Two Minutes For Boarding

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	7000 - $76 - 6,444 - 92.06%
Level 2:	6000 - $45 - 5,438 - 90.64%
Level 3:	3000 - $26 - 2,994 - 99.79%
Level 4:	4000 - $19 - 3,271 - 81.78%
Luxury :	1500 - $180 - 1,492 - 99.49%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $150 - 1,949 - 97.45%
Farm Level 2:	1000 - $60 - 989 - 98.87%
Farm Total Capacity :	3000
Income
Home Games Left	9
Average Attendance - %	19,640 - 91.35%
Average Income per Game	$1,600,321
Year to Date Revenue	$51,210,276
Farm
Home Games Left	3
Average Attendance - %	2,938 - 97.92%
Average Income per Game	$492,329
Year to Date Revenue	$17,723,832
Expense
Pro Players Total Salaries	$87,600,000
Farm Players Total Salaries	$1,715,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$812,400
Pro Year To Date Expenses	$78,510,340
Farm Year To Date Expenses	$1,754,022
Pro Salary Cap To Date	$78,096,304
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$14,402,890
Farm Estimated Season Revenue	$1,476,986
Pro Remaining Season Days	33
Pro Expenses Per Days	$458,854
Pro Estimated Expenses	$15,142,182
Farm Remaining Season Days	19
Farm Expenses Per Days	$11,039
Farm Estimated Expenses	$209,741
Estimated Season Expenses	$15,351,923
Estimated Season Salary Cap	$93,964,954
Estimate Under Maximum Salary Cap of $95,500,000	$1,535,046
Estimate Over Minimum Salary Cap of $70,600,000	$23,364,954
Current Bank Account	$126,938,845
Projected Bank Account	$127,466,798

Pro Players Salaries
Auston Matthews	$13,250,000 (4)
Jakob Chychrun	$8,500,000 (4)
Sergei Bobrovsky	$8,500,000 (2)
Clayton Keller	$8,100,000 (7)
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)
Scott Laughton	$3,000,000 (1)
Cole Perfetti	$3,000,000 (1)
Nick Seeler	$2,700,000 (3)
Alex Vlasic	$2,300,000 (1)
Barrett Hayton	$2,000,000 (1)
Luke Hughes	$1,500,000 (1)
Calvin Pickard	$1,500,000 (1)
Matt Nieto	$1,300,000 (1)
Kevin Labanc	$1,000,000 (1)
Jayden Struble	$1,000,000 (1)
Total Pro Players	20
Salary Commitment
Year 25 : $87,600,000
Year 26 : $56,650,000
Year 27 : $37,650,000
Year 28 : $29,850,000
Salary Average Commitment
Year 25 : $87,600,000
Year 26 : $56,650,000
Year 27 : $37,650,000
Year 28 : $29,850,000
Salary Cap with 1 Way Contract
Year 25 : $87,600,000
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 - 5,969 - 99.49%
Level 2:	5000 - $44 - 5,000 - 100.00%
Level 3:	3000 - $25 - 2,985 - 99.50%
Level 4:	4000 - $14 - 3,991 - 99.77%
Luxury :	1000 - $182 - 1,000 - 100.00%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $200 - 1,464 - 73.20%
Farm Level 2:	1000 - $100 - 704 - 70.41%
Farm Total Capacity :	3000
Income
Home Games Left	8
Average Attendance - %	18,945 - 99.71%
Average Income per Game	$1,363,907
Year to Date Revenue	$45,008,943
Farm
Home Games Left	3
Average Attendance - %	2,168 - 72.27%
Average Income per Game	$508,511
Year to Date Revenue	$18,306,400
Expense
Pro Players Total Salaries	$62,700,000
Farm Players Total Salaries	$1,850,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$5,753,100
Pro Year To Date Expenses	$56,091,631
Farm Year To Date Expenses	$2,111,396
Pro Salary Cap To Date	$55,677,588
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$10,911,259
Farm Estimated Season Revenue	$1,525,533
Pro Remaining Season Days	33
Pro Expenses Per Days	$329,167
Pro Estimated Expenses	$10,862,511
Farm Remaining Season Days	19
Farm Expenses Per Days	$11,798
Farm Estimated Expenses	$224,162
Estimated Season Expenses	$11,086,673
Estimated Season Salary Cap	$72,207,234
Estimate Under Maximum Salary Cap of $95,500,000	$23,292,766
Estimate Over Minimum Salary Cap of $70,600,000	$1,607,234
Current Bank Account	$112,526,349
Projected Bank Account	$113,876,468

Pro Players Salaries
Alec Martinez	$10,000,000 (1)
Gustav Nyquist	$6,000,000 (1)
Ukko-Pekka Luukkonen	$5,250,000 (4)
Michael Bunting	$4,250,000 (1)
Evan Rodrigues	$3,100,000 (1)
Radek Faksa	$3,000,000 (1)
Zach Sanford	$3,000,000 (1)
Nicolas Hague	$2,700,000 (1)
Erik Gustafsson	$2,500,000 (1)
Vitek Vanecek	$2,500,000 (2)
Joe Veleno	$2,000,000 (2)
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)
Hendrix Lapierre	$1,200,000 (1)
Zack Bolduc	$1,200,000 (1)
Jakob Pelletier	$1,200,000 (2)
Owen Pickering	$1,200,000 (2)
Tanner Pearson	$1,000,000 (2)
Matthew Knies	$1,000,000 (1)
Total Pro Players	24
Salary Commitment
Year 25 : $62,700,000
Year 26 : $24,750,000
Year 27 : $10,550,000
Year 28 : $5,250,000
Salary Average Commitment
Year 25 : $62,700,000
Year 26 : $24,750,000
Year 27 : $10,550,000
Year 28 : $5,250,000
Salary Cap with 1 Way Contract
Year 25 : $62,700,000
Year 26 : $24,750,000
Year 27 : $10,550,000
Year 28 : $5,250,000

Farm Players Salaries
Matt Luff	$120,000 (2)
Matthew Wood	$120,000 (2)
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)
Julien Gauthier	$95,000 (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)
Riley Duran	$75,000 (2)
Patrick Giles	$75,000 (1)
Total Farm Players	20
Salary Commitment
Year 25 : $1,850,000
Year 26 : $1,050,000
Year 27 : $0
Year 28 : $0
Salary Average Commitment
Year 25 : $1,850,000
Year 26 : $1,050,000
Year 27 : $0
Year 28 : $0

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	7000 - $75 - 6,160 - 87.99%
Level 2:	6000 - $42 - 5,379 - 89.65%
Level 3:	4000 - $25 - 3,169 - 79.23%
Level 4:	5000 - $15 - 4,085 - 81.71%
Luxury :	2000 - $170 - 1,566 - 78.30%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $200 - 1,458 - 72.89%
Farm Level 2:	1000 - $100 - 724 - 72.39%
Farm Total Capacity :	3000
Income
Home Games Left	9
Average Attendance - %	20,359 - 84.83%
Average Income per Game	$1,532,474
Year to Date Revenue	$49,039,164
Farm
Home Games Left	3
Average Attendance - %	2,182 - 72.72%
Average Income per Game	$509,522
Year to Date Revenue	$18,342,800
Expense
Pro Players Total Salaries	$81,700,000
Farm Players Total Salaries	$1,942,500
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$8,010,213
Pro Year To Date Expenses	$69,436,710
Farm Year To Date Expenses	$2,339,280
Pro Salary Cap To Date	$69,022,652
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$13,792,265
Farm Estimated Season Revenue	$1,528,567
Pro Remaining Season Days	33
Pro Expenses Per Days	$428,125
Pro Estimated Expenses	$14,128,125
Farm Remaining Season Days	19
Farm Expenses Per Days	$12,317
Farm Estimated Expenses	$234,023
Estimated Season Expenses	$14,362,148
Estimated Season Salary Cap	$91,075,058
Estimate Under Maximum Salary Cap of $95,500,000	$4,424,942
Estimate Over Minimum Salary Cap of $70,600,000	$20,475,058
Current Bank Account	$44,678,467
Projected Bank Account	$45,637,151

Pro Players Salaries
Jack Eichel	$9,500,000 (6)
Tage Thompson	$8,000,000 (6)
Valeri Nichushkin	$7,050,000 (5)
Shane Pinto	$5,500,000 (5)
Dylan Demelo	$5,250,000 (4)
Dmitry Orlov	$5,200,000 (2)
Philipp Grubauer	$5,000,000 (1)
Ryan Hartman	$5,000,000 (2)
Dmitri Voronkov	$4,250,000 (3)
Ross Colton	$4,000,000 (3)
Marcus Foligno	$4,000,000 (4)
Samuel Montembeault	$3,150,000 (2)
Mattias Samuelsson	$3,000,000 (1)
Matt Grzelcyk	$2,750,000 (1)
Pheonix Copley	$2,100,000 (2)
Morgan Barron	$1,800,000 (4)
Jack Drury	$1,550,000 (1)
Connor Zary	$1,200,000 (1)
Brett Leason	$1,000,000 (1)
Ty Emberson	$900,000 (1)
Adam Wilsby	$750,000 (1)
Declan Chisholm	$750,000 (1)
Total Pro Players	22
Salary Commitment
Year 25 : $81,700,000
Year 26 : $64,800,000
Year 27 : $49,350,000
Year 28 : $41,100,000
Salary Average Commitment
Year 25 : $81,700,000
Year 26 : $64,800,000
Year 27 : $49,350,000
Year 28 : $41,100,000
Salary Cap with 1 Way Contract
Year 25 : $81,700,000
Year 26 : $64,800,000
Year 27 : $49,350,000
Year 28 : $41,100,000

Farm Players Salaries
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)
Kyle Criscuolo	$85,000 (1)
Gage Quinney	$85,000 (1)
Kevin Gravel	$80,000 (1)
Taylor Ward	$77,500 (3)
Corey Andonovski	$75,000 (3)
Lucas Vanroboys	$75,000 (1)
Blake Hillman	$75,000 (2)
Matthew Barbolini	$75,000 (1)
Total Farm Players	21
Salary Commitment
Year 25 : $1,942,500
Year 26 : $817,500
Year 27 : $342,500
Year 28 : $0
Salary Average Commitment
Year 25 : $1,942,500
Year 26 : $817,500
Year 27 : $342,500
Year 28 : $0

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Enterprise Center
Level 1:	7200 - $78 - 5,644 - 78.39%
Level 2:	6200 - $48 - 4,677 - 75.43%
Level 3:	3200 - $29 - 2,837 - 88.67%
Level 4:	4000 - $18 - 3,477 - 86.93%
Luxury :	3400 - $400 - 1,426 - 41.93%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $185 - 1,640 - 82.00%
Farm Level 2:	1000 - $90 - 922 - 92.15%
Farm Total Capacity :	3000
Income
Home Games Left	7
Average Attendance - %	18,061 - 75.26%
Average Income per Game	$1,771,436
Year to Date Revenue	$60,228,839
Farm
Home Games Left	3
Average Attendance - %	2,561 - 85.38%
Average Income per Game	$444,266
Year to Date Revenue	$15,993,558
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	$67,270,545
Farm Year To Date Expenses	$2,476,589
Pro Salary Cap To Date	$66,856,485
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$12,400,055
Farm Estimated Season Revenue	$1,332,796
Pro Remaining Season Days	33
Pro Expenses Per Days	$419,531
Pro Estimated Expenses	$13,844,523
Farm Remaining Season Days	19
Farm Expenses Per Days	$15,674
Farm Estimated Expenses	$297,806
Estimated Season Expenses	$14,142,329
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	$25,511,524
Projected Bank Account	$25,102,046

