2M4B - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	7000 - $76 - 6,374 - 91.05%
Level 2:	6000 - $45 - 5,407 - 90.12%
Level 3:	3000 - $26 - 2,986 - 99.53%
Level 4:	4000 - $19 - 3,133 - 78.32%
Luxury :	1500 - $180 - 1,496 - 99.71%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $150 - 1,945 - 97.24%
Farm Level 2:	1000 - $60 - 992 - 99.19%
Farm Total Capacity :	3000
Income
Home Games Left	27
Average Attendance - %	19,395 - 90.21%
Average Income per Game	$1,587,725
Year to Date Revenue	$22,228,151
Farm
Home Games Left	24
Average Attendance - %	2,937 - 97.89%
Average Income per Game	$491,744
Year to Date Revenue	$7,376,166
Expense
Pro Players Total Salaries	$94,600,000
Farm Players Total Salaries	$1,715,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$32,696,842
Farm Year To Date Expenses	$727,900
Pro Salary Cap To Date	$32,524,978
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$42,868,577
Farm Estimated Season Revenue	$11,801,866
Pro Remaining Season Days	126
Pro Expenses Per Days	$495,312
Pro Estimated Expenses	$62,409,312
Farm Remaining Season Days	112
Farm Expenses Per Days	$11,039
Farm Estimated Expenses	$1,236,368
Estimated Season Expenses	$63,645,680
Estimated Season Salary Cap	$94,606,186
Estimate Under Maximum Salary Cap of $95,500,000	$893,814
Estimate Over Minimum Salary Cap of $70,600,000	$24,006,186
Current Bank Account	$135,261,074
Projected Bank Account	$126,285,837

Pro Players Salaries
Auston Matthews	$13,250,000 (4)
Sergei Bobrovsky	$8,500,000 (2)
Jakob Chychrun	$8,500,000 (4)
Clayton Keller	$8,100,000 (7)
Alex Pietrangelo	$8,000,000 (1)
Teuvo Teravainen	$7,500,000 (2)
Ivan Provorov	$5,600,000 (1)
Chandler Stephenson	$5,100,000 (3)
Joel Farabee	$4,500,000 (1)
JJ Peterka	$4,250,000 (1)
Alex Newhook	$3,000,000 (2)
Cole Perfetti	$3,000,000 (1)
Scott Laughton	$3,000,000 (1)
Nick Seeler	$2,700,000 (3)
Alex Vlasic	$2,300,000 (1)
Barrett Hayton	$2,000,000 (1)
Calvin Pickard	$1,500,000 (1)
Luke Hughes	$1,500,000 (1)
Matt Nieto	$1,300,000 (1)
Kevin Labanc	$1,000,000 (1)
Total Pro Players	20
Salary Commitment
Year 25 : $94,600,000
Year 26 : $56,650,000
Year 27 : $37,650,000
Year 28 : $29,850,000
Salary Average Commitment
Year 25 : $94,600,000
Year 26 : $56,650,000
Year 27 : $37,650,000
Year 28 : $29,850,000
Salary Cap with 1 Way Contract
Year 25 : $94,600,000
Year 26 : $56,650,000
Year 27 : $37,650,000
Year 28 : $29,850,000

Farm Players Salaries
Fabian Lysell	$120,000 (2)
Jaret Anderson-Dolan	$120,000 (1)
Olivier Rodrigue	$90,000 (1)
Pavel Cajan	$90,000 (1)
Malcolm Subban	$80,000 (1)
Colton Huard	$80,000 (1)
Benjamin Zloty	$80,000 (2)
Justin Dowling	$80,000 (1)
Roland McKeown	$75,000 (1)
Joona Koppanen	$75,000 (1)
Jimmy Schuldt	$75,000 (1)
Robbie Russo	$75,000 (1)
Trevor Carrick	$75,000 (1)
Graham Slaggert	$75,000 (1)
Mike O'Leary	$75,000 (1)
Cameron Wright	$75,000 (1)
James Malatesta	$75,000 (1)
Easton Brodzinski	$75,000 (1)
Joey Larson	$75,000 (2)
Tyson Empey	$75,000 (1)
CJ Suess	$75,000 (1)
Total Farm Players	21
Salary Commitment
Year 25 : $1,715,000
Year 26 : $275,000
Year 27 : $0
Year 28 : $0
Salary Average Commitment
Year 25 : $1,715,000
Year 26 : $275,000
Year 27 : $0
Year 28 : $0

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $74 - 5,984 - 99.74%
Level 2:	5000 - $44 - 5,000 - 100.00%
Level 3:	3000 - $25 - 2,996 - 99.87%
Level 4:	4000 - $14 - 3,985 - 99.63%
Luxury :	1000 - $182 - 1,000 - 100.00%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $200 - 1,457 - 72.86%
Farm Level 2:	1000 - $100 - 709 - 70.91%
Farm Total Capacity :	3000
Income
Home Games Left	26
Average Attendance - %	18,966 - 99.82%
Average Income per Game	$1,365,738
Year to Date Revenue	$20,486,070
Farm
Home Games Left	24
Average Attendance - %	2,166 - 72.21%
Average Income per Game	$507,276
Year to Date Revenue	$7,609,140
Expense
Pro Players Total Salaries	$67,450,000
Farm Players Total Salaries	$2,125,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$5,550,000
Pro Year To Date Expenses	$23,357,796
Farm Year To Date Expenses	$880,638
Pro Salary Cap To Date	$23,185,932
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$35,509,188
Farm Estimated Season Revenue	$12,174,624
Pro Remaining Season Days	126
Pro Expenses Per Days	$353,906
Pro Estimated Expenses	$44,592,156
Farm Remaining Season Days	112
Farm Expenses Per Days	$13,343
Farm Estimated Expenses	$1,494,416
Estimated Season Expenses	$46,086,572
Estimated Season Salary Cap	$72,999,984
Estimate Under Maximum Salary Cap of $95,500,000	$22,500,016
Estimate Over Minimum Salary Cap of $70,600,000	$2,399,984
Current Bank Account	$111,473,909
Projected Bank Account	$113,071,149

Pro Players Salaries
Alec Martinez	$10,000,000 (1)
Gustav Nyquist	$6,000,000 (1)
Ukko-Pekka Luukkonen	$5,250,000 (4)
Tomas Tatar	$4,500,000 (1)
Nick Jensen	$4,250,000 (1)
Michael Bunting	$4,250,000 (1)
Jack Roslovic	$3,500,000 (3)
Zach Sanford	$3,000,000 (1)
Nicolas Hague	$2,700,000 (1)
Ryan Donato	$2,500,000 (1)
Vitek Vanecek	$2,500,000 (2)
Joe Veleno	$2,000,000 (2)
Cole Sillinger	$2,000,000 (1)
Egor Zamula	$1,950,000 (2)
Mark Jankowski	$1,900,000 (3)
Parker Wotherspoon	$1,750,000 (3)
Daniil Miromanov	$1,750,000 (2)
Kaedan Korczak	$1,650,000 (3)
Jakub Lauko	$1,400,000 (2)
Georgii Merkulov	$1,200,000 (2)
Jakob Pelletier	$1,200,000 (2)
Zack Bolduc	$1,200,000 (1)
Matthew Knies	$1,000,000 (1)
Total Pro Players	23
Salary Commitment
Year 25 : $67,450,000
Year 26 : $26,050,000
Year 27 : $14,050,000
Year 28 : $5,250,000
Salary Average Commitment
Year 25 : $67,450,000
Year 26 : $26,050,000
Year 27 : $14,050,000
Year 28 : $5,250,000
Salary Cap with 1 Way Contract
Year 25 : $67,450,000
Year 26 : $26,050,000
Year 27 : $14,050,000
Year 28 : $5,250,000

Farm Players Salaries
Tyson Jost	$130,000 (2)
Matt Luff	$120,000 (2)
Owen Pickering	$120,000 (2)
Matthew Wood	$120,000 (2)
Hendrix Lapierre	$120,000 (1)
Matthew Poitras	$100,000 (1)
Calen Addison	$100,000 (2)
Logan Brown	$100,000 (1)
Travis Mitchell	$100,000 (1)
Jani Nyman	$100,000 (2)
Colton Dach	$100,000 (2)
Givani Smith	$90,000 (1)
Ethan Del Mastro	$90,000 (2)
Justin Pearson	$85,000 (1)
Adam Scheel	$85,000 (1)
Scott Reedy	$85,000 (2)
Ben Gleason	$85,000 (2)
Jack Lafontaine	$85,000 (1)
Joe Hicketts	$80,000 (2)
Ben Harpur	$80,000 (1)
Patrick Giles	$75,000 (1)
Riley Duran	$75,000 (2)
Total Farm Players	22
Salary Commitment
Year 25 : $2,125,000
Year 26 : $1,205,000
Year 27 : $0
Year 28 : $0
Salary Average Commitment
Year 25 : $2,125,000
Year 26 : $1,205,000
Year 27 : $0
Year 28 : $0

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	7000 - $75 - 6,109 - 87.27%
Level 2:	6000 - $42 - 5,464 - 91.07%
Level 3:	4000 - $25 - 3,165 - 79.14%
Level 4:	5000 - $15 - 4,080 - 81.60%
Luxury :	2000 - $170 - 1,581 - 79.05%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $200 - 1,439 - 71.96%
Farm Level 2:	1000 - $100 - 723 - 72.30%
Farm Total Capacity :	3000
Income
Home Games Left	28
Average Attendance - %	20,400 - 85.00%
Average Income per Game	$1,535,510
Year to Date Revenue	$19,961,626
Farm
Home Games Left	25
Average Attendance - %	2,162 - 72.07%
Average Income per Game	$504,200
Year to Date Revenue	$7,058,800
Expense
Pro Players Total Salaries	$80,750,000
Farm Players Total Salaries	$3,217,500
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$8,010,213
Pro Year To Date Expenses	$30,626,304
Farm Year To Date Expenses	$841,964
Pro Salary Cap To Date	$30,454,418
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$42,994,271
Farm Estimated Season Revenue	$12,605,000
Pro Remaining Season Days	126
Pro Expenses Per Days	$423,177
Pro Estimated Expenses	$53,320,302
Farm Remaining Season Days	112
Farm Expenses Per Days	$19,480
Farm Estimated Expenses	$2,181,760
Estimated Season Expenses	$55,502,062
Estimated Season Salary Cap	$91,456,829
Estimate Under Maximum Salary Cap of $95,500,000	$4,043,171
Estimate Over Minimum Salary Cap of $70,600,000	$20,856,829
Current Bank Account	$44,624,651
Projected Bank Account	$44,721,860

Pro Players Salaries
Jack Eichel	$9,500,000 (6)
Tage Thompson	$8,000,000 (6)
Valeri Nichushkin	$7,050,000 (5)
Troy Terry	$6,500,000 (2)
Shane Pinto	$5,500,000 (5)
Dylan Demelo	$5,250,000 (4)
Dmitry Orlov	$5,200,000 (2)
Ryan Hartman	$5,000,000 (2)
Marcus Foligno	$4,000,000 (4)
Ross Colton	$4,000,000 (3)
Samuel Montembeault	$3,150,000 (2)
Mattias Samuelsson	$3,000,000 (1)
Matt Grzelcyk	$2,750,000 (1)
Timothy Liljegren	$2,750,000 (1)
Pheonix Copley	$2,100,000 (2)
Morgan Barron	$1,800,000 (4)
Jack Drury	$1,550,000 (1)
Brett Leason	$1,000,000 (1)
Carl Grundstrom	$1,000,000 (3)
Ty Emberson	$900,000 (1)
Declan Chisholm	$750,000 (1)
Total Pro Players	21
Salary Commitment
Year 25 : $80,750,000
Year 26 : $68,050,000
Year 27 : $46,100,000
Year 28 : $41,100,000
Salary Average Commitment
Year 25 : $80,750,000
Year 26 : $68,050,000
Year 27 : $46,100,000
Year 28 : $41,100,000
Salary Cap with 1 Way Contract
Year 25 : $80,750,000
Year 26 : $68,050,000
Year 27 : $46,100,000
Year 28 : $41,100,000

Farm Players Salaries
Connor Zary	$1,200,000 (1)
Dylan Anhorn	$150,000 (1)
Louis Domingue	$115,000 (2)
Scott Morrow	$100,000 (2)
Drew Helleson	$100,000 (1)
Dustin Tokarski	$95,000 (2)
Anton Blidh	$95,000 (1)
Brandon Baddock	$95,000 (1)
Joel Teasdale	$95,000 (1)
Laurent Dauphin	$95,000 (3)
Maxime Lajoie	$95,000 (1)
Max Willman	$95,000 (1)
Jason Polin	$95,000 (3)
Dillon Heatherington	$90,000 (2)
Gage Quinney	$85,000 (1)
Kyle Criscuolo	$85,000 (1)
Kevin Gravel	$80,000 (1)
Taylor Ward	$77,500 (3)
Corey Andonovski	$75,000 (3)
Lucas Vanroboys	$75,000 (1)
Matthew Barbolini	$75,000 (1)
Blake Hillman	$75,000 (2)
Adam Wilsby	$75,000 (1)
Total Farm Players	23
Salary Commitment
Year 25 : $3,217,500
Year 26 : $817,500
Year 27 : $342,500
Year 28 : $0
Salary Average Commitment
Year 25 : $3,217,500
Year 26 : $817,500
Year 27 : $342,500
Year 28 : $0

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Enterprise Center
Level 1:	7200 - $80 - 5,002 - 69.48%
Level 2:	6200 - $50 - 3,986 - 64.29%
Level 3:	3200 - $30 - 2,603 - 81.35%
Level 4:	4000 - $17 - 2,946 - 73.65%
Luxury :	3400 - $160 - 1,487 - 43.74%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $190 - 1,724 - 86.18%
Farm Level 2:	1000 - $95 - 864 - 86.43%
Farm Total Capacity :	3000
Income
Home Games Left	25
Average Attendance - %	16,025 - 66.77%
Average Income per Game	$1,516,701
Year to Date Revenue	$24,267,214
Farm
Home Games Left	24
Average Attendance - %	2,588 - 86.26%
Average Income per Game	$322,422
Year to Date Revenue	$4,836,328
Expense
Pro Players Total Salaries	$80,050,000
Farm Players Total Salaries	$2,540,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$5,975,000
Pro Year To Date Expenses	$28,254,162
Farm Year To Date Expenses	$1,018,907
Pro Salary Cap To Date	$28,082,274
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$37,917,522
Farm Estimated Season Revenue	$7,738,125
Pro Remaining Season Days	126
Pro Expenses Per Days	$419,531
Pro Estimated Expenses	$52,860,906
Farm Remaining Season Days	112
Farm Expenses Per Days	$15,674
Farm Estimated Expenses	$1,755,488
Estimated Season Expenses	$54,616,394
Estimated Season Salary Cap	$86,590,076
Estimate Under Maximum Salary Cap of $95,500,000	$8,909,924
Estimate Over Minimum Salary Cap of $70,600,000	$15,990,076
Current Bank Account	$18,866,734
Projected Bank Account	$9,905,987

Pro Players Salaries
Marcus Pettersson	$7,800,000 (4)
Anders Lee	$6,500,000 (3)
Nikita Zadorov	$6,500,000 (4)
J.T. Compher	$6,000,000 (4)
Mason Marchment	$5,500,000 (4)
Karel Vejmelka	$5,000,000 (5)
Nick Bjugstad	$4,800,000 (3)
Eeli Tolvanen	$4,200,000 (3)
Anthony Duclair	$4,150,000 (3)
Jakub Vrana	$3,500,000 (1)
Justin Holl	$3,250,000 (1)
Daniel Sprong	$3,000,000 (2)
Andrew Peeke	$2,750,000 (2)
Pierre-Oliver Joseph	$2,500,000 (3)
Frederick Gaudreau	$2,250,000 (2)
Caleb Jones	$2,200,000 (1)
Peyton Krebs	$2,000,000 (1)
Samuel Ersson	$1,750,000 (2)
Alexandre Texier	$1,700,000 (1)
Jacob Bernard-Docker	$1,500,000 (1)
Uvis Balinskis	$1,250,000 (1)
Patrick Maroon	$1,000,000 (1)
Drew O'Connor	$950,000 (1)
Total Pro Players	23
Salary Commitment
Year 25 : $80,050,000
Year 26 : $62,700,000
Year 27 : $52,950,000
Year 28 : $30,800,000
Salary Average Commitment
Year 25 : $80,050,000
Year 26 : $62,700,000
Year 27 : $52,950,000
Year 28 : $30,800,000
Salary Cap with 1 Way Contract
Year 25 : $80,050,000
Year 26 : $62,700,000
Year 27 : $52,950,000
Year 28 : $30,800,000

Farm Players Salaries
Andreas Athanasiou	$200,000 (2)
Yaroslav Askarov	$150,000 (2)
Riley Fiddler-Schultz	$150,000 (2)
Cole Clayton	$150,000 (1)
Ivan Ivan	$150,000 (1)
Maksymilian Szuber	$150,000 (1)
Chase Bradley	$150,000 (2)
Djibril Toure	$150,000 (2)
Alexander Nylander	$150,000 (2)
Mark Friedman	$125,000 (1)
Noah Ostlund	$120,000 (2)
Ian Mitchell	$120,000 (1)
Logan Nijhoff	$100,000 (1)
Georgi Romanov	$100,000 (1)
Rasmus Asplund	$100,000 (3)
Liam Foudy	$100,000 (3)
Tyson Kozak	$75,000 (2)
Reece Vitelli	$75,000 (1)
Jacob Doty	$75,000 (1)
Nick Swaney	$75,000 (1)
Charles Martin	$75,000 (1)
Total Farm Players	21
Salary Commitment
Year 25 : $2,540,000
Year 26 : $1,345,000
Year 27 : $200,000
Year 28 : $0
Salary Average Commitment
Year 25 : $2,540,000
Year 26 : $1,345,000
Year 27 : $200,000
Year 28 : $0

