	$487,505
Year to Date Revenue	$19,012,700
Expense
Pro Players Total Salaries	$85,875,000
Farm Players Total Salaries	$2,166,352
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$4,750,000
Pro Year To Date Expenses	$83,682,802
Farm Year To Date Expenses	$2,499,352
Pro Salary Cap To Date	$82,796,890
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$449,870
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$13,652
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$87,546,890
Estimate Under Maximum Salary Cap of $88,000,000	$453,110
Estimate Over Minimum Salary Cap of $65,000,000	$22,546,890
Current Bank Account	$74,167,429
Projected Bank Account	$74,167,429

Pro Players Salaries
Jason Robertson	$9,500,000 (5)
Mathew Barzal	$9,150,000 (8)
Timo Meier	$8,650,000 (5)
Jamie Benn	$6,000,000 (3)
Vincent Trocheck	$6,000,000 (1)
Evan Bouchard	$5,500,000 (4)
Vladislav Gavrikov	$4,500,000 (4)
Brayden McNabb	$4,000,000 (1)
Cam Talbot	$3,500,000 (1)
Morgan Geekie	$3,000,000 (3)
Nick Foligno	$2,900,000 (2)
Jake Walman	$2,750,000 (2)
Matt Grzelcyk	$2,750,000 (2)
Jean-Gabriel Pageau	$2,575,000 (1)
Connor Clifton	$2,500,000 (4)
Jordan Staal	$2,500,000 (2)
Kevin Lankinen	$2,300,000 (1)
Alexis Lafreniere	$2,000,000 (1)
Pierre-Edouard Bellemare	$1,900,000 (1)
Kirby Dach	$1,900,000 (1)
Paul Cotter	$1,000,000 (2)
Marc Staal	$1,000,000 (1)
Total Pro Players	22
Salary Commitment
Year 24 : $85,875,000
Year 25 : $60,700,000
Year 26 : $48,800,000
Year 27 : $39,800,000
Salary Average Commitment
Year 24 : $82,975,000
Year 25 : $57,800,000
Year 26 : $43,400,000
Year 27 : $39,800,000
Salary Cap with 1 Way Contract
Year 24 : $85,875,000
Year 25 : $60,700,000
Year 26 : $48,800,000
Year 27 : $39,800,000

Farm Players Salaries
Spencer Knight	$200,000 (2)
Robert Hagg	$200,000 (1)
Simon Edvinsson	$150,000 (2)
Simon Nemec	$150,000 (2)
Thomas Bordeleau	$150,000 (3)
Jeremy Davies	$100,000 (1)
Jake Christiansen	$100,000 (2)
Samuel Fagemo	$100,000 (2)
Ivan Prosvetov	$95,000 (1)
Dominic Toninato	$91,000 (1)
Benoit-Olivier Groulx	$90,000 (3)
Jonas Rondbjerg	$90,000 (2)
Adam Raska	$90,000 (3)
Bokondji Imama	$87,853 (1)
Guillaume Brisebois	$87,500 (2)
Samuel Laberge	$80,000 (1)
Taro Hirose	$80,000 (1)
Matej Blumel	$75,000 (1)
Noah Juulsen	$75,000 (1)
Thomas Caron	$75,000 (1)
Total Farm Players	20
Salary Commitment
Year 24 : $2,166,352
Year 25 : $1,207,500
Year 26 : $330,000
Year 27 : $0
Salary Average Commitment
Year 24 : $2,166,352
Year 25 : $1,207,500
Year 26 : $330,000
Year 27 : $0

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	7000 - $65 - 6,059 - 86.55%
Level 2:	6000 - $37 - 5,440 - 90.66%
Level 3:	4000 - $20 - 3,149 - 78.72%
Level 4:	5000 - $17 - 3,045 - 60.89%
Luxury :	2000 - $165 - 1,439 - 71.93%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $199 - 1,406 - 70.30%
Farm Level 2:	1000 - $99 - 700 - 70.03%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	19,130 - 79.71%
Average Income per Game	$1,385,732
Year to Date Revenue	$56,814,999
Farm
Home Games Left	0
Average Attendance - %	2,106 - 70.21%
Average Income per Game	$488,763
Year to Date Revenue	$19,061,776
Expense
Pro Players Total Salaries	$87,050,000
Farm Players Total Salaries	$1,625,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$85,895,888
Farm Year To Date Expenses	$1,871,345
Pro Salary Cap To Date	$85,395,770
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$455,990
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$10,593
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$85,395,770
Estimate Under Maximum Salary Cap of $88,000,000	$2,604,230
Estimate Over Minimum Salary Cap of $65,000,000	$20,395,770
Current Bank Account	$161,542,347
Projected Bank Account	$161,542,347

Pro Players Salaries
Sebastian Aho	$9,750,000 (8)
Mika Zibanejad	$9,000,000 (3)
Miro Heiskanen	$8,750,000 (4)
Kyle Connor	$8,550,000 (6)
Brent Burns	$8,000,000 (1)
Moritz Seider	$8,000,000 (5)
Lucas Raymond	$7,000,000 (5)
Jake Oettinger	$5,500,000 (2)
Taylor Hall	$3,000,000 (2)
Alexander Romanov	$3,000,000 (3)
Kevin Hayes	$2,500,000 (2)
Joel Hofer	$2,000,000 (2)
Gabriel Vilardi	$1,850,000 (1)
Jake Evans	$1,700,000 (1)
Dylan Guenther	$1,500,000 (1)
Jeff Carter	$1,250,000 (1)
Zach Parise	$1,250,000 (1)
Brendan Smith	$1,250,000 (2)
Connor Zary	$1,200,000 (2)
Robert Bortuzzo	$1,000,000 (1)
Oskar Sundqvist	$1,000,000 (1)
Total Pro Players	21
Salary Commitment
Year 24 : $87,050,000
Year 25 : $69,500,000
Year 26 : $54,050,000
Year 27 : $42,050,000
Salary Average Commitment
Year 24 : $87,050,000
Year 25 : $69,500,000
Year 26 : $54,050,000
Year 27 : $42,050,000
Salary Cap with 1 Way Contract
Year 24 : $87,050,000
Year 25 : $69,500,000
Year 26 : $54,050,000
Year 27 : $42,050,000

Farm Players Salaries
Akira Schmid	$100,000 (2)
Magnus Hellberg	$95,000 (1)
Fredrik Olofsson	$80,000 (1)
Samuel Ersson	$75,000 (1)
Logan Day	$75,000 (1)
Tye Felhaber	$75,000 (1)
Dan Renouf	$75,000 (1)
Brennan Saulnier	$75,000 (1)
Mike Vecchione	$75,000 (1)
Paul Ladue	$75,000 (1)
Josh Healey	$75,000 (1)
Riley McKay	$75,000 (1)
Peter Holland	$75,000 (1)
Colin Theisen	$75,000 (1)
Jack Becker	$75,000 (1)
Sam Jardine	$75,000 (1)
Maxence Guenette	$75,000 (2)
Tarun Fizer	$75,000 (2)
Avery Hayes	$75,000 (2)
Jaxsen Wiebe	$75,000 (2)
Alex Gallant	$75,000 (1)
Total Farm Players	21
Salary Commitment
Year 24 : $1,625,000
Year 25 : $400,000
Year 26 : $0
Year 27 : $0
Salary Average Commitment
Year 24 : $1,625,000
Year 25 : $400,000
Year 26 : $0
Year 27 : $0

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Arrowhead Pond
Level 1:	7000 - $58 - 6,535 - 93.36%
Level 2:	6000 - $30 - 5,701 - 95.02%
Level 3:	4000 - $13 - 3,339 - 83.48%
Level 4:	5000 - $10 - 4,564 - 91.28%
Luxury :	2000 - $120 - 1,627 - 81.34%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $200 - 1,433 - 71.65%
Farm Level 2:	1000 - $100 - 696 - 69.58%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	21,767 - 90.69%
Average Income per Game	$1,074,703
Year to Date Revenue	$44,062,834
Farm
Home Games Left	0
Average Attendance - %	2,129 - 70.96%
Average Income per Game	$498,648
Year to Date Revenue	$19,447,260
Expense
Pro Players Total Salaries	$95,800,500
Farm Players Total Salaries	$2,295,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$87,443,258
Farm Year To Date Expenses	$2,501,877
Pro Salary Cap To Date	$86,943,186
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$501,565
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,379
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$86,943,186
Estimate Under Maximum Salary Cap of $88,000,000	$1,056,814
Estimate Over Minimum Salary Cap of $65,000,000	$21,943,186
Current Bank Account	$111,208,070
Projected Bank Account	$111,208,070

Pro Players Salaries
Adam Fox	$9,000,500 (5)
Kristopher Letang	$8,500,000 (1)
Chris Kreider	$8,000,000 (3)
Johnny Gaudreau	$7,850,000 (2)
Dylan Larkin	$6,750,000 (1)
Adam Henrique	$5,750,000 (4)
Nikita Kucherov	$4,800,000 (1)
Vladimir Tarasenko	$4,700,000 (5)
Nick Jensen	$4,250,000 (2)
Semyon Varlamov	$4,000,000 (3)
Trent Frederic	$4,000,000 (5)
Ryan Johansen	$4,000,000 (1)
Blake Coleman	$3,800,000 (2)
David Kampf	$3,500,000 (1)
Thomas Harley	$3,000,000 (1)
Zach Whitecloud	$2,750,000 (4)
Kyle Okposo	$2,500,000 (1)
Nico Sturm	$2,000,000 (2)
Trevor Moore	$2,000,000 (2)
Darren Raddysh	$1,500,000 (2)
Ilya Lyubushkin	$1,300,000 (1)
Matt Murray	$1,000,000 (2)
Connor Ingram	$850,000 (1)
Total Pro Players	23
Salary Commitment
Year 24 : $95,800,500
Year 25 : $60,600,500
Year 26 : $38,200,500
Year 27 : $26,200,500
Salary Average Commitment
Year 24 : $100,600,500
Year 25 : $60,600,500
Year 26 : $38,200,500
Year 27 : $26,200,500
Salary Cap with 1 Way Contract
Year 24 : $95,800,500
Year 25 : $60,600,500
Year 26 : $38,200,500
Year 27 : $26,200,500

Farm Players Salaries
Pavel Dorofeyev	$180,000 (2)
Sammy Blais	$175,000 (1)
Pavel Mintyukov	$150,000 (2)
Artem Anisimov	$125,000 (2)
Jack Quinn	$120,000 (1)
Lukas Reichel	$120,000 (2)
Ivan Miroshnichenko	$120,000 (2)
Riley Tufte	$120,000 (3)
Matt Tomkins	$100,000 (1)
Kevin Connauton	$100,000 (1)
Philippe Myers	$100,000 (1)
Trey Fix-Wolansky	$100,000 (3)
Milan Lucic	$100,000 (1)
Reese Johnson	$100,000 (1)
Riley Nash	$90,000 (2)
Ryan Winterton	$90,000 (2)
Jacob Moverare	$90,000 (1)
Greg McKegg	$90,000 (2)
Mark Liwiski	$75,000 (2)
Mason Geertsen	$75,000 (1)
Colin Felix	$75,000 (1)
Total Farm Players	21
Salary Commitment
Year 24 : $2,295,000
Year 25 : $1,260,000
Year 26 : $220,000
Year 27 : $0
Salary Average Commitment
Year 24 : $2,295,000
Year 25 : $1,260,000
Year 26 : $220,000
Year 27 : $0

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pengrowth Saddledome
Level 1:	6000 - $72 - 5,989 - 99.81%
Level 2:	5000 - $43 - 4,995 - 99.90%
Level 3:	3000 - $25 - 2,969 - 98.97%
Level 4:	4000 - $16 - 3,741 - 93.53%
Luxury :	1000 - $180 - 1,000 - 100.00%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $125 - 1,968 - 98.38%
Farm Level 2:	1000 - $59 - 982 - 98.20%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,694 - 98.39%
Average Income per Game	$1,344,066
Year to Date Revenue	$55,106,706
Farm
Home Games Left	0
Average Attendance - %	2,950 - 98.32%
Average Income per Game	$425,450
Year to Date Revenue	$16,592,564
Expense
Pro Players Total Salaries	$77,875,000
Farm Players Total Salaries	$2,000,500
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$802,025
Pro Year To Date Expenses	$74,097,402
Farm Year To Date Expenses	$2,231,409
Pro Salary Cap To Date	$73,597,434
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$408,203
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$12,715
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$74,399,459
Estimate Under Maximum Salary Cap of $88,000,000	$13,600,541
Estimate Over Minimum Salary Cap of $65,000,000	$9,399,459
Current Bank Account	$181,594,562
Projected Bank Account	$181,594,562