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 - 5,967 - 99.45%
Level 2:	5000 - $43 - 4,998 - 99.95%
Level 3:	3000 - $27 - 2,971 - 99.05%
Level 4:	4000 - $16 - 3,963 - 99.08%
Luxury :	1000 - $180 - 1,000 - 100.00%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $200 - 1,446 - 72.29%
Farm Level 2:	1000 - $100 - 722 - 72.24%
Farm Total Capacity :	3000
Income
Home Games Left	6
Average Attendance - %	18,899 - 99.47%
Average Income per Game	$1,380,476
Year to Date Revenue	$48,316,666
Farm
Home Games Left	3
Average Attendance - %	2,168 - 72.27%
Average Income per Game	$505,941
Year to Date Revenue	$18,213,860
Expense
Pro Players Total Salaries	$88,425,000
Farm Players Total Salaries	$2,192,500
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$4,635,225
Pro Year To Date Expenses	$75,023,430
Farm Year To Date Expenses	$2,142,027
Pro Salary Cap To Date	$74,609,394
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$8,282,857
Farm Estimated Season Revenue	$1,517,822
Pro Remaining Season Days	33
Pro Expenses Per Days	$463,151
Pro Estimated Expenses	$15,283,983
Farm Remaining Season Days	19
Farm Expenses Per Days	$13,722
Farm Estimated Expenses	$260,718
Estimated Season Expenses	$15,544,701
Estimated Season Salary Cap	$94,442,670
Estimate Under Maximum Salary Cap of $95,500,000	$1,057,330
Estimate Over Minimum Salary Cap of $70,600,000	$23,842,670
Current Bank Account	$44,552,690
Projected Bank Account	$38,808,668

Pro Players Salaries
Brayden Point	$9,500,000 (6)
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)
Pavel Buchnevich	$6,250,000 (1)
Jean-Gabriel Pageau	$6,000,000 (4)
Alex Killorn	$5,500,000 (3)
Andre Burakovsky	$5,500,000 (2)
Oliver Ekman-Larsson	$3,750,000 (2)
Noah Cates	$3,550,000 (3)
Marcus Johansson	$2,750,000 (3)
Nathan Bastian	$1,750,000 (3)
Arthur Kaliyev	$1,600,000 (1)
Casey DeSmith	$1,500,000 (2)
Tomas Nosek	$1,250,000 (2)
Brayden Pachal	$1,200,000 (2)
Jacob Bryson	$1,100,000 (1)
Logan Stankoven	$1,000,000 (1)
Travis Hamonic	$775,000 (1)
Total Pro Players	21
Salary Commitment
Year 25 : $88,425,000
Year 26 : $70,700,000
Year 27 : $49,900,000
Year 28 : $15,500,000
Salary Average Commitment
Year 25 : $88,425,000
Year 26 : $70,700,000
Year 27 : $49,900,000
Year 28 : $15,500,000
Salary Cap with 1 Way Contract
Year 25 : $88,425,000
Year 26 : $70,700,000
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)
Luca Cagnoni	$80,000 (2)
Mason Shaw	$80,000 (1)
Seth Helgeson	$80,000 (1)
Ethan Cardwell	$75,000 (2)
Rory Kerins	$75,000 (2)
Total Farm Players	22
Salary Commitment
Year 25 : $2,192,500
Year 26 : $940,000
Year 27 : $120,000
Year 28 : $0
Salary Average Commitment
Year 25 : $2,192,500
Year 26 : $940,000
Year 27 : $120,000
Year 28 : $0

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	7000 - $75 - 6,631 - 94.73%
Level 2:	6000 - $42 - 5,719 - 95.31%
Level 3:	4000 - $26 - 3,248 - 81.19%
Level 4:	5000 - $18 - 3,843 - 76.87%
Luxury :	2000 - $134 - 1,743 - 87.13%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $200 - 1,433 - 71.63%
Farm Level 2:	1000 - $100 - 721 - 72.13%
Farm Total Capacity :	3000
Income
Home Games Left	9
Average Attendance - %	21,184 - 88.27%
Average Income per Game	$1,574,525
Year to Date Revenue	$50,384,787
Farm
Home Games Left	3
Average Attendance - %	2,154 - 71.80%
Average Income per Game	$502,114
Year to Date Revenue	$18,076,100
Expense
Pro Players Total Salaries	$98,500,000
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	$78,147,365
Farm Year To Date Expenses	$2,243,491
Pro Salary Cap To Date	$77,733,324
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$14,170,721
Farm Estimated Season Revenue	$1,506,342
Pro Remaining Season Days	33
Pro Expenses Per Days	$515,625
Pro Estimated Expenses	$17,015,625
Farm Remaining Season Days	19
Farm Expenses Per Days	$14,199
Farm Estimated Expenses	$269,781
Estimated Season Expenses	$17,285,406
Estimated Season Salary Cap	$95,263,017
Estimate Under Maximum Salary Cap of $95,500,000	$236,983
Estimate Over Minimum Salary Cap of $70,600,000	$24,663,017
Current Bank Account	$84,303,176
Projected Bank Account	$82,694,833

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)
Blake Coleman	$3,800,000 (1)
Nick Paul	$3,050,000 (2)
Mikael Granlund	$2,950,000 (1)
Marc-Edouard Vlasic	$2,000,000 (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	21
Salary Commitment
Year 25 : $98,500,000
Year 26 : $71,900,000
Year 27 : $51,350,000
Year 28 : $39,100,000
Salary Average Commitment
Year 25 : $98,500,000
Year 26 : $71,900,000
Year 27 : $51,350,000
Year 28 : $39,100,000
Salary Cap with 1 Way Contract
Year 25 : $98,500,000
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 - 6,251 - 96.18%
Level 2:	6000 - $44 - 5,487 - 91.46%
Level 3:	4000 - $23 - 3,184 - 79.61%
Level 4:	4000 - $19 - 3,872 - 96.80%
Luxury :	2000 - $194 - 1,536 - 76.81%
Total Capacity :	22500
Farm
Farm Level 1:	2000 - $200 - 1,449 - 72.47%
Farm Level 2:	1000 - $100 - 710 - 70.99%
Farm Total Capacity :	3000
Income
Home Games Left	8
Average Attendance - %	20,332 - 90.36%
Average Income per Game	$1,594,442
Year to Date Revenue	$52,616,577
Farm
Home Games Left	4
Average Attendance - %	2,159 - 71.98%
Average Income per Game	$505,224
Year to Date Revenue	$17,682,840
Expense
Pro Players Total Salaries	$93,500,000
Farm Players Total Salaries	$3,450,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$407,790
Pro Year To Date Expenses	$79,036,409
Farm Year To Date Expenses	$2,503,075
Pro Salary Cap To Date	$78,622,373
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$12,755,534
Farm Estimated Season Revenue	$2,020,896
Pro Remaining Season Days	33
Pro Expenses Per Days	$489,583
Pro Estimated Expenses	$16,156,239
Farm Remaining Season Days	19
Farm Expenses Per Days	$20,787
Farm Estimated Expenses	$394,953
Estimated Season Expenses	$16,551,192
Estimated Season Salary Cap	$95,100,470
Estimate Under Maximum Salary Cap of $95,500,000	$399,530
Estimate Over Minimum Salary Cap of $70,600,000	$24,500,470
Current Bank Account	$60,716,328
Projected Bank Account	$58,941,566

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)
Anthony Mantha	$4,750,000 (3)
Pavel Zacha	$4,750,000 (2)
Jason Zucker	$4,500,000 (1)
Artem Zub	$3,500,000 (3)
Ryan Lindgren	$3,250,000 (3)
Simon Holmstrom	$3,250,000 (2)
Rasmus Ristolainen	$3,000,000 (1)
Yanni Gourde	$2,750,000 (2)
Nils Hoglander	$2,200,000 (1)
Vasily Podkolzin	$1,600,000 (2)
Connor Bedard	$1,500,000 (1)
Michael Carcone	$1,000,000 (3)
Justus Annunen	$900,000 (1)
Total Pro Players	20
Salary Commitment
Year 25 : $93,500,000
Year 26 : $82,500,000
Year 27 : $50,800,000
Year 28 : $23,200,000
Salary Average Commitment
Year 25 : $93,500,000
Year 26 : $81,400,000
Year 27 : $49,700,000
Year 28 : $23,200,000
Salary Cap with 1 Way Contract
Year 25 : $93,500,000
Year 26 : $81,400,000
Year 27 : $49,700,000
Year 28 : $23,200,000

Farm Players Salaries
Justin Kirkland	$1,000,000 (2)
Arshdeep Bains	$150,000 (1)
Karsen Dorwart	$150,000 (2)
Max Sasson	$150,000 (2)
Akito Hirose	$150,000 (1)
Kole Lind	$120,000 (1)
Lian Bichsel	$120,000 (1)
Sam Poulin	$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	25
Salary Commitment
Year 25 : $3,450,000
Year 26 : $1,315,000
Year 27 : $0
Year 28 : $0
Salary Average Commitment
Year 25 : $3,450,000
Year 26 : $1,315,000
Year 27 : $0
Year 28 : $0

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6000 - $79 - 5,897 - 98.28%
Level 2:	5000 - $45 - 4,997 - 99.94%
Level 3:	3000 - $25 - 2,992 - 99.74%
Level 4:	4000 - $16 - 3,983 - 99.58%
Luxury :	1000 - $220 - 1,000 - 100.00%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $200 - 1,458 - 72.89%
Farm Level 2:	1000 - $100 - 708 - 70.78%
Farm Total Capacity :	3000
Income
Home Games Left	6
Average Attendance - %	18,869 - 99.31%
Average Income per Game	$1,468,938
Year to Date Revenue	$51,412,834
Farm
Home Games Left	4
Average Attendance - %	2,165 - 72.18%
Average Income per Game	$507,248
Year to Date Revenue	$17,753,680
Expense
Pro Players Total Salaries	$95,750,000
Farm Players Total Salaries	$2,645,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$75,387,266
Farm Year To Date Expenses	$2,116,539
Pro Salary Cap To Date	$74,973,230
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$8,813,629
Farm Estimated Season Revenue	$2,028,992
Pro Remaining Season Days	33
Pro Expenses Per Days	$501,302
Pro Estimated Expenses	$16,542,966
Farm Remaining Season Days	19
Farm Expenses Per Days	$16,264
Farm Estimated Expenses	$309,016
Estimated Season Expenses	$16,851,982
Estimated Season Salary Cap	$91,430,264
Estimate Under Maximum Salary Cap of $95,500,000	$4,069,736
Estimate Over Minimum Salary Cap of $70,600,000	$20,830,264
Current Bank Account	$92,213,918
Projected Bank Account	$86,204,557

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)
Troy Terry	$6,500,000 (2)
Jamie Benn	$6,000,000 (2)
Viktor Arvidsson	$5,000,000 (1)
Colton Parayko	$5,000,000 (2)
Travis Sanheim	$4,750,000 (1)
Matias Maccelli	$3,500,000 (1)
Olli Maatta	$2,500,000 (1)
Kaapo Kakko	$2,500,000 (1)
Braden Schneider	$2,000,000 (1)
Jason Dickinson	$1,850,000 (1)
Derek Ryan	$1,750,000 (1)
David Rittich	$1,250,000 (2)
Michael Pezzetta	$800,000 (1)
Emil Lilleberg	$750,000 (1)
Total Pro Players	20
Salary Commitment
Year 25 : $95,750,000
Year 26 : $51,850,000
Year 27 : $16,100,000
Year 28 : $8,600,000
Salary Average Commitment
Year 25 : $90,350,000
Year 26 : $46,450,000
Year 27 : $16,100,000
Year 28 : $8,600,000
Salary Cap with 1 Way Contract
Year 25 : $95,750,000
Year 26 : $51,850,000
Year 27 : $16,100,000
Year 28 : $8,600,000

Farm Players Salaries
Luca Del Bel Belluz	$1,000,000 (2)
Jimmy Snuggerud	$120,000 (2)
Isaac Ratcliffe	$100,000 (1)
Graeme Clarke	$90,000 (1)
Cam Dineen	$90,000 (1)
Ryan Sandelin	$80,000 (2)
Hunter McKown	$80,000 (2)
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)
Stefan Matteau	$80,000 (1)
Mitchell Mclain	$80,000 (2)
Zach Solow	$75,000 (1)
Eetu Makiniemi	$75,000 (1)
Vincent Arseneau	$75,000 (1)
Marc Johnstone	$75,000 (1)
Wyatt Newpower	$75,000 (1)
Jiri Patera	$75,000 (1)
Brandon Biro	$75,000 (1)
Total Farm Players	21
Salary Commitment
Year 25 : $2,645,000
Year 26 : $540,000
Year 27 : $0
Year 28 : $0
Salary Average Commitment
Year 25 : $2,645,000
Year 26 : $540,000
Year 27 : $0
Year 28 : $0

Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Gila River Arena
Level 1:	7000 - $70 - 6,314 - 90.20%
Level 2:	6000 - $30 - 5,853 - 97.55%
Level 3:	3000 - $25 - 2,994 - 99.81%
Level 4:	4000 - $15 - 3,995 - 99.87%
Luxury :	1500 - $160 - 1,496 - 99.71%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $200 - 1,440 - 71.98%
Farm Level 2:	1000 - $100 - 715 - 71.53%
Farm Total Capacity :	3000
Income
Home Games Left	9
Average Attendance - %	20,652 - 96.05%
Average Income per Game	$1,388,333
Year to Date Revenue	$44,426,648
Farm
Home Games Left	3
Average Attendance - %	2,155 - 71.83%
Average Income per Game	$503,211
Year to Date Revenue	$18,115,580
Expense
Pro Players Total Salaries	$80,240,000
Farm Players Total Salaries	$3,602,500
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,368,763
Pro Year To Date Expenses	$74,945,362
Farm Year To Date Expenses	$2,271,805
Pro Salary Cap To Date	$74,531,325
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$12,494,995
Farm Estimated Season Revenue	$1,509,632
Pro Remaining Season Days	33
Pro Expenses Per Days	$420,521
Pro Estimated Expenses	$13,877,193
Farm Remaining Season Days	19
Farm Expenses Per Days	$21,643
Farm Estimated Expenses	$411,217
Estimated Season Expenses	$14,288,410
Estimated Season Salary Cap	$90,691,349
Estimate Under Maximum Salary Cap of $95,500,000	$4,808,651
Estimate Over Minimum Salary Cap of $70,600,000	$20,091,349
Current Bank Account	$64,139,267
Projected Bank Account	$63,855,484

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)
Evan Bouchard	$5,500,000 (3)
Vladislav Gavrikov	$4,500,000 (3)
Morgan Geekie	$3,000,000 (2)
Kirby Dach	$2,750,000 (3)
Charlie Lindgren	$2,550,000 (1)
Andrew Copp	$2,375,000 (2)
Spencer Knight	$2,000,000 (1)
Pierre Engvall	$2,000,000 (2)
Isac Lundestrom	$1,750,000 (2)
Adam Fantilli	$1,500,000 (1)
Joel Kiviranta	$1,250,000 (1)
Conor Timmins	$1,250,000 (1)
Paul Cotter	$1,000,000 (1)
Robert Hagg	$1,000,000 (3)
Joel Hanley	$900,000 (1)
Total Pro Players	21
Salary Commitment
Year 25 : $80,240,000
Year 26 : $69,790,000
Year 27 : $60,665,000
Year 28 : $46,915,000
Salary Average Commitment
Year 25 : $80,240,000
Year 26 : $69,790,000
Year 27 : $60,665,000
Year 28 : $46,915,000
Salary Cap with 1 Way Contract
Year 25 : $80,240,000
Year 26 : $69,790,000
Year 27 : $60,665,000
Year 28 : $46,915,000

Farm Players Salaries
Simon Edvinsson	$1,500,000 (1)
Cutter Gauthier	$150,000 (2)
Simon Nemec	$150,000 (1)
Thomas Bordeleau	$150,000 (2)
Mackenzie Entwistle	$125,000 (2)
Conor Geekie	$120,000 (2)
Bokondji Imama	$100,000 (3)
Fraser Minten	$100,000 (2)
Dominic Toninato	$100,000 (3)
Matej Blumel	$100,000 (2)
Drew Commesso	$100,000 (2)
Samuel Fagemo	$100,000 (1)
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 : $3,602,500
Year 26 : $1,415,000
Year 27 : $300,000
Year 28 : $0
Salary Average Commitment
Year 25 : $3,602,500
Year 26 : $1,415,000
Year 27 : $300,000
Year 28 : $0

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	7000 - $65 - 6,621 - 94.59%
Level 2:	6000 - $37 - 5,759 - 95.98%
Level 3:	4000 - $20 - 3,388 - 84.69%
Level 4:	5000 - $17 - 4,180 - 83.61%
Luxury :	2000 - $165 - 1,593 - 79.64%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $199 - 1,455 - 72.75%
Farm Level 2:	1000 - $99 - 726 - 72.64%
Farm Total Capacity :	3000
Income
Home Games Left	7
Average Attendance - %	21,540 - 89.75%
Average Income per Game	$1,463,080
Year to Date Revenue	$49,744,705
Farm
Home Games Left	3
Average Attendance - %	2,182 - 72.72%
Average Income per Game	$506,068
Year to Date Revenue	$18,218,430
Expense
Pro Players Total Salaries	$92,300,000
Farm Players Total Salaries	$1,652,500
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$77,553,082
Farm Year To Date Expenses	$1,745,216
Pro Salary Cap To Date	$77,139,042
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$10,241,557
Farm Estimated Season Revenue	$1,518,202
Pro Remaining Season Days	33
Pro Expenses Per Days	$483,333
Pro Estimated Expenses	$15,949,989
Farm Remaining Season Days	19
Farm Expenses Per Days	$10,688
Farm Estimated Expenses	$203,072
Estimated Season Expenses	$16,153,061
Estimated Season Salary Cap	$93,003,099
Estimate Under Maximum Salary Cap of $95,500,000	$2,496,901
Estimate Over Minimum Salary Cap of $70,600,000	$22,403,099
Current Bank Account	$148,207,184
Projected Bank Account	$143,813,882

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)
Justin Faulk	$3,000,000 (2)
Taylor Hall	$3,000,000 (1)
Jake Evans	$2,850,000 (4)
David Perron	$2,000,000 (1)
Joel Hofer	$2,000,000 (1)
David Savard	$1,700,000 (1)
Rutger McGroarty	$1,200,000 (2)
Mark Senden	$750,000 (1)
Total Pro Players	20
Salary Commitment
Year 25 : $92,300,000
Year 26 : $66,350,000
Year 27 : $59,150,000
Year 28 : $50,400,000
Salary Average Commitment
Year 25 : $92,300,000
Year 26 : $66,350,000
Year 27 : $59,150,000
Year 28 : $50,400,000
Salary Cap with 1 Way Contract
Year 25 : $92,300,000
Year 26 : $66,350,000
Year 27 : $59,150,000
Year 28 : $50,400,000

Farm Players Salaries
Artyom Levshunov	$150,000 (2)
Sam Gagner	$120,000 (1)
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)
Riley McKay	$75,000 (1)
Anthony Angello	$75,000 (1)
Dalton Smith	$75,000 (1)
Hugh McGing	$75,000 (1)
Maxence Guenette	$75,000 (1)
Hardy Haman Aktell	$75,000 (2)
Tarun Fizer	$75,000 (1)
Avery Hayes	$75,000 (1)
Jaxsen Wiebe	$75,000 (1)
David Silye	$75,000 (1)
Anthony Vincent	$75,000 (1)
Harrison Scott	$75,000 (2)
Tye Felhaber	$75,000 (1)
Total Farm Players	20
Salary Commitment
Year 25 : $1,652,500
Year 26 : $607,500
Year 27 : $0
Year 28 : $0
Salary Average Commitment
Year 25 : $1,652,500
Year 26 : $607,500
Year 27 : $0
Year 28 : $0

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Arrowhead Pond
Level 1:	7000 - $150 - 3,057 - 43.68%
Level 2:	6000 - $100 - 2,510 - 41.83%
Level 3:	4000 - $75 - 1,695 - 42.37%
Level 4:	5000 - $20 - 3,093 - 61.86%
Luxury :	2000 - $400 - 853 - 42.66%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $200 - 1,449 - 72.47%
Farm Level 2:	1000 - $100 - 718 - 71.80%
Farm Total Capacity :	3000
Income
Home Games Left	8
Average Attendance - %	11,208 - 46.70%
Average Income per Game	$1,634,117
Year to Date Revenue	$53,925,865
Farm
Home Games Left	4
Average Attendance - %	2,167 - 72.24%
Average Income per Game	$506,332
Year to Date Revenue	$17,721,620
Expense
Pro Players Total Salaries	$95,925,000
Farm Players Total Salaries	$2,165,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$79,515,276
Farm Year To Date Expenses	$2,103,152
Pro Salary Cap To Date	$78,455,347
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$13,072,937
Farm Estimated Season Revenue	$2,025,328
Pro Remaining Season Days	33
Pro Expenses Per Days	$502,214
Pro Estimated Expenses	$16,573,062
Farm Remaining Season Days	19
Farm Expenses Per Days	$13,567
Farm Estimated Expenses	$257,773
Estimated Season Expenses	$16,830,835
Estimated Season Salary Cap	$94,942,444
Estimate Under Maximum Salary Cap of $95,500,000	$557,556
Estimate Over Minimum Salary Cap of $70,600,000	$24,342,444
Current Bank Account	$107,785,667
Projected Bank Account	$106,053,097

Pro Players Salaries
Nikita Kucherov	$13,000,000 (5)
Matthew Tkachuk	$11,100,000 (6)
Dylan Larkin	$8,700,000 (5)
Thomas Harley	$8,000,000 (5)
Chris Kreider	$8,000,000 (2)
Adam Henrique	$5,750,000 (3)
Adam Pelech	$5,300,000 (2)
Vladimir Tarasenko	$4,700,000 (4)
Semyon Varlamov	$4,000,000 (2)
Jack Quinn	$3,375,000 (2)
Ilya Lyubushkin	$3,000,000 (5)
Connor Murphy	$3,000,000 (1)
Jonathan Quick	$2,750,000 (2)
Zach Whitecloud	$2,750,000 (3)
Colin Blackwell	$2,500,000 (3)
Nico Sturm	$2,000,000 (1)
Pavel Dorofeyev	$1,800,000 (1)
Darren Raddysh	$1,500,000 (1)
Sam Steel	$1,500,000 (1)
Noah Philp	$1,200,000 (4)
Sam Carrick	$1,100,000 (1)
Ilya Solovyov	$900,000 (2)
Total Pro Players	22
Salary Commitment
Year 25 : $95,925,000
Year 26 : $85,025,000
Year 27 : $60,700,000
Year 28 : $49,700,000
Salary Average Commitment
Year 25 : $95,925,000
Year 26 : $85,025,000
Year 27 : $60,700,000
Year 28 : $49,700,000
Salary Cap with 1 Way Contract
Year 25 : $95,925,000
Year 26 : $85,025,000
Year 27 : $60,700,000
Year 28 : $49,700,000

Farm Players Salaries
Victor Ostman	$150,000 (1)
Milo Roelens	$150,000 (2)
Pavel Mintyukov	$150,000 (1)
Riley Tufte	$120,000 (2)
Brennan Othmann	$120,000 (2)
Lukas Reichel	$120,000 (1)
Ivan Miroshnichenko	$120,000 (1)
Ryan Reaves	$100,000 (2)
Tyler Johnson	$100,000 (1)
Philippe Myers	$100,000 (1)
Trey Fix-Wolansky	$100,000 (2)
Matt Murray	$100,000 (1)
Reese Johnson	$100,000 (3)
Ryan Winterton	$90,000 (1)
Dennis Hildeby	$80,000 (1)
Kevin Connauton	$80,000 (2)
Zac Dalpe	$80,000 (1)
Madison Bowey	$80,000 (1)
Colin Felix	$75,000 (2)
Mason Geertsen	$75,000 (1)
Mark Liwiski	$75,000 (1)
Total Farm Players	21
Salary Commitment
Year 25 : $2,165,000
Year 26 : $845,000
Year 27 : $100,000
Year 28 : $0
Salary Average Commitment
Year 25 : $2,165,000
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 - 4,558 - 75.96%
Level 2:	5000 - $65 - 3,515 - 70.31%
Level 3:	3000 - $55 - 1,587 - 52.89%
Level 4:	4000 - $25 - 2,567 - 64.18%
Luxury :	1000 - $275 - 986 - 98.62%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $125 - 1,973 - 98.66%
Farm Level 2:	1000 - $59 - 980 - 97.97%
Farm Total Capacity :	3000
Income
Home Games Left	9
Average Attendance - %	13,213 - 69.54%
Average Income per Game	$1,483,920
Year to Date Revenue	$47,485,445
Farm
Home Games Left	3
Average Attendance - %	2,953 - 98.43%
Average Income per Game	$426,239
Year to Date Revenue	$15,344,601
Expense
Pro Players Total Salaries	$97,050,000
Farm Players Total Salaries	$2,090,500
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$78,188,833
Farm Year To Date Expenses	$2,103,249
Pro Salary Cap To Date	$77,774,797
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$13,355,281
Farm Estimated Season Revenue	$1,278,717
Pro Remaining Season Days	33
Pro Expenses Per Days	$508,073
Pro Estimated Expenses	$16,766,409
Farm Remaining Season Days	19
Farm Expenses Per Days	$13,149
Farm Estimated Expenses	$249,831
Estimated Season Expenses	$17,016,240
Estimated Season Salary Cap	$94,455,274
Estimate Under Maximum Salary Cap of $95,500,000	$1,044,726
Estimate Over Minimum Salary Cap of $70,600,000	$23,855,274
Current Bank Account	$170,635,126
Projected Bank Account	$168,252,884