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Boston Garden
Level 1:	6000 - $75 - 5,958 - 99.29%
Level 2:	5000 - $43 - 5,000 - 100.00%
Level 3:	3000 - $27 - 2,960 - 98.65%
Level 4:	4000 - $16 - 3,957 - 98.94%
Luxury :	1000 - $180 - 1,000 - 100.00%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $200 - 1,447 - 72.37%
Farm Level 2:	1000 - $100 - 713 - 71.29%
Farm Total Capacity :	3000
Income
Home Games Left	25
Average Attendance - %	18,875 - 99.34%
Average Income per Game	$1,379,069
Year to Date Revenue	$22,065,099
Farm
Home Games Left	24
Average Attendance - %	2,160 - 72.01%
Average Income per Game	$505,101
Year to Date Revenue	$7,576,520
Expense
Pro Players Total Salaries	$92,750,000
Farm Players Total Salaries	$2,112,500
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$32,098,044
Farm Year To Date Expenses	$871,281
Pro Salary Cap To Date	$31,926,180
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$34,476,717
Farm Estimated Season Revenue	$12,122,432
Pro Remaining Season Days	126
Pro Expenses Per Days	$485,677
Pro Estimated Expenses	$61,195,302
Farm Remaining Season Days	112
Farm Expenses Per Days	$13,272
Farm Estimated Expenses	$1,486,464
Estimated Season Expenses	$62,681,766
Estimated Season Salary Cap	$92,793,378
Estimate Under Maximum Salary Cap of $95,500,000	$2,706,622
Estimate Over Minimum Salary Cap of $70,600,000	$22,193,378
Current Bank Account	$58,245,140
Projected Bank Account	$42,162,523

Pro Players Salaries
Brayden Point	$9,500,000 (6)
Alex Debrincat	$7,750,000 (1)
Mattias Ekholm	$7,600,000 (2)
Vince Dunn	$7,350,000 (3)
Marc-Andre Fleury	$7,000,000 (1)
Ryan Nugent-Hopkins	$7,000,000 (3)
Ryan McDonagh	$6,500,000 (3)
Jean-Gabriel Pageau	$6,000,000 (4)
Alex Killorn	$5,500,000 (3)
Jesper Bratt	$4,500,000 (1)
Oliver Ekman-Larsson	$3,750,000 (2)
Noah Cates	$3,550,000 (3)
Jamie Oleksiak	$3,500,000 (2)
Erik Haula	$3,125,000 (2)
Marcus Johansson	$2,750,000 (3)
Nathan Bastian	$1,750,000 (3)
Casey DeSmith	$1,500,000 (2)
Tomas Nosek	$1,250,000 (2)
Jacob Bryson	$1,100,000 (1)
Justin Kirkland	$1,000,000 (2)
Travis Hamonic	$775,000 (1)
Total Pro Players	21
Salary Commitment
Year 25 : $92,750,000
Year 26 : $71,625,000
Year 27 : $49,900,000
Year 28 : $15,500,000
Salary Average Commitment
Year 25 : $92,750,000
Year 26 : $71,625,000
Year 27 : $49,900,000
Year 28 : $15,500,000
Salary Cap with 1 Way Contract
Year 25 : $92,750,000
Year 26 : $71,625,000
Year 27 : $49,900,000
Year 28 : $15,500,000

Farm Players Salaries
Collin Graf	$150,000 (1)
Cole McWard	$150,000 (1)
Filip Roos	$125,000 (1)
Juha Jaaska	$120,000 (1)
Pierrick Dube	$120,000 (3)
Sammy Walker	$100,000 (2)
John Leonard	$100,000 (1)
Lane Pederson	$100,000 (2)
Jake Livingstone	$100,000 (2)
Cameron Lund	$100,000 (2)
Ville Koivunen	$100,000 (2)
Oliver Okuliar	$95,000 (1)
Jaxson Stauber	$92,500 (1)
Jack St. Ivany	$90,000 (2)
Valtteri Puustinen	$90,000 (1)
Mac Hollowell	$90,000 (1)
Hunter Miska	$80,000 (1)
Mason Shaw	$80,000 (1)
Seth Helgeson	$80,000 (1)
Ethan Cardwell	$75,000 (2)
Rory Kerins	$75,000 (2)
Total Farm Players	21
Salary Commitment
Year 25 : $2,112,500
Year 26 : $860,000
Year 27 : $120,000
Year 28 : $0
Salary Average Commitment
Year 25 : $2,112,500
Year 26 : $860,000
Year 27 : $120,000
Year 28 : $0

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	7000 - $75 - 6,581 - 94.01%
Level 2:	6000 - $42 - 5,668 - 94.46%
Level 3:	4000 - $26 - 3,238 - 80.95%
Level 4:	5000 - $18 - 3,481 - 69.61%
Luxury :	2000 - $134 - 1,700 - 85.01%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $200 - 1,425 - 71.26%
Farm Level 2:	1000 - $100 - 705 - 70.52%
Farm Total Capacity :	3000
Income
Home Games Left	25
Average Attendance - %	20,667 - 86.11%
Average Income per Game	$1,548,760
Year to Date Revenue	$24,780,156
Farm
Home Games Left	24
Average Attendance - %	2,130 - 71.01%
Average Income per Game	$497,784
Year to Date Revenue	$7,466,760
Expense
Pro Players Total Salaries	$93,250,000
Farm Players Total Salaries	$2,277,500
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$600,000
Pro Year To Date Expenses	$31,757,802
Farm Year To Date Expenses	$937,134
Pro Salary Cap To Date	$31,585,938
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$38,718,994
Farm Estimated Season Revenue	$11,946,816
Pro Remaining Season Days	126
Pro Expenses Per Days	$488,281
Pro Estimated Expenses	$61,523,406
Farm Remaining Season Days	112
Farm Expenses Per Days	$14,199
Farm Estimated Expenses	$1,590,288
Estimated Season Expenses	$63,113,694
Estimated Season Salary Cap	$93,381,240
Estimate Under Maximum Salary Cap of $95,500,000	$2,118,760
Estimate Over Minimum Salary Cap of $70,600,000	$22,781,240
Current Bank Account	$97,785,125
Projected Bank Account	$85,337,241

Pro Players Salaries
Connor McDavid	$13,250,000 (6)
Brandon Hagel	$7,100,000 (7)
Brandon Montour	$6,500,000 (4)
Joel Eriksson Ek	$6,250,000 (3)
Claude Giroux	$6,000,000 (2)
Tyler Toffoli	$5,900,000 (1)
Jonathan Marchessault	$5,750,000 (4)
Jonas Brodin	$5,650,000 (1)
Darcy Kuemper	$5,500,000 (2)
Adam Larsson	$5,250,000 (5)
Kevin Lankinen	$5,000,000 (2)
Michael Matheson	$4,800,000 (1)
Erik Cernak	$4,500,000 (3)
Nick Paul	$3,050,000 (2)
Marc-Edouard Vlasic	$2,000,000 (1)
Jesper Boqvist	$1,500,000 (1)
Corey Perry	$1,500,000 (1)
Michael McCarron	$1,500,000 (3)
Cole Koepke	$1,250,000 (4)
Justin Danforth	$1,000,000 (2)
Total Pro Players	20
Salary Commitment
Year 25 : $93,250,000
Year 26 : $71,900,000
Year 27 : $51,350,000
Year 28 : $39,100,000
Salary Average Commitment
Year 25 : $93,250,000
Year 26 : $71,900,000
Year 27 : $51,350,000
Year 28 : $39,100,000
Salary Cap with 1 Way Contract
Year 25 : $93,250,000
Year 26 : $71,900,000
Year 27 : $51,350,000
Year 28 : $39,100,000

Farm Players Salaries
Clay Stevenson	$150,000 (1)
Alexandre Doucet	$150,000 (2)
Christoffer Sedoff	$150,000 (1)
Zack Hayes	$120,000 (4)
Garrett Pilon	$120,000 (4)
Owen Sillinger	$120,000 (4)
Zack Macewen	$120,000 (4)
Linus Karlsson	$120,000 (2)
Alex Belzile	$100,000 (1)
Sammy Blais	$100,000 (4)
Tristen Nielsen	$100,000 (2)
Dennis Gilbert	$100,000 (2)
Brayden Tracey	$100,000 (2)
Gabriel Dumont	$97,500 (1)
Tobie Paquette-Bisson	$95,000 (4)
Felix Sandstrom	$95,000 (2)
Lucas Johansen	$95,000 (4)
Colton White	$95,000 (2)
Curtis McKenzie	$90,000 (2)
Aidan Mcdonough	$85,000 (3)
Nate Clurman	$75,000 (1)
Total Farm Players	21
Salary Commitment
Year 25 : $2,277,500
Year 26 : $1,705,000
Year 27 : $855,000
Year 28 : $770,000
Salary Average Commitment
Year 25 : $2,277,500
Year 26 : $1,705,000
Year 27 : $855,000
Year 28 : $770,000

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6500 - $73 - 6,230 - 95.84%
Level 2:	6000 - $42 - 5,448 - 90.80%
Level 3:	4000 - $23 - 3,148 - 78.70%
Level 4:	4000 - $18 - 3,913 - 97.83%
Luxury :	2000 - $200 - 1,512 - 75.62%
Total Capacity :	22500
Farm
Farm Level 1:	2000 - $200 - 1,449 - 72.44%
Farm Level 2:	1000 - $100 - 708 - 70.76%
Farm Total Capacity :	3000
Income
Home Games Left	26
Average Attendance - %	20,252 - 90.01%
Average Income per Game	$1,591,655
Year to Date Revenue	$23,874,832
Farm
Home Games Left	25
Average Attendance - %	2,156 - 71.88%
Average Income per Game	$504,720
Year to Date Revenue	$7,066,080
Expense
Pro Players Total Salaries	$95,300,000
Farm Players Total Salaries	$2,450,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$32,931,228
Farm Year To Date Expenses	$1,030,560
Pro Salary Cap To Date	$32,759,364
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$41,383,042
Farm Estimated Season Revenue	$12,618,000
Pro Remaining Season Days	126
Pro Expenses Per Days	$498,958
Pro Estimated Expenses	$62,868,708
Farm Remaining Season Days	112
Farm Expenses Per Days	$15,169
Farm Estimated Expenses	$1,698,928
Estimated Season Expenses	$64,567,636
Estimated Season Salary Cap	$95,299,968
Estimate Under Maximum Salary Cap of $95,500,000	$200,032
Estimate Over Minimum Salary Cap of $70,600,000	$24,699,968
Current Bank Account	$69,343,309
Projected Bank Account	$58,776,715

Pro Players Salaries
Erik Karlsson	$10,100,000 (2)
Rasmus Dahlin	$9,250,000 (2)
Wyatt Johnston	$8,400,000 (5)
Linus Ullmark	$8,250,000 (3)
Nico Hischier	$7,500,000 (4)
Drake Batherson	$7,300,000 (5)
Noah Hanifin	$5,750,000 (3)
Pavel Zacha	$4,750,000 (2)
Anthony Mantha	$4,750,000 (3)
Jason Zucker	$4,500,000 (1)
Artem Zub	$3,500,000 (3)
Ryan Lindgren	$3,250,000 (3)
Simon Holmstrom	$3,250,000 (2)
Pius Suter	$3,000,000 (1)
Rasmus Ristolainen	$3,000,000 (1)
Erik Johnson	$2,000,000 (1)
Vasily Podkolzin	$1,600,000 (2)
Connor Bedard	$1,500,000 (1)
Michael Carcone	$1,000,000 (3)
Kevin Stenlund	$950,000 (1)
Justus Annunen	$900,000 (1)
Kiefer Sherwood	$800,000 (1)
Total Pro Players	22
Salary Commitment
Year 25 : $95,300,000
Year 26 : $79,750,000
Year 27 : $50,800,000
Year 28 : $23,200,000
Salary Average Commitment
Year 25 : $103,850,000
Year 26 : $78,650,000
Year 27 : $49,700,000
Year 28 : $23,200,000
Salary Cap with 1 Way Contract
Year 25 : $95,300,000
Year 26 : $78,650,000
Year 27 : $49,700,000
Year 28 : $23,200,000

Farm Players Salaries
Arshdeep Bains	$150,000 (1)
Karsen Dorwart	$150,000 (2)
Max Sasson	$150,000 (2)
Akito Hirose	$150,000 (1)
Lian Bichsel	$120,000 (1)
Sam Poulin	$120,000 (1)
Kole Lind	$120,000 (1)
Kurtis MacDermid	$110,000 (2)
Sam Rinzel	$100,000 (2)
Samuel Helenius	$100,000 (2)
Chase Priskie	$95,000 (2)
Gustav Olofsson	$95,000 (1)
Drake Caggiula	$90,000 (2)
Leevi Merilainen	$90,000 (2)
Vinni Lettieri	$85,000 (1)
Gabriel Fortier	$85,000 (2)
Cole Reinhardt	$85,000 (2)
Ashton Sautner	$85,000 (1)
Anthony Richard	$85,000 (2)
Nikolas Brouillard	$80,000 (1)
Matt Villalta	$80,000 (1)
Connor Hughes	$75,000 (1)
Aku Raty	$75,000 (1)
Chase Pauls	$75,000 (2)
Total Farm Players	24
Salary Commitment
Year 25 : $2,450,000
Year 26 : $1,215,000
Year 27 : $0
Year 28 : $0
Salary Average Commitment
Year 25 : $2,450,000
Year 26 : $1,215,000
Year 27 : $0
Year 28 : $0

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6000 - $79 - 5,788 - 96.46%
Level 2:	5000 - $45 - 4,993 - 99.87%
Level 3:	3000 - $25 - 2,984 - 99.46%
Level 4:	4000 - $16 - 3,966 - 99.14%
Luxury :	1000 - $220 - 1,000 - 100.00%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $200 - 1,444 - 72.19%
Farm Level 2:	1000 - $100 - 695 - 69.53%
Farm Total Capacity :	3000
Income
Home Games Left	24
Average Attendance - %	18,731 - 98.58%
Average Income per Game	$1,455,955
Year to Date Revenue	$24,751,234
Farm
Home Games Left	25
Average Attendance - %	2,139 - 71.30%
Average Income per Game	$501,620
Year to Date Revenue	$7,022,680
Expense
Pro Players Total Salaries	$88,750,000
Farm Players Total Salaries	$1,645,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$30,708,866
Farm Year To Date Expenses	$699,493
Pro Salary Cap To Date	$30,537,002
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$34,942,919
Farm Estimated Season Revenue	$12,540,500
Pro Remaining Season Days	126
Pro Expenses Per Days	$464,844
Pro Estimated Expenses	$58,570,344
Farm Remaining Season Days	112
Farm Expenses Per Days	$10,646
Farm Estimated Expenses	$1,192,352
Estimated Season Expenses	$59,762,696
Estimated Season Salary Cap	$88,779,242
Estimate Under Maximum Salary Cap of $95,500,000	$6,720,758
Estimate Over Minimum Salary Cap of $70,600,000	$18,179,242
Current Bank Account	$100,916,764
Projected Bank Account	$88,637,487

Pro Players Salaries
Victor Hedman	$10,000,000 (2)
Alex Ovechkin	$9,500,000 (1)
Evgeni Malkin	$9,000,000 (1)
Travis Konecny	$8,600,000 (5)
Bo Horvat	$7,500,000 (3)
Ilya Sorokin	$7,000,000 (2)
Viktor Arvidsson	$5,000,000 (1)
Colton Parayko	$5,000,000 (2)
Travis Sanheim	$4,750,000 (1)
Dmitri Voronkov	$4,250,000 (3)
Matias Maccelli	$3,500,000 (1)
Kaapo Kakko	$2,500,000 (1)
Olli Maatta	$2,500,000 (1)
Pierre Engvall	$2,000,000 (2)
Braden Schneider	$2,000,000 (1)
Jason Dickinson	$1,850,000 (1)
David Rittich	$1,250,000 (2)
Luca Del Bel Belluz	$1,000,000 (2)
Michael Pezzetta	$800,000 (1)
Emil Lilleberg	$750,000 (1)
Total Pro Players	20
Salary Commitment
Year 25 : $88,750,000
Year 26 : $46,600,000
Year 27 : $20,350,000
Year 28 : $8,600,000
Salary Average Commitment
Year 25 : $88,750,000
Year 26 : $46,600,000
Year 27 : $20,350,000
Year 28 : $8,600,000
Salary Cap with 1 Way Contract
Year 25 : $88,750,000
Year 26 : $46,600,000
Year 27 : $20,350,000
Year 28 : $8,600,000

Farm Players Salaries
Jimmy Snuggerud	$120,000 (2)
Isaac Ratcliffe	$100,000 (1)
Graeme Clarke	$90,000 (1)
Cam Dineen	$90,000 (1)
Simon Mack	$80,000 (1)
Adam McCormick	$80,000 (1)
John Gormley	$80,000 (1)
Ryan Siedem	$80,000 (1)
Keaton Mastrodonato	$80,000 (2)
Ryan Sandelin	$80,000 (2)
Stefan Matteau	$80,000 (1)
Mitchell Mclain	$80,000 (2)
Hunter McKown	$80,000 (2)
Eetu Makiniemi	$75,000 (1)
Zach Solow	$75,000 (1)
Wyatt Newpower	$75,000 (1)
Vincent Arseneau	$75,000 (1)
Marc Johnstone	$75,000 (1)
Jiri Patera	$75,000 (1)
Brandon Biro	$75,000 (1)
Total Farm Players	20
Salary Commitment
Year 25 : $1,645,000
Year 26 : $440,000
Year 27 : $0
Year 28 : $0
Salary Average Commitment
Year 25 : $1,645,000
Year 26 : $440,000
Year 27 : $0
Year 28 : $0

Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Gila River Arena
Level 1:	7000 - $70 - 6,263 - 89.47%
Level 2:	6000 - $30 - 5,749 - 95.82%
Level 3:	3000 - $25 - 2,992 - 99.73%
Level 4:	4000 - $15 - 3,997 - 99.91%
Luxury :	1500 - $160 - 1,493 - 99.54%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $200 - 1,409 - 70.43%
Farm Level 2:	1000 - $100 - 715 - 71.55%
Farm Total Capacity :	3000
Income
Home Games Left	28
Average Attendance - %	20,494 - 95.32%
Average Income per Game	$1,378,351
Year to Date Revenue	$17,918,558
Farm
Home Games Left	24
Average Attendance - %	2,124 - 70.80%
Average Income per Game	$494,592
Year to Date Revenue	$7,418,880
Expense
Pro Players Total Salaries	$89,840,000
Farm Players Total Salaries	$2,202,500
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,368,763
Pro Year To Date Expenses	$31,570,764
Farm Year To Date Expenses	$926,407
Pro Salary Cap To Date	$31,398,899
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$38,593,817
Farm Estimated Season Revenue	$11,870,208
Pro Remaining Season Days	126
Pro Expenses Per Days	$470,521
Pro Estimated Expenses	$59,285,646
Farm Remaining Season Days	112
Farm Expenses Per Days	$13,778
Farm Estimated Expenses	$1,543,136
Estimated Season Expenses	$60,828,782
Estimated Season Salary Cap	$92,725,204
Estimate Under Maximum Salary Cap of $95,500,000	$2,774,796
Estimate Over Minimum Salary Cap of $70,600,000	$22,125,204
Current Bank Account	$71,654,473
Projected Bank Account	$61,289,716

Pro Players Salaries
Jason Robertson	$9,500,000 (4)
Mathew Barzal	$9,150,000 (7)
Timo Meier	$8,650,000 (4)
Alexis Lafreniere	$7,200,000 (7)
Vincent Trocheck	$6,400,000 (5)
Brayden McNabb	$6,015,000 (5)
Jamie Benn	$6,000,000 (2)
Evan Bouchard	$5,500,000 (3)
Vladislav Gavrikov	$4,500,000 (3)
Darnell Nurse	$3,500,000 (1)
Morgan Geekie	$3,000,000 (2)
Kirby Dach	$2,750,000 (3)
Charlie Lindgren	$2,550,000 (1)
Connor Clifton	$2,500,000 (3)
Andrew Copp	$2,375,000 (2)
Spencer Knight	$2,000,000 (1)
Isac Lundestrom	$1,750,000 (2)
Adam Fantilli	$1,500,000 (1)
Simon Edvinsson	$1,500,000 (1)
Joel Kiviranta	$1,250,000 (1)
Conor Timmins	$1,250,000 (1)
Paul Cotter	$1,000,000 (1)
Total Pro Players	22
Salary Commitment
Year 25 : $89,840,000
Year 26 : $75,290,000
Year 27 : $62,165,000
Year 28 : $46,915,000
Salary Average Commitment
Year 25 : $84,440,000
Year 26 : $69,890,000
Year 27 : $62,165,000
Year 28 : $46,915,000
Salary Cap with 1 Way Contract
Year 25 : $89,840,000
Year 26 : $75,290,000
Year 27 : $62,165,000
Year 28 : $46,915,000

Farm Players Salaries
Thomas Bordeleau	$150,000 (2)
Cutter Gauthier	$150,000 (2)
Simon Nemec	$150,000 (1)
Mackenzie Entwistle	$125,000 (2)
Conor Geekie	$120,000 (2)
Fraser Minten	$100,000 (2)
Dominic Toninato	$100,000 (3)
Matej Blumel	$100,000 (2)
Bokondji Imama	$100,000 (3)
Drew Commesso	$100,000 (2)
Samuel Fagemo	$100,000 (1)
Robert Hagg	$100,000 (3)
Jeremy Davies	$100,000 (3)
Jake Christiansen	$100,000 (1)
Jonas Rondbjerg	$90,000 (1)
Benoit-Olivier Groulx	$90,000 (2)
Adam Raska	$90,000 (2)
Danil Gushchin	$90,000 (2)
Guillaume Brisebois	$87,500 (1)
Jordan Papirny	$80,000 (1)
Gabriel Carriere	$80,000 (1)
Total Farm Players	21
Salary Commitment
Year 25 : $2,202,500
Year 26 : $1,515,000
Year 27 : $400,000
Year 28 : $0
Salary Average Commitment
Year 25 : $2,202,500
Year 26 : $1,515,000
Year 27 : $400,000
Year 28 : $0

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	7000 - $65 - 6,575 - 93.93%
Level 2:	6000 - $37 - 5,681 - 94.68%
Level 3:	4000 - $20 - 3,432 - 85.79%
Level 4:	5000 - $17 - 4,065 - 81.29%
Luxury :	2000 - $165 - 1,619 - 80.94%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $199 - 1,462 - 73.10%
Farm Level 2:	1000 - $99 - 722 - 72.17%
Farm Total Capacity :	3000
Income
Home Games Left	26
Average Attendance - %	21,371 - 89.05%
Average Income per Game	$1,459,361
Year to Date Revenue	$21,890,412
Farm
Home Games Left	24
Average Attendance - %	2,184 - 72.79%
Average Income per Game	$507,355
Year to Date Revenue	$7,610,322
Expense
Pro Players Total Salaries	$94,100,000
Farm Players Total Salaries	$1,727,500
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$32,398,419
Farm Year To Date Expenses	$719,085
Pro Salary Cap To Date	$32,226,555
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$37,943,381
Farm Estimated Season Revenue	$12,176,515
Pro Remaining Season Days	126
Pro Expenses Per Days	$492,708
Pro Estimated Expenses	$62,081,208
Farm Remaining Season Days	112
Farm Expenses Per Days	$11,110
Farm Estimated Expenses	$1,244,320
Estimated Season Expenses	$63,325,528
Estimated Season Salary Cap	$93,979,659
Estimate Under Maximum Salary Cap of $95,500,000	$1,520,341
Estimate Over Minimum Salary Cap of $70,600,000	$23,379,659
Current Bank Account	$157,925,577
Projected Bank Account	$144,719,945

Pro Players Salaries
Sebastian Aho	$9,750,000 (7)
Miro Heiskanen	$8,750,000 (3)
Kyle Connor	$8,550,000 (5)
Moritz Seider	$8,000,000 (4)
Dylan Guenther	$7,250,000 (8)
Gabriel Vilardi	$7,000,000 (5)
Lucas Raymond	$7,000,000 (4)
Jake Oettinger	$5,500,000 (1)
Brent Burns	$4,500,000 (1)
Anze Kopitar	$3,500,000 (1)
Alexander Romanov	$3,000,000 (2)
James Van Riemsdyk	$3,000,000 (1)
Taylor Hall	$3,000,000 (1)
Justin Faulk	$3,000,000 (2)
Jake Evans	$2,850,000 (4)
Kevin Hayes	$2,500,000 (1)
David Perron	$2,000,000 (1)
Joel Hofer	$2,000,000 (1)
David Savard	$1,700,000 (1)
Brendan Smith	$1,250,000 (1)
Total Pro Players	20
Salary Commitment
Year 25 : $94,100,000
Year 26 : $65,150,000
Year 27 : $59,150,000
Year 28 : $50,400,000
Salary Average Commitment
Year 25 : $94,100,000
Year 26 : $65,150,000
Year 27 : $59,150,000
Year 28 : $50,400,000
Salary Cap with 1 Way Contract
Year 25 : $94,100,000
Year 26 : $65,150,000
Year 27 : $59,150,000
Year 28 : $50,400,000

Farm Players Salaries
Artyom Levshunov	$150,000 (2)
Rutger McGroarty	$120,000 (2)
Akira Schmid	$100,000 (1)
Dan Renouf	$77,500 (2)
Turner Ottenbreit	$77,500 (2)
Griffin Mendel	$77,500 (2)
William Rousseau	$75,000 (2)
Hardy Haman Aktell	$75,000 (2)
Anthony Angello	$75,000 (1)
Dalton Smith	$75,000 (1)
Hugh McGing	$75,000 (1)
Riley McKay	$75,000 (1)
Tarun Fizer	$75,000 (1)
Maxence Guenette	$75,000 (1)
Avery Hayes	$75,000 (1)
Jaxsen Wiebe	$75,000 (1)
David Silye	$75,000 (1)
Anthony Vincent	$75,000 (1)
Mark Senden	$75,000 (1)
Harrison Scott	$75,000 (2)
Tye Felhaber	$75,000 (1)
Total Farm Players	21
Salary Commitment
Year 25 : $1,727,500
Year 26 : $727,500
Year 27 : $0
Year 28 : $0
Salary Average Commitment
Year 25 : $1,727,500
Year 26 : $727,500
Year 27 : $0
Year 28 : $0

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Arrowhead Pond
Level 1:	7000 - $150 - 3,210 - 45.85%
Level 2:	6000 - $100 - 2,613 - 43.55%
Level 3:	4000 - $75 - 1,809 - 45.22%
Level 4:	5000 - $20 - 2,961 - 59.21%
Luxury :	2000 - $400 - 917 - 45.84%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $200 - 1,448 - 72.38%
Farm Level 2:	1000 - $100 - 714 - 71.38%
Farm Total Capacity :	3000
Income
Home Games Left	26
Average Attendance - %	11,509 - 47.95%
Average Income per Game	$1,602,573
Year to Date Revenue	$24,038,595
Farm
Home Games Left	24
Average Attendance - %	2,161 - 72.05%
Average Income per Game	$505,260
Year to Date Revenue	$7,578,900
Expense
Pro Players Total Salaries	$96,125,500
Farm Players Total Salaries	$2,085,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$32,957,714
Farm Year To Date Expenses	$854,385
Pro Salary Cap To Date	$32,640,016
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$41,666,898
Farm Estimated Season Revenue	$12,126,240
Pro Remaining Season Days	126
Pro Expenses Per Days	$503,258
Pro Estimated Expenses	$63,410,508
Farm Remaining Season Days	112
Farm Expenses Per Days	$13,118
Farm Estimated Expenses	$1,469,216
Estimated Season Expenses	$64,879,724
Estimated Season Salary Cap	$93,097,336
Estimate Under Maximum Salary Cap of $95,500,000	$2,402,664
Estimate Over Minimum Salary Cap of $70,600,000	$22,497,336
Current Bank Account	$115,562,005
Projected Bank Account	$104,475,419

Pro Players Salaries
Nikita Kucherov	$13,000,000 (5)
Adam Fox	$9,000,500 (4)
Dylan Larkin	$8,700,000 (5)
Chris Kreider	$8,000,000 (2)
Thomas Harley	$8,000,000 (5)
Adam Henrique	$5,750,000 (3)
Vladimir Tarasenko	$4,700,000 (4)
Semyon Varlamov (Out of Payroll)	$4,000,000 (2)
Trent Frederic	$4,000,000 (4)
Jack Quinn	$3,375,000 (2)
Ilya Lyubushkin	$3,000,000 (5)
Luke Schenn	$3,000,000 (4)
Zach Whitecloud	$2,750,000 (3)
Jonathan Quick	$2,750,000 (2)
Colin Blackwell	$2,500,000 (3)
Luke Glendening	$2,500,000 (1)
Nico Sturm	$2,000,000 (1)
Trevor Moore	$2,000,000 (1)
Pavel Dorofeyev	$1,800,000 (1)
Darren Raddysh	$1,500,000 (1)
Noah Philp	$1,200,000 (4)
Jacob Moverare	$900,000 (1)
Ilya Solovyov	$900,000 (2)
Dennis Hildeby	$800,000 (1)
Total Pro Players	24
Salary Commitment
Year 25 : $96,125,500
Year 26 : $84,625,500
Year 27 : $65,600,500
Year 28 : $54,600,500
Salary Average Commitment
Year 25 : $96,125,500
Year 26 : $84,625,500
Year 27 : $65,600,500
Year 28 : $54,600,500
Salary Cap with 1 Way Contract
Year 25 : $96,125,500
Year 26 : $84,625,500
Year 27 : $65,600,500
Year 28 : $54,600,500

Farm Players Salaries
Victor Ostman	$150,000 (1)
Pavel Mintyukov	$150,000 (1)
Milo Roelens	$150,000 (2)
Lukas Reichel	$120,000 (1)
Ivan Miroshnichenko	$120,000 (1)
Riley Tufte	$120,000 (2)
Brennan Othmann	$120,000 (2)
Trey Fix-Wolansky	$100,000 (2)
Matt Murray	$100,000 (1)
Philippe Myers	$100,000 (1)
Tyler Johnson	$100,000 (1)
Ryan Reaves	$100,000 (2)
Reese Johnson	$100,000 (3)
Ryan Winterton	$90,000 (1)
Kevin Connauton	$80,000 (2)
Zac Dalpe	$80,000 (1)
Madison Bowey	$80,000 (1)
Colin Felix	$75,000 (2)
Mark Liwiski	$75,000 (1)
Mason Geertsen	$75,000 (1)
Total Farm Players	20
Salary Commitment
Year 25 : $2,085,000
Year 26 : $845,000
Year 27 : $100,000
Year 28 : $0
Salary Average Commitment
Year 25 : $2,085,000
Year 26 : $845,000
Year 27 : $100,000
Year 28 : $0

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pengrowth Saddledome
Level 1:	6000 - $95 - 4,483 - 74.72%
Level 2:	5000 - $65 - 3,605 - 72.10%
Level 3:	3000 - $55 - 1,747 - 58.22%
Level 4:	4000 - $25 - 2,600 - 65.00%
Luxury :	1000 - $275 - 983 - 98.32%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $125 - 1,967 - 98.37%
Farm Level 2:	1000 - $59 - 986 - 98.60%
Farm Total Capacity :	3000
Income
Home Games Left	27
Average Attendance - %	13,418 - 70.62%
Average Income per Game	$1,450,869
Year to Date Revenue	$20,312,159
Farm
Home Games Left	24
Average Attendance - %	2,953 - 98.45%
Average Income per Game	$425,750
Year to Date Revenue	$6,386,254
Expense
Pro Players Total Salaries	$92,350,000
Farm Players Total Salaries	$2,060,500
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$31,917,204
Farm Year To Date Expenses	$869,730
Pro Salary Cap To Date	$31,745,340
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$39,173,450
Farm Estimated Season Revenue	$10,218,006
Pro Remaining Season Days	126
Pro Expenses Per Days	$483,594
Pro Estimated Expenses	$60,932,844
Farm Remaining Season Days	112
Farm Expenses Per Days	$12,980
Farm Estimated Expenses	$1,453,760
Estimated Season Expenses	$62,386,604
Estimated Season Salary Cap	$92,350,080
Estimate Under Maximum Salary Cap of $95,500,000	$3,149,920
Estimate Over Minimum Salary Cap of $70,600,000	$21,750,080
Current Bank Account	$182,008,641
Projected Bank Account	$169,013,493

Pro Players Salaries
David Pastrnak	$11,250,000 (6)
Roope Hintz	$8,450,000 (7)
Neal Pionk	$7,000,000 (5)
Thatcher Demko	$6,500,000 (3)
Brady Skjei	$5,500,000 (2)
Ryan McLeod	$5,300,000 (5)
Jared McCann	$5,000,000 (2)
Alexander Kerfoot	$4,350,000 (3)
Filip Chytil	$4,250,000 (1)
Andrew Mangiapane	$4,250,000 (3)
Brandon Carlo	$4,000,000 (2)
Tyson Foerster	$4,000,000 (3)
Johnathan Kovacevic	$4,000,000 (5)
Joseph Woll	$3,650,000 (3)
Brandon Tanev	$2,650,000 (3)
Fabian Zetterlund	$2,350,000 (1)
Nate Schmidt	$1,750,000 (1)
Urho Vaakanainen	$1,750,000 (1)
A.J. Greer	$1,750,000 (4)
Josh Mahura	$1,300,000 (2)
Adam Klapka	$1,250,000 (3)
Scott Perunovich	$1,150,000 (2)
Trevor Lewis	$900,000 (1)
Total Pro Players	23
Salary Commitment
Year 25 : $92,350,000
Year 26 : $81,350,000
Year 27 : $64,400,000
Year 28 : $37,750,000
Salary Average Commitment
Year 25 : $91,600,000
Year 26 : $80,600,000
Year 27 : $63,650,000
Year 28 : $37,750,000
Salary Cap with 1 Way Contract
Year 25 : $92,350,000
Year 26 : $81,350,000
Year 27 : $64,400,000
Year 28 : $37,750,000

Farm Players Salaries
Hunter McDonald	$150,000 (1)
Denton Mateychuk	$120,000 (2)
Zach Dean	$120,000 (1)
Tristan Luneau	$100,000 (2)
Emil Andrae	$100,000 (2)
Joel Blomqvist	$100,000 (2)
Clark Bishop	$98,500 (4)
Jan Jenik	$97,500 (3)
Chris Terry	$94,500 (1)
Seth Griffith	$94,500 (1)
Nicolas Deslauriers	$92,500 (2)
Alexei Kolosov	$90,000 (2)
Vinnie Hinostroza	$85,000 (1)
Brandon Scanlin	$82,500 (2)
Keaton Middleton	$82,000 (1)
Mackenzie MacEachern	$80,000 (1)
Alex Petrovic	$80,000 (1)
Kai Uchacz	$80,000 (2)
Ben McCartney	$80,000 (1)
Colin White	$80,000 (2)
Jesse Puljujarvi	$78,500 (1)
Arturs Silovs	$75,000 (1)
Total Farm Players	22
Salary Commitment
Year 25 : $2,060,500
Year 26 : $1,041,000
Year 27 : $196,000
Year 28 : $98,500
Salary Average Commitment
Year 25 : $2,798,500
Year 26 : $1,041,000
Year 27 : $196,000
Year 28 : $98,500

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	First Union Center
Level 1:	6000 - $75 - 5,963 - 99.39%
Level 2:	5000 - $47 - 4,862 - 97.23%
Level 3:	3000 - $26 - 2,969 - 98.97%
Level 4:	4000 - $15 - 3,965 - 99.11%
Luxury :	1000 - $192 - 1,000 - 100.00%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $200 - 1,455 - 72.75%
Farm Level 2:	1000 - $100 - 703 - 70.35%
Farm Total Capacity :	3000
Income
Home Games Left	23
Average Attendance - %	18,759 - 98.73%
Average Income per Game	$1,406,185
Year to Date Revenue	$25,311,326
Farm
Home Games Left	24
Average Attendance - %	2,159 - 71.95%
Average Income per Game	$505,904
Year to Date Revenue	$7,588,560
Expense
Pro Players Total Salaries	$94,725,000
Farm Players Total Salaries	$1,620,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$32,758,620
Farm Year To Date Expenses	$690,696
Pro Salary Cap To Date	$32,586,696
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$32,342,250
Farm Estimated Season Revenue	$12,141,696
Pro Remaining Season Days	126
Pro Expenses Per Days	$495,964
Pro Estimated Expenses	$62,491,464
Farm Remaining Season Days	112
Farm Expenses Per Days	$10,506
Farm Estimated Expenses	$1,176,672
Estimated Season Expenses	$63,668,136
Estimated Season Salary Cap	$94,749,930
Estimate Under Maximum Salary Cap of $95,500,000	$750,070
Estimate Over Minimum Salary Cap of $70,600,000	$24,149,930
Current Bank Account	$63,730,566
Projected Bank Account	$44,546,376