Pro Players Salaries
David Pastrnak	$11,250,000 (7)
Roope Hintz	$8,450,000 (8)
Andrew Mangiapane	$5,800,000 (4)
Brady Skjei	$5,500,000 (3)
Neal Pionk	$5,500,000 (1)
Jared McCann	$5,000,000 (3)
Alexander Kerfoot	$4,350,000 (4)
Filip Chytil	$4,250,000 (2)
Thatcher Demko	$4,200,000 (4)
Brandon Carlo	$4,000,000 (3)
Kasperi Kapanen	$3,400,000 (2)
Fabian Zetterlund	$2,350,000 (2)
Urho Vaakanainen	$1,750,000 (2)
Nate Schmidt	$1,750,000 (1)
Derek Ryan	$1,750,000 (1)
Johnathan Kovacevic	$1,300,000 (1)
Ryan McLeod	$1,300,000 (1)
Nick Cousins	$1,250,000 (1)
Tyson Foerster	$1,200,000 (1)
Joseph Woll	$925,000 (1)
Jesse Puljujarvi	$900,000 (1)
Scott Perunovich	$900,000 (1)
Josh Mahura	$800,000 (1)
Total Pro Players	23
Salary Commitment
Year 24 : $77,875,000
Year 25 : $61,050,000
Year 26 : $49,300,000
Year 27 : $34,800,000
Salary Average Commitment
Year 24 : $77,875,000
Year 25 : $60,300,000
Year 26 : $48,550,000
Year 27 : $34,050,000
Salary Cap with 1 Way Contract
Year 24 : $77,875,000
Year 25 : $60,300,000
Year 26 : $48,550,000
Year 27 : $34,050,000

Farm Players Salaries
Hunter McDonald	$150,000 (2)
Zach Dean	$120,000 (2)
Lucas Johansen	$100,000 (1)
Mack Guzda	$100,000 (1)
Libor Hajek	$97,500 (1)
Max McCormick	$92,000 (1)
Chris Terry	$92,000 (1)
Seth Griffith	$92,000 (1)
Jujhar Khaira	$90,000 (1)
Austin Czarnik	$90,000 (1)
Jan Jenik	$90,000 (1)
Adam Klapka	$87,500 (1)
Vinnie Hinostroza	$85,000 (2)
Brandon Scanlin	$82,500 (3)
Mason Jobst	$82,500 (1)
Keaton Middleton	$82,000 (2)
Alex Petrovic	$80,000 (1)
Kevin Gravel	$80,000 (2)
Ben McCartney	$80,000 (2)
Mackenzie MacEachern	$77,500 (1)
Keith Kinkaid	$75,000 (1)
Arturs Silovs	$75,000 (2)
Total Farm Players	22
Salary Commitment
Year 24 : $2,000,500
Year 25 : $754,500
Year 26 : $82,500
Year 27 : $0
Salary Average Commitment
Year 24 : $2,738,500
Year 25 : $1,492,500
Year 26 : $82,500
Year 27 : $0

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	First Union Center
Level 1:	6000 - $75 - 5,978 - 99.63%
Level 2:	5000 - $47 - 4,324 - 86.49%
Level 3:	3000 - $26 - 2,782 - 92.73%
Level 4:	4000 - $15 - 3,975 - 99.37%
Luxury :	1000 - $192 - 1,000 - 100.00%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $200 - 1,394 - 69.69%
Farm Level 2:	1000 - $100 - 682 - 68.23%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,059 - 95.05%
Average Income per Game	$1,365,728
Year to Date Revenue	$55,994,847
Farm
Home Games Left	0
Average Attendance - %	2,076 - 69.21%
Average Income per Game	$485,804
Year to Date Revenue	$18,946,340
Expense
Pro Players Total Salaries	$89,875,000
Farm Players Total Salaries	$1,640,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$87,748,420
Farm Year To Date Expenses	$1,880,009
Pro Salary Cap To Date	$87,248,445
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$470,703
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$10,678
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$87,248,445
Estimate Under Maximum Salary Cap of $88,000,000	$751,555
Estimate Over Minimum Salary Cap of $65,000,000	$22,248,445
Current Bank Account	$56,516,996
Projected Bank Account	$56,516,996

Pro Players Salaries
Roman Josi	$11,000,000 (5)
Seth Jones	$8,750,000 (4)
Nazem Kadri	$8,500,000 (3)
Brayden Schenn	$7,000,000 (1)
Jaden Schwartz	$5,650,000 (2)
Phillip Danault	$5,500,000 (3)
Gustav Nyquist	$5,000,000 (1)
Philipp Grubauer	$5,000,000 (2)
Christian Dvorak	$4,425,000 (2)
Ryan Suter	$3,650,000 (2)
Tyler Myers	$3,500,000 (1)
Erik Gudbranson	$3,500,000 (3)
Ondrej Palat	$3,300,000 (3)
Evgeny Kuznetsov	$3,000,000 (2)
Anthony Beauvillier	$3,000,000 (5)
Mason Appleton	$2,100,000 (3)
Marcus Johansson	$2,000,000 (1)
Nick Perbix	$1,500,000 (2)
Joey Anderson	$1,250,000 (4)
Mattias Janmark	$1,250,000 (1)
Spencer Martin	$1,000,000 (1)
Total Pro Players	21
Salary Commitment
Year 24 : $89,875,000
Year 25 : $70,125,000
Year 26 : $46,900,000
Year 27 : $24,000,000
Salary Average Commitment
Year 24 : $89,875,000
Year 25 : $70,125,000
Year 26 : $46,900,000
Year 27 : $24,000,000
Salary Cap with 1 Way Contract
Year 24 : $89,875,000
Year 25 : $70,125,000
Year 26 : $46,900,000
Year 27 : $24,000,000

Farm Players Salaries
Nikita Tolopilo	$150,000 (1)
Landon Slaggert	$90,000 (2)
Jimmy Oligny	$80,000 (2)
Donald Busdeker	$80,000 (1)
Fredrik Karlstrom	$80,000 (1)
Jeremy McKenna	$80,000 (1)
Josh Dunne	$80,000 (1)
Steven Santini	$80,000 (2)
Turner Elson	$80,000 (2)
Robbie Payne	$80,000 (2)
Tobie Paquette-Bisson	$80,000 (1)
Colton Poolman	$80,000 (2)
Kyle MacLean	$75,000 (1)
Erik Kallgren	$75,000 (1)
Samuel Asselin	$75,000 (1)
Jonathan Aspirot	$75,000 (1)
James Hamblin	$75,000 (1)
Bobby Trivigno	$75,000 (1)
Dennis Cesana	$75,000 (1)
Mark Duarte	$75,000 (2)
Total Farm Players	20
Salary Commitment
Year 24 : $1,640,000
Year 25 : $565,000
Year 26 : $0
Year 27 : $0
Salary Average Commitment
Year 24 : $1,640,000
Year 25 : $565,000
Year 26 : $0
Year 27 : $0

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T Mobile Arena
Level 1:	6000 - $60 - 6,000 - 100.00%
Level 2:	5000 - $45 - 4,580 - 91.60%
Level 3:	2000 - $35 - 1,913 - 95.63%
Level 4:	4000 - $18 - 3,115 - 77.88%
Luxury :	1000 - $190 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $200 - 1,421 - 71.07%
Farm Level 2:	1000 - $100 - 689 - 68.86%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16,608 - 92.26%
Average Income per Game	$1,230,752
Year to Date Revenue	$50,460,812
Farm
Home Games Left	0
Average Attendance - %	2,110 - 70.33%
Average Income per Game	$494,383
Year to Date Revenue	$19,280,940
Expense
Pro Players Total Salaries	$77,347,500
Farm Players Total Salaries	$1,760,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,604,050
Pro Year To Date Expenses	$81,684,752
Farm Year To Date Expenses	$2,001,108
Pro Salary Cap To Date	$81,184,784
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$405,456
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$11,356
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$82,788,834
Estimate Under Maximum Salary Cap of $88,000,000	$5,211,166
Estimate Over Minimum Salary Cap of $65,000,000	$17,788,834
Current Bank Account	$77,798,669
Projected Bank Account	$77,798,669

Pro Players Salaries
William Nylander	$9,500,000 (5)
Andrei Kuzmenko	$8,500,000 (3)
Morgan Rielly	$6,800,000 (2)
Viktor Arvidsson	$5,750,000 (1)
Tristan Jarry	$5,500,000 (3)
Brad Marchand	$5,110,000 (1)
Ryan Hartman	$5,000,000 (3)
Boone Jenner	$4,500,000 (4)
Lawson Crouse	$4,300,000 (3)
John Tavares	$3,875,000 (1)
Bowen Byram	$3,500,000 (1)
Jared Spurgeon	$3,062,500 (2)
Christopher Tanev	$2,100,000 (1)
Luke Schenn	$2,100,000 (1)
Jonas Johansson	$2,000,000 (2)
Patrick Brown	$1,250,000 (5)
Liam O'Brien	$1,000,000 (3)
A.J. Greer	$1,000,000 (1)
Matt Benning	$850,000 (1)
Travis Hamonic	$850,000 (1)
Brayden Pachal	$800,000 (1)
Total Pro Players	21
Salary Commitment
Year 24 : $77,347,500
Year 25 : $51,412,500
Year 26 : $39,550,000
Year 27 : $15,250,000
Salary Average Commitment
Year 24 : $91,445,000
Year 25 : $54,475,000
Year 26 : $39,550,000
Year 27 : $15,250,000
Salary Cap with 1 Way Contract
Year 24 : $77,347,500
Year 25 : $51,412,500
Year 26 : $39,550,000
Year 27 : $15,250,000

Farm Players Salaries
Graham Slaggert	$150,000 (1)
Marco Rossi	$150,000 (1)
Logan Stankoven	$100,000 (2)
Nick Cicek	$100,000 (1)
Andrew Agozzino	$90,000 (1)
Brendan Perlini	$90,000 (2)
Lucas Carlsson	$90,000 (1)
Declan Carlile	$80,000 (1)
Brandon Gignac	$80,000 (2)
Tyce Thompson	$80,000 (1)
Daniel Walcott	$75,000 (1)
Evan Polei	$75,000 (1)
Jordan Papirny	$75,000 (1)
Chris Driedger	$75,000 (1)
Gerald Mayhew	$75,000 (1)
Brenden Miller	$75,000 (2)
Tommy Miller	$75,000 (1)
Matteo Pietroniro	$75,000 (1)
Casey Dornbach	$75,000 (1)
Alexander True	$75,000 (1)
Total Farm Players	20
Salary Commitment
Year 24 : $1,760,000
Year 25 : $345,000
Year 26 : $0
Year 27 : $0
Salary Average Commitment
Year 24 : $1,760,000
Year 25 : $345,000
Year 26 : $0
Year 27 : $0

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	6000 - $75 - 5,929 - 98.82%
Level 2:	5000 - $50 - 3,974 - 79.48%
Level 3:	3000 - $30 - 2,237 - 74.58%
Level 4:	4000 - $20 - 2,802 - 70.05%
Luxury :	1000 - $205 - 999 - 99.91%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $200 - 1,413 - 70.67%
Farm Level 2:	1000 - $100 - 701 - 70.13%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	15,942 - 83.90%
Average Income per Game	$1,359,898
Year to Date Revenue	$55,755,812
Farm
Home Games Left	0
Average Attendance - %	2,115 - 70.49%
Average Income per Game	$493,931
Year to Date Revenue	$19,263,300
Expense
Pro Players Total Salaries	$87,000,000
Farm Players Total Salaries	$1,801,500
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$86,785,660
Farm Year To Date Expenses	$2,042,434
Pro Salary Cap To Date	$86,285,672
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$455,729
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$11,590
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$86,285,672
Estimate Under Maximum Salary Cap of $88,000,000	$1,714,328
Estimate Over Minimum Salary Cap of $65,000,000	$21,285,672
Current Bank Account	$54,001,121
Projected Bank Account	$54,001,121