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)
Rasmus Andersson	$6,000,000 (2)
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)
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 : $97,050,000
Year 26 : $86,050,000
Year 27 : $64,400,000
Year 28 : $37,750,000
Salary Average Commitment
Year 25 : $96,300,000
Year 26 : $85,300,000
Year 27 : $63,650,000
Year 28 : $37,750,000
Salary Cap with 1 Way Contract
Year 25 : $97,050,000
Year 26 : $86,050,000
Year 27 : $64,400,000
Year 28 : $37,750,000

Farm Players Salaries
Hunter McDonald	$150,000 (1)
Josh Mahura	$130,000 (2)
Denton Mateychuk	$120,000 (2)
Zach Dean	$120,000 (1)
Joel Blomqvist	$100,000 (2)
Emil Andrae	$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 : $2,090,500
Year 26 : $1,071,000
Year 27 : $196,000
Year 28 : $98,500
Salary Average Commitment
Year 25 : $2,828,500
Year 26 : $1,071,000
Year 27 : $196,000
Year 28 : $98,500

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	First Union Center
Level 1:	6000 - $75 - 5,966 - 99.44%
Level 2:	5000 - $47 - 4,927 - 98.54%
Level 3:	3000 - $26 - 2,977 - 99.24%
Level 4:	4000 - $15 - 3,981 - 99.53%
Luxury :	1000 - $192 - 1,000 - 100.00%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $200 - 1,470 - 73.50%
Farm Level 2:	1000 - $100 - 708 - 70.82%
Farm Total Capacity :	3000
Income
Home Games Left	7
Average Attendance - %	18,852 - 99.22%
Average Income per Game	$1,411,435
Year to Date Revenue	$47,988,781
Farm
Home Games Left	4
Average Attendance - %	2,178 - 72.60%
Average Income per Game	$510,736
Year to Date Revenue	$17,875,760
Expense
Pro Players Total Salaries	$93,950,000
Farm Players Total Salaries	$2,870,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$79,182,704
Farm Year To Date Expenses	$2,271,646
Pro Salary Cap To Date	$78,768,602
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$9,880,043
Farm Estimated Season Revenue	$2,042,944
Pro Remaining Season Days	33
Pro Expenses Per Days	$491,927
Pro Estimated Expenses	$16,233,591
Farm Remaining Season Days	19
Farm Expenses Per Days	$17,528
Farm Estimated Expenses	$333,032
Estimated Season Expenses	$16,566,623
Estimated Season Salary Cap	$94,916,261
Estimate Under Maximum Salary Cap of $95,500,000	$583,739
Estimate Over Minimum Salary Cap of $70,600,000	$24,316,261
Current Bank Account	$48,690,187
Projected Bank Account	$44,046,551

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)
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)
James Reimer	$3,200,000 (1)
Anthony Beauvillier	$3,000,000 (4)
Mason Appleton	$2,100,000 (2)
Taylor Raddysh	$1,750,000 (1)
Kevin Rooney	$1,750,000 (2)
Mattias Janmark	$1,500,000 (3)
Nick Perbix	$1,500,000 (1)
Jordan Harris	$1,300,000 (1)
Total Pro Players	21
Salary Commitment
Year 25 : $93,950,000
Year 26 : $71,500,000
Year 27 : $46,850,000
Year 28 : $31,600,000
Salary Average Commitment
Year 25 : $93,950,000
Year 26 : $71,500,000
Year 27 : $46,850,000
Year 28 : $31,600,000
Salary Cap with 1 Way Contract
Year 25 : $93,950,000
Year 26 : $71,500,000
Year 27 : $46,850,000
Year 28 : $31,600,000

Farm Players Salaries
Joey Anderson	$1,250,000 (3)
Nikita Tolopilo	$150,000 (2)
Landon Slaggert	$90,000 (1)
Josh Dunne	$80,000 (2)
Mikael Diotte	$80,000 (2)
Jack Thompson	$80,000 (2)
Colton Poolman	$80,000 (1)
Fredrik Karlstrom	$80,000 (1)
Steven Santini	$80,000 (1)
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	21
Salary Commitment
Year 25 : $2,870,000
Year 26 : $890,000
Year 27 : $125,000
Year 28 : $0
Salary Average Commitment
Year 25 : $2,870,000
Year 26 : $890,000
Year 27 : $125,000
Year 28 : $0

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T Mobile Arena
Level 1:	6000 - $75 - 5,996 - 99.93%
Level 2:	5000 - $60 - 3,950 - 79.00%
Level 3:	2000 - $50 - 1,627 - 81.35%
Level 4:	4000 - $30 - 2,170 - 54.25%
Luxury :	1000 - $205 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $200 - 1,458 - 72.90%
Farm Level 2:	1000 - $100 - 717 - 71.72%
Farm Total Capacity :	3000
Income
Home Games Left	8
Average Attendance - %	14,743 - 81.91%
Average Income per Game	$1,430,430
Year to Date Revenue	$47,204,193
Farm
Home Games Left	4
Average Attendance - %	2,175 - 72.51%
Average Income per Game	$508,660
Year to Date Revenue	$17,803,100
Expense
Pro Players Total Salaries	$96,162,500
Farm Players Total Salaries	$2,900,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$79,293,695
Farm Year To Date Expenses	$2,803,931
Pro Salary Cap To Date	$78,879,581
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$11,443,441
Farm Estimated Season Revenue	$2,034,640
Pro Remaining Season Days	33
Pro Expenses Per Days	$503,451
Pro Estimated Expenses	$16,613,883
Farm Remaining Season Days	19
Farm Expenses Per Days	$17,697
Farm Estimated Expenses	$336,243
Estimated Season Expenses	$16,950,126
Estimated Season Salary Cap	$95,407,499
Estimate Under Maximum Salary Cap of $95,500,000	$92,501
Estimate Over Minimum Salary Cap of $70,600,000	$24,807,499
Current Bank Account	$60,708,336
Projected Bank Account	$57,236,291

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)
Samuel Girard	$5,000,000 (2)
Boone Jenner	$4,500,000 (3)
Derek Forbort	$4,250,000 (3)
Alex Debrincat	$3,875,000 (1)
Jordan Greenway	$3,100,000 (1)
Jared Spurgeon	$3,062,500 (1)
Jeff Petry	$2,750,000 (3)
Sean Kuraly	$2,500,000 (2)
Jonas Johansson	$2,000,000 (1)
Jamie Oleksiak	$1,750,000 (2)
Joel Armia	$1,500,000 (1)
Curtis Lazar	$1,300,000 (4)
Craig Smith	$950,000 (1)
Kevin Stenlund	$950,000 (1)
Jansen Harkins	$825,000 (3)
Total Pro Players	23
Salary Commitment
Year 25 : $96,162,500
Year 26 : $73,925,000
Year 27 : $45,925,000
Year 28 : $25,100,000
Salary Average Commitment
Year 25 : $109,275,000
Year 26 : $73,925,000
Year 27 : $45,925,000
Year 28 : $25,100,000
Salary Cap with 1 Way Contract
Year 25 : $96,162,500
Year 26 : $73,925,000
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)
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	21
Salary Commitment
Year 25 : $2,900,000
Year 26 : $1,092,500
Year 27 : $210,000
Year 28 : $125,000
Salary Average Commitment
Year 25 : $2,900,000
Year 26 : $1,092,500
Year 27 : $210,000
Year 28 : $125,000

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	6000 - $80 - 5,951 - 99.19%
Level 2:	5000 - $55 - 4,182 - 83.65%
Level 3:	3000 - $35 - 2,430 - 81.01%
Level 4:	4000 - $25 - 2,621 - 65.54%
Luxury :	1000 - $210 - 1,000 - 100.00%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $200 - 1,460 - 72.99%
Farm Level 2:	1000 - $100 - 717 - 71.69%
Farm Total Capacity :	3000
Income
Home Games Left	6
Average Attendance - %	16,185 - 85.19%
Average Income per Game	$1,462,651
Year to Date Revenue	$51,192,771
Farm
Home Games Left	3
Average Attendance - %	2,177 - 72.56%
Average Income per Game	$509,129
Year to Date Revenue	$18,328,660
Expense
Pro Players Total Salaries	$96,080,000
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	$79,273,022
Farm Year To Date Expenses	$2,836,152
Pro Salary Cap To Date	$78,858,956
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$8,775,904
Farm Estimated Season Revenue	$1,527,388
Pro Remaining Season Days	33
Pro Expenses Per Days	$503,021
Pro Estimated Expenses	$16,599,693
Farm Remaining Season Days	19
Farm Expenses Per Days	$19,615
Farm Estimated Expenses	$372,685
Estimated Season Expenses	$16,972,378
Estimated Season Salary Cap	$95,372,717
Estimate Under Maximum Salary Cap of $95,500,000	$127,283
Estimate Over Minimum Salary Cap of $70,600,000	$24,772,717
Current Bank Account	$45,403,365
Projected Bank Account	$38,734,279

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)
Brendan Smith	$1,250,000 (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	22
Salary Commitment
Year 25 : $96,080,000
Year 26 : $88,980,000
Year 27 : $53,880,000
Year 28 : $38,680,000
Salary Average Commitment
Year 25 : $98,580,000
Year 26 : $88,980,000
Year 27 : $53,880,000
Year 28 : $38,680,000
Salary Cap with 1 Way Contract
Year 25 : $96,080,000
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 - 4,198 - 64.59%
Level 2:	6500 - $60 - 3,743 - 57.58%
Level 3:	4500 - $30 - 2,952 - 65.61%
Level 4:	5500 - $15 - 4,215 - 76.63%
Luxury :	1000 - $220 - 1,000 - 100.00%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $200 - 1,452 - 72.60%
Farm Level 2:	1000 - $100 - 723 - 72.34%
Farm Total Capacity :	3000
Income
Home Games Left	10
Average Attendance - %	16,108 - 67.12%
Average Income per Game	$1,422,649
Year to Date Revenue	$44,102,107
Farm
Home Games Left	4
Average Attendance - %	2,176 - 72.52%
Average Income per Game	$507,864
Year to Date Revenue	$17,775,240
Expense
Pro Players Total Salaries	$67,375,000
Farm Players Total Salaries	$1,880,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$8,000,000
Pro Year To Date Expenses	$57,362,628
Farm Year To Date Expenses	$1,963,784
Pro Salary Cap To Date	$56,948,578
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$14,226,486
Farm Estimated Season Revenue	$2,031,456
Pro Remaining Season Days	33
Pro Expenses Per Days	$353,516
Pro Estimated Expenses	$11,666,028
Farm Remaining Season Days	19
Farm Expenses Per Days	$11,966
Farm Estimated Expenses	$227,354
Estimated Season Expenses	$11,893,382
Estimated Season Salary Cap	$76,528,641
Estimate Under Maximum Salary Cap of $95,500,000	$18,971,359
Estimate Over Minimum Salary Cap of $70,600,000	$5,928,641
Current Bank Account	$90,833,608
Projected Bank Account	$95,198,168

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)
William Carrier	$3,000,000 (3)
Stefan Noesen	$3,000,000 (2)
Anton Forsberg	$2,750,000 (1)
Vincent Desharnais	$2,500,000 (2)
Sam Malinski	$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)
Matt Rempe	$750,000 (1)
Total Pro Players	21
Salary Commitment
Year 25 : $67,375,000
Year 26 : $50,550,000
Year 27 : $33,800,000
Year 28 : $11,400,000
Salary Average Commitment
Year 25 : $67,375,000
Year 26 : $50,550,000
Year 27 : $33,800,000
Year 28 : $11,400,000
Salary Cap with 1 Way Contract
Year 25 : $67,375,000
Year 26 : $50,550,000
Year 27 : $33,800,000
Year 28 : $11,400,000