Pro Players Salaries
Roman Josi	$11,000,000 (4)
Seth Jones	$8,750,000 (3)
Nazem Kadri	$8,500,000 (2)
Frank Vatrano	$7,150,000 (4)
Brayden Schenn	$6,450,000 (4)
Jaden Schwartz	$5,650,000 (1)
Phillip Danault	$5,500,000 (2)
Oliver Bjorkstrand	$5,400,000 (1)
Philipp Grubauer	$5,000,000 (1)
Dmitry Kulikov	$5,000,000 (3)
Scott Wedgewood	$4,000,000 (4)
Ryan Suter	$3,650,000 (1)
Erik Gudbranson	$3,500,000 (2)
Ondrej Palat	$3,300,000 (2)
Anthony Beauvillier	$3,000,000 (4)
Mason Appleton	$2,100,000 (2)
Kevin Rooney	$1,750,000 (2)
Mattias Janmark	$1,500,000 (3)
Nick Perbix	$1,500,000 (1)
Joey Anderson	$1,250,000 (3)
Kyle MacLean	$775,000 (2)
Total Pro Players	21
Salary Commitment
Year 25 : $94,725,000
Year 26 : $73,525,000
Year 27 : $48,100,000
Year 28 : $31,600,000
Salary Average Commitment
Year 25 : $94,725,000
Year 26 : $73,525,000
Year 27 : $48,100,000
Year 28 : $31,600,000
Salary Cap with 1 Way Contract
Year 25 : $94,725,000
Year 26 : $73,525,000
Year 27 : $48,100,000
Year 28 : $31,600,000

Farm Players Salaries
Nikita Tolopilo	$150,000 (2)
Landon Slaggert	$90,000 (1)
Steven Santini	$80,000 (1)
Mikael Diotte	$80,000 (2)
Jack Thompson	$80,000 (2)
Colton Poolman	$80,000 (1)
Fredrik Karlstrom	$80,000 (1)
Josh Dunne	$80,000 (2)
Vyacheslav Peksa	$75,000 (2)
James Hamblin	$75,000 (2)
Jonathan Aspirot	$75,000 (1)
Jimmy Huntington	$75,000 (1)
Samuel Laberge	$75,000 (1)
Dennis Cesana	$75,000 (1)
Mark Duarte	$75,000 (1)
Dylan Wendt	$75,000 (1)
Daylan Kuefler	$75,000 (2)
Kaleb Lawrence	$75,000 (2)
Braeden Bowman	$75,000 (2)
Brennan Saulnier	$75,000 (1)
Total Farm Players	20
Salary Commitment
Year 25 : $1,620,000
Year 26 : $765,000
Year 27 : $0
Year 28 : $0
Salary Average Commitment
Year 25 : $1,620,000
Year 26 : $765,000
Year 27 : $0
Year 28 : $0

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T Mobile Arena
Level 1:	6000 - $75 - 5,995 - 99.91%
Level 2:	5000 - $60 - 3,864 - 77.28%
Level 3:	2000 - $50 - 1,630 - 81.51%
Level 4:	4000 - $30 - 2,221 - 55.52%
Luxury :	1000 - $205 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $200 - 1,423 - 71.17%
Farm Level 2:	1000 - $100 - 719 - 71.92%
Farm Total Capacity :	3000
Income
Home Games Left	26
Average Attendance - %	14,710 - 81.72%
Average Income per Game	$1,397,864
Year to Date Revenue	$20,967,955
Farm
Home Games Left	24
Average Attendance - %	2,143 - 71.42%
Average Income per Game	$499,221
Year to Date Revenue	$7,488,320
Expense
Pro Players Total Salaries	$94,887,500
Farm Players Total Salaries	$2,980,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$32,883,180
Farm Year To Date Expenses	$776,316
Pro Salary Cap To Date	$32,711,316
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$36,344,455
Farm Estimated Season Revenue	$11,981,312
Pro Remaining Season Days	126
Pro Expenses Per Days	$496,810
Pro Estimated Expenses	$62,598,060
Farm Remaining Season Days	112
Farm Expenses Per Days	$18,146
Farm Estimated Expenses	$2,032,352
Estimated Season Expenses	$64,630,412
Estimated Season Salary Cap	$94,981,272
Estimate Under Maximum Salary Cap of $95,500,000	$518,728
Estimate Over Minimum Salary Cap of $70,600,000	$24,381,272
Current Bank Account	$72,595,448
Projected Bank Account	$56,290,803

Pro Players Salaries
William Nylander	$9,500,000 (4)
John Tavares	$8,500,000 (3)
Patrick Kane	$8,400,000 (4)
Brad Marchand	$7,500,000 (2)
Morgan Rielly	$6,800,000 (1)
Marco Rossi	$5,900,000 (5)
Bowen Byram	$5,750,000 (2)
Tristan Jarry	$5,500,000 (2)
Andre Burakovsky	$5,500,000 (2)
Samuel Girard	$5,000,000 (2)
Boone Jenner	$4,500,000 (3)
Derek Forbort	$4,250,000 (3)
Jordan Greenway	$3,100,000 (1)
Jared Spurgeon	$3,062,500 (1)
Jeff Petry	$2,750,000 (3)
Jonas Johansson	$2,000,000 (1)
Arthur Kaliyev	$1,600,000 (1)
Curtis Lazar	$1,300,000 (4)
Brayden Pachal	$1,200,000 (2)
Logan Stankoven	$1,000,000 (1)
Craig Smith	$950,000 (1)
Jansen Harkins	$825,000 (3)
Total Pro Players	22
Salary Commitment
Year 25 : $94,887,500
Year 26 : $76,375,000
Year 27 : $45,925,000
Year 28 : $25,100,000
Salary Average Commitment
Year 25 : $97,950,000
Year 26 : $76,375,000
Year 27 : $45,925,000
Year 28 : $25,100,000
Salary Cap with 1 Way Contract
Year 25 : $94,887,500
Year 26 : $76,375,000
Year 27 : $45,925,000
Year 28 : $25,100,000

Farm Players Salaries
Christian Fischer	$1,250,000 (1)
Patrick Brown	$125,000 (4)
Liam O'Brien	$100,000 (2)
Andrew Agozzino	$90,000 (1)
Hunter Shepard	$87,500 (2)
Joseph Labate	$85,000 (3)
Luca Cagnoni	$80,000 (2)
Brandon Gignac	$80,000 (1)
Brogan Rafferty	$77,500 (2)
Cooper Marody	$77,500 (2)
Christian Wolanin	$77,500 (2)
Daniel Walcott	$77,500 (1)
Yaniv Perets	$77,500 (2)
Lucas Carlsson	$77,500 (1)
Gerald Mayhew	$77,500 (1)
Tyce Thompson	$77,500 (2)
Ty Glover	$77,500 (2)
Tommy Miller	$77,500 (1)
Matteo Pietroniro	$77,500 (2)
Casey Dornbach	$77,500 (1)
Declan Carlile	$77,500 (2)
Nikita Grebenkin	$75,000 (2)
Total Farm Players	22
Salary Commitment
Year 25 : $2,980,000
Year 26 : $1,172,500
Year 27 : $210,000
Year 28 : $125,000
Salary Average Commitment
Year 25 : $2,980,000
Year 26 : $1,172,500
Year 27 : $210,000
Year 28 : $125,000

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	6000 - $80 - 5,949 - 99.15%
Level 2:	5000 - $55 - 4,219 - 84.39%
Level 3:	3000 - $35 - 2,578 - 85.92%
Level 4:	4000 - $25 - 2,768 - 69.19%
Luxury :	1000 - $210 - 1,000 - 100.00%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $200 - 1,452 - 72.60%
Farm Level 2:	1000 - $100 - 703 - 70.30%
Farm Total Capacity :	3000
Income
Home Games Left	25
Average Attendance - %	16,514 - 86.91%
Average Income per Game	$1,441,015
Year to Date Revenue	$23,056,243
Farm
Home Games Left	25
Average Attendance - %	2,155 - 71.83%
Average Income per Game	$504,980
Year to Date Revenue	$7,069,720
Expense
Pro Players Total Salaries	$94,830,000
Farm Players Total Salaries	$3,241,500
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$32,674,377
Farm Year To Date Expenses	$1,011,957
Pro Salary Cap To Date	$32,502,483
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$36,025,380
Farm Estimated Season Revenue	$12,624,500
Pro Remaining Season Days	126
Pro Expenses Per Days	$496,510
Pro Estimated Expenses	$62,560,260
Farm Remaining Season Days	112
Farm Expenses Per Days	$19,615
Farm Estimated Expenses	$2,196,880
Estimated Season Expenses	$64,757,140
Estimated Season Salary Cap	$94,734,639
Estimate Under Maximum Salary Cap of $95,500,000	$765,361
Estimate Over Minimum Salary Cap of $70,600,000	$24,134,639
Current Bank Account	$54,430,737
Projected Bank Account	$38,323,477

Pro Players Salaries
John Carlson	$10,000,000 (2)
Thomas Chabot	$8,000,000 (5)
Jack Hughes	$8,000,000 (4)
Seth Jarvis	$7,430,000 (8)
Nick Schmaltz	$7,100,000 (2)
Jeff Skinner	$7,000,000 (2)
Bryan Rust	$6,000,000 (3)
Christopher Tanev	$6,000,000 (4)
Jordan Binnington	$6,000,000 (4)
Pyotr Kochetkov	$6,000,000 (3)
Conor Garland	$4,950,000 (2)
Ridly Greig	$3,250,000 (4)
Mathieu Joseph	$3,200,000 (3)
Jeremy Lauzon	$2,750,000 (2)
Jordan Staal	$2,500,000 (1)
Wyatt Kaiser	$1,500,000 (2)
Logan Cooley	$1,500,000 (1)
Alex Steeves	$1,100,000 (1)
Emil Heineman	$1,000,000 (2)
Ben Hutton	$800,000 (2)
Spencer Stastney	$750,000 (1)
Total Pro Players	21
Salary Commitment
Year 25 : $94,830,000
Year 26 : $88,980,000
Year 27 : $53,880,000
Year 28 : $38,680,000
Salary Average Commitment
Year 25 : $97,330,000
Year 26 : $88,980,000
Year 27 : $53,880,000
Year 28 : $38,680,000
Salary Cap with 1 Way Contract
Year 25 : $94,830,000
Year 26 : $88,980,000
Year 27 : $53,880,000
Year 28 : $38,680,000

Farm Players Salaries
Brock McGinn	$1,400,000 (1)
Walker Duehr	$130,000 (1)
Milos Kelemen	$100,000 (1)
Devon Levi	$100,000 (1)
Dennis Cholowski	$97,500 (1)
Erik Portillo	$90,000 (1)
Mike Hardman	$87,500 (1)
Dmitry Osipov	$81,500 (1)
Dylan Wells	$80,000 (1)
Nikolai Knyzhov	$80,000 (1)
Josh Jacobs	$80,000 (1)
Dominic Franco	$77,500 (1)
Austin Strand	$77,500 (1)
Dominik Shine	$77,500 (1)
Hayden Hodgson	$77,500 (1)
Matthew Highmore	$77,500 (1)
Austin Poganski	$77,500 (1)
Dysin Mayo	$75,000 (2)
Ethan Prow	$75,000 (2)
Drew Callin	$75,000 (2)
Jagger Joshua	$75,000 (2)
Boris Katchouk	$75,000 (2)
Jack Becker	$75,000 (2)
Total Farm Players	23
Salary Commitment
Year 25 : $3,241,500
Year 26 : $450,000
Year 27 : $0
Year 28 : $0
Salary Average Commitment
Year 25 : $3,241,500
Year 26 : $450,000
Year 27 : $0
Year 28 : $0

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	UBS Arena
Level 1:	6500 - $100 - 4,238 - 65.20%
Level 2:	6500 - $60 - 3,735 - 57.45%
Level 3:	4500 - $30 - 2,915 - 64.78%
Level 4:	5500 - $15 - 4,289 - 77.99%
Luxury :	1000 - $220 - 1,000 - 100.00%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $200 - 1,440 - 71.98%
Farm Level 2:	1000 - $100 - 725 - 72.54%
Farm Total Capacity :	3000
Income
Home Games Left	24
Average Attendance - %	16,177 - 67.40%
Average Income per Game	$1,427,544
Year to Date Revenue	$24,268,244
Farm
Home Games Left	24
Average Attendance - %	2,165 - 72.17%
Average Income per Game	$504,663
Year to Date Revenue	$7,569,940
Expense
Pro Players Total Salaries	$70,875,000
Farm Players Total Salaries	$1,955,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$8,000,000
Pro Year To Date Expenses	$24,535,170
Farm Year To Date Expenses	$817,608
Pro Salary Cap To Date	$24,363,306
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$34,261,050
Farm Estimated Season Revenue	$12,111,904
Pro Remaining Season Days	126
Pro Expenses Per Days	$371,745
Pro Estimated Expenses	$46,839,870
Farm Remaining Season Days	112
Farm Expenses Per Days	$12,388
Farm Estimated Expenses	$1,387,456
Estimated Season Expenses	$48,227,326
Estimated Season Salary Cap	$78,875,072
Estimate Under Maximum Salary Cap of $95,500,000	$16,624,928
Estimate Over Minimum Salary Cap of $70,600,000	$8,275,072
Current Bank Account	$94,768,079
Projected Bank Account	$92,913,707

Pro Players Salaries
Matty Beniers	$7,150,000 (6)
Tyler Bertuzzi	$6,000,000 (3)
Sean Durzi	$5,500,000 (3)
Casey Mittelstadt	$5,250,000 (1)
Elvis Merzlikins	$5,000,000 (2)
J.J. Moser	$4,250,000 (4)
Joel Edmundson	$4,000,000 (3)
Cody Ceci	$3,900,000 (3)
Matt Dumba	$3,500,000 (2)
Jesperi Kotkaniemi	$3,100,000 (1)
Stefan Noesen	$3,000,000 (2)
William Carrier	$3,000,000 (3)
Anton Forsberg	$2,750,000 (1)
Vincent Desharnais	$2,500,000 (2)
Brandon Duhaime	$2,500,000 (4)
Sam Malinski	$1,750,000 (1)
Derek Ryan	$1,750,000 (1)
Macklin Celebrini	$1,500,000 (2)
Mitchell Chaffee	$1,250,000 (1)
Juuso Parssinen	$1,250,000 (2)
Jonatan Berggren	$1,200,000 (1)
Ethen Frank	$775,000 (1)
Total Pro Players	22
Salary Commitment
Year 25 : $70,875,000
Year 26 : $53,050,000
Year 27 : $36,300,000
Year 28 : $13,900,000
Salary Average Commitment
Year 25 : $70,875,000
Year 26 : $53,050,000
Year 27 : $36,300,000
Year 28 : $13,900,000
Salary Cap with 1 Way Contract
Year 25 : $70,875,000
Year 26 : $53,050,000
Year 27 : $36,300,000
Year 28 : $13,900,000

Farm Players Salaries
Jake Bean	$175,000 (1)
Zach Benson	$150,000 (1)
Kaapo Kahkonen	$150,000 (3)
Maveric Lamoureux	$120,000 (2)
Marc Del Gaizo	$100,000 (2)
Dylan McIlrath	$95,000 (1)
Jakub Skarek	$90,000 (1)
Timothy Gettinger	$90,000 (1)
Anders Bjork	$90,000 (1)
Elias Pettersson D	$90,000 (2)
Isaiah George	$90,000 (2)
John Stevens	$85,000 (1)
Joseph Gambardella	$85,000 (1)
Chase De Leo	$85,000 (1)
Jackson Cates	$80,000 (1)
Sean Farrell	$80,000 (1)
Joey Abate	$75,000 (1)
Matt Rempe	$75,000 (1)
Nikolai Kovalenko	$75,000 (1)
Carson Meyer	$75,000 (1)
Total Farm Players	20
Salary Commitment
Year 25 : $1,955,000
Year 26 : $550,000
Year 27 : $150,000
Year 28 : $0
Salary Average Commitment
Year 25 : $1,955,000
Year 26 : $550,000
Year 27 : $150,000
Year 28 : $0

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Center
Level 1:	7000 - $72 - 6,463 - 92.33%
Level 2:	6000 - $42 - 5,455 - 90.92%
Level 3:	4000 - $20 - 3,310 - 82.75%
Level 4:	5000 - $10 - 4,572 - 91.43%
Luxury :	2000 - $149 - 1,612 - 80.59%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $175 - 1,918 - 95.88%
Farm Level 2:	1000 - $88 - 942 - 94.23%
Farm Total Capacity :	3000
Income
Home Games Left	27
Average Attendance - %	21,412 - 89.21%
Average Income per Game	$1,465,137
Year to Date Revenue	$20,511,919
Farm
Home Games Left	25
Average Attendance - %	2,860 - 95.33%
Average Income per Game	$585,895
Year to Date Revenue	$8,202,524
Expense
Pro Players Total Salaries	$88,850,000
Farm Players Total Salaries	$2,485,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$31,010,910
Farm Year To Date Expenses	$1,014,090
Pro Salary Cap To Date	$30,839,040
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$39,558,701
Farm Estimated Season Revenue	$14,647,364
Pro Remaining Season Days	126
Pro Expenses Per Days	$465,365
Pro Estimated Expenses	$58,635,990
Farm Remaining Season Days	112
Farm Expenses Per Days	$15,365
Farm Estimated Expenses	$1,720,880
Estimated Season Expenses	$60,356,870
Estimated Season Salary Cap	$89,146,800
Estimate Under Maximum Salary Cap of $95,500,000	$6,353,200
Estimate Over Minimum Salary Cap of $70,600,000	$18,546,800
Current Bank Account	$262,486,086
Projected Bank Account	$256,335,281