Pro Players Salaries
Thomas Chabot	$8,000,000 (6)
Jack Hughes	$8,000,000 (5)
Nick Schmaltz	$7,100,000 (3)
Jeff Skinner	$7,000,000 (3)
Jordan Binnington	$6,000,000 (1)
Pyotr Kochetkov	$6,000,000 (4)
Bryan Rust	$6,000,000 (4)
Conor Garland	$4,950,000 (3)
Seth Jarvis	$4,750,000 (1)
John Carlson	$4,300,000 (1)
Marcus Pettersson	$4,100,000 (1)
Mathieu Joseph	$3,200,000 (4)
Jan Rutta	$3,000,000 (1)
Kevin Shattenkirk	$2,800,000 (1)
Jeremy Lauzon	$2,750,000 (3)
Cal Clutterbuck	$1,950,000 (1)
Alex Goligoski	$1,500,000 (2)
Adam Fantilli	$1,500,000 (2)
Logan Cooley	$1,500,000 (2)
Brock McGinn	$1,400,000 (2)
Ridly Greig	$1,200,000 (1)
Total Pro Players	21
Salary Commitment
Year 24 : $87,000,000
Year 25 : $58,900,000
Year 26 : $53,000,000
Year 27 : $31,200,000
Salary Average Commitment
Year 24 : $91,300,000
Year 25 : $58,900,000
Year 26 : $53,000,000
Year 27 : $31,200,000
Salary Cap with 1 Way Contract
Year 24 : $87,000,000
Year 25 : $58,900,000
Year 26 : $53,000,000
Year 27 : $31,200,000

Farm Players Salaries
Walker Duehr	$130,000 (1)
Dennis Cholowski	$100,000 (1)
Alex Steeves	$100,000 (1)
Milos Kelemen	$100,000 (1)
Alex Barre-Boulet	$100,000 (1)
Dysin Mayo	$90,000 (1)
Wyatt Kaiser	$90,000 (1)
Mike Hardman	$85,000 (1)
Dmitry Osipov	$81,500 (2)
Dylan Wells	$80,000 (2)
Nikolai Knyzhov	$80,000 (1)
Austin Strand	$77,500 (2)
Austin Poganski	$77,500 (2)
Matthew Highmore	$77,500 (2)
Dominic Franco	$77,500 (2)
Dominik Shine	$77,500 (2)
Hayden Hodgson	$77,500 (2)
Devon Levi	$75,000 (1)
Ethen Frank	$75,000 (1)
Tyler Spezia	$75,000 (1)
Alex Kile	$75,000 (1)
Total Farm Players	21
Salary Commitment
Year 24 : $1,801,500
Year 25 : $626,500
Year 26 : $0
Year 27 : $0
Salary Average Commitment
Year 24 : $1,801,500
Year 25 : $626,500
Year 26 : $0
Year 27 : $0

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	UBS Arena
Level 1:	6500 - $100 - 3,920 - 60.30%
Level 2:	6500 - $60 - 3,271 - 50.32%
Level 3:	4500 - $30 - 2,191 - 48.69%
Level 4:	5500 - $15 - 4,083 - 74.24%
Luxury :	1000 - $220 - 976 - 97.55%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $200 - 1,422 - 71.11%
Farm Level 2:	1000 - $100 - 694 - 69.43%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	14,440 - 60.17%
Average Income per Game	$1,301,757
Year to Date Revenue	$53,372,039
Farm
Home Games Left	0
Average Attendance - %	2,117 - 70.55%
Average Income per Game	$495,428
Year to Date Revenue	$19,321,680
Expense
Pro Players Total Salaries	$79,400,000
Farm Players Total Salaries	$1,840,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$5,516,569
Pro Year To Date Expenses	$78,986,439
Farm Year To Date Expenses	$2,337,376
Pro Salary Cap To Date	$78,486,437
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$416,146
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$11,808
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$84,003,006
Estimate Under Maximum Salary Cap of $88,000,000	$3,996,994
Estimate Over Minimum Salary Cap of $65,000,000	$19,003,006
Current Bank Account	$93,782,672
Projected Bank Account	$93,782,672

Pro Players Salaries
Matty Beniers	$7,150,000 (7)
Tyler Bertuzzi	$6,500,000 (1)
Max Pacioretty	$6,100,000 (2)
Sean Durzi	$5,500,000 (4)
Yanni Gourde	$5,500,000 (3)
Jacob Middleton	$5,500,000 (4)
Elvis Merzlikins	$5,000,000 (3)
Tomas Tatar	$5,000,000 (1)
Antti Raanta	$4,000,000 (1)
Cody Ceci	$3,900,000 (4)
Anthony Duclair	$3,500,000 (1)
Matt Dumba	$3,500,000 (3)
Nic Dowd	$3,500,000 (3)
Jesperi Kotkaniemi	$3,100,000 (1)
Stefan Noesen	$3,000,000 (3)
Vincent Desharnais	$2,500,000 (3)
Jake Bean	$1,750,000 (1)
Jonatan Berggren	$1,200,000 (1)
Kevin Stenlund	$950,000 (2)
Brandon Duhaime	$750,000 (1)
Joey Abate	$750,000 (1)
Brady Lyle	$750,000 (1)
Total Pro Players	22
Salary Commitment
Year 24 : $79,400,000
Year 25 : $52,100,000
Year 26 : $45,050,000
Year 27 : $22,050,000
Salary Average Commitment
Year 24 : $87,950,000
Year 25 : $60,650,000
Year 26 : $45,050,000
Year 27 : $22,050,000
Salary Cap with 1 Way Contract
Year 24 : $79,400,000
Year 25 : $52,100,000
Year 26 : $45,050,000
Year 27 : $22,050,000

Farm Players Salaries
Zach Benson	$150,000 (2)
Sam Malinski	$150,000 (1)
Mitchell Chaffee	$125,000 (2)
Lassi Thomson	$95,000 (2)
Wade Allison	$95,000 (1)
Dylan McIlrath	$95,000 (2)
Hugo Alnefelt	$90,000 (1)
John Stevens	$85,000 (2)
Joseph Gambardella	$85,000 (2)
Jasper Weatherby	$85,000 (2)
Corey Schueneman	$85,000 (1)
Chase De Leo	$85,000 (2)
Sean Farrell	$80,000 (1)
Jackson Cates	$80,000 (2)
Mitch Reinke	$80,000 (3)
Marc Del Gaizo	$75,000 (1)
Cale Morris	$75,000 (1)
Matt Rempe	$75,000 (2)
Juuso Parssinen	$75,000 (1)
Carson Meyer	$75,000 (1)
Total Farm Players	20
Salary Commitment
Year 24 : $1,840,000
Year 25 : $1,040,000
Year 26 : $80,000
Year 27 : $0
Salary Average Commitment
Year 24 : $1,940,000
Year 25 : $1,040,000
Year 26 : $80,000
Year 27 : $0

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Center
Level 1:	7000 - $72 - 6,235 - 89.06%
Level 2:	6000 - $42 - 5,360 - 89.34%
Level 3:	4000 - $20 - 3,191 - 79.78%
Level 4:	5000 - $10 - 4,502 - 90.04%
Luxury :	2000 - $149 - 1,542 - 77.11%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $175 - 1,854 - 92.69%
Farm Level 2:	1000 - $88 - 904 - 90.35%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	20,830 - 86.79%
Average Income per Game	$1,413,574
Year to Date Revenue	$57,956,547
Farm
Home Games Left	0
Average Attendance - %	2,757 - 91.91%
Average Income per Game	$570,232
Year to Date Revenue	$22,239,065
Expense
Pro Players Total Salaries	$86,025,000
Farm Players Total Salaries	$2,210,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$88,054,646
Farm Year To Date Expenses	$2,519,165
Pro Salary Cap To Date	$87,554,672
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$450,651
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$13,898
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$87,554,672
Estimate Under Maximum Salary Cap of $88,000,000	$445,328
Estimate Over Minimum Salary Cap of $65,000,000	$22,554,672
Current Bank Account	$264,000,163
Projected Bank Account	$264,000,163

Pro Players Salaries
Cale Makar	$10,000,000 (3)
Zach Werenski	$8,500,000 (6)
Carter Verhaeghe	$8,000,000 (5)
Ryan O'Reilly	$7,750,000 (2)
Juuse Saros	$7,750,000 (4)
Mikael Granlund	$5,900,000 (2)
Brett Pesce	$5,750,000 (4)
Oliver Bjorkstrand	$5,400,000 (2)
Zach Hyman	$4,600,000 (1)
Sam Bennett	$4,425,000 (2)
Jordan Martinook	$3,500,000 (4)
Jonas Siegenthaler	$3,400,000 (4)
Stuart Skinner	$2,600,000 (2)
Brett Kulak	$2,400,000 (4)
Pontus Holmberg	$1,250,000 (1)
Kyle Burroughs	$1,200,000 (2)
Phillip Di Giuseppe	$1,100,000 (2)
Craig Smith	$950,000 (2)
Beck Malenstyn	$800,000 (1)
Kyle Rau	$750,000 (1)
Total Pro Players	20
Salary Commitment
Year 24 : $86,025,000
Year 25 : $78,625,000
Year 26 : $49,300,000
Year 27 : $39,300,000
Salary Average Commitment
Year 24 : $86,025,000
Year 25 : $78,625,000
Year 26 : $49,300,000
Year 27 : $39,300,000
Salary Cap with 1 Way Contract
Year 24 : $86,025,000
Year 25 : $78,625,000
Year 26 : $49,300,000
Year 27 : $39,300,000

Farm Players Salaries
Connor McMichael	$195,000 (2)
Jet Greaves	$150,000 (1)
Ryan McAllister	$150,000 (2)
Luka Profaca	$150,000 (1)
Kevin Korchinski	$120,000 (2)
Isak Rosen	$120,000 (2)
Zack Ostapchuk	$100,000 (2)
Vincent Sevigny	$100,000 (1)
Nick Caamano	$95,000 (2)
Joseph Duszak	$95,000 (2)
Joe Snively	$90,000 (1)
Adam Brooks	$90,000 (1)
Garrett Wilson	$80,000 (1)
Taylor Fedun	$75,000 (1)
Tyler Angle	$75,000 (1)
Brett Sutter	$75,000 (1)
Jake Lucchini	$75,000 (1)
Dillon Heatherington	$75,000 (1)
Nate Sucese	$75,000 (1)
Andy Welinski	$75,000 (1)
Billy Sweezey	$75,000 (1)
Zach Sawchenko	$75,000 (2)
Total Farm Players	22
Salary Commitment
Year 24 : $2,210,000
Year 25 : $950,000
Year 26 : $0
Year 27 : $0
Salary Average Commitment
Year 24 : $2,210,000
Year 25 : $950,000
Year 26 : $0
Year 27 : $0

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	7000 - $75 - 6,209 - 88.69%
Level 2:	6000 - $42 - 5,527 - 92.12%
Level 3:	3000 - $26 - 2,717 - 90.57%
Level 4:	4000 - $16 - 3,625 - 90.62%
Luxury :	1500 - $160 - 1,480 - 98.67%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $200 - 1,390 - 69.48%
Farm Level 2:	1000 - $100 - 689 - 68.87%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	19,557 - 90.96%
Average Income per Game	$1,488,500
Year to Date Revenue	$61,028,485
Farm
Home Games Left	0
Average Attendance - %	2,078 - 69.28%
Average Income per Game	$485,531
Year to Date Revenue	$18,935,700
Expense
Pro Players Total Salaries	$72,450,000
Farm Players Total Salaries	$2,100,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,078,969
Pro Year To Date Expenses	$78,244,932
Farm Year To Date Expenses	$2,499,101
Pro Salary Cap To Date	$77,744,859
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$379,948
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$13,277
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$78,823,828
Estimate Under Maximum Salary Cap of $88,000,000	$9,176,172
Estimate Over Minimum Salary Cap of $65,000,000	$13,823,828
Current Bank Account	$83,619,955
Projected Bank Account	$83,619,955