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)
Nikolai Kovalenko	$75,000 (1)
Carson Meyer	$75,000 (1)
Total Farm Players	19
Salary Commitment
Year 25 : $1,880,000
Year 26 : $550,000
Year 27 : $150,000
Year 28 : $0
Salary Average Commitment
Year 25 : $1,880,000
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 - 6,390 - 91.29%
Level 2:	6000 - $42 - 5,503 - 91.71%
Level 3:	4000 - $20 - 3,324 - 83.09%
Level 4:	5000 - $10 - 4,554 - 91.09%
Luxury :	2000 - $149 - 1,626 - 81.29%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $175 - 1,888 - 94.42%
Farm Level 2:	1000 - $88 - 950 - 94.98%
Farm Total Capacity :	3000
Income
Home Games Left	7
Average Attendance - %	21,397 - 89.15%
Average Income per Game	$1,463,652
Year to Date Revenue	$49,764,178
Farm
Home Games Left	4
Average Attendance - %	2,838 - 94.60%
Average Income per Game	$579,656
Year to Date Revenue	$20,287,954
Expense
Pro Players Total Salaries	$77,650,000
Farm Players Total Salaries	$2,405,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$996,560
Pro Year To Date Expenses	$73,425,265
Farm Year To Date Expenses	$2,439,892
Pro Salary Cap To Date	$73,011,148
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$10,245,566
Farm Estimated Season Revenue	$2,318,623
Pro Remaining Season Days	33
Pro Expenses Per Days	$407,031
Pro Estimated Expenses	$13,432,023
Farm Remaining Season Days	19
Farm Expenses Per Days	$14,916
Farm Estimated Expenses	$283,404
Estimated Season Expenses	$13,715,427
Estimated Season Salary Cap	$87,353,799
Estimate Under Maximum Salary Cap of $95,500,000	$8,146,201
Estimate Over Minimum Salary Cap of $70,600,000	$16,753,799
Current Bank Account	$258,987,058
Projected Bank Account	$257,835,820

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)
Brett Pesce	$5,750,000 (3)
Christian Dvorak	$4,425,000 (1)
Sam Bennett	$4,425,000 (6)
Jonas Siegenthaler	$3,400,000 (3)
Logan O'Connor	$3,000,000 (4)
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)
Nate Sucese	$800,000 (2)
Total Pro Players	20
Salary Commitment
Year 25 : $77,650,000
Year 26 : $69,650,000
Year 27 : $54,850,000
Year 28 : $35,550,000
Salary Average Commitment
Year 25 : $77,650,000
Year 26 : $66,675,000
Year 27 : $51,875,000
Year 28 : $32,575,000
Salary Cap with 1 Way Contract
Year 25 : $77,650,000
Year 26 : $66,675,000
Year 27 : $51,875,000
Year 28 : $32,575,000

Farm Players Salaries
Brett Brochu	$150,000 (2)
Jack Williams	$150,000 (2)
Ryan McAllister	$150,000 (1)
Tim Washe	$150,000 (1)
Arttu Hyry	$150,000 (1)
Atley Calvert	$150,000 (2)
Luke Krys	$150,000 (1)
Mikulas Hovorka	$150,000 (1)
Owen Beck	$120,000 (2)
Kevin Korchinski	$120,000 (1)
Isak Rosen	$120,000 (1)
Zack Ostapchuk	$100,000 (1)
Josh Brown	$95,000 (1)
Jake Lucchini	$90,000 (2)
Joe Snively	$90,000 (2)
Andy Welinski	$90,000 (1)
Carter Mazur	$80,000 (2)
Zach Sawchenko	$75,000 (1)
Cade Borchardt	$75,000 (1)
Cam Thiesing	$75,000 (1)
John Prokop	$75,000 (1)
Total Farm Players	21
Salary Commitment
Year 25 : $2,405,000
Year 26 : $830,000
Year 27 : $0
Year 28 : $0
Salary Average Commitment
Year 25 : $2,405,000
Year 26 : $830,000
Year 27 : $0
Year 28 : $0

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	7000 - $75 - 6,661 - 95.16%
Level 2:	6000 - $42 - 5,528 - 92.13%
Level 3:	3000 - $26 - 2,997 - 99.89%
Level 4:	4000 - $16 - 3,978 - 99.46%
Luxury :	1500 - $160 - 1,497 - 99.80%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $200 - 1,445 - 72.23%
Farm Level 2:	1000 - $100 - 720 - 72.02%
Farm Total Capacity :	3000
Income
Home Games Left	9
Average Attendance - %	20,661 - 96.10%
Average Income per Game	$1,557,956
Year to Date Revenue	$49,854,606
Farm
Home Games Left	4
Average Attendance - %	2,165 - 72.16%
Average Income per Game	$505,320
Year to Date Revenue	$17,686,200
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	$74,117,214
Farm Year To Date Expenses	$2,230,494
Pro Salary Cap To Date	$73,703,178
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$14,021,608
Farm Estimated Season Revenue	$2,021,280
Pro Remaining Season Days	33
Pro Expenses Per Days	$466,146
Pro Estimated Expenses	$15,382,818
Farm Remaining Season Days	19
Farm Expenses Per Days	$14,031
Farm Estimated Expenses	$266,589
Estimated Season Expenses	$15,649,407
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	$78,359,443
Projected Bank Account	$78,752,924

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 - 3,959 - 56.55%
Level 2:	6500 - $80 - 2,974 - 45.75%
Level 3:	2000 - $45 - 1,806 - 90.30%
Level 4:	4500 - $30 - 2,611 - 58.01%
Luxury :	4000 - $400 - 1,600 - 40.00%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $200 - 1,451 - 72.55%
Farm Level 2:	1000 - $100 - 735 - 73.52%
Farm Total Capacity :	3000
Income
Home Games Left	7
Average Attendance - %	12,949 - 53.95%
Average Income per Game	$2,022,670
Year to Date Revenue	$68,770,772
Farm
Home Games Left	3
Average Attendance - %	2,186 - 72.88%
Average Income per Game	$507,752
Year to Date Revenue	$18,279,086
Expense
Pro Players Total Salaries	$67,650,000
Farm Players Total Salaries	$4,450,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$5,500,000
Pro Year To Date Expenses	$56,418,511
Farm Year To Date Expenses	$3,749,336
Pro Salary Cap To Date	$56,004,408
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$14,158,688
Farm Estimated Season Revenue	$1,523,257
Pro Remaining Season Days	33
Pro Expenses Per Days	$354,948
Pro Estimated Expenses	$11,713,284
Farm Remaining Season Days	19
Farm Expenses Per Days	$26,404
Farm Estimated Expenses	$501,676
Estimated Season Expenses	$12,214,960
Estimated Season Salary Cap	$73,131,760
Estimate Under Maximum Salary Cap of $95,500,000	$22,368,240
Estimate Over Minimum Salary Cap of $70,600,000	$2,531,760
Current Bank Account	$78,043,836
Projected Bank Account	$81,510,821

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)
Eetu Luostarinen	$3,000,000 (2)
Kevin Hayes	$2,500,000 (1)
Connor Clifton	$2,500,000 (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)
Justin Barron	$1,950,000 (2)
Oliver Kylington	$1,950,000 (3)
Jesper Boqvist	$1,500,000 (1)
Ty Dellandrea	$1,400,000 (1)
Raphael Lavoie	$1,200,000 (3)
Nick Cousins	$1,000,000 (4)
Emil Bemstrom	$1,000,000 (2)
Marc Gatcomb	$1,000,000 (3)
Total Pro Players	24
Salary Commitment
Year 25 : $67,650,000
Year 26 : $44,750,000
Year 27 : $19,200,000
Year 28 : $8,750,000
Salary Average Commitment
Year 25 : $67,650,000
Year 26 : $44,750,000
Year 27 : $19,200,000
Year 28 : $8,750,000
Salary Cap with 1 Way Contract
Year 25 : $67,650,000
Year 26 : $44,750,000
Year 27 : $19,200,000
Year 28 : $8,750,000

Farm Players Salaries
Quinn Hutson	$1,500,000 (2)
Michael Simpson	$150,000 (2)
Ben Steeves	$150,000 (2)
Magnus Chrona	$150,000 (1)
Valtteri Pulli	$150,000 (1)
Chase Wheatcroft	$150,000 (1)
Riley Bezeau	$150,000 (1)
Wyatt Aamodt	$150,000 (1)
Nikita Prishchepov	$150,000 (2)
Braden Hache	$150,000 (2)
Dylan Gambrell	$140,000 (1)
Ty Smith	$120,000 (1)
Patrick Guzzo	$120,000 (2)
Cameron Butler	$120,000 (1)
Max Jones	$120,000 (2)
Alex Swetlikoff	$120,000 (1)
Martin Frk	$100,000 (2)
Parker Ford	$100,000 (4)
Scott Sabourin	$95,000 (1)
Aidan Fulp	$90,000 (2)
Nolan Allan	$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	26
Salary Commitment
Year 25 : $4,450,000
Year 26 : $1,452,500
Year 27 : $100,000
Year 28 : $100,000
Salary Average Commitment
Year 25 : $4,450,000
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 - 4,825 - 67.01%
Level 2:	6200 - $80 - 4,026 - 64.94%
Level 3:	3200 - $45 - 2,319 - 72.47%
Level 4:	5200 - $30 - 3,210 - 61.74%
Luxury :	2200 - $400 - 959 - 43.60%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $170 - 1,887 - 94.35%
Farm Level 2:	1000 - $78 - 927 - 92.74%
Farm Total Capacity :	3000
Income
Home Games Left	9
Average Attendance - %	15,340 - 63.91%
Average Income per Game	$1,506,646
Year to Date Revenue	$48,212,662
Farm
Home Games Left	4
Average Attendance - %	2,814 - 93.81%
Average Income per Game	$556,614
Year to Date Revenue	$19,481,501
Expense
Pro Players Total Salaries	$89,500,000
Farm Players Total Salaries	$2,135,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,151,100
Pro Year To Date Expenses	$74,823,912
Farm Year To Date Expenses	$2,150,070
Pro Salary Cap To Date	$74,409,876
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$13,559,811
Farm Estimated Season Revenue	$2,226,457
Pro Remaining Season Days	33
Pro Expenses Per Days	$468,750
Pro Estimated Expenses	$15,468,750
Farm Remaining Season Days	19
Farm Expenses Per Days	$13,399
Farm Estimated Expenses	$254,581
Estimated Season Expenses	$15,723,331
Estimated Season Salary Cap	$91,943,794
Estimate Under Maximum Salary Cap of $95,500,000	$3,556,206
Estimate Over Minimum Salary Cap of $70,600,000	$21,343,794
Current Bank Account	$141,634,755
Projected Bank Account	$141,697,692

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)
Elias Lindholm	$6,250,000 (4)
Ryan Pulock	$6,150,000 (4)
Mats Zuccarello	$5,600,000 (5)
William Karlsson	$5,600,000 (5)
Jake Debrusk	$5,200,000 (2)
Victor Olofsson	$4,400,000 (1)
Trent Frederic	$4,000,000 (4)
Morgan Frost	$3,300,000 (1)
Luke Schenn	$3,000,000 (4)
Keegan Kolesar	$1,850,000 (2)
Arvid Soderblom	$1,825,000 (2)
Connor Dewar	$1,700,000 (2)
Robby Fabbri	$1,500,000 (1)
Nathan Walker	$1,200,000 (2)
Eric Robinson	$1,200,000 (2)
Carl Grundstrom	$1,000,000 (3)
Zac Jones	$975,000 (2)
Ryan Shea	$900,000 (1)
Total Pro Players	22
Salary Commitment
Year 25 : $89,500,000
Year 26 : $79,400,000
Year 27 : $65,450,000
Year 28 : $47,200,000
Salary Average Commitment
Year 25 : $89,450,000
Year 26 : $79,350,000
Year 27 : $65,400,000
Year 28 : $47,150,000
Salary Cap with 1 Way Contract
Year 25 : $89,500,000
Year 26 : $79,400,000
Year 27 : $65,450,000
Year 28 : $47,200,000

Farm Players Salaries
Ryan Leonard	$150,000 (2)
Justin Hryckowian	$150,000 (1)
Isaac Poulter	$150,000 (1)
TJ Tynan	$125,000 (4)
Joseph Blandisi	$125,000 (4)
Chad Ruhwedel	$97,500 (2)
Chris Wagner	$97,500 (1)
Ross Johnston	$97,500 (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 : $2,135,000
Year 26 : $1,470,000
Year 27 : $430,000
Year 28 : $250,000
Salary Average Commitment
Year 25 : $2,135,000
Year 26 : $1,470,000
Year 27 : $430,000
Year 28 : $250,000