Pro Players Salaries
Cale Makar	$10,000,000 (2)
Zach Werenski	$8,500,000 (5)
Carter Verhaeghe	$8,000,000 (4)
Juuse Saros	$7,750,000 (3)
Zach Hyman	$6,900,000 (5)
Mikael Granlund	$5,900,000 (1)
Brett Pesce	$5,750,000 (3)
Christian Dvorak	$4,425,000 (1)
Sam Bennett	$4,425,000 (6)
Jordan Martinook	$3,500,000 (3)
Jonas Siegenthaler	$3,400,000 (3)
Logan O'Connor	$3,000,000 (4)
Stuart Skinner	$2,600,000 (1)
Brett Kulak	$2,400,000 (3)
Connor McMichael	$1,950,000 (1)
Ryan Poehling	$1,900,000 (1)
Beck Malenstyn	$1,750,000 (4)
Zemgus Girgensons	$1,600,000 (2)
Jet Greaves	$1,500,000 (1)
Pontus Holmberg	$1,300,000 (2)
Kyle Burroughs	$1,200,000 (1)
Henry Thrun	$1,100,000 (2)
Total Pro Players	22
Salary Commitment
Year 25 : $88,850,000
Year 26 : $72,350,000
Year 27 : $58,350,000
Year 28 : $35,550,000
Salary Average Commitment
Year 25 : $88,850,000
Year 26 : $69,375,000
Year 27 : $55,375,000
Year 28 : $32,575,000
Salary Cap with 1 Way Contract
Year 25 : $88,850,000
Year 26 : $69,375,000
Year 27 : $55,375,000
Year 28 : $32,575,000

Farm Players Salaries
Brett Brochu	$150,000 (2)
Mikulas Hovorka	$150,000 (1)
Luke Krys	$150,000 (1)
Jack Williams	$150,000 (2)
Arttu Hyry	$150,000 (1)
Tim Washe	$150,000 (1)
Atley Calvert	$150,000 (2)
Ryan McAllister	$150,000 (1)
Isak Rosen	$120,000 (1)
Owen Beck	$120,000 (2)
Kevin Korchinski	$120,000 (1)
Zack Ostapchuk	$100,000 (1)
Josh Brown	$95,000 (1)
Joe Snively	$90,000 (2)
Jake Lucchini	$90,000 (2)
Andy Welinski	$90,000 (1)
Nate Sucese	$80,000 (2)
Carter Mazur	$80,000 (2)
Cam Thiesing	$75,000 (1)
Zach Sawchenko	$75,000 (1)
John Prokop	$75,000 (1)
Cade Borchardt	$75,000 (1)
Total Farm Players	22
Salary Commitment
Year 25 : $2,485,000
Year 26 : $910,000
Year 27 : $0
Year 28 : $0
Salary Average Commitment
Year 25 : $2,485,000
Year 26 : $910,000
Year 27 : $0
Year 28 : $0

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	7000 - $75 - 6,728 - 96.12%
Level 2:	6000 - $42 - 5,536 - 92.27%
Level 3:	3000 - $26 - 2,995 - 99.84%
Level 4:	4000 - $16 - 3,980 - 99.51%
Luxury :	1500 - $160 - 1,493 - 99.50%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $200 - 1,438 - 71.90%
Farm Level 2:	1000 - $100 - 708 - 70.83%
Farm Total Capacity :	3000
Income
Home Games Left	28
Average Attendance - %	20,733 - 96.43%
Average Income per Game	$1,564,532
Year to Date Revenue	$20,338,910
Farm
Home Games Left	25
Average Attendance - %	2,146 - 71.54%
Average Income per Game	$501,800
Year to Date Revenue	$7,025,200
Expense
Pro Players Total Salaries	$89,000,000
Farm Players Total Salaries	$2,247,500
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$30,765,636
Farm Year To Date Expenses	$925,611
Pro Salary Cap To Date	$30,593,772
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$43,806,883
Farm Estimated Season Revenue	$12,545,000
Pro Remaining Season Days	126
Pro Expenses Per Days	$466,146
Pro Estimated Expenses	$58,734,396
Farm Remaining Season Days	112
Farm Expenses Per Days	$14,031
Farm Estimated Expenses	$1,571,472
Estimated Season Expenses	$60,305,868
Estimated Season Salary Cap	$89,000,064
Estimate Under Maximum Salary Cap of $95,500,000	$6,499,936
Estimate Over Minimum Salary Cap of $70,600,000	$18,400,064
Current Bank Account	$82,839,208
Projected Bank Account	$78,885,223

Pro Players Salaries
Jordan Kyrou	$8,100,000 (6)
Ryan Strome	$7,500,000 (1)
Jordan Eberle	$6,250,000 (1)
Adin Hill	$6,250,000 (4)
John Klingberg	$6,200,000 (2)
Brock Boeser	$6,000,000 (2)
Kent Johnson	$5,800,000 (5)
Shayne Gostisbehere	$5,000,000 (2)
Philip Broberg	$4,900,000 (1)
Jeremy Swayman	$4,850,000 (3)
Jake Neighbours	$4,750,000 (5)
Brian Dumoulin	$4,100,000 (1)
Ilya Mikheyev	$3,200,000 (2)
Martin Fehervary	$2,500,000 (1)
Colton Sissons	$2,300,000 (1)
Aliaksei Protas	$2,000,000 (1)
Jamie Drysdale	$2,000,000 (1)
Colin Miller	$1,750,000 (1)
Philip Tomasino	$1,500,000 (1)
Oliver Wahlstrom	$1,250,000 (3)
John Beecher	$1,000,000 (1)
Jackson Lacombe	$1,000,000 (1)
Alex Laferriere	$800,000 (1)
Total Pro Players	23
Salary Commitment
Year 25 : $89,000,000
Year 26 : $51,400,000
Year 27 : $31,000,000
Year 28 : $24,900,000
Salary Average Commitment
Year 25 : $89,000,000
Year 26 : $51,400,000
Year 27 : $31,000,000
Year 28 : $24,900,000
Salary Cap with 1 Way Contract
Year 25 : $89,000,000
Year 26 : $51,400,000
Year 27 : $31,000,000
Year 28 : $24,900,000

Farm Players Salaries
Jack Campbell	$200,000 (2)
Alexander Holtz	$150,000 (3)
Frank Nazar	$150,000 (2)
Klim Kostin	$120,000 (3)
Gage Goncalves	$100,000 (1)
Josh Doan	$100,000 (1)
Aatu Raty	$100,000 (3)
Donovan Sebrango	$100,000 (2)
Sam Colangelo	$100,000 (2)
Vasily Ponomarev	$100,000 (2)
Olen Zellweger	$100,000 (1)
Ronnie Attard	$95,000 (2)
Adam Beckman	$95,000 (3)
Oliver Kapanen	$90,000 (2)
Nikita Alexandrov	$90,000 (3)
Zach Metsa	$85,000 (3)
Olle Lycksell	$80,000 (1)
Michael Milne	$80,000 (2)
Ville Ottavainen	$80,000 (2)
Jack Rathbone	$80,000 (2)
Michael Houser	$77,500 (3)
Jakub Dobes	$75,000 (1)
Total Farm Players	22
Salary Commitment
Year 25 : $2,247,500
Year 26 : $1,792,500
Year 27 : $717,500
Year 28 : $0
Salary Average Commitment
Year 25 : $2,247,500
Year 26 : $1,792,500
Year 27 : $717,500
Year 28 : $0

Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	7000 - $120 - 4,443 - 63.48%
Level 2:	6500 - $80 - 3,271 - 50.32%
Level 3:	2000 - $45 - 1,885 - 94.24%
Level 4:	4500 - $30 - 3,412 - 75.83%
Luxury :	4000 - $400 - 1,600 - 40.00%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $200 - 1,433 - 71.64%
Farm Level 2:	1000 - $100 - 755 - 75.49%
Farm Total Capacity :	3000
Income
Home Games Left	26
Average Attendance - %	14,611 - 60.88%
Average Income per Game	$2,049,355
Year to Date Revenue	$30,740,318
Farm
Home Games Left	24
Average Attendance - %	2,188 - 72.92%
Average Income per Game	$503,346
Year to Date Revenue	$7,550,186
Expense
Pro Players Total Salaries	$66,100,000
Farm Players Total Salaries	$4,570,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$5,500,000
Pro Year To Date Expenses	$24,013,560
Farm Year To Date Expenses	$1,365,864
Pro Salary Cap To Date	$23,841,646
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$53,283,218
Farm Estimated Season Revenue	$12,080,298
Pro Remaining Season Days	126
Pro Expenses Per Days	$346,875
Pro Estimated Expenses	$43,706,250
Farm Remaining Season Days	112
Farm Expenses Per Days	$27,079
Farm Estimated Expenses	$3,032,848
Estimated Season Expenses	$46,739,098
Estimated Season Salary Cap	$72,719,792
Estimate Under Maximum Salary Cap of $95,500,000	$22,780,208
Estimate Over Minimum Salary Cap of $70,600,000	$2,119,792
Current Bank Account	$60,072,905
Projected Bank Account	$78,697,323

Pro Players Salaries
Charlie Coyle	$8,500,000 (2)
Max Pacioretty	$6,100,000 (1)
Mackenzie Blackwood	$5,250,000 (5)
Cam Atkinson	$4,750,000 (2)
Carson Soucy	$3,800,000 (3)
Ilya Samsonov	$3,500,000 (1)
Kasperi Kapanen	$3,400,000 (1)
Brett Howden	$3,100,000 (5)
Eetu Luostarinen	$3,000,000 (2)
Noel Acciari	$2,550,000 (3)
Jordan Spence	$2,500,000 (5)
Henri Jokiharju	$2,500,000 (1)
Nils Lundkvist	$2,250,000 (2)
Jimmy Vesey	$2,100,000 (2)
Nick Blankenburg	$2,000,000 (2)
Daniil Tarasov	$2,000,000 (1)
Oliver Kylington	$1,950,000 (3)
Justin Barron	$1,950,000 (2)
Luke Kunin	$1,700,000 (1)
Raphael Lavoie	$1,200,000 (3)
Marc Gatcomb	$1,000,000 (3)
Emil Bemstrom	$1,000,000 (2)
Total Pro Players	22
Salary Commitment
Year 25 : $66,100,000
Year 26 : $46,900,000
Year 27 : $21,350,000
Year 28 : $10,850,000
Salary Average Commitment
Year 25 : $66,100,000
Year 26 : $46,900,000
Year 27 : $21,350,000
Year 28 : $10,850,000
Salary Cap with 1 Way Contract
Year 25 : $66,100,000
Year 26 : $46,900,000
Year 27 : $21,350,000
Year 28 : $10,850,000

Farm Players Salaries
Quinn Hutson	$1,500,000 (2)
Michael Simpson	$150,000 (2)
Ben Steeves	$150,000 (2)
Wyatt Aamodt	$150,000 (1)
Magnus Chrona	$150,000 (1)
Chase Wheatcroft	$150,000 (1)
Riley Bezeau	$150,000 (1)
Valtteri Pulli	$150,000 (1)
Nikita Prishchepov	$150,000 (2)
Braden Hache	$150,000 (2)
Dylan Gambrell	$140,000 (1)
Alex Swetlikoff	$120,000 (1)
Sam Gagner	$120,000 (1)
Cameron Butler	$120,000 (1)
Patrick Guzzo	$120,000 (2)
Ty Smith	$120,000 (1)
Max Jones	$120,000 (2)
Martin Frk	$100,000 (2)
Parker Ford	$100,000 (4)
Scott Sabourin	$95,000 (1)
Nolan Allan	$90,000 (2)
Aidan Fulp	$90,000 (2)
Brandon Bussi	$82,500 (2)
Lukas Rousek	$77,500 (1)
Luke Philp	$75,000 (1)
Connor Carrick	$75,000 (1)
Brendan Gaunce	$75,000 (1)
Total Farm Players	27
Salary Commitment
Year 25 : $4,570,000
Year 26 : $1,452,500
Year 27 : $100,000
Year 28 : $100,000
Salary Average Commitment
Year 25 : $4,570,000
Year 26 : $1,452,500
Year 27 : $100,000
Year 28 : $100,000

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	7200 - $120 - 6,242 - 86.70%
Level 2:	6200 - $80 - 5,374 - 86.68%
Level 3:	3200 - $45 - 2,937 - 91.80%
Level 4:	5200 - $30 - 4,403 - 84.67%
Luxury :	2200 - $400 - 1,049 - 47.68%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $170 - 1,852 - 92.58%
Farm Level 2:	1000 - $78 - 890 - 89.01%
Farm Total Capacity :	3000
Income
Home Games Left	26
Average Attendance - %	20,006 - 83.36%
Average Income per Game	$1,385,819
Year to Date Revenue	$20,787,278
Farm
Home Games Left	25
Average Attendance - %	2,742 - 91.39%
Average Income per Game	$553,451
Year to Date Revenue	$7,748,316
Expense
Pro Players Total Salaries	$94,600,000
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	$32,690,592
Farm Year To Date Expenses	$863,940
Pro Salary Cap To Date	$32,518,728
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$36,031,282
Farm Estimated Season Revenue	$13,836,279
Pro Remaining Season Days	126
Pro Expenses Per Days	$495,312
Pro Estimated Expenses	$62,409,312
Farm Remaining Season Days	112
Farm Expenses Per Days	$13,090
Farm Estimated Expenses	$1,466,080
Estimated Season Expenses	$63,875,392
Estimated Season Salary Cap	$94,599,936
Estimate Under Maximum Salary Cap of $95,500,000	$900,064
Estimate Over Minimum Salary Cap of $70,600,000	$23,999,936
Current Bank Account	$148,046,737
Projected Bank Account	$134,038,906

Pro Players Salaries
Connor Hellebuyck	$8,750,000 (3)
Jake Guentzel	$8,500,000 (3)
Mikhail Sergachev	$8,500,000 (6)
John Marino	$8,100,000 (4)
Filip Forsberg	$7,000,000 (1)
Elias Lindholm	$6,250,000 (4)
Ryan Pulock	$6,150,000 (4)
Rasmus Andersson	$6,000,000 (2)
Mats Zuccarello	$5,600,000 (5)
William Karlsson	$5,600,000 (5)
Jake Debrusk	$5,200,000 (2)
Morgan Frost	$3,300,000 (1)
Connor Murphy	$3,000,000 (1)
Keegan Kolesar	$1,850,000 (2)
Arvid Soderblom	$1,825,000 (2)
Connor Dewar	$1,700,000 (2)
Robby Fabbri	$1,500,000 (1)
Joel Armia	$1,500,000 (1)
Nathan Walker	$1,200,000 (2)
Eric Robinson	$1,200,000 (2)
Zac Jones	$975,000 (2)
Ryan Shea	$900,000 (1)
Total Pro Players	22
Salary Commitment
Year 25 : $94,600,000
Year 26 : $77,400,000
Year 27 : $57,450,000
Year 28 : $40,200,000
Salary Average Commitment
Year 25 : $96,050,000
Year 26 : $77,350,000
Year 27 : $57,400,000
Year 28 : $40,150,000
Salary Cap with 1 Way Contract
Year 25 : $94,600,000
Year 26 : $77,400,000
Year 27 : $57,450,000
Year 28 : $40,200,000

Farm Players Salaries
Justin Hryckowian	$150,000 (1)
Isaac Poulter	$150,000 (1)
TJ Tynan	$125,000 (4)
Joseph Blandisi	$125,000 (4)
Chris Wagner	$97,500 (1)
Ross Johnston	$97,500 (1)
Chad Ruhwedel	$97,500 (2)
Jayson Megna	$95,000 (1)
Mason Morelli	$95,000 (2)
Nikita Nesterenko	$95,000 (3)
Grant Hutton	$92,500 (2)
Ben Meyers	$90,000 (1)
Jaycob Megna	$90,000 (2)
Ryan Schmelzer	$90,000 (2)
Louie Belpedio	$90,000 (2)
Adam Ginning	$87,500 (2)
Jack Ahcan	$85,000 (3)
Cameron Hughes	$85,000 (2)
Brett Seney	$85,000 (2)
Cooper Black	$80,000 (1)
Corey Schueneman	$77,500 (2)
Total Farm Players	21
Salary Commitment
Year 25 : $2,080,000
Year 26 : $1,320,000
Year 27 : $430,000
Year 28 : $250,000
Salary Average Commitment
Year 25 : $2,080,000
Year 26 : $1,320,000
Year 27 : $430,000
Year 28 : $250,000

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotia Bank Arena
Level 1:	7750 - $84 - 4,954 - 63.92%
Level 2:	6750 - $68 - 4,412 - 65.36%
Level 3:	3250 - $21 - 3,197 - 98.37%
Level 4:	4250 - $15 - 4,198 - 98.76%
Luxury :	2000 - $312 - 1,143 - 57.14%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $200 - 1,422 - 71.10%
Farm Level 2:	1000 - $100 - 711 - 71.15%
Farm Total Capacity :	3000
Income
Home Games Left	23
Average Attendance - %	17,903 - 74.60%
Average Income per Game	$1,441,943
Year to Date Revenue	$25,954,980
Farm
Home Games Left	24
Average Attendance - %	2,133 - 71.12%
Average Income per Game	$497,765
Year to Date Revenue	$7,466,480
Expense
Pro Players Total Salaries	$74,550,000
Farm Players Total Salaries	$4,160,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$10,137,500
Pro Year To Date Expenses	$25,880,719
Farm Year To Date Expenses	$1,467,947
Pro Salary Cap To Date	$25,708,853
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$33,164,697
Farm Estimated Season Revenue	$11,946,368
Pro Remaining Season Days	126
Pro Expenses Per Days	$390,885
Pro Estimated Expenses	$49,251,510
Farm Remaining Season Days	112
Farm Expenses Per Days	$24,775
Farm Estimated Expenses	$2,774,800
Estimated Season Expenses	$52,026,310
Estimated Season Salary Cap	$84,769,759
Estimate Under Maximum Salary Cap of $95,500,000	$10,730,241
Estimate Over Minimum Salary Cap of $70,600,000	$14,169,759
Current Bank Account	$109,863,487
Projected Bank Account	$102,948,242