Pro Players Salaries
Jordan Kyrou	$8,100,000 (7)
Ryan Strome	$7,500,000 (2)
Jordan Eberle	$6,250,000 (2)
John Klingberg	$6,200,000 (3)
Brock Boeser	$6,000,000 (3)
Shayne Gostisbehere	$5,000,000 (3)
Jeremy Swayman	$4,850,000 (4)
Brian Dumoulin	$4,100,000 (2)
Ilya Mikheyev	$3,200,000 (3)
Adin Hill	$3,000,000 (1)
Justin Schultz	$2,500,000 (1)
Martin Fehervary	$2,500,000 (2)
Colton Sissons	$2,300,000 (2)
Aliaksei Protas	$2,000,000 (2)
Colin Miller	$1,750,000 (2)
Kent Johnson	$1,500,000 (1)
Oliver Wahlstrom	$1,500,000 (1)
Klim Kostin	$1,200,000 (1)
Jake Neighbours	$1,200,000 (1)
Oliver Kylington	$1,000,000 (1)
Alex Laferriere	$800,000 (2)
Total Pro Players	21
Salary Commitment
Year 24 : $72,450,000
Year 25 : $60,550,000
Year 26 : $33,350,000
Year 27 : $12,950,000
Salary Average Commitment
Year 24 : $72,950,000
Year 25 : $60,550,000
Year 26 : $33,350,000
Year 27 : $12,950,000
Salary Cap with 1 Way Contract
Year 24 : $72,450,000
Year 25 : $60,550,000
Year 26 : $33,350,000
Year 27 : $12,950,000

Farm Players Salaries
Jamie Drysdale	$200,000 (2)
Philip Tomasino	$150,000 (2)
Alexander Holtz	$150,000 (1)
Olen Zellweger	$100,000 (2)
Jackson Lacombe	$100,000 (2)
Gage Goncalves	$100,000 (2)
John Beecher	$100,000 (2)
Aatu Raty	$100,000 (1)
Josh Doan	$100,000 (2)
Philip Broberg	$100,000 (1)
Ronnie Attard	$95,000 (3)
Strauss Mann	$90,000 (1)
Nikita Alexandrov	$90,000 (1)
Adam Beckman	$90,000 (1)
Jack Rathbone	$80,000 (3)
Olle Lycksell	$80,000 (2)
Aidan Mcdonough	$75,000 (1)
Troy Grosenick	$75,000 (1)
Zach Jordan	$75,000 (1)
Zach Metsa	$75,000 (1)
Jacob Murray	$75,000 (2)
Total Farm Players	21
Salary Commitment
Year 24 : $2,100,000
Year 25 : $1,180,000
Year 26 : $175,000
Year 27 : $0
Salary Average Commitment
Year 24 : $2,100,000
Year 25 : $1,180,000
Year 26 : $175,000
Year 27 : $0

Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	7000 - $80 - 3,964 - 56.63%
Level 2:	6500 - $60 - 3,206 - 49.33%
Level 3:	2000 - $35 - 1,947 - 97.37%
Level 4:	4500 - $15 - 2,700 - 59.99%
Luxury :	4000 - $180 - 1,600 - 40.00%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $85 - 2,000 - 100.00%
Farm Level 2:	1000 - $35 - 1,000 - 100.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	13,417 - 55.90%
Average Income per Game	$1,495,910
Year to Date Revenue	$61,332,325
Farm
Home Games Left	0
Average Attendance - %	3,000 - 100.00%
Average Income per Game	$151,414
Year to Date Revenue	$5,905,147
Expense
Pro Players Total Salaries	$60,225,000
Farm Players Total Salaries	$4,057,500
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$8,115,600
Pro Year To Date Expenses	$66,591,384
Farm Year To Date Expenses	$3,937,694
Pro Salary Cap To Date	$66,091,412
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$316,276
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$24,336
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$74,207,012
Estimate Under Maximum Salary Cap of $88,000,000	$13,792,988
Estimate Over Minimum Salary Cap of $65,000,000	$9,207,012
Current Bank Account	$43,640,827
Projected Bank Account	$43,640,827

Pro Players Salaries
Brendan Gallagher	$6,375,000 (1)
Evander Kane	$5,250,000 (2)
Ryan Graves	$4,250,000 (1)
Noel Acciari	$4,000,000 (1)
Carson Soucy	$3,800,000 (4)
Dominik Kubalik	$3,500,000 (4)
Chris Tierney	$3,000,000 (1)
Vladislav Namestnikov	$3,000,000 (1)
Brendan Lemieux	$2,750,000 (1)
Anton Forsberg	$2,750,000 (2)
Henri Jokiharju	$2,500,000 (2)
Nils Lundkvist	$2,250,000 (3)
Mackenzie Blackwood	$2,125,000 (1)
Jimmy Vesey	$2,100,000 (3)
Filip Zadina	$1,825,000 (1)
Luke Kunin	$1,700,000 (2)
Austin Watson	$1,650,000 (1)
Brett Howden	$1,500,000 (1)
Conor Timmins	$1,250,000 (2)
Steven Lorentz	$1,250,000 (1)
Jordan Spence	$1,200,000 (1)
Max Jones	$1,200,000 (3)
Michael Carcone	$1,000,000 (1)
Total Pro Players	23
Salary Commitment
Year 24 : $60,225,000
Year 25 : $26,300,000
Year 26 : $12,850,000
Year 27 : $7,300,000
Salary Average Commitment
Year 24 : $60,220,000
Year 25 : $26,300,000
Year 26 : $12,850,000
Year 27 : $7,300,000
Salary Cap with 1 Way Contract
Year 24 : $60,225,000
Year 25 : $26,300,000
Year 26 : $12,850,000
Year 27 : $7,300,000

Farm Players Salaries
Dylan Gambrell	$1,400,000 (2)
Justin Barron	$195,000 (3)
Zemgus Girgensons	$160,000 (3)
Magnus Chrona	$150,000 (1)
Riley Bezeau	$150,000 (2)
Chase Wheatcroft	$150,000 (2)
Marc Gatcomb	$150,000 (1)
Valtteri Pulli	$150,000 (2)
Parker Ford	$150,000 (1)
Aidan Fulp	$150,000 (1)
Wyatt Aamodt	$150,000 (2)
Ty Smith	$120,000 (1)
Cameron Butler	$120,000 (2)
Lias Andersson	$100,000 (1)
Emil Bemstrom	$100,000 (1)
Scott Sabourin	$95,000 (2)
Jagger Joshua	$95,000 (1)
Jacob Larsson	$90,000 (1)
Brandon Bussi	$82,500 (3)
Steven Fogarty	$75,000 (2)
Luke Philp	$75,000 (2)
Connor Carrick	$75,000 (2)
Brendan Gaunce	$75,000 (2)
Total Farm Players	23
Salary Commitment
Year 24 : $4,057,500
Year 25 : $1,692,500
Year 26 : $437,500
Year 27 : $0
Salary Average Commitment
Year 24 : $4,057,500
Year 25 : $1,692,500
Year 26 : $437,500
Year 27 : $0

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	7200 - $62 - 5,528 - 76.78%
Level 2:	6200 - $40 - 4,454 - 71.84%
Level 3:	3200 - $26 - 2,538 - 79.31%
Level 4:	5200 - $7 - 3,827 - 73.60%
Luxury :	2200 - $135 - 1,356 - 61.62%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $174 - 1,737 - 86.87%
Farm Level 2:	1000 - $85 - 884 - 88.40%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,703 - 73.76%
Average Income per Game	$1,370,000
Year to Date Revenue	$56,170,009
Farm
Home Games Left	0
Average Attendance - %	2,621 - 87.38%
Average Income per Game	$535,934
Year to Date Revenue	$20,901,432
Expense
Pro Players Total Salaries	$95,312,500
Farm Players Total Salaries	$2,080,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$89,732,819
Farm Year To Date Expenses	$2,342,075
Pro Salary Cap To Date	$87,738,024
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$499,023
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$13,164
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$87,738,024
Estimate Under Maximum Salary Cap of $88,000,000	$261,976
Estimate Over Minimum Salary Cap of $65,000,000	$22,738,024
Current Bank Account	$130,200,075
Projected Bank Account	$130,200,075

Pro Players Salaries
Connor Hellebuyck	$8,750,000 (4)
Jake Guentzel	$8,500,000 (4)
Dougie Hamilton (Out of Payroll)	$7,000,000 (1)
Filip Forsberg	$7,000,000 (2)
Elias Lindholm	$6,250,000 (5)
Mikhail Sergachev	$6,000,000 (1)
Rasmus Andersson	$6,000,000 (3)
William Karlsson	$5,750,000 (1)
Ryan Pulock	$5,500,000 (1)
Jake Debrusk	$5,200,000 (3)
Cam Atkinson	$4,750,000 (3)
Ryan McDonagh	$4,375,000 (1)
Connor Murphy	$3,000,000 (2)
Mats Zuccarello	$2,812,500 (1)
Morgan Frost	$2,600,000 (1)
Keegan Kolesar	$1,850,000 (3)
Joe Pavelski	$1,750,000 (1)
Connor Dewar	$1,700,000 (3)
Joel Armia	$1,500,000 (2)
Robby Fabbri	$1,500,000 (2)
Alex Lyon	$1,250,000 (2)
Andrew Cogliano	$1,150,000 (1)
Marc-Edouard Vlasic	$1,125,000 (1)
Total Pro Players	23
Salary Commitment
Year 24 : $95,312,500
Year 25 : $57,250,000
Year 26 : $43,000,000
Year 27 : $23,500,000
Salary Average Commitment
Year 24 : $97,887,500
Year 25 : $58,700,000
Year 26 : $42,950,000
Year 27 : $23,450,000
Salary Cap with 1 Way Contract
Year 24 : $95,312,500
Year 25 : $57,250,000
Year 26 : $43,000,000
Year 27 : $23,500,000

Farm Players Salaries
Isaac Poulter	$150,000 (2)
Ondrej Pavel	$150,000 (1)
Eric Robinson	$150,000 (1)
Arvid Soderblom	$120,000 (1)
Adam Ginning	$100,000 (1)
Sam Gagner	$97,500 (1)
Chris Wagner	$97,500 (2)
Ross Johnston	$97,500 (2)
Marco Scandella	$97,500 (1)
Jayson Megna	$95,000 (2)
Zac Jones	$92,500 (1)
Nathan Walker	$92,500 (1)
Ben Meyers	$90,000 (2)
Matt Irwin	$90,000 (1)
Michael Mersch	$90,000 (2)
Nic Petan	$85,000 (1)
Brett Seney	$80,000 (1)
Brad Hunt	$80,000 (1)
Nick Swaney	$75,000 (1)
Nikita Nesterenko	$75,000 (1)
Ryan Shea	$75,000 (1)
Total Farm Players	21
Salary Commitment
Year 24 : $2,080,000
Year 25 : $620,000
Year 26 : $0
Year 27 : $0
Salary Average Commitment
Year 24 : $2,080,000
Year 25 : $620,000
Year 26 : $0
Year 27 : $0

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotia Bank Arena
Level 1:	7750 - $85 - 4,978 - 64.23%
Level 2:	6750 - $29 - 5,763 - 85.38%
Level 3:	3250 - $21 - 3,119 - 95.97%
Level 4:	4250 - $15 - 4,059 - 95.50%
Luxury :	2000 - $175 - 1,454 - 72.70%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $200 - 1,408 - 70.41%
Farm Level 2:	1000 - $100 - 698 - 69.81%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	19,373 - 80.72%
Average Income per Game	$1,287,211
Year to Date Revenue	$52,775,646
Farm
Home Games Left	0
Average Attendance - %	2,106 - 70.21%
Average Income per Game	$492,007
Year to Date Revenue	$19,188,260
Expense
Pro Players Total Salaries	$66,150,000
Farm Players Total Salaries	$6,305,500
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$9,300,000
Pro Year To Date Expenses	$66,545,578
Farm Year To Date Expenses	$4,245,419
Pro Salary Cap To Date	$66,045,564
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$347,135
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$37,037
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$75,345,564
Estimate Under Maximum Salary Cap of $88,000,000	$12,654,436
Estimate Over Minimum Salary Cap of $65,000,000	$10,345,564
Current Bank Account	$110,258,453
Projected Bank Account	$110,258,453