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotia Bank Arena
Level 1:	7750 - $84 - 5,061 - 65.30%
Level 2:	6750 - $68 - 3,889 - 57.62%
Level 3:	3250 - $21 - 3,187 - 98.05%
Level 4:	4250 - $15 - 4,154 - 97.74%
Luxury :	2000 - $312 - 1,018 - 50.89%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $200 - 1,444 - 72.19%
Farm Level 2:	1000 - $100 - 715 - 71.54%
Farm Total Capacity :	3000
Income
Home Games Left	6
Average Attendance - %	17,308 - 72.12%
Average Income per Game	$1,466,463
Year to Date Revenue	$51,326,201
Farm
Home Games Left	4
Average Attendance - %	2,159 - 71.98%
Average Income per Game	$504,440
Year to Date Revenue	$17,655,400
Expense
Pro Players Total Salaries	$69,025,000
Farm Players Total Salaries	$5,310,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$10,137,500
Pro Year To Date Expenses	$60,601,032
Farm Year To Date Expenses	$4,059,846
Pro Salary Cap To Date	$60,186,992
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$8,798,777
Farm Estimated Season Revenue	$2,017,760
Pro Remaining Season Days	33
Pro Expenses Per Days	$362,109
Pro Estimated Expenses	$11,949,597
Farm Remaining Season Days	19
Farm Expenses Per Days	$31,236
Farm Estimated Expenses	$593,484
Estimated Season Expenses	$12,543,081
Estimated Season Salary Cap	$82,188,157
Estimate Under Maximum Salary Cap of $95,500,000	$13,311,843
Estimate Over Minimum Salary Cap of $70,600,000	$11,588,157
Current Bank Account	$108,111,416
Projected Bank Account	$106,384,872

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)
Tomas Tatar	$4,500,000 (1)
Tony DeAngelo	$4,000,000 (2)
Maxim Tsyplakov	$4,000,000 (4)
Haydn Fleury	$3,500,000 (3)
Ivan Fedotov	$3,500,000 (2)
Danton Heinen	$3,000,000 (2)
Timothy Liljegren	$2,750,000 (1)
Adam Gaudette	$2,750,000 (2)
Conor Sheary	$2,500,000 (2)
Noah Juulsen	$1,750,000 (3)
Jonny Brodzinski	$1,750,000 (3)
William Eklund	$1,500,000 (1)
Ryan Lomberg	$950,000 (1)
Cole Schwindt	$900,000 (2)
Kyle MacLean	$775,000 (2)
Total Pro Players	20
Salary Commitment
Year 25 : $69,025,000
Year 26 : $54,125,000
Year 27 : $16,500,000
Year 28 : $4,000,000
Salary Average Commitment
Year 25 : $69,025,000
Year 26 : $54,125,000
Year 27 : $16,500,000
Year 28 : $4,000,000
Salary Cap with 1 Way Contract
Year 25 : $69,025,000
Year 26 : $54,125,000
Year 27 : $16,500,000
Year 28 : $4,000,000

Farm Players Salaries
Kailer Yamamoto	$1,500,000 (2)
Austin Watson	$1,000,000 (2)
Zach Aston-Reese	$200,000 (2)
Travis Dermott	$190,000 (1)
Alex Barre-Boulet	$170,000 (4)
Ethan Bear	$150,000 (1)
Matthew Murray	$150,000 (1)
Jacob Quillan	$150,000 (2)
Sebastian Aho D	$150,000 (1)
Sam Morton	$150,000 (1)
Cayden Primeau	$120,000 (1)
Michael Sgarbossa	$120,000 (1)
Robert Bortuzzo	$120,000 (2)
Nolan Foote	$100,000 (3)
Jacob MacDonald	$100,000 (2)
Pavol Regenda	$100,000 (1)
Jayson Megna	$95,000 (1)
Marshall Rifai	$90,000 (1)
Justin Bailey	$90,000 (1)
Oskar Back	$90,000 (1)
Jack Studnicka	$90,000 (2)
Jackson Blake	$80,000 (2)
Kyle Capobianco	$80,000 (1)
Matthew Kessel	$75,000 (1)
Kirill Kudryavtsev	$75,000 (2)
Trent Miner	$75,000 (1)
Total Farm Players	26
Salary Commitment
Year 25 : $5,310,000
Year 26 : $1,335,000
Year 27 : $270,000
Year 28 : $170,000
Salary Average Commitment
Year 25 : $5,310,000
Year 26 : $1,335,000
Year 27 : $270,000
Year 28 : $170,000

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Place
Level 1:	6000 - $90 - 4,825 - 80.42%
Level 2:	6000 - $45 - 5,514 - 91.90%
Level 3:	5000 - $20 - 3,338 - 66.75%
Level 4:	5000 - $18 - 3,924 - 78.48%
Luxury :	2000 - $150 - 1,627 - 81.36%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $200 - 1,450 - 72.49%
Farm Level 2:	1000 - $100 - 707 - 70.70%
Farm Total Capacity :	3000
Income
Home Games Left	10
Average Attendance - %	19,228 - 80.12%
Average Income per Game	$1,489,374
Year to Date Revenue	$46,170,604
Farm
Home Games Left	3
Average Attendance - %	2,157 - 71.89%
Average Income per Game	$504,902
Year to Date Revenue	$18,176,480
Expense
Pro Players Total Salaries	$95,355,000
Farm Players Total Salaries	$2,012,500
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$79,469,098
Farm Year To Date Expenses	$1,914,475
Pro Salary Cap To Date	$79,055,003
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$14,893,743
Farm Estimated Season Revenue	$1,514,707
Pro Remaining Season Days	33
Pro Expenses Per Days	$499,245
Pro Estimated Expenses	$16,475,085
Farm Remaining Season Days	19
Farm Expenses Per Days	$12,711
Farm Estimated Expenses	$241,509
Estimated Season Expenses	$16,716,594
Estimated Season Salary Cap	$95,444,156
Estimate Under Maximum Salary Cap of $95,500,000	$55,844
Estimate Over Minimum Salary Cap of $70,600,000	$24,844,156
Current Bank Account	$69,003,568
Projected Bank Account	$68,695,424

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)
Eric Comrie	$1,000,000 (2)
Evgenii Dadonov	$1,000,000 (1)
Elmer Soderblom	$900,000 (1)
Cole Sillinger	$800,000 (1)
Total Pro Players	20
Salary Commitment
Year 25 : $95,355,000
Year 26 : $66,125,000
Year 27 : $48,350,000
Year 28 : $39,300,000
Salary Average Commitment
Year 25 : $96,555,000
Year 26 : $66,125,000
Year 27 : $48,350,000
Year 28 : $39,300,000
Salary Cap with 1 Way Contract
Year 25 : $95,355,000
Year 26 : $66,125,000
Year 27 : $48,350,000
Year 28 : $39,300,000

Farm Players Salaries
Tyler Kleven	$150,000 (2)
Tyson Jost	$130,000 (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	21
Salary Commitment
Year 25 : $2,012,500
Year 26 : $360,000
Year 27 : $0
Year 28 : $0
Salary Average Commitment
Year 25 : $2,012,500
Year 26 : $360,000
Year 27 : $0
Year 28 : $0

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amerant Bank Arena
Level 1:	7000 - $74 - 6,530 - 93.29%
Level 2:	6000 - $44 - 5,527 - 92.12%
Level 3:	4000 - $24 - 3,256 - 81.39%
Level 4:	5000 - $14 - 4,448 - 88.95%
Luxury :	2000 - $174 - 1,592 - 79.61%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $150 - 1,941 - 97.07%
Farm Level 2:	1000 - $75 - 954 - 95.36%
Farm Total Capacity :	3000
Income
Home Games Left	6
Average Attendance - %	21,353 - 88.97%
Average Income per Game	$1,601,424
Year to Date Revenue	$56,049,828
Farm
Home Games Left	3
Average Attendance - %	2,895 - 96.50%
Average Income per Game	$507,835
Year to Date Revenue	$18,282,075
Expense
Pro Players Total Salaries	$97,305,000
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	$79,111,983
Farm Year To Date Expenses	$2,372,226
Pro Salary Cap To Date	$78,697,917
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$9,608,542
Farm Estimated Season Revenue	$1,523,506
Pro Remaining Season Days	33
Pro Expenses Per Days	$509,401
Pro Estimated Expenses	$16,810,233
Farm Remaining Season Days	19
Farm Expenses Per Days	$16,938
Farm Estimated Expenses	$321,822
Estimated Season Expenses	$17,132,055
Estimated Season Salary Cap	$95,422,218
Estimate Under Maximum Salary Cap of $95,500,000	$77,782
Estimate Over Minimum Salary Cap of $70,600,000	$24,822,218
Current Bank Account	$79,347,613
Projected Bank Account	$73,347,606

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)
Nic Dowd	$3,500,000 (2)
Niko Mikkola	$3,500,000 (3)
Brett Howden	$3,100,000 (5)
Brandon Saad	$2,250,000 (1)
Brenden Dillon	$1,750,000 (1)
Nick Foligno	$1,450,000 (1)
Jake Walman	$1,375,000 (1)
Ben Chiarot	$1,000,000 (1)
Ryan Carpenter	$750,000 (1)
Total Pro Players	21
Salary Commitment
Year 25 : $97,305,000
Year 26 : $79,730,000
Year 27 : $52,950,000
Year 28 : $29,950,000
Salary Average Commitment
Year 25 : $97,305,000
Year 26 : $79,730,000
Year 27 : $52,950,000
Year 28 : $29,950,000
Salary Cap with 1 Way Contract
Year 25 : $97,305,000
Year 26 : $79,730,000
Year 27 : $52,950,000
Year 28 : $29,950,000

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 - 6,382 - 91.17%
Level 2:	6000 - $40 - 5,621 - 93.69%
Level 3:	3000 - $27 - 2,980 - 99.32%
Level 4:	4000 - $15 - 3,989 - 99.74%
Luxury :	1500 - $170 - 1,495 - 99.69%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $200 - 1,480 - 74.02%
Farm Level 2:	1000 - $100 - 722 - 72.24%
Farm Total Capacity :	3000
Income
Home Games Left	8
Average Attendance - %	20,467 - 95.20%
Average Income per Game	$1,537,160
Year to Date Revenue	$50,726,282
Farm
Home Games Left	4
Average Attendance - %	2,203 - 73.43%
Average Income per Game	$515,644
Year to Date Revenue	$18,047,540
Expense
Pro Players Total Salaries	$99,850,000
Farm Players Total Salaries	$2,830,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$76,570,579
Farm Year To Date Expenses	$2,486,583
Pro Salary Cap To Date	$76,156,543
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$12,297,280
Farm Estimated Season Revenue	$2,062,576
Pro Remaining Season Days	33
Pro Expenses Per Days	$522,656
Pro Estimated Expenses	$17,247,648
Farm Remaining Season Days	19
Farm Expenses Per Days	$17,303
Farm Estimated Expenses	$328,757
Estimated Season Expenses	$17,576,405
Estimated Season Salary Cap	$93,318,259
Estimate Under Maximum Salary Cap of $95,500,000	$2,181,741
Estimate Over Minimum Salary Cap of $70,600,000	$22,718,259
Current Bank Account	$57,689,110
Projected Bank Account	$54,472,561

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)
Alex Pietrangelo	$4,000,000 (1)
Filip Forsberg	$3,500,000 (1)
Jordan Martinook	$3,500,000 (3)
Calvin De Haan	$3,500,000 (3)
Michael Kesselring	$3,000,000 (2)
Joonas Korpisalo	$3,000,000 (3)
Jani Hakanpaa	$2,750,000 (2)
Connor Brown	$2,750,000 (3)
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)
Total Pro Players	22
Salary Commitment
Year 25 : $99,850,000
Year 26 : $85,850,000
Year 27 : $56,450,000
Year 28 : $34,900,000
Salary Average Commitment
Year 25 : $99,850,000
Year 26 : $85,850,000
Year 27 : $56,450,000
Year 28 : $34,900,000
Salary Cap with 1 Way Contract
Year 25 : $99,850,000
Year 26 : $85,850,000
Year 27 : $56,450,000
Year 28 : $34,900,000

Farm Players Salaries
Mason Lohrei	$900,000 (1)
Andrew Poturalski	$180,000 (2)
Akil Thomas	$150,000 (3)
Cole Guttman	$150,000 (1)
Nicolas Aube-Kubel	$125,000 (1)
Charles Hudon	$120,000 (1)
Cal Petersen	$100,000 (2)
Matthew Peca	$100,000 (1)
Jonah Gadjovich	$100,000 (2)
Parker Gahagen	$95,000 (2)
Dylan Coghlan	$95,000 (2)
Alec Regula	$90,000 (1)
Jere Innala	$80,000 (1)
Gabriel Seger	$80,000 (1)
Oscar Eklind	$80,000 (1)
John Hayden	$80,000 (1)
Ales Stezka	$80,000 (1)
Michael Callahan	$75,000 (1)
Victor Mancini	$75,000 (2)
Filip Kral	$75,000 (1)
Total Farm Players	20
Salary Commitment
Year 25 : $2,830,000
Year 26 : $795,000
Year 27 : $150,000
Year 28 : $0
Salary Average Commitment
Year 25 : $2,830,000
Year 26 : $795,000
Year 27 : $150,000
Year 28 : $0

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - $84 - 5,169 - 86.14%
Level 2:	5000 - $51 - 4,662 - 93.25%
Level 3:	3000 - $33 - 2,386 - 79.54%
Level 4:	4000 - $20 - 3,133 - 78.33%
Luxury :	1000 - $240 - 997 - 99.75%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $200 - 1,452 - 72.60%
Farm Level 2:	1000 - $100 - 719 - 71.94%
Farm Total Capacity :	3000
Income
Home Games Left	8
Average Attendance - %	16,348 - 86.04%
Average Income per Game	$1,473,831
Year to Date Revenue	$48,636,437
Farm
Home Games Left	3
Average Attendance - %	2,171 - 72.38%
Average Income per Game	$507,271
Year to Date Revenue	$18,261,740
Expense
Pro Players Total Salaries	$97,100,000
Farm Players Total Salaries	$1,970,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$78,657,859
Farm Year To Date Expenses	$2,068,569
Pro Salary Cap To Date	$78,243,758
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$11,790,651
Farm Estimated Season Revenue	$1,521,812
Pro Remaining Season Days	33
Pro Expenses Per Days	$508,333
Pro Estimated Expenses	$16,774,989
Farm Remaining Season Days	19
Farm Expenses Per Days	$12,472
Farm Estimated Expenses	$236,968
Estimated Season Expenses	$17,011,957
Estimated Season Salary Cap	$94,932,815
Estimate Under Maximum Salary Cap of $95,500,000	$567,185
Estimate Over Minimum Salary Cap of $70,600,000	$24,332,815
Current Bank Account	$80,593,332
Projected Bank Account	$76,893,838

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)
Sean Monahan	$5,750,000 (3)
Jaccob Slavin	$5,750,000 (3)
Yegor Sharangovich	$5,000,000 (1)
Nick Jensen	$4,250,000 (1)
Scott Mayfield	$3,500,000 (2)
Jack Roslovic	$3,500,000 (3)
Connor Ingram	$2,750,000 (2)
Ryan Donato	$2,500,000 (1)
Garnet Hathaway	$2,500,000 (2)
Sonny Milano	$1,900,000 (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	21
Salary Commitment
Year 25 : $97,100,000
Year 26 : $76,950,000
Year 27 : $51,350,000
Year 28 : $24,000,000
Salary Average Commitment
Year 25 : $99,200,000
Year 26 : $77,550,000
Year 27 : $51,350,000
Year 28 : $24,000,000
Salary Cap with 1 Way Contract
Year 25 : $97,100,000
Year 26 : $76,950,000
Year 27 : $51,350,000
Year 28 : $24,000,000

Farm Players Salaries
Rhett Gardner	$150,000 (2)
Kevin Conley	$150,000 (1)
Magnus Hellberg	$100,000 (2)
Cal O'Reilly	$100,000 (1)
Jordan Oesterle	$100,000 (2)
Logan Shaw	$100,000 (3)
Collin Delia	$100,000 (2)
Rafael Harvey-Pinard	$100,000 (2)
Ondrej Pavel	$100,000 (1)
Cale Fleury	$100,000 (1)
Tory Dello	$90,000 (1)
Matt Miller	$90,000 (1)
Gustav Lindstrom	$90,000 (1)
Kyle Clifford	$90,000 (1)
Devin Shore	$90,000 (1)
Jake Bischoff	$90,000 (1)
Neil Shea	$90,000 (1)
Jeffrey Truchon-Viel	$85,000 (2)
Hunter Drew	$80,000 (1)
Skyler Brind'Amour	$75,000 (1)
Total Farm Players	20
Salary Commitment
Year 25 : $1,970,000
Year 26 : $735,000
Year 27 : $100,000
Year 28 : $0
Salary Average Commitment
Year 25 : $1,970,000
Year 26 : $735,000
Year 27 : $100,000
Year 28 : $0

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $82 - 5,793 - 96.54%
Level 2:	5000 - $50 - 4,917 - 98.34%
Level 3:	3000 - $29 - 2,963 - 98.78%
Level 4:	4000 - $19 - 3,380 - 84.49%
Luxury :	1000 - $212 - 1,000 - 100.00%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $200 - 1,435 - 71.74%
Farm Level 2:	1000 - $100 - 705 - 70.46%
Farm Total Capacity :	3000
Income
Home Games Left	11
Average Attendance - %	18,052 - 95.01%
Average Income per Game	$1,501,770
Year to Date Revenue	$45,053,112
Farm
Home Games Left	4
Average Attendance - %	2,139 - 71.31%
Average Income per Game	$500,372
Year to Date Revenue	$17,513,020
Expense
Pro Players Total Salaries	$94,400,000
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	$76,129,664
Farm Year To Date Expenses	$2,349,926
Pro Salary Cap To Date	$75,715,624
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$16,519,474
Farm Estimated Season Revenue	$2,001,488
Pro Remaining Season Days	33
Pro Expenses Per Days	$494,271
Pro Estimated Expenses	$16,310,943
Farm Remaining Season Days	19
Farm Expenses Per Days	$14,775
Farm Estimated Expenses	$280,725
Estimated Season Expenses	$16,591,668
Estimated Season Salary Cap	$91,940,635
Estimate Under Maximum Salary Cap of $95,500,000	$3,559,365
Estimate Over Minimum Salary Cap of $70,600,000	$21,340,635
Current Bank Account	$47,385,250
Projected Bank Account	$49,314,544

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)
Darnell Nurse	$3,500,000 (1)
Alexandre Carrier	$2,850,000 (3)
Noel Acciari	$2,550,000 (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)
David Gustafsson	$1,750,000 (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 : $94,400,000
Year 26 : $65,500,000
Year 27 : $50,900,000
Year 28 : $33,700,000
Salary Average Commitment
Year 25 : $85,780,000
Year 26 : $56,880,000
Year 27 : $42,280,000
Year 28 : $35,700,000
Salary Cap with 1 Way Contract
Year 25 : $94,400,000
Year 26 : $65,500,000
Year 27 : $50,900,000
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 - 5,029 - 71.84%
Level 2:	6000 - $51 - 4,880 - 81.34%
Level 3:	3000 - $33 - 2,412 - 80.40%
Level 4:	4000 - $19 - 3,249 - 81.22%
Luxury :	1500 - $210 - 1,434 - 95.62%
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	9
Average Attendance - %	17,004 - 79.09%
Average Income per Game	$1,559,367
Year to Date Revenue	$49,899,756
Farm
Home Games Left	3
Average Attendance - %	3,000 - 100.00%
Average Income per Game	$210,000
Year to Date Revenue	$7,560,000
Expense
Pro Players Total Salaries	$90,900,500
Farm Players Total Salaries	$2,915,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$77,933,428
Farm Year To Date Expenses	$2,416,479
Pro Salary Cap To Date	$77,519,392
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$14,034,306
Farm Estimated Season Revenue	$630,000
Pro Remaining Season Days	33
Pro Expenses Per Days	$476,044
Pro Estimated Expenses	$15,709,452
Farm Remaining Season Days	19
Farm Expenses Per Days	$17,781
Farm Estimated Expenses	$337,839
Estimated Season Expenses	$16,047,291
Estimated Season Salary Cap	$93,142,912
Estimate Under Maximum Salary Cap of $95,500,000	$2,357,088
Estimate Over Minimum Salary Cap of $70,600,000	$22,542,912
Current Bank Account	$43,179,330
Projected Bank Account	$41,796,345

Pro Players Salaries
Nathan MacKinnon	$10,000,000 (1)
Mikko Rantanen	$9,500,000 (1)
Adam Fox	$9,000,500 (4)
Adrian Kempe	$7,700,000 (4)
Dylan Cozens	$7,000,000 (7)
Logan Thompson	$6,000,000 (5)
Frederik Andersen	$5,500,000 (1)
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)
Luke Glendening	$2,500,000 (1)
Trevor Moore	$2,000,000 (1)
Erik Johnson	$2,000,000 (1)
Marco Kasper	$1,500,000 (2)
Tyler Motte	$1,200,000 (3)
Mike Reilly	$850,000 (3)
Hudson Fasching	$800,000 (2)
Kiefer Sherwood	$800,000 (1)
Total Pro Players	21
Salary Commitment
Year 25 : $90,900,500
Year 26 : $51,100,500
Year 27 : $44,300,500
Year 28 : $42,250,500
Salary Average Commitment
Year 25 : $82,350,500
Year 26 : $51,100,500
Year 27 : $44,300,500
Year 28 : $42,250,500
Salary Cap with 1 Way Contract
Year 25 : $90,900,500
Year 26 : $51,100,500
Year 27 : $44,300,500
Year 28 : $42,250,500

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)
Tristan Luneau	$100,000 (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	22
Salary Commitment
Year 25 : $2,915,000
Year 26 : $1,300,000
Year 27 : $315,000
Year 28 : $85,000
Salary Average Commitment
Year 25 : $2,915,000
Year 26 : $1,300,000
Year 27 : $315,000
Year 28 : $85,000

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	Key Bank Arena
Level 1:	7000 - $75 - 6,356 - 90.80%
Level 2:	6000 - $42 - 5,481 - 91.34%
Level 3:	3000 - $25 - 2,983 - 99.42%
Level 4:	4000 - $15 - 3,990 - 99.76%
Luxury :	1500 - $400 - 793 - 52.87%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $200 - 1,448 - 72.39%
Farm Level 2:	1000 - $100 - 710 - 71.03%
Farm Total Capacity :	3000
Income
Home Games Left	7
Average Attendance - %	19,603 - 91.18%
Average Income per Game	$1,565,156
Year to Date Revenue	$53,215,306
Farm
Home Games Left	4
Average Attendance - %	2,158 - 71.93%
Average Income per Game	$504,808
Year to Date Revenue	$17,668,280
Expense
Pro Players Total Salaries	$84,300,000
Farm Players Total Salaries	$2,192,500
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,312,400
Pro Year To Date Expenses	$75,212,477
Farm Year To Date Expenses	$2,181,798
Pro Salary Cap To Date	$74,798,434
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$10,956,092
Farm Estimated Season Revenue	$2,019,232
Pro Remaining Season Days	33
Pro Expenses Per Days	$441,667
Pro Estimated Expenses	$14,575,011
Farm Remaining Season Days	19
Farm Expenses Per Days	$13,722
Farm Estimated Expenses	$260,718
Estimated Season Expenses	$14,835,729
Estimated Season Salary Cap	$91,599,880
Estimate Under Maximum Salary Cap of $95,500,000	$3,900,120
Estimate Over Minimum Salary Cap of $70,600,000	$20,999,880
Current Bank Account	$232,492,400
Projected Bank Account	$230,631,995