Pro Players Salaries
Andrei Kuzmenko	$8,500,000 (2)
Nick Leddy	$6,700,000 (2)
Sean Walker	$5,500,000 (3)
Max Domi	$5,200,000 (1)
Ville Husso	$5,000,000 (2)
Victor Olofsson	$4,400,000 (1)
Maxim Tsyplakov	$4,000,000 (4)
Tony DeAngelo	$4,000,000 (2)
Calvin De Haan	$3,500,000 (3)
Haydn Fleury	$3,500,000 (3)
Ivan Fedotov	$3,500,000 (2)
Danton Heinen	$3,000,000 (2)
Adam Gaudette	$2,750,000 (2)
Conor Sheary	$2,500,000 (2)
Sean Kuraly	$2,500,000 (2)
Sonny Milano	$1,900,000 (2)
Noah Juulsen	$1,750,000 (3)
Jonny Brodzinski	$1,750,000 (3)
William Eklund	$1,500,000 (1)
Jordan Harris	$1,300,000 (1)
Cole Schwindt	$900,000 (2)
Joel Hanley	$900,000 (1)
Total Pro Players	22
Salary Commitment
Year 25 : $74,550,000
Year 26 : $61,250,000
Year 27 : $20,000,000
Year 28 : $4,000,000
Salary Average Commitment
Year 25 : $75,150,000
Year 26 : $61,850,000
Year 27 : $20,000,000
Year 28 : $4,000,000
Salary Cap with 1 Way Contract
Year 25 : $74,550,000
Year 26 : $61,250,000
Year 27 : $20,000,000
Year 28 : $4,000,000

Farm Players Salaries
Kailer Yamamoto	$1,500,000 (2)
Travis Dermott	$190,000 (1)
Alex Barre-Boulet	$170,000 (4)
Matthew Murray	$150,000 (1)
Sam Morton	$150,000 (1)
Sebastian Aho D	$150,000 (1)
Ethan Bear	$150,000 (1)
Jacob Quillan	$150,000 (2)
Cayden Primeau	$120,000 (1)
Michael Sgarbossa	$120,000 (1)
Robert Bortuzzo	$120,000 (2)
Austin Watson	$100,000 (2)
Ondrej Pavel	$100,000 (1)
Jacob MacDonald	$100,000 (2)
Pavol Regenda	$100,000 (1)
Nolan Foote	$100,000 (3)
Julien Gauthier	$95,000 (2)
Oskar Back	$90,000 (1)
Marshall Rifai	$90,000 (1)
Justin Bailey	$90,000 (1)
Jack Studnicka	$90,000 (2)
Jackson Blake	$80,000 (2)
Kyle Capobianco	$80,000 (1)
Kirill Kudryavtsev	$75,000 (2)
Total Farm Players	24
Salary Commitment
Year 25 : $4,160,000
Year 26 : $1,230,000
Year 27 : $270,000
Year 28 : $170,000
Salary Average Commitment
Year 25 : $4,160,000
Year 26 : $1,230,000
Year 27 : $270,000
Year 28 : $170,000

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Place
Level 1:	6000 - $90 - 4,703 - 78.39%
Level 2:	6000 - $45 - 5,400 - 90.00%
Level 3:	5000 - $20 - 3,296 - 65.93%
Level 4:	5000 - $18 - 3,487 - 69.74%
Luxury :	2000 - $150 - 1,603 - 80.16%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $200 - 1,421 - 71.07%
Farm Level 2:	1000 - $100 - 710 - 70.97%
Farm Total Capacity :	3000
Income
Home Games Left	27
Average Attendance - %	18,490 - 77.04%
Average Income per Game	$1,449,699
Year to Date Revenue	$20,295,787
Farm
Home Games Left	24
Average Attendance - %	2,131 - 71.04%
Average Income per Game	$497,364
Year to Date Revenue	$7,460,460
Expense
Pro Players Total Salaries	$95,555,000
Farm Players Total Salaries	$1,882,500
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$32,949,787
Farm Year To Date Expenses	$795,218
Pro Salary Cap To Date	$32,777,864
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$39,141,875
Farm Estimated Season Revenue	$11,936,736
Pro Remaining Season Days	126
Pro Expenses Per Days	$500,286
Pro Estimated Expenses	$63,036,036
Farm Remaining Season Days	112
Farm Expenses Per Days	$11,980
Farm Estimated Expenses	$1,341,760
Estimated Season Expenses	$64,377,796
Estimated Season Salary Cap	$95,485,796
Estimate Under Maximum Salary Cap of $95,500,000	$14,204
Estimate Over Minimum Salary Cap of $70,600,000	$24,885,796
Current Bank Account	$80,051,299
Projected Bank Account	$66,752,114

Pro Players Salaries
Leon Draisaitl	$10,500,000 (5)
Aleksander Barkov	$9,700,000 (1)
Quinn Hughes	$8,500,000 (2)
Anthony Cirelli	$7,800,000 (8)
Alex Tuch	$7,500,000 (5)
Matt Boldy	$7,450,000 (6)
Filip Gustavsson	$6,850,000 (1)
Esa Lindell	$5,500,000 (1)
Artturi Lehkonen	$4,750,000 (3)
Dylan Holloway	$4,480,000 (1)
Ivan Barbashev	$4,300,000 (3)
Mikey Anderson	$4,150,000 (7)
Hampus Lindholm	$2,875,000 (2)
Cam York	$2,700,000 (2)
William Borgen	$2,700,000 (2)
Michael Amadio	$1,900,000 (4)
Tanner Pearson	$1,000,000 (2)
Eric Comrie	$1,000,000 (2)
Evgenii Dadonov	$1,000,000 (1)
Elmer Soderblom	$900,000 (1)
Total Pro Players	20
Salary Commitment
Year 25 : $95,555,000
Year 26 : $67,125,000
Year 27 : $48,350,000
Year 28 : $39,300,000
Salary Average Commitment
Year 25 : $95,555,000
Year 26 : $67,125,000
Year 27 : $48,350,000
Year 28 : $39,300,000
Salary Cap with 1 Way Contract
Year 25 : $95,555,000
Year 26 : $67,125,000
Year 27 : $48,350,000
Year 28 : $39,300,000

Farm Players Salaries
Tyler Kleven	$150,000 (2)
Mackie Samoskevich	$120,000 (1)
Phillip Di Giuseppe	$110,000 (1)
Matt Tomkins	$100,000 (1)
Samuel Bolduc	$100,000 (1)
Grigori Denisenko	$100,000 (1)
Ken Appleby	$100,000 (1)
Vincent Sevigny	$100,000 (1)
Ryan Johnson	$100,000 (1)
John Ludvig	$90,000 (1)
John Farinacci	$90,000 (1)
Garrett Wilson	$90,000 (1)
Aaron Ness	$85,000 (1)
Ben Jones	$82,500 (1)
Brett Berard	$80,000 (2)
Rocco Grimaldi	$80,000 (1)
Egor Sokolov	$80,000 (1)
Matt Kopperud	$75,000 (1)
Connor MacEachern	$75,000 (1)
Callahan Burke	$75,000 (1)
Total Farm Players	20
Salary Commitment
Year 25 : $1,882,500
Year 26 : $230,000
Year 27 : $0
Year 28 : $0
Salary Average Commitment
Year 25 : $1,882,500
Year 26 : $230,000
Year 27 : $0
Year 28 : $0

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amerant Bank Arena
Level 1:	7000 - $74 - 6,534 - 93.34%
Level 2:	6000 - $44 - 5,500 - 91.67%
Level 3:	4000 - $24 - 3,217 - 80.42%
Level 4:	5000 - $14 - 4,371 - 87.42%
Luxury :	2000 - $174 - 1,584 - 79.22%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $150 - 1,944 - 97.19%
Farm Level 2:	1000 - $75 - 956 - 95.57%
Farm Total Capacity :	3000
Income
Home Games Left	23
Average Attendance - %	21,206 - 88.36%
Average Income per Game	$1,595,379
Year to Date Revenue	$28,716,816
Farm
Home Games Left	24
Average Attendance - %	2,899 - 96.65%
Average Income per Game	$508,543
Year to Date Revenue	$7,628,145
Expense
Pro Players Total Salaries	$95,005,000
Farm Players Total Salaries	$2,765,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$32,767,884
Farm Year To Date Expenses	$796,992
Pro Salary Cap To Date	$32,595,990
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$36,693,709
Farm Estimated Season Revenue	$12,205,032
Pro Remaining Season Days	126
Pro Expenses Per Days	$497,422
Pro Estimated Expenses	$62,675,172
Farm Remaining Season Days	112
Farm Expenses Per Days	$16,938
Farm Estimated Expenses	$1,897,056
Estimated Season Expenses	$64,572,228
Estimated Season Salary Cap	$94,943,058
Estimate Under Maximum Salary Cap of $95,500,000	$556,942
Estimate Over Minimum Salary Cap of $70,600,000	$24,343,058
Current Bank Account	$89,280,004
Projected Bank Account	$73,606,517

Pro Players Salaries
Matt Duchene	$11,250,000 (4)
Kirill Kaprizov	$9,000,000 (1)
Mackenzie Weegar	$8,000,000 (5)
Juraj Slafkovsky	$7,600,000 (8)
Aaron Ekblad	$7,500,000 (3)
Dylan Strome	$6,500,000 (3)
Jacob Middleton	$5,500,000 (3)
Dustin Wolf	$5,000,000 (2)
Rickard Rakell	$5,000,000 (2)
Patrik Laine	$4,900,000 (2)
Nino Niederreiter	$4,500,000 (2)
Cam Talbot	$3,880,000 (2)
Blake Coleman	$3,800,000 (1)
Nic Dowd	$3,500,000 (2)
Niko Mikkola	$3,500,000 (3)
Nick Foligno	$1,450,000 (1)
Jake Walman	$1,375,000 (1)
Nick Cousins	$1,000,000 (4)
Ben Chiarot	$1,000,000 (1)
Ryan Carpenter	$750,000 (1)
Total Pro Players	20
Salary Commitment
Year 25 : $95,005,000
Year 26 : $77,630,000
Year 27 : $50,850,000
Year 28 : $27,850,000
Salary Average Commitment
Year 25 : $95,005,000
Year 26 : $77,630,000
Year 27 : $50,850,000
Year 28 : $27,850,000
Salary Cap with 1 Way Contract
Year 25 : $95,005,000
Year 26 : $77,630,000
Year 27 : $50,850,000
Year 28 : $27,850,000

Farm Players Salaries
Jon Merrill	$1,000,000 (2)
Kyle McDonald	$150,000 (1)
Ryan Suzuki	$120,000 (2)
Adam Erne	$100,000 (2)
Jean-Luc Foudy	$90,000 (2)
Matt Benning	$85,000 (1)
Nikolas Matinpalo	$80,000 (2)
Brad Hunt	$80,000 (1)
Nick Abruzzese	$80,000 (1)
Joakim Ryan	$80,000 (1)
Carson Golder	$75,000 (1)
Cedric Pare	$75,000 (1)
Mark Sinclair	$75,000 (1)
Cameron Hebig	$75,000 (1)
Max McCormick	$75,000 (1)
Ryan Hofer	$75,000 (1)
Owen Pederson	$75,000 (2)
Jarred Tinordi	$75,000 (1)
Calle Rosen	$75,000 (1)
Brendan Lemieux	$75,000 (1)
Connor Kelley	$75,000 (2)
Jaxon Castor	$75,000 (1)
Total Farm Players	22
Salary Commitment
Year 25 : $2,765,000
Year 26 : $640,000
Year 27 : $0
Year 28 : $0
Salary Average Commitment
Year 25 : $2,765,000
Year 26 : $640,000
Year 27 : $0
Year 28 : $0

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	7000 - $75 - 6,466 - 92.38%
Level 2:	6000 - $40 - 5,631 - 93.85%
Level 3:	3000 - $27 - 2,979 - 99.29%
Level 4:	4000 - $15 - 3,982 - 99.56%
Luxury :	1500 - $170 - 1,495 - 99.67%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $200 - 1,482 - 74.09%
Farm Level 2:	1000 - $100 - 723 - 72.35%
Farm Total Capacity :	3000
Income
Home Games Left	27
Average Attendance - %	20,553 - 95.60%
Average Income per Game	$1,546,341
Year to Date Revenue	$21,648,772
Farm
Home Games Left	24
Average Attendance - %	2,205 - 73.51%
Average Income per Game	$516,208
Year to Date Revenue	$7,743,120
Expense
Pro Players Total Salaries	$90,900,000
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	$31,343,764
Farm Year To Date Expenses	$853,490
Pro Salary Cap To Date	$31,171,900
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$41,751,203
Farm Estimated Season Revenue	$12,388,992
Pro Remaining Season Days	126
Pro Expenses Per Days	$476,042
Pro Estimated Expenses	$59,981,292
Farm Remaining Season Days	112
Farm Expenses Per Days	$12,809
Farm Estimated Expenses	$1,434,608
Estimated Season Expenses	$61,415,900
Estimated Season Salary Cap	$90,825,088
Estimate Under Maximum Salary Cap of $95,500,000	$4,674,912
Estimate Over Minimum Salary Cap of $70,600,000	$20,225,088
Current Bank Account	$65,167,088
Projected Bank Account	$57,891,383

Pro Players Salaries
Charlie McAvoy	$9,500,000 (5)
Devon Toews	$8,500,000 (4)
J.T. Miller	$8,200,000 (2)
Nick Suzuki	$7,500,000 (5)
Kevin Fiala	$7,500,000 (6)
Brock Nelson	$6,500,000 (2)
Jacob Markstrom	$6,500,000 (1)
Jacob Trouba	$6,200,000 (2)
Jonathan Drouin	$4,500,000 (3)
Joonas Korpisalo	$3,000,000 (3)
Michael Kesselring	$3,000,000 (2)
Connor Brown	$2,750,000 (3)
Jani Hakanpaa	$2,750,000 (2)
Casey Cizikas	$2,400,000 (1)
Sam Lafferty	$2,300,000 (3)
Warren Foegele	$2,000,000 (3)
Steven Lorentz	$1,900,000 (4)
Alexei Toropchenko	$1,500,000 (2)
Mark Kastelic	$1,250,000 (2)
Nicolas Aube-Kubel	$1,250,000 (1)
Jayden Struble	$1,000,000 (1)
Mason Lohrei	$900,000 (1)
Total Pro Players	22
Salary Commitment
Year 25 : $90,900,000
Year 26 : $78,850,000
Year 27 : $49,450,000
Year 28 : $34,900,000
Salary Average Commitment
Year 25 : $90,900,000
Year 26 : $78,850,000
Year 27 : $49,450,000
Year 28 : $34,900,000
Salary Cap with 1 Way Contract
Year 25 : $90,900,000
Year 26 : $78,850,000
Year 27 : $49,450,000
Year 28 : $34,900,000

Farm Players Salaries
Andrew Poturalski	$180,000 (2)
Ryan Leonard	$150,000 (2)
Akil Thomas	$150,000 (3)
Cole Guttman	$150,000 (1)
Charles Hudon	$120,000 (1)
Matthew Peca	$100,000 (1)
Cal Petersen	$100,000 (2)
Jonah Gadjovich	$100,000 (2)
Dylan Coghlan	$95,000 (2)
Parker Gahagen	$95,000 (2)
Alec Regula	$90,000 (1)
John Hayden	$80,000 (1)
Ales Stezka	$80,000 (1)
Oscar Eklind	$80,000 (1)
Gabriel Seger	$80,000 (1)
Jere Innala	$80,000 (1)
Filip Kral	$75,000 (1)
Michael Callahan	$75,000 (1)
Victor Mancini	$75,000 (2)
Matthew Kessel	$75,000 (1)
Total Farm Players	20
Salary Commitment
Year 25 : $2,030,000
Year 26 : $945,000
Year 27 : $150,000
Year 28 : $0
Salary Average Commitment
Year 25 : $2,030,000
Year 26 : $945,000
Year 27 : $150,000
Year 28 : $0

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - $84 - 5,044 - 84.07%
Level 2:	5000 - $51 - 4,390 - 87.79%
Level 3:	3000 - $33 - 2,364 - 78.78%
Level 4:	4000 - $20 - 3,063 - 76.57%
Luxury :	1000 - $240 - 995 - 99.53%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $200 - 1,449 - 72.43%
Farm Level 2:	1000 - $100 - 711 - 71.11%
Farm Total Capacity :	3000
Income
Home Games Left	23
Average Attendance - %	15,855 - 83.45%
Average Income per Game	$1,435,979
Year to Date Revenue	$25,847,626
Farm
Home Games Left	24
Average Attendance - %	2,160 - 71.99%
Average Income per Game	$505,176
Year to Date Revenue	$7,577,640
Expense
Pro Players Total Salaries	$93,550,000
Farm Players Total Salaries	$2,145,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$32,329,704
Farm Year To Date Expenses	$888,030
Pro Salary Cap To Date	$32,157,840
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$33,027,522
Farm Estimated Season Revenue	$12,124,224
Pro Remaining Season Days	126
Pro Expenses Per Days	$489,844
Pro Estimated Expenses	$61,720,344
Farm Remaining Season Days	112
Farm Expenses Per Days	$13,455
Farm Estimated Expenses	$1,506,960
Estimated Season Expenses	$63,227,304
Estimated Season Salary Cap	$93,550,080
Estimate Under Maximum Salary Cap of $95,500,000	$1,949,920
Estimate Over Minimum Salary Cap of $70,600,000	$22,950,080
Current Bank Account	$94,629,115
Projected Bank Account	$76,553,557