Pro Players Salaries
Jonathan Huberdeau	$9,400,000 (3)
Nick Leddy	$6,700,000 (3)
Andre Burakovsky	$5,500,000 (3)
Max Domi	$5,200,000 (2)
Ville Husso	$5,000,000 (3)
Andrew Copp	$4,750,000 (3)
Victor Olofsson	$4,400,000 (2)
Derek Forbort	$4,250,000 (4)
Ross Colton	$4,000,000 (4)
Conor Sheary	$2,500,000 (3)
Ethan Bear	$2,100,000 (1)
Daniil Tarasov	$2,000,000 (2)
Nick Blankenburg	$2,000,000 (3)
Pavol Regenda	$1,500,000 (1)
Cody Glass	$1,500,000 (1)
Andreas Englund	$1,250,000 (2)
Mackenzie Entwistle	$1,250,000 (1)
Rasmus Kupari	$1,200,000 (2)
Nikita Zaitsev	$900,000 (1)
Mason Morelli	$750,000 (1)
Total Pro Players	20
Salary Commitment
Year 24 : $66,150,000
Year 25 : $58,150,000
Year 26 : $44,100,000
Year 27 : $8,250,000
Salary Average Commitment
Year 24 : $66,150,000
Year 25 : $58,150,000
Year 26 : $44,100,000
Year 27 : $8,250,000
Salary Cap with 1 Way Contract
Year 24 : $66,150,000
Year 25 : $58,150,000
Year 26 : $44,100,000
Year 27 : $8,250,000

Farm Players Salaries
Kailer Yamamoto	$1,500,000 (3)
Mike Hoffman	$1,000,000 (2)
Josh Brown	$900,000 (1)
Jonny Brodzinski	$750,000 (1)
Matthew Murray	$150,000 (2)
William Eklund	$150,000 (2)
Sebastian Aho D	$150,000 (1)
Aaron Dell	$130,000 (2)
Tony DeAngelo	$125,000 (1)
Adam Erne	$100,000 (3)
Nolan Foote	$100,000 (1)
Rem Pitlick	$100,000 (2)
Egor Afanasyev	$100,000 (1)
Marshall Rifai	$100,000 (1)
David Rittich	$100,000 (1)
Julien Gauthier	$95,000 (1)
Jack Studnicka	$90,000 (1)
Cole Schwindt	$90,000 (1)
Joel Hanley	$90,000 (2)
Justin Bailey	$90,000 (2)
Calle Rosen	$85,000 (1)
Kyle Capobianco	$80,000 (2)
William Lagesson	$78,500 (1)
David Gust	$77,000 (1)
Michael Sgarbossa	$75,000 (1)
Total Farm Players	25
Salary Commitment
Year 24 : $6,305,500
Year 25 : $1,140,000
Year 26 : $250,000
Year 27 : $0
Salary Average Commitment
Year 24 : $6,305,500
Year 25 : $1,140,000
Year 26 : $250,000
Year 27 : $0

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Place
Level 1:	6000 - $90 - 4,503 - 75.05%
Level 2:	6000 - $45 - 4,770 - 79.50%
Level 3:	5000 - $20 - 3,228 - 64.55%
Level 4:	5000 - $18 - 3,123 - 62.47%
Luxury :	2000 - $150 - 1,580 - 79.02%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $200 - 1,419 - 70.97%
Farm Level 2:	1000 - $100 - 698 - 69.76%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,204 - 71.68%
Average Income per Game	$1,368,807
Year to Date Revenue	$56,121,088
Farm
Home Games Left	0
Average Attendance - %	2,117 - 70.57%
Average Income per Game	$495,105
Year to Date Revenue	$19,309,080
Expense
Pro Players Total Salaries	$85,200,000
Farm Players Total Salaries	$2,252,500
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$86,494,796
Farm Year To Date Expenses	$2,473,950
Pro Salary Cap To Date	$85,994,828
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$446,354
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,138
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$85,994,828
Estimate Under Maximum Salary Cap of $88,000,000	$2,005,172
Estimate Over Minimum Salary Cap of $65,000,000	$20,994,828
Current Bank Account	$72,448,853
Projected Bank Account	$72,448,853

Pro Players Salaries
Leon Draisaitl	$10,500,000 (6)
Aleksander Barkov	$9,700,000 (2)
Quinn Hughes	$8,500,000 (3)
Alex Tuch	$7,500,000 (6)
Matt Boldy	$7,450,000 (7)
Esa Lindell	$5,500,000 (2)
Artturi Lehkonen	$4,750,000 (4)
Anthony Cirelli	$4,500,000 (1)
Ivan Barbashev	$4,300,000 (4)
Mikey Anderson	$4,150,000 (8)
Filip Gustavsson	$3,500,000 (1)
William Borgen	$2,700,000 (3)
Michael Amadio	$1,900,000 (5)
Noah Cates	$1,650,000 (1)
Cam York	$1,500,000 (1)
Luke Glendening	$1,500,000 (1)
Marc-Andre Fleury	$1,500,000 (1)
Joel Kiviranta	$1,250,000 (2)
Evgenii Dadonov	$1,000,000 (2)
Carl Grundstrom	$1,000,000 (1)
Mark Giordano	$850,000 (1)
Total Pro Players	21
Salary Commitment
Year 24 : $85,200,000
Year 25 : $69,200,000
Year 26 : $51,750,000
Year 27 : $40,550,000
Salary Average Commitment
Year 24 : $85,200,000
Year 25 : $69,200,000
Year 26 : $51,750,000
Year 27 : $40,550,000
Salary Cap with 1 Way Contract
Year 24 : $85,200,000
Year 25 : $69,200,000
Year 26 : $51,750,000
Year 27 : $40,550,000

Farm Players Salaries
Hunter McKown	$150,000 (1)
Eric Comrie	$140,000 (1)
Adam Ruzicka	$120,000 (1)
Dylan Holloway	$120,000 (1)
Mackie Samoskevich	$120,000 (2)
Tyler Kleven	$100,000 (1)
Karson Kuhlman	$100,000 (1)
Samuel Bolduc	$100,000 (1)
Grigori Denisenko	$100,000 (1)
Ryan Johnson	$100,000 (2)
Ty Emberson	$90,000 (1)
John Ludvig	$90,000 (1)
Ben Jones	$82,500 (2)
Egor Sokolov	$80,000 (2)
Rocco Grimaldi	$80,000 (2)
Henry Thrun	$80,000 (1)
Declan Chisholm	$75,000 (1)
Ludovic Waeber	$75,000 (1)
Elmer Soderblom	$75,000 (1)
Kyle Marino	$75,000 (1)
Ian McKinnon	$75,000 (1)
Keaton Mastrodonato	$75,000 (1)
Garret Sparks	$75,000 (1)
Marian Studenic	$75,000 (1)
Total Farm Players	24
Salary Commitment
Year 24 : $2,252,500
Year 25 : $462,500
Year 26 : $0
Year 27 : $0
Salary Average Commitment
Year 24 : $2,252,500
Year 25 : $462,500
Year 26 : $0
Year 27 : $0

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amerant Bank Arena
Level 1:	7000 - $65 - 6,598 - 94.26%
Level 2:	6000 - $35 - 5,703 - 95.04%
Level 3:	4000 - $18 - 3,215 - 80.37%
Level 4:	5000 - $9 - 4,503 - 90.06%
Luxury :	2000 - $100 - 1,681 - 84.04%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $150 - 1,923 - 96.16%
Farm Level 2:	1000 - $75 - 967 - 96.71%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	21,699 - 90.41%
Average Income per Game	$1,300,101
Year to Date Revenue	$53,304,133
Farm
Home Games Left	0
Average Attendance - %	2,890 - 96.34%
Average Income per Game	$505,413
Year to Date Revenue	$19,711,125
Expense
Pro Players Total Salaries	$69,300,000
Farm Players Total Salaries	$4,535,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,700,000
Pro Year To Date Expenses	$72,726,086
Farm Year To Date Expenses	$3,966,705
Pro Salary Cap To Date	$72,226,118
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$363,542
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$27,034
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$74,926,118
Estimate Under Maximum Salary Cap of $88,000,000	$13,073,882
Estimate Over Minimum Salary Cap of $65,000,000	$9,926,118
Current Bank Account	$83,034,941
Projected Bank Account	$83,034,941

Pro Players Salaries
Mikko Rantanen	$9,500,000 (2)
Cam Fowler	$8,500,000 (4)
Dylan Strome	$6,500,000 (4)
Jeff Petry	$6,250,000 (1)
Sean Walker	$5,500,000 (4)
Mackenzie Weegar	$5,000,000 (1)
Ilya Samsonov	$3,500,000 (2)
Jake Allen	$3,000,000 (1)
Eetu Luostarinen	$3,000,000 (3)
Nicolas Hague	$2,700,000 (2)
Kaapo Kakko	$2,500,000 (2)
Sonny Milano	$2,500,000 (3)
Dante Fabbro	$2,500,000 (1)
Ryan Poehling	$1,900,000 (2)
Juraj Slafkovsky	$1,500,000 (1)
Isac Lundestrom	$1,200,000 (1)
Patrick Maroon	$1,000,000 (2)
Denis Gurianov	$1,000,000 (1)
Boris Katchouk	$1,000,000 (1)
Cedric Pare	$750,000 (1)
Total Pro Players	20
Salary Commitment
Year 24 : $69,300,000
Year 25 : $46,500,000
Year 26 : $25,400,000
Year 27 : $20,500,000
Salary Average Commitment
Year 24 : $60,750,000
Year 25 : $38,550,000
Year 26 : $26,000,000
Year 27 : $20,500,000
Salary Cap with 1 Way Contract
Year 24 : $69,300,000
Year 25 : $47,100,000
Year 26 : $26,000,000
Year 27 : $20,500,000

Farm Players Salaries
Raphael Lavoie	$1,200,000 (1)
Justin Kirkland	$900,000 (1)
Lukas Rousek	$775,000 (2)
Kyle McDonald	$150,000 (2)
Oskari Salminen	$120,000 (3)
Cooper Marody	$100,000 (1)
Will Butcher	$95,000 (1)
Mikhail Maltsev	$90,000 (1)
Jean-Luc Foudy	$90,000 (1)
Mattias Norlinder	$90,000 (2)
Peetro Seppala	$90,000 (1)
Nikolas Matinpalo	$80,000 (1)
Nick Abruzzese	$80,000 (2)
Spencer Stastney	$75,000 (1)
Dustin Wolf	$75,000 (1)
Timothy Gettinger	$75,000 (1)
Philip Kemp	$75,000 (1)
Carson Golder	$75,000 (2)
Colton Young	$75,000 (1)
Ryan Hofer	$75,000 (2)
Jace Isley	$75,000 (2)
Cameron Hughes	$75,000 (1)
Total Farm Players	22
Salary Commitment
Year 24 : $4,535,000
Year 25 : $742,500
Year 26 : $120,000
Year 27 : $0
Salary Average Commitment
Year 24 : $4,535,000
Year 25 : $742,500
Year 26 : $120,000
Year 27 : $0

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	7000 - $75 - 6,286 - 89.81%
Level 2:	6000 - $40 - 5,388 - 89.80%
Level 3:	3000 - $27 - 2,521 - 84.02%
Level 4:	4000 - $15 - 3,964 - 99.10%
Luxury :	1500 - $170 - 1,459 - 97.27%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $200 - 1,413 - 70.67%
Farm Level 2:	1000 - $100 - 697 - 69.67%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	19,618 - 91.25%
Average Income per Game	$1,487,587
Year to Date Revenue	$60,991,054
Farm
Home Games Left	0
Average Attendance - %	2,110 - 70.33%
Average Income per Game	$493,274
Year to Date Revenue	$19,237,680
Expense
Pro Players Total Salaries	$83,750,000
Farm Players Total Salaries	$2,030,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$86,924,777
Farm Year To Date Expenses	$2,426,019
Pro Salary Cap To Date	$86,424,698
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$438,802
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$12,881
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$86,424,698
Estimate Under Maximum Salary Cap of $88,000,000	$1,575,302
Estimate Over Minimum Salary Cap of $65,000,000	$21,424,698
Current Bank Account	$66,272,150
Projected Bank Account	$66,272,150

Pro Players Salaries
Devon Toews	$8,500,000 (5)
J.T. Miller	$8,200,000 (3)
Nick Suzuki	$7,500,000 (6)
Kevin Fiala	$7,500,000 (7)
Brock Nelson	$6,500,000 (3)
Jacob Markstrom	$6,500,000 (2)
Charlie McAvoy	$6,250,000 (1)
Jacob Trouba	$6,200,000 (3)
Calle Jarnkrok	$3,300,000 (1)
Jonathan Drouin	$3,000,000 (1)
Martin Jones	$2,900,000 (3)
Jani Hakanpaa	$2,750,000 (3)
Casey Cizikas	$2,400,000 (2)
Sam Lafferty	$2,300,000 (4)
Warren Foegele	$2,000,000 (4)
Alexei Toropchenko	$1,500,000 (3)
Mark Kastelic	$1,250,000 (3)
Nicolas Aube-Kubel	$1,250,000 (2)
Jon Merrill	$1,200,000 (1)
Haydn Fleury	$1,000,000 (1)
Jayden Struble	$1,000,000 (2)
Anson Thornton	$750,000 (2)
Total Pro Players	22
Salary Commitment
Year 24 : $83,750,000
Year 25 : $69,000,000
Year 26 : $57,100,000
Year 27 : $27,800,000
Salary Average Commitment
Year 24 : $83,850,000
Year 25 : $69,000,000
Year 26 : $57,100,000
Year 27 : $27,800,000
Salary Cap with 1 Way Contract
Year 24 : $83,750,000
Year 25 : $69,000,000
Year 26 : $57,100,000
Year 27 : $27,800,000