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)
Alexander Wennberg	$3,700,000 (4)
Alex Nedeljkovic	$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)
Luke Kunin	$1,700,000 (1)
Shane Wright	$1,500,000 (2)
Simon Benoit	$1,350,000 (1)
Matt Coronato	$1,200,000 (1)
Ville Heinola	$1,200,000 (2)
Will Cuylle	$1,000,000 (1)
Lane Hutson	$1,000,000 (2)
Tyler Tucker	$925,000 (2)
Total Pro Players	21
Salary Commitment
Year 25 : $84,300,000
Year 26 : $73,675,000
Year 27 : $45,800,000
Year 28 : $45,800,000
Salary Average Commitment
Year 25 : $89,925,000
Year 26 : $73,675,000
Year 27 : $45,800,000
Year 28 : $45,800,000
Salary Cap with 1 Way Contract
Year 25 : $84,300,000
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 - 6,552 - 81.90%
Level 2:	5500 - $35 - 5,408 - 98.32%
Level 3:	4000 - $19 - 3,284 - 82.11%
Level 4:	4500 - $12 - 4,272 - 94.93%
Luxury :	2000 - $150 - 1,652 - 82.60%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $200 - 1,458 - 72.88%
Farm Level 2:	1000 - $100 - 714 - 71.44%
Farm Total Capacity :	3000
Income
Home Games Left	10
Average Attendance - %	21,168 - 88.20%
Average Income per Game	$1,321,393
Year to Date Revenue	$40,963,176
Farm
Home Games Left	3
Average Attendance - %	2,172 - 72.40%
Average Income per Game	$508,134
Year to Date Revenue	$18,292,820
Expense
Pro Players Total Salaries	$73,700,000
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	$61,795,273
Farm Year To Date Expenses	$2,286,738
Pro Salary Cap To Date	$61,381,237
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$13,213,928
Farm Estimated Season Revenue	$1,524,402
Pro Remaining Season Days	33
Pro Expenses Per Days	$386,458
Pro Estimated Expenses	$12,753,114
Farm Remaining Season Days	19
Farm Expenses Per Days	$14,382
Farm Estimated Expenses	$273,258
Estimated Season Expenses	$13,026,372
Estimated Season Salary Cap	$76,398,419
Estimate Under Maximum Salary Cap of $95,500,000	$19,101,581
Estimate Over Minimum Salary Cap of $70,600,000	$5,798,419
Current Bank Account	$104,937,205
Projected Bank Account	$106,649,163

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)
Logan Stanley	$1,500,000 (2)
Leo Carlsson	$1,500,000 (1)
Tye Kartye	$1,350,000 (3)
Jacob Moverare	$900,000 (1)
Nico Daws	$900,000 (1)
Total Pro Players	23
Salary Commitment
Year 25 : $73,700,000
Year 26 : $56,650,000
Year 27 : $38,650,000
Year 28 : $20,250,000
Salary Average Commitment
Year 25 : $73,700,000
Year 26 : $56,650,000
Year 27 : $38,650,000
Year 28 : $20,250,000
Salary Cap with 1 Way Contract
Year 25 : $73,700,000
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 - 4,427 - 73.79%
Level 2:	5000 - $70 - 3,212 - 64.25%
Level 3:	2000 - $45 - 1,708 - 85.38%
Level 4:	4000 - $30 - 2,057 - 51.44%
Luxury :	1000 - $250 - 994 - 99.42%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $101 - 1,992 - 99.60%
Farm Level 2:	1000 - $25 - 1,000 - 99.98%
Farm Total Capacity :	3000
Income
Home Games Left	9
Average Attendance - %	12,399 - 68.88%
Average Income per Game	$1,476,593
Year to Date Revenue	$47,250,973
Farm
Home Games Left	3
Average Attendance - %	2,992 - 99.73%
Average Income per Game	$316,662
Year to Date Revenue	$11,399,833
Expense
Pro Players Total Salaries	$89,225,000
Farm Players Total Salaries	$3,030,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$40,620
Pro Year To Date Expenses	$76,192,099
Farm Year To Date Expenses	$2,703,252
Pro Salary Cap To Date	$75,778,063
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$13,289,336
Farm Estimated Season Revenue	$949,986
Pro Remaining Season Days	33
Pro Expenses Per Days	$467,318
Pro Estimated Expenses	$15,421,494
Farm Remaining Season Days	19
Farm Expenses Per Days	$18,427
Farm Estimated Expenses	$350,113
Estimated Season Expenses	$15,771,607
Estimated Season Salary Cap	$91,154,245
Estimate Under Maximum Salary Cap of $95,500,000	$4,345,755
Estimate Over Minimum Salary Cap of $70,600,000	$20,554,245
Current Bank Account	$72,772,000
Projected Bank Account	$71,239,715

Pro Players Salaries
Tyler Myers	$8,000,000 (2)
Kirill Marchenko	$8,000,000 (5)
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)
Matt Roy	$5,750,000 (5)
Reilly Smith	$5,000,000 (1)
Lawson Crouse	$4,300,000 (2)
Lars Eller	$4,000,000 (1)
Erik Haula	$3,125,000 (2)
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 : $89,225,000
Year 26 : $61,775,000
Year 27 : $41,350,000
Year 28 : $27,350,000
Salary Average Commitment
Year 25 : $89,225,000
Year 26 : $61,775,000
Year 27 : $41,350,000
Year 28 : $27,350,000
Salary Cap with 1 Way Contract
Year 25 : $89,225,000
Year 26 : $61,775,000
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 - 5,000 - 83.34%
Level 2:	5000 - $52 - 4,342 - 86.84%
Level 3:	2000 - $40 - 1,925 - 96.25%
Level 4:	4000 - $18 - 3,717 - 92.92%
Luxury :	1000 - $200 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $200 - 1,465 - 73.24%
Farm Level 2:	1000 - $100 - 710 - 70.99%
Farm Total Capacity :	3000
Income
Home Games Left	8
Average Attendance - %	15,984 - 88.80%
Average Income per Game	$1,413,633
Year to Date Revenue	$46,649,901
Farm
Home Games Left	3
Average Attendance - %	2,175 - 72.49%
Average Income per Game	$509,542
Year to Date Revenue	$18,343,500
Expense
Pro Players Total Salaries	$93,900,000
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	$77,870,839
Farm Year To Date Expenses	$2,016,580
Pro Salary Cap To Date	$77,456,748
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$11,309,067
Farm Estimated Season Revenue	$1,528,625
Pro Remaining Season Days	33
Pro Expenses Per Days	$491,667
Pro Estimated Expenses	$16,225,011
Farm Remaining Season Days	19
Farm Expenses Per Days	$12,500
Farm Estimated Expenses	$237,500
Estimated Season Expenses	$16,462,511
Estimated Season Salary Cap	$95,095,794
Estimate Under Maximum Salary Cap of $95,500,000	$404,206
Estimate Over Minimum Salary Cap of $70,600,000	$24,495,794
Current Bank Account	$52,402,489
Projected Bank Account	$48,777,670

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)
Sean Couturier	$5,000,000 (1)
Dawson Mercer	$5,000,000 (4)
Anton Lundell	$5,000,000 (4)
Anthony Stolarz	$4,000,000 (2)
Alex Iafallo	$4,000,000 (1)
Ian Cole	$3,500,000 (1)
Jalen Chatfield	$3,250,000 (3)
Jesper Bratt	$2,250,000 (1)
Pius Suter	$2,100,000 (1)
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	23
Salary Commitment
Year 25 : $93,900,000
Year 26 : $66,800,000
Year 27 : $58,300,000
Year 28 : $44,550,000
Salary Average Commitment
Year 25 : $96,677,000
Year 26 : $66,800,000
Year 27 : $58,300,000
Year 28 : $44,550,000
Salary Cap with 1 Way Contract
Year 25 : $93,900,000
Year 26 : $66,800,000
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 - 5,983 - 99.71%
Level 2:	5000 - $40 - 5,000 - 100.00%
Level 3:	3000 - $22 - 2,995 - 99.85%
Level 4:	4000 - $12 - 3,997 - 99.92%
Luxury :	1000 - $177 - 1,000 - 100.00%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $200 - 1,454 - 72.70%
Farm Level 2:	1000 - $100 - 698 - 69.80%
Farm Total Capacity :	3000
Income
Home Games Left	6
Average Attendance - %	18,975 - 99.87%
Average Income per Game	$1,273,531
Year to Date Revenue	$44,573,568
Farm
Home Games Left	4
Average Attendance - %	2,152 - 71.73%
Average Income per Game	$504,828
Year to Date Revenue	$17,668,980
Expense
Pro Players Total Salaries	$97,350,000
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	$79,147,427
Farm Year To Date Expenses	$1,817,004
Pro Salary Cap To Date	$78,733,298
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$7,641,183
Farm Estimated Season Revenue	$2,019,312
Pro Remaining Season Days	33
Pro Expenses Per Days	$509,635
Pro Estimated Expenses	$16,817,955
Farm Remaining Season Days	19
Farm Expenses Per Days	$11,433
Farm Estimated Expenses	$217,227
Estimated Season Expenses	$17,035,182
Estimated Season Salary Cap	$95,465,321
Estimate Under Maximum Salary Cap of $95,500,000	$34,679
Estimate Over Minimum Salary Cap of $70,600,000	$24,865,321
Current Bank Account	$53,415,023
Projected Bank Account	$46,040,336

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)
Josh Manson	$3,000,000 (3)
Brendan Gallagher	$3,000,000 (2)
Teddy Blueger	$2,700,000 (3)
Stuart Skinner	$2,600,000 (1)
David Kampf	$2,500,000 (4)
Brandon Duhaime	$2,500,000 (4)
Zach Bogosian	$2,100,000 (1)
Nicholas Robertson	$2,000,000 (2)
Justin Brazeau	$1,500,000 (2)
Casey Cizikas	$1,200,000 (1)
Total Pro Players	21
Salary Commitment
Year 25 : $97,350,000
Year 26 : $68,600,000
Year 27 : $42,100,000
Year 28 : $23,500,000
Salary Average Commitment
Year 25 : $97,350,000
Year 26 : $68,600,000
Year 27 : $42,100,000
Year 28 : $23,500,000
Salary Cap with 1 Way Contract
Year 25 : $97,350,000
Year 26 : $68,600,000
Year 27 : $42,100,000
Year 28 : $23,500,000

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	$126,938,845	$93,964,954	$1,535,046	$23,364,954	20	21	41
Blackhawks	$112,526,349	$72,207,234	$23,292,766	$1,607,234	24	20	44
Blue Jackets	$44,678,467	$91,075,058	$4,424,942	$20,475,058	22	21	43
Blues	$25,511,524	$86,590,076	$8,909,924	$15,990,076	23	21	44
Bruins	$44,552,690	$94,442,670	$1,057,330	$23,842,670	21	22	43
Canadiens	$84,303,176	$95,263,017	$236,983	$24,663,017	21	21	42
Canucks	$60,716,328	$95,100,470	$399,530	$24,500,470	20	25	45
Capitals	$92,213,918	$91,430,264	$4,069,736	$20,830,264	20	21	41
Coyotes	$64,139,267	$90,691,349	$4,808,651	$20,091,349	21	21	42
Devils	$148,207,184	$93,003,099	$2,496,901	$22,403,099	20	20	40
Ducks	$107,785,667	$94,942,444	$557,556	$24,342,444	22	21	43
Flames	$170,635,126	$94,455,274	$1,044,726	$23,855,274	23	22	45
Flyers	$48,690,187	$94,916,261	$583,739	$24,316,261	21	21	42
Golden Knights	$60,708,336	$95,407,499	$92,501	$24,807,499	23	21	44
Hurricanes	$45,403,365	$95,372,717	$127,283	$24,772,717	22	23	45
Islanders	$90,833,608	$76,528,641	$18,971,359	$5,928,641	21	19	40
Jets	$258,987,058	$87,353,799	$8,146,201	$16,753,799	20	21	41
Kings	$78,359,443	$89,000,064	$6,499,936	$18,400,064	23	22	45
Kraken	$78,043,836	$73,131,760	$22,368,240	$2,531,760	24	26	50
Lightning	$141,634,755	$91,943,794	$3,556,206	$21,343,794	22	21	43
Maple Leafs	$108,111,416	$82,188,157	$13,311,843	$11,588,157	20	26	46
Oilers	$69,003,568	$95,444,156	$55,844	$24,844,156	20	21	41
Panthers	$79,347,613	$95,422,218	$77,782	$24,822,218	21	22	43
Penguins	$57,689,110	$93,318,259	$2,181,741	$22,718,259	22	20	42
Predators	$80,593,332	$94,932,815	$567,185	$24,332,815	21	20	41
Rangers	$47,385,250	$91,940,635	$3,559,365	$21,340,635	22	23	45
Red Wings	$43,179,330	$93,142,912	$2,357,088	$22,542,912	21	22	43
Sabres	$232,492,400	$91,599,880	$3,900,120	$20,999,880	21	20	41
Senators	$104,937,205	$76,398,419	$19,101,581	$5,798,419	23	22	45
Sharks	$72,772,000	$91,154,245	$4,345,755	$20,554,245	20	21	41
Stars	$52,402,489	$95,095,794	$404,206	$24,495,794	23	20	43
Wild	$53,415,023	$95,465,321	$34,679	$24,865,321	21	21	42

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 - %