Pro Players Salaries
Sidney Crosby	$10,500,000 (3)
Artemi Panarin	$10,100,000 (2)
Andrei Vasilevskiy	$10,000,000 (5)
Gustav Forsling	$7,500,000 (4)
Andrei Svechnikov	$6,900,000 (1)
Bobby McMann	$6,500,000 (4)
Jaccob Slavin	$5,750,000 (3)
Sean Monahan	$5,750,000 (3)
Yegor Sharangovich	$5,000,000 (1)
Scott Mayfield	$3,500,000 (2)
Evan Rodrigues	$3,100,000 (1)
Radek Faksa	$3,000,000 (1)
Connor Ingram	$2,750,000 (2)
Erik Gustafsson	$2,500,000 (1)
Garnet Hathaway	$2,500,000 (2)
Michael Eyssimont	$1,850,000 (3)
Blake Lizotte	$1,850,000 (2)
Philipp Kurashev	$1,750,000 (2)
Trevor Van Riemsdyk	$1,500,000 (1)
Troy Stecher	$1,250,000 (2)
Total Pro Players	20
Salary Commitment
Year 25 : $93,550,000
Year 26 : $71,550,000
Year 27 : $47,850,000
Year 28 : $24,000,000
Salary Average Commitment
Year 25 : $95,050,000
Year 26 : $71,550,000
Year 27 : $47,850,000
Year 28 : $24,000,000
Salary Cap with 1 Way Contract
Year 25 : $93,550,000
Year 26 : $71,550,000
Year 27 : $47,850,000
Year 28 : $24,000,000

Farm Players Salaries
Zach Aston-Reese	$200,000 (2)
Rhett Gardner	$150,000 (2)
Kevin Conley	$150,000 (1)
Cale Fleury	$100,000 (1)
Cal O'Reilly	$100,000 (1)
Jordan Oesterle	$100,000 (2)
Logan Shaw	$100,000 (3)
Magnus Hellberg	$100,000 (2)
Rafael Harvey-Pinard	$100,000 (2)
Collin Delia	$100,000 (2)
Tory Dello	$90,000 (1)
Matt Miller	$90,000 (1)
Neil Shea	$90,000 (1)
Gustav Lindstrom	$90,000 (1)
Kyle Clifford	$90,000 (1)
Devin Shore	$90,000 (1)
Jake Bischoff	$90,000 (1)
Jeffrey Truchon-Viel	$85,000 (2)
Hunter Drew	$80,000 (1)
Skyler Brind'Amour	$75,000 (1)
Trent Miner	$75,000 (1)
Total Farm Players	21
Salary Commitment
Year 25 : $2,145,000
Year 26 : $935,000
Year 27 : $100,000
Year 28 : $0
Salary Average Commitment
Year 25 : $2,145,000
Year 26 : $935,000
Year 27 : $100,000
Year 28 : $0

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $82 - 5,611 - 93.52%
Level 2:	5000 - $50 - 4,822 - 96.44%
Level 3:	3000 - $29 - 2,932 - 97.73%
Level 4:	4000 - $19 - 3,375 - 84.38%
Luxury :	1000 - $212 - 1,000 - 100.00%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $200 - 1,413 - 70.66%
Farm Level 2:	1000 - $100 - 696 - 69.60%
Farm Total Capacity :	3000
Income
Home Games Left	27
Average Attendance - %	17,740 - 93.37%
Average Income per Game	$1,456,432
Year to Date Revenue	$20,390,044
Farm
Home Games Left	25
Average Attendance - %	2,109 - 70.31%
Average Income per Game	$493,160
Year to Date Revenue	$6,904,240
Expense
Pro Players Total Salaries	$91,500,000
Farm Players Total Salaries	$2,380,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$31,032,547
Farm Year To Date Expenses	$975,150
Pro Salary Cap To Date	$30,860,682
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$39,323,656
Farm Estimated Season Revenue	$12,329,000
Pro Remaining Season Days	126
Pro Expenses Per Days	$479,167
Pro Estimated Expenses	$60,375,042
Farm Remaining Season Days	112
Farm Expenses Per Days	$14,775
Farm Estimated Expenses	$1,654,800
Estimated Season Expenses	$62,029,842
Estimated Season Salary Cap	$90,907,494
Estimate Under Maximum Salary Cap of $95,500,000	$4,592,506
Estimate Over Minimum Salary Cap of $70,600,000	$20,307,494
Current Bank Account	$58,585,295
Projected Bank Account	$48,208,109

Pro Players Salaries
Mark Stone	$11,800,000 (3)
Mika Zibanejad	$9,000,000 (2)
Owen Power	$8,350,000 (7)
Mark Scheifele	$8,000,000 (5)
Cole Caufield	$7,850,000 (7)
Pierre-Luc Dubois	$6,750,000 (1)
Kaiden Guhle	$5,500,000 (6)
Owen Tippett	$4,500,000 (1)
K'Andre Miller	$4,250,000 (1)
Nicolas Roy	$4,000,000 (4)
Alexandre Carrier	$2,850,000 (3)
Jonathan Huberdeau	$2,350,000 (2)
Alexandar Georgiev	$2,250,000 (1)
Yegor Chinakhov	$2,200,000 (1)
Ryan Graves	$2,000,000 (2)
Taylor Raddysh	$1,750,000 (1)
David Gustafsson	$1,750,000 (1)
Ty Dellandrea	$1,400,000 (1)
Andreas Englund	$1,250,000 (1)
Martin Pospisil	$1,250,000 (2)
Alex Lyon	$1,250,000 (1)
Rasmus Kupari	$1,200,000 (1)
Total Pro Players	22
Salary Commitment
Year 25 : $91,500,000
Year 26 : $62,950,000
Year 27 : $48,350,000
Year 28 : $33,700,000
Salary Average Commitment
Year 25 : $82,880,000
Year 26 : $54,330,000
Year 27 : $39,730,000
Year 28 : $35,700,000
Salary Cap with 1 Way Contract
Year 25 : $91,500,000
Year 26 : $62,950,000
Year 27 : $48,350,000
Year 28 : $33,700,000

Farm Players Salaries
Kieffer Bellows	$150,000 (1)
Will Smith	$150,000 (2)
Brendan Furry	$150,000 (1)
Cole Krygier	$150,000 (1)
Aaron Dell	$130,000 (1)
Michael DiPietro	$100,000 (1)
Logan Mailloux	$100,000 (2)
Jesse Ylonen	$100,000 (2)
Billy Sweezey	$95,000 (2)
Casey Fitzgerald	$95,000 (2)
Connor MacKey	$95,000 (2)
Isaak Phillips	$95,000 (2)
Travis Boyd	$95,000 (1)
Alex Gallant	$95,000 (2)
Ethan De Jong	$95,000 (2)
Tate Singleton	$95,000 (2)
William Lagesson	$90,000 (1)
Daniel D'Amato	$90,000 (1)
Patrik Koch	$90,000 (1)
Jalen Luypen	$90,000 (1)
Jonathan Gruden	$80,000 (1)
Roman Ahcan	$75,000 (2)
Joshua Roy	$75,000 (1)
Total Farm Players	23
Salary Commitment
Year 25 : $2,380,000
Year 26 : $1,090,000
Year 27 : $0
Year 28 : $0
Salary Average Commitment
Year 25 : $2,380,000
Year 26 : $1,090,000
Year 27 : $0
Year 28 : $0

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	7000 - $84 - 4,852 - 69.32%
Level 2:	6000 - $51 - 4,305 - 71.75%
Level 3:	3000 - $33 - 2,294 - 76.47%
Level 4:	4000 - $19 - 3,102 - 77.55%
Luxury :	1500 - $210 - 1,388 - 92.53%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $60 - 2,000 - 100.00%
Farm Level 2:	1000 - $30 - 1,000 - 100.00%
Farm Total Capacity :	3000
Income
Home Games Left	25
Average Attendance - %	15,941 - 74.15%
Average Income per Game	$1,474,581
Year to Date Revenue	$23,593,303
Farm
Home Games Left	25
Average Attendance - %	3,000 - 100.00%
Average Income per Game	$210,000
Year to Date Revenue	$2,940,000
Expense
Pro Players Total Salaries	$94,300,000
Farm Players Total Salaries	$2,815,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$32,821,860
Farm Year To Date Expenses	$802,748
Pro Salary Cap To Date	$32,649,996
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$36,864,536
Farm Estimated Season Revenue	$5,250,000
Pro Remaining Season Days	126
Pro Expenses Per Days	$493,750
Pro Estimated Expenses	$62,212,500
Farm Remaining Season Days	112
Farm Expenses Per Days	$17,219
Farm Estimated Expenses	$1,928,528
Estimated Season Expenses	$64,141,028
Estimated Season Salary Cap	$94,534,392
Estimate Under Maximum Salary Cap of $95,500,000	$965,608
Estimate Over Minimum Salary Cap of $70,600,000	$23,934,392
Current Bank Account	$58,978,176
Projected Bank Account	$36,951,684

Pro Players Salaries
Matthew Tkachuk	$11,100,000 (6)
Nathan MacKinnon	$10,000,000 (1)
Mikko Rantanen	$9,500,000 (1)
Adrian Kempe	$7,700,000 (4)
Dylan Cozens	$7,000,000 (7)
Logan Thompson	$6,000,000 (5)
Frederik Andersen	$5,500,000 (1)
Adam Pelech	$5,300,000 (2)
Jake McCabe	$4,600,000 (4)
Damon Severson	$4,500,000 (2)
Mario Ferraro	$4,200,000 (5)
Mason McTavish	$4,000,000 (1)
Dante Fabbro	$3,750,000 (4)
Adam Lowry	$3,500,000 (1)
Nils Hoglander	$2,200,000 (1)
Marco Kasper	$1,500,000 (2)
Tyler Motte	$1,200,000 (3)
Sam Carrick	$1,100,000 (1)
Mike Reilly	$850,000 (3)
Hudson Fasching	$800,000 (2)
Total Pro Players	20
Salary Commitment
Year 25 : $94,300,000
Year 26 : $58,500,000
Year 27 : $46,400,000
Year 28 : $44,350,000
Salary Average Commitment
Year 25 : $85,750,000
Year 26 : $58,500,000
Year 27 : $46,400,000
Year 28 : $44,350,000
Salary Cap with 1 Way Contract
Year 25 : $94,300,000
Year 26 : $58,500,000
Year 27 : $46,400,000
Year 28 : $44,350,000

Farm Players Salaries
Albert Johansson	$1,000,000 (1)
Tyson Barrie	$130,000 (1)
Tanner Laczynski	$120,000 (3)
Dryden Hunt	$110,000 (2)
Brian Pinho	$110,000 (3)
Chris Driedger	$110,000 (2)
Mike Vecchione	$95,000 (2)
Derrick Pouliot	$90,000 (1)
Jeff Malot	$90,000 (2)
Mason Jobst	$90,000 (2)
Nils Aman	$85,000 (4)
Jujhar Khaira	$80,000 (2)
Ben Kraws	$80,000 (1)
Kale Clague	$80,000 (2)
William Lockwood	$80,000 (1)
Mikael Pyyhtia	$80,000 (1)
Chas Sharpe	$80,000 (2)
Tyler Wotherspoon	$80,000 (1)
Mitchell Stephens	$75,000 (2)
Glenn Gawdin	$75,000 (2)
Ethan Frisch	$75,000 (1)
Total Farm Players	21
Salary Commitment
Year 25 : $2,815,000
Year 26 : $1,200,000
Year 27 : $315,000
Year 28 : $85,000
Salary Average Commitment
Year 25 : $2,815,000
Year 26 : $1,200,000
Year 27 : $315,000
Year 28 : $85,000

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	Key Bank Arena
Level 1:	7000 - $75 - 6,268 - 89.54%
Level 2:	6000 - $42 - 5,451 - 90.85%
Level 3:	3000 - $25 - 2,984 - 99.48%
Level 4:	4000 - $15 - 3,980 - 99.49%
Luxury :	1500 - $400 - 881 - 58.76%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $200 - 1,423 - 71.15%
Farm Level 2:	1000 - $100 - 702 - 70.24%
Farm Total Capacity :	3000
Income
Home Games Left	25
Average Attendance - %	19,564 - 91.00%
Average Income per Game	$1,539,499
Year to Date Revenue	$24,631,985
Farm
Home Games Left	25
Average Attendance - %	2,125 - 70.85%
Average Income per Game	$496,790
Year to Date Revenue	$6,955,060
Expense
Pro Players Total Salaries	$90,600,000
Farm Players Total Salaries	$2,192,500
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,500,000
Pro Year To Date Expenses	$31,315,614
Farm Year To Date Expenses	$905,652
Pro Salary Cap To Date	$31,143,750
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$38,487,477
Farm Estimated Season Revenue	$12,419,750
Pro Remaining Season Days	126
Pro Expenses Per Days	$474,479
Pro Estimated Expenses	$59,784,354
Farm Remaining Season Days	112
Farm Expenses Per Days	$13,722
Farm Estimated Expenses	$1,536,864
Estimated Season Expenses	$61,321,218
Estimated Season Salary Cap	$92,100,000
Estimate Under Maximum Salary Cap of $95,500,000	$3,400,000
Estimate Over Minimum Salary Cap of $70,600,000	$21,500,000
Current Bank Account	$239,181,268
Projected Bank Account	$228,767,277

Pro Players Salaries
Mitchell Marner	$11,000,000 (5)
Robert Thomas	$10,100,000 (8)
Drew Doughty	$10,000,000 (2)
Steven Stamkos	$8,000,000 (4)
Filip Hronek	$7,250,000 (7)
Mikael Backlund	$6,500,000 (2)
Joey Daccord	$5,750,000 (4)
Brandon Saad	$4,500,000 (1)
Alexander Wennberg	$3,700,000 (4)
Alex Nedeljkovic	$3,500,000 (1)
Brenden Dillon	$3,500,000 (1)
Bobby Brink	$3,000,000 (2)
Dylan Samberg	$2,000,000 (2)
Tomas Hertl	$1,875,000 (1)
Barclay Goodrow	$1,750,000 (2)
Shane Wright	$1,500,000 (2)
Simon Benoit	$1,350,000 (1)
Ville Heinola	$1,200,000 (2)
Matt Coronato	$1,200,000 (1)
Will Cuylle	$1,000,000 (1)
Lane Hutson	$1,000,000 (2)
Tyler Tucker	$925,000 (2)
Total Pro Players	22
Salary Commitment
Year 25 : $90,600,000
Year 26 : $73,675,000
Year 27 : $45,800,000
Year 28 : $45,800,000
Salary Average Commitment
Year 25 : $96,225,000
Year 26 : $73,675,000
Year 27 : $45,800,000
Year 28 : $45,800,000
Salary Cap with 1 Way Contract
Year 25 : $90,600,000
Year 26 : $73,675,000
Year 27 : $45,800,000
Year 28 : $45,800,000

Farm Players Salaries
Brett Murray	$175,000 (1)
Sheldon Dries	$175,000 (1)
Spencer Martin	$150,000 (1)
Ryan Fanti	$150,000 (1)
Riley Stillman	$135,000 (1)
Jonathan Lekkerimaki	$120,000 (2)
Philip Kemp	$120,000 (3)
Marat Khusnutdinov	$120,000 (1)
Roman Kinal	$100,000 (1)
Matthew Phillips	$100,000 (2)
Marc McLaughlin	$100,000 (1)
Nathan Legare	$90,000 (1)
Ian Moore	$90,000 (2)
Joey Keane	$90,000 (2)
Kevin Lombardi	$80,000 (1)
Ian McKinnon	$80,000 (1)
Ben Berard	$80,000 (1)
Shawn Element	$80,000 (1)
Nathan Smith	$80,000 (1)
Maxwell Crozier	$77,500 (3)
Total Farm Players	20
Salary Commitment
Year 25 : $2,192,500
Year 26 : $597,500
Year 27 : $197,500
Year 28 : $0
Salary Average Commitment
Year 25 : $2,192,500
Year 26 : $597,500
Year 27 : $197,500
Year 28 : $0

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Center
Level 1:	8000 - $60 - 6,572 - 82.15%
Level 2:	5500 - $35 - 5,425 - 98.63%
Level 3:	4000 - $19 - 3,286 - 82.16%
Level 4:	4500 - $12 - 4,246 - 94.35%
Luxury :	2000 - $150 - 1,649 - 82.47%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $200 - 1,467 - 73.35%
Farm Level 2:	1000 - $100 - 714 - 71.39%
Farm Total Capacity :	3000
Income
Home Games Left	27
Average Attendance - %	21,178 - 88.24%
Average Income per Game	$1,322,969
Year to Date Revenue	$18,521,563
Farm
Home Games Left	25
Average Attendance - %	2,181 - 72.70%
Average Income per Game	$510,720
Year to Date Revenue	$7,150,080
Expense
Pro Players Total Salaries	$74,300,000
Farm Players Total Salaries	$2,310,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,350,000
Pro Year To Date Expenses	$25,585,929
Farm Year To Date Expenses	$949,212
Pro Salary Cap To Date	$25,414,065
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$35,720,157
Farm Estimated Season Revenue	$12,768,000
Pro Remaining Season Days	126
Pro Expenses Per Days	$389,583
Pro Estimated Expenses	$49,087,458
Farm Remaining Season Days	112
Farm Expenses Per Days	$14,382
Farm Estimated Expenses	$1,610,784
Estimated Season Expenses	$50,698,242
Estimated Season Salary Cap	$76,523,419
Estimate Under Maximum Salary Cap of $95,500,000	$18,976,581
Estimate Over Minimum Salary Cap of $70,600,000	$5,923,419
Current Bank Account	$108,899,722
Projected Bank Account	$106,689,637

Pro Players Salaries
Dougie Hamilton	$10,500,000 (4)
Vladislav Namestnikov	$6,500,000 (2)
Josh Anderson	$5,500,000 (1)
Thomas Novak	$4,500,000 (3)
Jake Allen	$4,000,000 (4)
Mathieu Olivier	$4,000,000 (3)
TJ Brodie	$4,000,000 (1)
Luke Evangelista	$3,250,000 (3)
Dakota Joshua	$3,250,000 (4)
Michael Rasmussen	$3,200,000 (3)
Adam Boqvist	$3,000,000 (2)
Oskar Sundqvist	$3,000,000 (2)
Miles Wood	$2,500,000 (4)
Lukas Dostal	$2,250,000 (1)
Tanner Jeannot	$2,100,000 (3)
Juuso Valimaki	$2,000,000 (2)
Jack Johnson	$2,000,000 (1)
Erik Brannstrom	$2,000,000 (2)
Sam Steel	$1,500,000 (1)
Logan Stanley	$1,500,000 (2)
Leo Carlsson	$1,500,000 (1)
Tye Kartye	$1,350,000 (3)
Nico Daws	$900,000 (1)
Total Pro Players	23
Salary Commitment
Year 25 : $74,300,000
Year 26 : $56,650,000
Year 27 : $38,650,000
Year 28 : $20,250,000
Salary Average Commitment
Year 25 : $74,300,000
Year 26 : $56,650,000
Year 27 : $38,650,000
Year 28 : $20,250,000
Salary Cap with 1 Way Contract
Year 25 : $74,300,000
Year 26 : $56,650,000
Year 27 : $38,650,000
Year 28 : $20,250,000