Farm Players Salaries
Andrew Poturalski	$180,000 (3)
Cole Guttman	$150,000 (2)
Zac Dalpe	$150,000 (1)
Byron Froese	$125,000 (1)
Charles Hudon	$120,000 (2)
Akil Thomas	$100,000 (1)
Matthew Peca	$100,000 (2)
Jonah Gadjovich	$100,000 (3)
Cal Petersen	$100,000 (3)
Dylan Coghlan	$95,000 (3)
Mason Lohrei	$90,000 (2)
Adam Cracknell	$90,000 (1)
Alec Regula	$90,000 (1)
Jacob Peterson	$85,000 (2)
John Hayden	$80,000 (2)
Michael Kesselring	$75,000 (1)
Christian Wolanin	$75,000 (1)
Matthew Kessel	$75,000 (1)
Josh Currie	$75,000 (1)
Michael Bullion	$75,000 (1)
Total Farm Players	20
Salary Commitment
Year 24 : $2,030,000
Year 25 : $1,100,000
Year 26 : $475,000
Year 27 : $0
Salary Average Commitment
Year 24 : $2,030,000
Year 25 : $1,100,000
Year 26 : $475,000
Year 27 : $0

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - $79 - 4,939 - 82.31%
Level 2:	5000 - $45 - 4,035 - 80.69%
Level 3:	3000 - $25 - 2,676 - 89.20%
Level 4:	4000 - $16 - 3,274 - 81.84%
Luxury :	1000 - $220 - 983 - 98.32%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $200 - 1,403 - 70.15%
Farm Level 2:	1000 - $100 - 698 - 69.78%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	15,906 - 83.72%
Average Income per Game	$1,335,206
Year to Date Revenue	$54,743,448
Farm
Home Games Left	0
Average Attendance - %	2,101 - 70.03%
Average Income per Game	$490,553
Year to Date Revenue	$19,131,560
Expense
Pro Players Total Salaries	$85,050,000
Farm Players Total Salaries	$2,070,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$87,384,678
Farm Year To Date Expenses	$2,319,431
Pro Salary Cap To Date	$86,884,703
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$445,573
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$13,107
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$86,884,703
Estimate Under Maximum Salary Cap of $88,000,000	$1,115,297
Estimate Over Minimum Salary Cap of $65,000,000	$21,884,703
Current Bank Account	$81,825,072
Projected Bank Account	$81,825,072

Pro Players Salaries
Sidney Crosby	$10,500,000 (1)
Artemi Panarin	$10,100,000 (3)
Andrei Vasilevskiy	$8,300,000 (1)
Gustav Forsling	$7,500,000 (5)
Andrei Svechnikov	$6,900,000 (2)
Jaccob Slavin	$5,750,000 (4)
Sean Monahan	$5,750,000 (4)
Yegor Sharangovich	$5,000,000 (2)
Scott Mayfield	$3,500,000 (3)
Evan Rodrigues	$3,100,000 (2)
Radek Faksa	$3,000,000 (2)
Garnet Hathaway	$2,500,000 (3)
Erik Gustafsson	$2,500,000 (2)
Michael Eyssimont	$1,850,000 (4)
Scott Wedgewood	$1,700,000 (1)
Blake Lizotte	$1,500,000 (1)
Trevor Van Riemsdyk	$1,500,000 (2)
Philipp Kurashev	$1,250,000 (1)
Tyson Barrie	$1,000,000 (1)
Rafael Harvey-Pinard	$1,000,000 (3)
Gustav Lindstrom	$850,000 (1)
Total Pro Players	21
Salary Commitment
Year 24 : $85,050,000
Year 25 : $59,950,000
Year 26 : $37,950,000
Year 27 : $20,850,000
Salary Average Commitment
Year 24 : $86,550,000
Year 25 : $61,450,000
Year 26 : $37,950,000
Year 27 : $20,850,000
Salary Cap with 1 Way Contract
Year 24 : $85,050,000
Year 25 : $59,950,000
Year 26 : $37,950,000
Year 27 : $20,850,000

Farm Players Salaries
Zach Aston-Reese	$200,000 (3)
Kevin Conley	$150,000 (2)
Rhett Gardner	$150,000 (3)
Cale Fleury	$100,000 (2)
Nicolas Beaudin	$100,000 (2)
Cal O'Reilly	$100,000 (2)
Steven Kampfer	$100,000 (2)
Collin Delia	$100,000 (1)
Brandon Halverson	$90,000 (1)
Devin Shore	$90,000 (2)
Mark Pysyk	$90,000 (2)
Kyle Clifford	$90,000 (2)
Brogan Rafferty	$85,000 (1)
Hunter Drew	$80,000 (2)
Dalton Smith	$80,000 (1)
Ryan Wagner	$80,000 (2)
Nick Jones	$80,000 (1)
Cole Schneider	$80,000 (2)
Logan Shaw	$75,000 (1)
Ben Berard	$75,000 (1)
Alex-Olivier Voyer	$75,000 (3)
Total Farm Players	21
Salary Commitment
Year 24 : $2,070,000
Year 25 : $1,485,000
Year 26 : $425,000
Year 27 : $0
Salary Average Commitment
Year 24 : $2,070,000
Year 25 : $1,485,000
Year 26 : $425,000
Year 27 : $0

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $77 - 5,481 - 91.36%
Level 2:	5000 - $45 - 4,547 - 90.95%
Level 3:	3000 - $27 - 2,537 - 84.57%
Level 4:	4000 - $17 - 3,304 - 82.59%
Luxury :	1000 - $205 - 996 - 99.57%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $200 - 1,406 - 70.32%
Farm Level 2:	1000 - $100 - 695 - 69.53%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	16,865 - 88.76%
Average Income per Game	$1,324,526
Year to Date Revenue	$54,305,579
Farm
Home Games Left	0
Average Attendance - %	2,102 - 70.05%
Average Income per Game	$491,113
Year to Date Revenue	$19,153,400
Expense
Pro Players Total Salaries	$74,100,000
Farm Players Total Salaries	$2,215,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,473,913
Pro Year To Date Expenses	$81,859,780
Farm Year To Date Expenses	$2,549,337
Pro Salary Cap To Date	$81,359,769
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$388,542
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$13,927
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$82,833,682
Estimate Under Maximum Salary Cap of $88,000,000	$5,166,318
Estimate Over Minimum Salary Cap of $65,000,000	$17,833,682
Current Bank Account	$63,298,707
Projected Bank Account	$63,298,707

Pro Players Salaries
Mark Stone	$11,800,000 (4)
Mark Scheifele	$10,000,000 (6)
Cole Caufield	$7,850,000 (8)
Pierre-Luc Dubois	$6,750,000 (2)
Petr Mrazek	$5,500,000 (2)
Tomas Nosek	$4,000,000 (1)
Nicolas Roy	$4,000,000 (5)
K'Andre Miller	$3,800,000 (1)
Owen Tippett	$3,500,000 (1)
Alexandre Carrier	$2,850,000 (4)
Yegor Chinakhov	$2,200,000 (2)
Travis Dermott	$1,900,000 (2)
Taylor Raddysh	$1,750,000 (1)
Owen Power	$1,500,000 (1)
Ty Dellandrea	$1,400,000 (1)
Kaiden Guhle	$1,200,000 (1)
Cayden Primeau	$1,200,000 (1)
Jacob MacDonald	$1,000,000 (3)
Travis Boyd	$950,000 (2)
Tyler Pitlick	$950,000 (1)
Total Pro Players	20
Salary Commitment
Year 24 : $74,100,000
Year 25 : $52,800,000
Year 26 : $35,500,000
Year 27 : $34,500,000
Salary Average Commitment
Year 24 : $63,480,000
Year 25 : $44,180,000
Year 26 : $26,880,000
Year 27 : $25,880,000
Salary Cap with 1 Way Contract
Year 24 : $74,100,000
Year 25 : $54,800,000
Year 26 : $37,500,000
Year 27 : $36,500,000

Farm Players Salaries
Cole Krygier	$150,000 (1)
Brendan Furry	$150,000 (1)
Kieffer Bellows	$150,000 (1)
Jesse Ylonen	$100,000 (3)
Michael DiPietro	$100,000 (2)
Anders Bjork	$95,000 (1)
Cameron Hillis	$95,000 (2)
Casey Fitzgerald	$95,000 (3)
Isaak Phillips	$95,000 (1)
Zane McIntyre	$95,000 (1)
Daniel D'Amato	$90,000 (2)
Matt Donovan	$90,000 (3)
Radim Simek	$90,000 (2)
Patrik Koch	$90,000 (2)
Philippe Maillet	$90,000 (2)
Nick Wolff	$90,000 (1)
Jalen Luypen	$90,000 (2)
Arnaud Durandeau	$80,000 (2)
Jonathan Gruden	$80,000 (1)
Adam Karashik	$75,000 (1)
Roman Ahcan	$75,000 (1)
Martin Pospisil	$75,000 (1)
Joshua Roy	$75,000 (2)
Total Farm Players	23
Salary Commitment
Year 24 : $2,215,000
Year 25 : $1,085,000
Year 26 : $285,000
Year 27 : $0
Salary Average Commitment
Year 24 : $2,215,000
Year 25 : $1,085,000
Year 26 : $285,000
Year 27 : $0

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	7000 - $84 - 4,973 - 71.05%
Level 2:	6000 - $51 - 4,008 - 66.81%
Level 3:	3000 - $33 - 2,057 - 68.57%
Level 4:	4000 - $19 - 3,007 - 75.17%
Luxury :	1500 - $210 - 1,100 - 73.31%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $60 - 2,000 - 99.98%
Farm Level 2:	1000 - $30 - 1,000 - 100.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	15,145 - 70.44%
Average Income per Game	$1,358,484
Year to Date Revenue	$55,697,863
Farm
Home Games Left	0
Average Attendance - %	3,000 - 99.99%
Average Income per Game	$203,082
Year to Date Revenue	$7,920,192
Expense
Pro Players Total Salaries	$86,450,000
Farm Players Total Salaries	$1,970,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$86,987,318
Farm Year To Date Expenses	$2,161,203
Pro Salary Cap To Date	$86,487,163
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$452,865
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$12,542
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$86,487,163
Estimate Under Maximum Salary Cap of $88,000,000	$1,512,837
Estimate Over Minimum Salary Cap of $65,000,000	$21,487,163
Current Bank Account	$42,791,947
Projected Bank Account	$42,791,947

Pro Players Salaries
Matthew Tkachuk	$11,100,000 (7)
Nathan MacKinnon	$10,000,000 (2)
Kirill Kaprizov	$9,000,000 (2)
Adrian Kempe	$7,700,000 (5)
Aaron Ekblad	$7,500,000 (4)
Frederik Andersen	$5,500,000 (2)
Adam Pelech	$5,300,000 (3)
Damon Severson	$4,500,000 (3)
Dylan Cozens	$4,500,000 (1)
Jake McCabe	$4,000,000 (1)
Adam Lowry	$3,500,000 (2)
Jesper Fast	$3,000,000 (1)
Mario Ferraro	$2,750,000 (1)
Mason McTavish	$1,500,000 (1)
Logan Thompson	$1,500,000 (1)
Nils Hoglander	$1,300,000 (1)
Sam Carrick	$1,100,000 (2)
Mike Reilly	$1,100,000 (1)
Hudson Fasching	$800,000 (3)
Trevor Lewis	$800,000 (1)
Total Pro Players	20
Salary Commitment
Year 24 : $86,450,000
Year 25 : $66,000,000
Year 26 : $36,900,000
Year 27 : $26,300,000
Salary Average Commitment
Year 24 : $86,450,000
Year 25 : $66,000,000
Year 26 : $36,900,000
Year 27 : $26,300,000
Salary Cap with 1 Way Contract
Year 24 : $86,450,000
Year 25 : $66,000,000
Year 26 : $36,900,000
Year 27 : $26,300,000

Farm Players Salaries
Arthur Kaliyev	$160,000 (2)
Victor Soderstrom	$120,000 (1)
Derrick Pouliot	$90,000 (2)
Gavin Bayreuther	$90,000 (2)
William Bitten	$90,000 (2)
Jeff Malot	$90,000 (3)
Ben Kraws	$80,000 (1)
Michael Hutchinson	$80,000 (2)
Dryden Hunt	$80,000 (1)
Joel L'Esperance	$80,000 (1)
Gabriel Dumont	$80,000 (1)
Kale Clague	$80,000 (1)
Tyler Wotherspoon	$80,000 (2)
Sheldon Rempal	$80,000 (2)
Rourke Chartier	$80,000 (2)
William Lockwood	$80,000 (2)
Mikael Pyyhtia	$80,000 (2)
Glenn Gawdin	$75,000 (3)
Jarid Lukosevicius	$75,000 (1)
Mitchell Stephens	$75,000 (3)
Nils Aman	$75,000 (1)
Ethan Frisch	$75,000 (2)
Dakota Mermis	$75,000 (1)
Total Farm Players	23
Salary Commitment
Year 24 : $1,970,000
Year 25 : $1,225,000
Year 26 : $240,000
Year 27 : $0
Salary Average Commitment
Year 24 : $1,970,000
Year 25 : $1,225,000
Year 26 : $240,000
Year 27 : $0

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	Key Bank Arena
Level 1:	7000 - $75 - 6,411 - 91.59%
Level 2:	6000 - $42 - 5,459 - 90.99%
Level 3:	3000 - $25 - 2,985 - 99.50%
Level 4:	4000 - $15 - 3,974 - 99.35%
Luxury :	1500 - $170 - 1,468 - 97.89%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $200 - 1,401 - 70.06%
Farm Level 2:	1000 - $100 - 697 - 69.71%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	20,298 - 94.41%
Average Income per Game	$1,531,572
Year to Date Revenue	$62,794,434
Farm
Home Games Left	0
Average Attendance - %	2,098 - 69.95%
Average Income per Game	$489,953
Year to Date Revenue	$19,108,180
Expense
Pro Players Total Salaries	$91,100,000
Farm Players Total Salaries	$2,155,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$88,353,104
Farm Year To Date Expenses	$2,700,823
Pro Salary Cap To Date	$87,853,136
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$477,083
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$13,588
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$87,853,136
Estimate Under Maximum Salary Cap of $88,000,000	$146,864
Estimate Over Minimum Salary Cap of $65,000,000	$22,853,136
Current Bank Account	$226,774,175
Projected Bank Account	$226,774,175

Pro Players Salaries
Mitchell Marner	$11,000,000 (6)
Drew Doughty	$9,500,000 (1)
Logan Couture	$8,500,000 (1)
Steven Stamkos	$8,000,000 (5)
Filip Hronek	$7,250,000 (8)
Robert Thomas	$7,000,000 (1)
Patrick Kane	$5,112,500 (1)
Brandon Saad	$4,500,000 (2)
John Marino	$4,000,000 (1)
Alexander Wennberg	$3,700,000 (5)
Marcus Foligno	$3,500,000 (1)
Brenden Dillon	$3,500,000 (2)
Laurent Brossoit	$2,900,000 (3)
Dylan Samberg	$2,000,000 (3)
Tomas Hertl	$1,875,000 (2)
Joey Daccord	$1,500,000 (1)
Simon Benoit	$1,350,000 (2)
Mikael Backlund	$1,312,500 (1)
Tyler Motte	$1,200,000 (1)
Will Cuylle	$1,000,000 (2)
Jaycob Megna	$900,000 (1)
Ryan Carpenter	$750,000 (1)
Kevin Rooney	$750,000 (1)
Total Pro Players	23
Salary Commitment
Year 24 : $91,100,000
Year 25 : $47,075,000
Year 26 : $34,850,000
Year 27 : $29,950,000
Salary Average Commitment
Year 24 : $101,837,500
Year 25 : $52,700,000
Year 26 : $34,850,000
Year 27 : $29,950,000
Salary Cap with 1 Way Contract
Year 24 : $91,100,000
Year 25 : $47,075,000
Year 26 : $34,850,000
Year 27 : $29,950,000

Farm Players Salaries
Brett Murray	$175,000 (2)
Sheldon Dries	$175,000 (2)
Radim Zohorna	$150,000 (3)
Joe Carroll	$150,000 (2)
Riley Stillman	$135,000 (1)
Bobby Brink	$125,000 (1)
TJ Tynan	$120,000 (1)
Ville Heinola	$120,000 (1)
Marat Khusnutdinov	$120,000 (2)
Matt Coronato	$120,000 (2)
Wyatt Kalynuk	$100,000 (1)
Marc McLaughlin	$100,000 (2)
Roman Kinal	$100,000 (1)
Michael Houser	$80,000 (1)
Nathan Smith	$80,000 (2)
Dustin Tokarski	$80,000 (1)
Matthew Phillips	$75,000 (1)
Maxwell Crozier	$75,000 (1)
Tyler Tucker	$75,000 (1)
Total Farm Players	19
Salary Commitment
Year 24 : $2,155,000
Year 25 : $1,070,000
Year 26 : $150,000
Year 27 : $0
Salary Average Commitment
Year 24 : $2,155,000
Year 25 : $1,070,000
Year 26 : $150,000
Year 27 : $0

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Center
Level 1:	8000 - $60 - 6,407 - 80.09%
Level 2:	5500 - $35 - 5,382 - 97.86%
Level 3:	4000 - $19 - 3,168 - 79.21%
Level 4:	4500 - $12 - 4,278 - 95.06%
Luxury :	2000 - $150 - 1,514 - 75.69%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $200 - 1,413 - 70.67%
Farm Level 2:	1000 - $100 - 691 - 69.06%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	20,750 - 86.46%
Average Income per Game	$1,276,014
Year to Date Revenue	$52,316,570
Farm
Home Games Left	0
Average Attendance - %	2,104 - 70.13%
Average Income per Game	$492,434
Year to Date Revenue	$19,204,920
Expense
Pro Players Total Salaries	$55,900,000
Farm Players Total Salaries	$3,585,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$5,250,000
Pro Year To Date Expenses	$62,318,989
Farm Year To Date Expenses	$3,329,692
Pro Salary Cap To Date	$61,819,021
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$293,750
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$21,667
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$67,069,021
Estimate Under Maximum Salary Cap of $88,000,000	$20,930,979
Estimate Over Minimum Salary Cap of $65,000,000	$2,069,021
Current Bank Account	$114,463,220
Projected Bank Account	$114,463,220

Pro Players Salaries
Nicklas Backstrom	$8,500,000 (1)
Josh Anderson	$5,500,000 (2)
Thomas Novak	$4,500,000 (4)
Connor Brown	$3,900,000 (1)
Michael Rasmussen	$3,200,000 (4)
Pius Suter	$3,000,000 (2)
Adam Boqvist	$3,000,000 (3)
Miles Wood	$2,500,000 (5)
Troy Stecher	$2,250,000 (1)
Lukas Dostal	$2,250,000 (2)
Tanner Jeannot	$2,100,000 (4)
Zach Bogosian	$2,100,000 (2)
Juuso Valimaki	$2,000,000 (3)
Jack Johnson	$2,000,000 (2)
Erik Brannstrom	$2,000,000 (3)
Alex Stalock	$1,500,000 (1)
Leo Carlsson	$1,500,000 (2)
Logan Stanley	$1,250,000 (1)
Luke Evangelista	$1,000,000 (1)
Mathieu Olivier	$950,000 (1)
Dakota Joshua	$900,000 (1)
Total Pro Players	21
Salary Commitment
Year 24 : $55,900,000
Year 25 : $35,650,000
Year 26 : $19,300,000
Year 27 : $12,300,000
Salary Average Commitment
Year 24 : $55,900,000
Year 25 : $35,650,000
Year 26 : $19,300,000
Year 27 : $12,300,000
Salary Cap with 1 Way Contract
Year 24 : $55,900,000
Year 25 : $35,650,000
Year 26 : $19,300,000
Year 27 : $12,300,000

Farm Players Salaries
Tye Kartye	$1,500,000 (1)
Max Ellis	$150,000 (1)
Dino Kambeitz	$150,000 (1)
Ville Petman	$150,000 (1)
Tobias Bjornfot	$150,000 (2)
Lucas Condotta	$120,000 (2)
Brian Halonen	$120,000 (2)
Wyatt Bongiovanni	$100,000 (2)
Jett Jones	$100,000 (2)
Wilmer Skoog	$100,000 (1)
Brendan Brisson	$100,000 (2)
Jacob Gaucher	$100,000 (2)
Dmitri Samorukov	$90,000 (1)
Daemon Hunt	$90,000 (2)
Josh Melnick	$85,000 (1)
Taylor Gauthier	$80,000 (1)
Kyle Betts	$80,000 (1)
Jake Gaudet	$80,000 (1)
Tyson Feist	$80,000 (2)
Ethan Prow	$80,000 (1)
Luke Cavallin	$80,000 (2)
Total Farm Players	21
Salary Commitment
Year 24 : $3,585,000
Year 25 : $1,040,000
Year 26 : $0
Year 27 : $0
Salary Average Commitment
Year 24 : $3,585,000
Year 25 : $1,040,000
Year 26 : $0
Year 27 : $0

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Arena
Level 1:	6000 - $75 - 5,975 - 99.58%
Level 2:	5000 - $45 - 4,630 - 92.59%
Level 3:	2000 - $25 - 2,000 - 100.00%
Level 4:	4000 - $15 - 3,976 - 99.40%
Luxury :	1000 - $150 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $200 - 1,425 - 71.27%
Farm Level 2:	1000 - $100 - 695 - 69.55%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	17,581 - 97.67%
Average Income per Game	$1,282,516
Year to Date Revenue	$52,583,153
Farm
Home Games Left	0
Average Attendance - %	2,121 - 70.70%
Average Income per Game	$496,490
Year to Date Revenue	$19,363,120
Expense
Pro Players Total Salaries	$80,525,000
Farm Players Total Salaries	$1,955,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$937,500
Pro Year To Date Expenses	$81,142,968
Farm Year To Date Expenses	$2,261,234
Pro Salary Cap To Date	$80,642,995
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$422,005
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$12,458
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$81,580,495
Estimate Under Maximum Salary Cap of $88,000,000	$6,419,505
Estimate Over Minimum Salary Cap of $65,000,000	$16,580,495
Current Bank Account	$54,010,822
Projected Bank Account	$54,010,822

Pro Players Salaries
Elias Pettersson	$7,750,000 (2)
Igor Shesterkin	$7,000,000 (4)
Sam Reinhart	$7,000,000 (4)
Shea Theodore	$6,250,000 (6)
Pavel Buchnevich	$6,250,000 (2)
Reilly Smith	$5,000,000 (2)
Barclay Goodrow	$5,000,000 (1)
TJ Brodie	$4,000,000 (2)
Lars Eller	$4,000,000 (2)
Alec Martinez	$4,000,000 (1)
Matt Roy	$3,000,000 (1)
Frank Vatrano	$3,000,000 (1)
Radko Gudas	$3,000,000 (3)
Tom Wilson	$2,675,000 (1)
Calvin De Haan	$2,500,000 (1)
Dan Vladar	$2,200,000 (2)
Yakov Trenin	$2,000,000 (3)
Jack McBain	$1,500,000 (2)
Alexander Alexeyev	$1,200,000 (1)
Ryan Reaves	$1,200,000 (1)
Kirill Marchenko	$1,000,000 (1)
Cole Smith	$1,000,000 (2)
Total Pro Players	22
Salary Commitment
Year 24 : $80,525,000
Year 25 : $56,950,000
Year 26 : $25,250,000
Year 27 : $20,250,000
Salary Average Commitment
Year 24 : $83,200,000
Year 25 : $56,950,000
Year 26 : $25,250,000
Year 27 : $20,250,000
Salary Cap with 1 Way Contract
Year 24 : $80,525,000
Year 25 : $56,950,000
Year 26 : $25,250,000
Year 27 : $20,250,000