Farm Players Salaries
Devin Cooley	$150,000 (2)
Tobias Bjornfot	$150,000 (1)
Oliver Moore	$150,000 (2)
Marcus Hogberg	$120,000 (1)
Lucas Condotta	$120,000 (1)
Brian Halonen	$120,000 (1)
Jiri Kulich	$120,000 (2)
Fedor Svechkov	$120,000 (2)
Wilmer Skoog	$100,000 (2)
Wyatt Bongiovanni	$100,000 (1)
Jacob Gaucher	$100,000 (1)
Brendan Brisson	$100,000 (1)
Dino Kambeitz	$100,000 (2)
Jett Jones	$100,000 (1)
Helge Grans	$100,000 (2)
Daemon Hunt	$90,000 (1)
Luke Cavallin	$80,000 (1)
Will MacKinnon	$80,000 (1)
Jack Millar	$80,000 (1)
Tyson Feist	$80,000 (1)
Sam Stevens	$75,000 (1)
Brett Budgell	$75,000 (1)
Total Farm Players	22
Salary Commitment
Year 25 : $2,310,000
Year 26 : $840,000
Year 27 : $0
Year 28 : $0
Salary Average Commitment
Year 25 : $2,310,000
Year 26 : $840,000
Year 27 : $0
Year 28 : $0

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Arena
Level 1:	6000 - $100 - 4,375 - 72.92%
Level 2:	5000 - $70 - 3,190 - 63.79%
Level 3:	2000 - $45 - 1,684 - 84.21%
Level 4:	4000 - $30 - 1,956 - 48.90%
Luxury :	1000 - $250 - 989 - 98.91%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $101 - 1,995 - 99.77%
Farm Level 2:	1000 - $25 - 1,000 - 99.99%
Farm Total Capacity :	3000
Income
Home Games Left	24
Average Attendance - %	12,194 - 67.75%
Average Income per Game	$1,459,588
Year to Date Revenue	$24,812,998
Farm
Home Games Left	24
Average Attendance - %	2,995 - 99.84%
Average Income per Game	$317,154
Year to Date Revenue	$4,757,315
Expense
Pro Players Total Salaries	$92,350,000
Farm Players Total Salaries	$3,030,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$32,048,454
Farm Year To Date Expenses	$976,844
Pro Salary Cap To Date	$31,876,590
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$35,030,115
Farm Estimated Season Revenue	$7,611,704
Pro Remaining Season Days	126
Pro Expenses Per Days	$483,594
Pro Estimated Expenses	$60,932,844
Farm Remaining Season Days	112
Farm Expenses Per Days	$18,427
Farm Estimated Expenses	$2,063,824
Estimated Season Expenses	$62,996,668
Estimated Season Salary Cap	$92,481,330
Estimate Under Maximum Salary Cap of $95,500,000	$3,018,670
Estimate Over Minimum Salary Cap of $70,600,000	$21,881,330
Current Bank Account	$89,602,180
Projected Bank Account	$69,247,331

Pro Players Salaries
Kirill Marchenko	$8,000,000 (5)
Tyler Myers	$8,000,000 (2)
Elias Pettersson	$7,750,000 (1)
Tom Wilson	$7,350,000 (5)
Igor Shesterkin	$7,000,000 (3)
Sam Reinhart	$7,000,000 (3)
Shea Theodore	$6,250,000 (5)
Pavel Buchnevich	$6,250,000 (1)
Matt Roy	$5,750,000 (5)
Reilly Smith	$5,000,000 (1)
Lawson Crouse	$4,300,000 (2)
Lars Eller	$4,000,000 (1)
Radko Gudas	$3,000,000 (2)
Jan Rutta	$2,500,000 (1)
Calle Jarnkrok	$2,500,000 (1)
Dan Vladar	$2,200,000 (1)
Yakov Trenin	$2,000,000 (2)
Jack McBain	$1,500,000 (1)
Cole Smith	$1,000,000 (1)
Ryker Evans	$1,000,000 (1)
Total Pro Players	20
Salary Commitment
Year 25 : $92,350,000
Year 26 : $58,650,000
Year 27 : $41,350,000
Year 28 : $27,350,000
Salary Average Commitment
Year 25 : $92,350,000
Year 26 : $58,650,000
Year 27 : $41,350,000
Year 28 : $27,350,000
Salary Cap with 1 Way Contract
Year 25 : $92,350,000
Year 26 : $58,650,000
Year 27 : $41,350,000
Year 28 : $27,350,000

Farm Players Salaries
Alexander Alexeyev	$1,200,000 (1)
Tristan Allard	$150,000 (1)
Liam Ohgren	$120,000 (2)
Zachary L'Heureux	$120,000 (2)
Mavrik Bourque	$120,000 (2)
Seamus Casey	$100,000 (2)
Santeri Hatakka	$100,000 (1)
Alex Limoges	$90,000 (1)
Daniil Misyul	$90,000 (1)
Angus Crookshank	$90,000 (3)
C.J. Smith	$80,000 (2)
Josiah Slavin	$80,000 (1)
Matt Kiersted	$80,000 (1)
Waltteri Ignatjew	$80,000 (1)
Anthony Callin	$80,000 (1)
Ross Mitton	$75,000 (1)
Mitchell Weeks	$75,000 (1)
Mitchell Russell	$75,000 (1)
Rodrigo Abols	$75,000 (1)
Sam Sedley	$75,000 (2)
Carter Wilkie	$75,000 (1)
Total Farm Players	21
Salary Commitment
Year 25 : $3,030,000
Year 26 : $705,000
Year 27 : $90,000
Year 28 : $0
Salary Average Commitment
Year 25 : $3,030,000
Year 26 : $705,000
Year 27 : $90,000
Year 28 : $0

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $88 - 4,836 - 80.60%
Level 2:	5000 - $52 - 4,236 - 84.71%
Level 3:	2000 - $40 - 1,883 - 94.17%
Level 4:	4000 - $18 - 3,392 - 84.80%
Luxury :	1000 - $200 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $200 - 1,463 - 73.17%
Farm Level 2:	1000 - $100 - 697 - 69.71%
Farm Total Capacity :	3000
Income
Home Games Left	26
Average Attendance - %	15,347 - 85.26%
Average Income per Game	$1,375,101
Year to Date Revenue	$20,626,513
Farm
Home Games Left	24
Average Attendance - %	2,161 - 72.02%
Average Income per Game	$507,360
Year to Date Revenue	$7,610,400
Expense
Pro Players Total Salaries	$92,300,000
Farm Players Total Salaries	$1,975,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,500,000
Pro Year To Date Expenses	$32,192,963
Farm Year To Date Expenses	$854,080
Pro Salary Cap To Date	$32,021,099
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$35,752,623
Farm Estimated Season Revenue	$12,176,640
Pro Remaining Season Days	126
Pro Expenses Per Days	$483,333
Pro Estimated Expenses	$60,899,958
Farm Remaining Season Days	112
Farm Expenses Per Days	$12,500
Farm Estimated Expenses	$1,400,000
Estimated Season Expenses	$62,299,958
Estimated Season Salary Cap	$94,092,953
Estimate Under Maximum Salary Cap of $95,500,000	$1,407,047
Estimate Over Minimum Salary Cap of $70,600,000	$23,492,953
Current Bank Account	$62,486,377
Projected Bank Account	$48,115,682

Pro Players Salaries
Jake Sanderson	$9,000,000 (8)
Cam Fowler	$8,500,000 (3)
Nikolaj Ehlers	$7,000,000 (4)
Trevor Zegras	$6,500,000 (5)
Quinton Byfield	$6,250,000 (4)
Josh Norris	$5,800,000 (7)
Petr Mrazek	$5,500,000 (1)
Dawson Mercer	$5,000,000 (4)
Anton Lundell	$5,000,000 (4)
Sean Couturier	$5,000,000 (1)
Anthony Stolarz	$4,000,000 (2)
Alex Iafallo	$4,000,000 (1)
Ian Cole	$3,500,000 (1)
Jalen Chatfield	$3,250,000 (3)
Yanni Gourde	$2,750,000 (2)
Parker Kelly	$2,000,000 (1)
Cody Glass	$2,000,000 (3)
Kevin Bahl	$1,750,000 (1)
Arber Xhekaj	$1,500,000 (2)
Alex Turcotte	$1,500,000 (2)
Matvei Michkov	$1,500,000 (2)
Brock Faber	$1,000,000 (1)
Total Pro Players	22
Salary Commitment
Year 25 : $92,300,000
Year 26 : $69,550,000
Year 27 : $58,300,000
Year 28 : $44,550,000
Salary Average Commitment
Year 25 : $95,077,000
Year 26 : $69,550,000
Year 27 : $58,300,000
Year 28 : $44,550,000
Salary Cap with 1 Way Contract
Year 25 : $92,300,000
Year 26 : $69,550,000
Year 27 : $58,300,000
Year 28 : $44,550,000

Farm Players Salaries
Brandt Clarke	$150,000 (1)
David Jiricek	$150,000 (1)
Shakir Mukhamadullin	$120,000 (2)
Rem Pitlick	$100,000 (1)
Matthew Robertson	$100,000 (1)
Jack Finley	$100,000 (2)
Matt Martin	$100,000 (1)
Ozzy Wiesblatt	$100,000 (2)
Jake Leschyshyn	$100,000 (1)
Nick Desimone	$100,000 (1)
Oscar Dansk	$100,000 (1)
Tyler Pitlick	$100,000 (2)
Dakota Mermis	$95,000 (2)
Matt Stienburg	$90,000 (1)
Carsen Twarynski	$85,000 (1)
Austin Wagner	$85,000 (1)
Montana Onyebuchi	$75,000 (1)
Bradley Marek	$75,000 (1)
Navrin Mutter	$75,000 (1)
Brandon Halverson	$75,000 (1)
Total Farm Players	20
Salary Commitment
Year 25 : $1,975,000
Year 26 : $515,000
Year 27 : $0
Year 28 : $0
Salary Average Commitment
Year 25 : $1,975,000
Year 26 : $515,000
Year 27 : $0
Year 28 : $0

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - $70 - 5,965 - 99.41%
Level 2:	5000 - $40 - 5,000 - 100.00%
Level 3:	3000 - $22 - 2,993 - 99.77%
Level 4:	4000 - $12 - 3,993 - 99.83%
Luxury :	1000 - $177 - 1,000 - 100.00%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $200 - 1,446 - 72.29%
Farm Level 2:	1000 - $100 - 690 - 69.01%
Farm Total Capacity :	3000
Income
Home Games Left	25
Average Attendance - %	18,951 - 99.74%
Average Income per Game	$1,271,603
Year to Date Revenue	$20,345,649
Farm
Home Games Left	24
Average Attendance - %	2,136 - 71.20%
Average Income per Game	$501,443
Year to Date Revenue	$7,521,640
Expense
Pro Players Total Salaries	$95,200,000
Farm Players Total Salaries	$1,785,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$32,652,085
Farm Year To Date Expenses	$754,578
Pro Salary Cap To Date	$32,480,202
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$31,790,077
Farm Estimated Season Revenue	$12,034,624
Pro Remaining Season Days	126
Pro Expenses Per Days	$498,438
Pro Estimated Expenses	$62,803,188
Farm Remaining Season Days	112
Farm Expenses Per Days	$11,433
Farm Estimated Expenses	$1,280,496
Estimated Season Expenses	$64,083,684
Estimated Season Salary Cap	$94,955,160
Estimate Under Maximum Salary Cap of $95,500,000	$544,840
Estimate Over Minimum Salary Cap of $70,600,000	$24,355,160
Current Bank Account	$66,597,532
Projected Bank Account	$46,338,549

Pro Players Salaries
Tim Stutzle	$10,000,000 (6)
Brady Tkachuk	$8,500,000 (5)
Josh Morrissey	$8,000,000 (3)
Ryan O'Reilly	$7,750,000 (1)
Kristopher Letang	$7,500,000 (2)
Tyler Seguin	$6,500,000 (2)
Martin Necas	$6,100,000 (1)
Noah Dobson	$6,000,000 (2)
John Gibson	$5,500,000 (1)
Kyle Palmieri	$4,900,000 (3)
Rasmus Sandin	$3,500,000 (1)
James Reimer	$3,200,000 (1)
Josh Manson	$3,000,000 (3)
Brendan Gallagher	$3,000,000 (2)
Teddy Blueger	$2,700,000 (3)
David Kampf	$2,500,000 (4)
Zach Bogosian	$2,100,000 (1)
Nicholas Robertson	$2,000,000 (2)
Justin Brazeau	$1,500,000 (2)
Ryan Lomberg	$950,000 (1)
Total Pro Players	20
Salary Commitment
Year 25 : $95,200,000
Year 26 : $66,100,000
Year 27 : $39,600,000
Year 28 : $21,000,000
Salary Average Commitment
Year 25 : $95,200,000
Year 26 : $66,100,000
Year 27 : $39,600,000
Year 28 : $21,000,000
Salary Cap with 1 Way Contract
Year 25 : $95,200,000
Year 26 : $66,100,000
Year 27 : $39,600,000
Year 28 : $21,000,000

Farm Players Salaries
Noah Gregor	$150,000 (1)
Shane Bowers	$100,000 (1)
Vladislav Kolyachonok	$100,000 (1)
Roby Jarventie	$100,000 (1)
Mads Sogaard	$100,000 (1)
Domenick Fensore	$90,000 (1)
Axel Jonsson-Fjallby	$80,000 (3)
Artur Cholach	$80,000 (1)
Reilly Walsh	$80,000 (1)
Cameron Crotty	$80,000 (1)
Jake Gaudet	$75,000 (1)
Cole Bardreau	$75,000 (1)
Kyle Marino	$75,000 (1)
Jeremy Brodeur	$75,000 (1)
Adam Edstrom	$75,000 (1)
Colson Gengenbach	$75,000 (1)
Andre Lee	$75,000 (1)
Tristan Ashbrook	$75,000 (1)
Nicholas Zabaneh	$75,000 (1)
Dalton Bancroft	$75,000 (1)
Louis Crevier	$75,000 (1)
Total Farm Players	21
Salary Commitment
Year 25 : $1,785,000
Year 26 : $80,000
Year 27 : $80,000
Year 28 : $0
Salary Average Commitment
Year 25 : $1,785,000
Year 26 : $80,000
Year 27 : $80,000
Year 28 : $0

Team	Current Fund	Estimated Season Salary Cap	Under Maximum of $95,500,000 Available Cap Space	Over Minimum of $70,600,000	Pro Players	Farm Players	Total Players
Avalanche	$135,261,074	$94,606,186	$893,814	$24,006,186	20	21	41
Blackhawks	$111,473,909	$72,999,984	$22,500,016	$2,399,984	23	22	45
Blue Jackets	$44,624,651	$91,456,829	$4,043,171	$20,856,829	21	23	44
Blues	$18,866,734	$86,590,076	$8,909,924	$15,990,076	23	21	44
Bruins	$58,245,140	$92,793,378	$2,706,622	$22,193,378	21	21	42
Canadiens	$97,785,125	$93,381,240	$2,118,760	$22,781,240	20	21	41
Canucks	$69,343,309	$95,299,968	$200,032	$24,699,968	22	24	46
Capitals	$100,916,764	$88,779,242	$6,720,758	$18,179,242	20	20	40
Coyotes	$71,654,473	$92,725,204	$2,774,796	$22,125,204	22	21	43
Devils	$157,925,577	$93,979,659	$1,520,341	$23,379,659	20	21	41
Ducks	$115,562,005	$93,097,336	$2,402,664	$22,497,336	24	20	44
Flames	$182,008,641	$92,350,080	$3,149,920	$21,750,080	23	22	45
Flyers	$63,730,566	$94,749,930	$750,070	$24,149,930	21	20	41
Golden Knights	$72,595,448	$94,981,272	$518,728	$24,381,272	22	22	44
Hurricanes	$54,430,737	$94,734,639	$765,361	$24,134,639	21	23	44
Islanders	$94,768,079	$78,875,072	$16,624,928	$8,275,072	22	20	42
Jets	$262,486,086	$89,146,800	$6,353,200	$18,546,800	22	22	44
Kings	$82,839,208	$89,000,064	$6,499,936	$18,400,064	23	22	45
Kraken	$60,072,905	$72,719,792	$22,780,208	$2,119,792	22	27	49
Lightning	$148,046,737	$94,599,936	$900,064	$23,999,936	22	21	43
Maple Leafs	$109,863,487	$84,769,759	$10,730,241	$14,169,759	22	24	46
Oilers	$80,051,299	$95,485,796	$14,204	$24,885,796	20	20	40
Panthers	$89,280,004	$94,943,058	$556,942	$24,343,058	20	22	42
Penguins	$65,167,088	$90,825,088	$4,674,912	$20,225,088	22	20	42
Predators	$94,629,115	$93,550,080	$1,949,920	$22,950,080	20	21	41
Rangers	$58,585,295	$90,907,494	$4,592,506	$20,307,494	22	23	45
Red Wings	$58,978,176	$94,534,392	$965,608	$23,934,392	20	21	41
Sabres	$239,181,268	$92,100,000	$3,400,000	$21,500,000	22	20	42
Senators	$108,899,722	$76,523,419	$18,976,581	$5,923,419	23	22	45
Sharks	$89,602,180	$92,481,330	$3,018,670	$21,881,330	20	21	41
Stars	$62,486,377	$94,092,953	$1,407,047	$23,492,953	22	20	42
Wild	$66,597,532	$94,955,160	$544,840	$24,355,160	20	21	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 - %