Farm Players Salaries
Tristan Allard	$150,000 (2)
Shawn Element	$150,000 (1)
Ryan Sandelin	$150,000 (1)
Ty Glover	$150,000 (1)
Santeri Hatakka	$100,000 (1)
Tanner Kero	$100,000 (1)
Ryker Evans	$100,000 (2)
Artemi Kniazev	$100,000 (1)
Alex Limoges	$90,000 (2)
Oskar Steen	$85,000 (2)
Griffin Mendel	$80,000 (1)
Jimmy Huntington	$80,000 (1)
Matt Kiersted	$80,000 (1)
Josiah Slavin	$80,000 (2)
Bryce Kindopp	$80,000 (2)
Anthony Angello	$80,000 (1)
Devin Cooley	$75,000 (1)
Seth Helgeson	$75,000 (1)
Angus Crookshank	$75,000 (1)
Mitchell Weeks	$75,000 (2)
Total Farm Players	20
Salary Commitment
Year 24 : $1,955,000
Year 25 : $660,000
Year 26 : $0
Year 27 : $0
Salary Average Commitment
Year 24 : $1,955,000
Year 25 : $660,000
Year 26 : $0
Year 27 : $0

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $88 - 4,510 - 75.17%
Level 2:	5000 - $52 - 3,762 - 75.25%
Level 3:	2000 - $40 - 1,675 - 83.73%
Level 4:	4000 - $18 - 3,020 - 75.51%
Luxury :	1000 - $200 - 999 - 99.89%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $200 - 1,419 - 70.95%
Farm Level 2:	1000 - $100 - 702 - 70.20%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	13,966 - 77.59%
Average Income per Game	$1,279,151
Year to Date Revenue	$52,445,172
Farm
Home Games Left	0
Average Attendance - %	2,121 - 70.70%
Average Income per Game	$495,611
Year to Date Revenue	$19,328,820
Expense
Pro Players Total Salaries	$82,550,000
Farm Players Total Salaries	$3,560,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$7,500,000
Pro Year To Date Expenses	$79,465,239
Farm Year To Date Expenses	$2,891,589
Pro Salary Cap To Date	$78,965,270
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$432,552
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$21,525
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$86,465,270
Estimate Under Maximum Salary Cap of $88,000,000	$1,534,730
Estimate Over Minimum Salary Cap of $65,000,000	$21,465,270
Current Bank Account	$65,647,166
Projected Bank Account	$65,647,166

Pro Players Salaries
Nikolaj Ehlers	$7,000,000 (5)
Tyler Seguin	$6,500,000 (3)
Quinton Byfield	$6,250,000 (5)
Josh Norris	$6,000,000 (1)
Anton Lundell	$5,000,000 (5)
Dawson Mercer	$5,000,000 (5)
Sean Couturier	$5,000,000 (2)
Trevor Zegras	$4,750,000 (1)
J.J. Moser	$4,250,000 (5)
Jonathan Quick	$4,250,000 (1)
Alex Iafallo	$4,000,000 (2)
Ben Chiarot	$4,000,000 (1)
Jordan Greenway	$3,100,000 (2)
James Van Riemsdyk	$3,000,000 (2)
Parker Kelly	$2,000,000 (1)
Ben Hutton	$1,900,000 (1)
Kevin Bahl	$1,750,000 (2)
Jalen Chatfield	$1,750,000 (1)
David Gustafsson	$1,750,000 (1)
Jake Sanderson	$1,500,000 (1)
Anthony Stolarz	$1,500,000 (1)
Jordan Harris	$1,300,000 (2)
Brock Faber	$1,000,000 (2)
Total Pro Players	23
Salary Commitment
Year 24 : $82,550,000
Year 25 : $53,150,000
Year 26 : $34,000,000
Year 27 : $27,500,000
Salary Average Commitment
Year 24 : $85,327,000
Year 25 : $55,927,000
Year 26 : $34,000,000
Year 27 : $27,500,000
Salary Cap with 1 Way Contract
Year 24 : $82,550,000
Year 25 : $53,150,000
Year 26 : $34,000,000
Year 27 : $27,500,000

Farm Players Salaries
Arber Xhekaj	$1,500,000 (1)
Alex Turcotte	$150,000 (3)
David Jiricek	$150,000 (2)
Brandt Clarke	$150,000 (2)
Jakub Zboril	$150,000 (1)
Nikita Okhotiuk	$125,000 (3)
Clark Bishop	$100,000 (1)
CJ Suess	$100,000 (1)
Jake Leschyshyn	$100,000 (1)
Brad Malone	$100,000 (2)
Nick Desimone	$100,000 (2)
Oscar Dansk	$100,000 (2)
Justin Richards	$100,000 (2)
Drew Callin	$100,000 (1)
Carsen Twarynski	$85,000 (1)
Joseph Blandisi	$75,000 (1)
Olivier Galipeau	$75,000 (1)
Montana Onyebuchi	$75,000 (1)
Bradley Marek	$75,000 (2)
Navrin Mutter	$75,000 (2)
Ivan Fedotov	$75,000 (1)
Total Farm Players	21
Salary Commitment
Year 24 : $3,560,000
Year 25 : $1,125,000
Year 26 : $275,000
Year 27 : $0
Salary Average Commitment
Year 24 : $3,560,000
Year 25 : $1,125,000
Year 26 : $275,000
Year 27 : $0

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - $70 - 5,992 - 99.87%
Level 2:	5000 - $40 - 4,992 - 99.85%
Level 3:	3000 - $22 - 2,981 - 99.36%
Level 4:	4000 - $12 - 3,998 - 99.95%
Luxury :	1000 - $177 - 1,000 - 100.00%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $200 - 1,387 - 69.34%
Farm Level 2:	1000 - $100 - 694 - 69.41%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	18,963 - 99.81%
Average Income per Game	$1,273,594
Year to Date Revenue	$52,217,358
Farm
Home Games Left	0
Average Attendance - %	2,081 - 69.36%
Average Income per Game	$485,459
Year to Date Revenue	$18,932,900
Expense
Pro Players Total Salaries	$86,175,000
Farm Players Total Salaries	$1,660,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$87,850,908
Farm Year To Date Expenses	$1,910,375
Pro Salary Cap To Date	$87,350,940
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$451,432
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$10,791
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$87,350,940
Estimate Under Maximum Salary Cap of $88,000,000	$649,060
Estimate Over Minimum Salary Cap of $65,000,000	$22,350,940
Current Bank Account	$70,460,406
Projected Bank Account	$70,460,406

Pro Players Salaries
Tim Stutzle	$10,000,000 (7)
Brady Tkachuk	$8,500,000 (6)
Josh Morrissey	$8,000,000 (4)
John Gibson	$6,625,000 (1)
Martin Necas	$6,100,000 (2)
Noah Dobson	$6,000,000 (3)
Casey Mittelstadt	$5,250,000 (2)
Kyle Palmieri	$4,500,000 (1)
Joel Edmundson	$4,000,000 (1)
Torey Krug	$3,800,000 (3)
Rasmus Sandin	$3,500,000 (2)
James Reimer	$3,200,000 (2)
Danton Heinen	$3,000,000 (3)
Teddy Blueger	$2,700,000 (4)
Sean Kuraly	$2,500,000 (3)
Josh Manson	$2,000,000 (1)
Tyler Johnson	$2,000,000 (1)
Noah Gregor	$1,500,000 (1)
Christian Fischer	$1,300,000 (1)
Ryan Lomberg	$950,000 (2)
Justin Brazeau	$750,000 (1)
Total Pro Players	21
Salary Commitment
Year 24 : $86,175,000
Year 25 : $63,500,000
Year 26 : $44,500,000
Year 27 : $29,200,000
Salary Average Commitment
Year 24 : $86,175,000
Year 25 : $63,500,000
Year 26 : $44,500,000
Year 27 : $29,200,000
Salary Cap with 1 Way Contract
Year 24 : $86,175,000
Year 25 : $63,500,000
Year 26 : $44,500,000
Year 27 : $29,200,000

Farm Players Salaries
Nicholas Robertson	$100,000 (1)
Shane Bowers	$100,000 (1)
Vladislav Kolyachonok	$100,000 (1)
Roby Jarventie	$100,000 (2)
Mads Sogaard	$100,000 (2)
Otto Koivula	$90,000 (1)
Tanner Laczynski	$85,000 (1)
Cameron Crotty	$80,000 (1)
Reilly Walsh	$80,000 (1)
Kasimir Kaskisuo	$75,000 (1)
Jermaine Loewen	$75,000 (1)
Adam Edstrom	$75,000 (2)
Louis Crevier	$75,000 (2)
Nolan Yaremko	$75,000 (1)
Zachary Okabe	$75,000 (2)
Cody Haiskanen	$75,000 (1)
Isaac Johnson	$75,000 (1)
Josh Passolt	$75,000 (1)
Ryan MacKinnon	$75,000 (1)
Axel Jonsson-Fjallby	$75,000 (1)
Total Farm Players	20
Salary Commitment
Year 24 : $1,660,000
Year 25 : $425,000
Year 26 : $0
Year 27 : $0
Salary Average Commitment
Year 24 : $1,660,000
Year 25 : $425,000
Year 26 : $0
Year 27 : $0

Team	Current Fund	Estimated Season Salary Cap	Under Maximum of $88,000,000 Available Cap Space	Over Minimum of $65,000,000	Pro Players	Farm Players	Total Players
Avalanche	$126,910,606	$87,058,368	$941,632	$22,058,368	22	22	44
Blackhawks	$116,167,133	$65,508,761	$22,491,239	$508,761	22	20	42
Blue Jackets	$59,957,706	$85,381,837	$2,618,163	$20,381,837	20	23	43
Blues	$19,036,261	$80,561,596	$7,438,404	$15,561,596	23	20	43
Bruins	$59,599,086	$84,412,109	$3,587,891	$19,412,109	22	18	40
Canadiens	$95,474,245	$87,787,335	$212,665	$22,787,335	20	22	42
Canucks	$60,115,240	$87,616,358	$383,642	$22,616,358	23	22	45
Capitals	$91,689,779	$86,695,836	$1,304,164	$21,695,836	20	22	42
Coyotes	$74,167,429	$87,546,890	$453,110	$22,546,890	22	20	42
Devils	$161,542,347	$85,395,770	$2,604,230	$20,395,770	21	21	42
Ducks	$111,208,070	$86,943,186	$1,056,814	$21,943,186	23	21	44
Flames	$181,594,562	$74,399,459	$13,600,541	$9,399,459	23	22	45
Flyers	$56,516,996	$87,248,445	$751,555	$22,248,445	21	20	41
Golden Knights	$77,798,669	$82,788,834	$5,211,166	$17,788,834	21	20	41
Hurricanes	$54,001,121	$86,285,672	$1,714,328	$21,285,672	21	21	42
Islanders	$93,782,672	$84,003,006	$3,996,994	$19,003,006	22	20	42
Jets	$264,000,163	$87,554,672	$445,328	$22,554,672	20	22	42
Kings	$83,619,955	$78,823,828	$9,176,172	$13,823,828	21	21	42
Kraken	$43,640,827	$74,207,012	$13,792,988	$9,207,012	23	23	46
Lightning	$130,200,075	$87,738,024	$261,976	$22,738,024	23	21	44
Maple Leafs	$110,258,453	$75,345,564	$12,654,436	$10,345,564	20	25	45
Oilers	$72,448,853	$85,994,828	$2,005,172	$20,994,828	21	24	45
Panthers	$83,034,941	$74,926,118	$13,073,882	$9,926,118	20	22	42
Penguins	$66,272,150	$86,424,698	$1,575,302	$21,424,698	22	20	42
Predators	$81,825,072	$86,884,703	$1,115,297	$21,884,703	21	21	42
Rangers	$63,298,707	$82,833,682	$5,166,318	$17,833,682	20	23	43
Red Wings	$42,791,947	$86,487,163	$1,512,837	$21,487,163	20	23	43
Sabres	$226,774,175	$87,853,136	$146,864	$22,853,136	23	19	42
Senators	$114,463,220	$67,069,021	$20,930,979	$2,069,021	21	21	42
Sharks	$54,010,822	$81,580,495	$6,419,505	$16,580,495	22	20	42
Stars	$65,647,166	$86,465,270	$1,534,730	$21,465,270	23	21	44
Wild	$70,460,406	$87,350,940	$649,060	$22,350,940	21	20	41

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %