Two Minutes For Boarding

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	7000 - $76 - 6,929 - 98.99%
Level 2:	6000 - $45 - 5,880 - 97.99%
Level 3:	3000 - $26 - 3,000 - 100.00%
Level 4:	4000 - $19 - 4,000 - 100.00%
Luxury :	1500 - $180 - 1,500 - 100.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $150 - 1,902 - 95.10%
Farm Level 2:	1000 - $60 - 962 - 96.20%
Farm Total Capacity :	3000
Income
Home Games Left	40
Average Attendance - %	21,309 - 99.11%
Average Income per Game	$1,579,736
Year to Date Revenue	$3,159,471
Farm
Home Games Left	38
Average Attendance - %	2,864 - 95.47%
Average Income per Game	$480,228
Year to Date Revenue	$480,228
Expense
Pro Players Total Salaries	$99,950,000
Farm Players Total Salaries	$2,070,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$2,588,920
Farm Year To Date Expenses	$64,090
Pro Salary Cap To Date	$2,576,030
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$63,189,420
Farm Estimated Season Revenue	$18,248,664
Pro Remaining Season Days	189
Pro Expenses Per Days	$517,784
Pro Estimated Expenses	$97,861,176
Farm Remaining Season Days	176
Farm Expenses Per Days	$12,818
Farm Estimated Expenses	$2,255,968
Estimated Season Expenses	$100,117,144
Estimated Season Salary Cap	$99,949,964
Estimate Under Maximum Salary Cap of $100,000,000	$50,036
Estimate Over Minimum Salary Cap of $75,000,000	$24,949,964
Current Bank Account	$133,224,476
Projected Bank Account	$114,545,416

Pro Players Salaries
Auston Matthews	$13,250,000 (3)
Sergei Bobrovsky	$8,500,000 (1)
Jakob Chychrun	$8,500,000 (3)
Clayton Keller	$8,100,000 (6)
Gabriel Landeskog	$8,000,000 (3)
JJ Peterka	$7,700,000 (5)
Teuvo Teravainen	$7,500,000 (1)
Alex Vlasic	$5,000,000 (5)
Joel Farabee	$4,500,000 (1)
Luke Hughes	$4,400,000 (1)
Nick Paul	$3,050,000 (1)
Cole Perfetti	$3,000,000 (1)
Barrett Hayton	$3,000,000 (1)
Alex Newhook	$3,000,000 (1)
Brian Dumoulin	$2,900,000 (2)
Nick Seeler	$2,700,000 (2)
Radek Faksa	$2,150,000 (3)
Jonas Johansson	$1,750,000 (2)
Matt Savoie	$1,500,000 (2)
Jayden Struble	$1,450,000 (2)
Total Pro Players	20
Salary Commitment
Year 26 : $99,950,000
Year 27 : $63,000,000
Year 28 : $52,700,000
Year 29 : $20,800,000
Salary Average Commitment
Year 26 : $99,950,000
Year 27 : $63,000,000
Year 28 : $52,700,000
Year 29 : $20,800,000
Salary Cap with 1 Way Contract
Year 26 : $99,950,000
Year 27 : $63,000,000
Year 28 : $52,700,000
Year 29 : $20,800,000

Farm Players Salaries
Tom Willander	$120,000 (2)
Carson Lambos	$120,000 (2)
Joakim Kemell	$120,000 (2)
Filip Hallander	$120,000 (2)
Fabian Lysell	$120,000 (1)
Jaret Anderson-Dolan	$100,000 (2)
Olivier Rodrigue	$95,000 (3)
Ryan Ufko	$90,000 (2)
Colton Huard	$90,000 (2)
James Malatesta	$90,000 (2)
Stanislav Berezhnoy	$85,000 (2)
Dennis Cesana	$85,000 (1)
Daniel Walcott	$85,000 (1)
Hayden Hodgson	$85,000 (1)
Jackson Cates	$85,000 (1)
Dalton Smith	$85,000 (1)
Graham Slaggert	$85,000 (2)
Ian McKinnon	$85,000 (1)
Justin Robidas	$85,000 (2)
Topias Vilen	$85,000 (2)
Benjamin Zloty	$80,000 (1)
Joey Larson	$75,000 (1)
Total Farm Players	22
Salary Commitment
Year 26 : $2,070,000
Year 27 : $1,285,000
Year 28 : $95,000
Year 29 : $0
Salary Average Commitment
Year 26 : $2,070,000
Year 27 : $1,285,000
Year 28 : $95,000
Year 29 : $0

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $74 - 0 - 0.00%
Level 2:	5000 - $44 - 0 - 0.00%
Level 3:	3000 - $25 - 0 - 0.00%
Level 4:	4000 - $14 - 0 - 0.00%
Luxury :	1000 - $182 - 0 - 0.00%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $200 - 1,535 - 76.75%
Farm Level 2:	1000 - $100 - 695 - 69.50%
Farm Total Capacity :	3000
Income
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	38
Average Attendance - %	2,230 - 74.33%
Average Income per Game	$527,100
Year to Date Revenue	$527,100
Expense
Pro Players Total Salaries	$71,950,000
Farm Players Total Salaries	$2,515,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$4,750,000
Pro Year To Date Expenses	$1,867,270
Farm Year To Date Expenses	$76,380
Pro Salary Cap To Date	$1,854,380
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$20,029,800
Pro Remaining Season Days	189
Pro Expenses Per Days	$373,454
Pro Estimated Expenses	$70,582,806
Farm Remaining Season Days	176
Farm Expenses Per Days	$15,276
Farm Estimated Expenses	$2,688,576
Estimated Season Expenses	$73,271,382
Estimated Season Salary Cap	$76,699,944
Estimate Under Maximum Salary Cap of $100,000,000	$23,300,056
Estimate Over Minimum Salary Cap of $75,000,000	$1,699,944
Current Bank Account	$110,833,282
Projected Bank Account	$57,591,700

Pro Players Salaries
Matthew Knies	$8,000,000 (7)
Aaron Ekblad	$7,500,000 (2)
John Klingberg	$6,200,000 (1)
Ryan Strome	$6,000,000 (2)
Ukko-Pekka Luukkonen	$5,250,000 (3)
Uvis Balinskis	$5,000,000 (1)
Nicolas Hague	$3,500,000 (3)
Matt Dumba	$3,500,000 (1)
Zack Bolduc	$3,500,000 (3)
Carter Hart	$3,000,000 (1)
Danton Heinen	$3,000,000 (1)
Nils Hoglander	$2,500,000 (2)
Dillon Dube	$2,250,000 (1)
Joe Veleno	$2,000,000 (1)
Mark Jankowski	$1,900,000 (2)
Isac Lundestrom	$1,750,000 (1)
Daniil Miromanov	$1,750,000 (1)
Kaedan Korczak	$1,650,000 (2)
Hendrix Lapierre	$1,500,000 (3)
Jakob Pelletier	$1,200,000 (1)
Tanner Pearson	$1,000,000 (1)
Total Pro Players	21
Salary Commitment
Year 26 : $71,950,000
Year 27 : $41,300,000
Year 28 : $21,750,000
Year 29 : $8,000,000
Salary Average Commitment
Year 26 : $71,950,000
Year 27 : $41,300,000
Year 28 : $21,750,000
Year 29 : $8,000,000
Salary Cap with 1 Way Contract
Year 26 : $71,950,000
Year 27 : $41,300,000
Year 28 : $21,750,000
Year 29 : $8,000,000

Farm Players Salaries
Yegor Zamula	$195,000 (1)
Anton Frondell	$150,000 (2)
Matthew Poitras	$125,000 (2)
Matt Luff	$120,000 (1)
Matthew Wood	$120,000 (1)
Georgii Merkulov	$120,000 (1)
Owen Pickering	$120,000 (1)
Simon Zajicek	$110,000 (1)
Domenic Divincentiis	$110,000 (2)
Colton Dach	$100,000 (1)
Jani Nyman	$100,000 (1)
Travis Mitchell	$100,000 (2)
Calen Addison	$100,000 (1)
Julien Gauthier	$95,000 (1)
Ethan Del Mastro	$90,000 (1)
Daniel Laatsch	$90,000 (1)
Sean Day	$90,000 (1)
Ty Mueller	$85,000 (2)
Patrick Giles	$85,000 (3)
Taylor Makar	$85,000 (1)
Scott Reedy	$85,000 (1)
Ben Gleason	$85,000 (1)
Joe Hicketts	$80,000 (1)
Riley Duran	$75,000 (1)
Total Farm Players	24
Salary Commitment
Year 26 : $2,515,000
Year 27 : $655,000
Year 28 : $85,000
Year 29 : $0
Salary Average Commitment
Year 26 : $2,515,000
Year 27 : $655,000
Year 28 : $85,000
Year 29 : $0

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	7000 - $75 - 6,583 - 94.04%
Level 2:	6000 - $42 - 6,000 - 100.00%
Level 3:	4000 - $25 - 3,631 - 90.78%
Level 4:	5000 - $15 - 4,769 - 95.38%
Luxury :	2000 - $170 - 1,633 - 81.63%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $200 - 1,373 - 68.65%
Farm Level 2:	1000 - $100 - 740 - 74.00%
Farm Total Capacity :	3000
Income
Home Games Left	40
Average Attendance - %	22,615 - 94.23%
Average Income per Game	$1,541,179
Year to Date Revenue	$3,082,358
Farm
Home Games Left	38
Average Attendance - %	2,113 - 70.43%
Average Income per Game	$488,040
Year to Date Revenue	$488,040
Expense
Pro Players Total Salaries	$94,400,000
Farm Players Total Salaries	$2,260,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,875,000
Pro Year To Date Expenses	$2,445,875
Farm Year To Date Expenses	$69,335
Pro Salary Cap To Date	$2,432,990
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$61,647,160
Farm Estimated Season Revenue	$18,545,520
Pro Remaining Season Days	189
Pro Expenses Per Days	$489,175
Pro Estimated Expenses	$92,454,075
Farm Remaining Season Days	176
Farm Expenses Per Days	$13,867
Farm Estimated Expenses	$2,440,592
Estimated Season Expenses	$94,894,667
Estimated Season Salary Cap	$97,275,012
Estimate Under Maximum Salary Cap of $100,000,000	$2,724,988
Estimate Over Minimum Salary Cap of $75,000,000	$22,275,012
Current Bank Account	$48,103,617
Projected Bank Account	$33,401,630

Pro Players Salaries
Jack Eichel	$9,500,000 (5)
Tage Thompson	$8,000,000 (5)
Valeri Nichushkin	$7,050,000 (4)
Mattias Samuelsson	$6,750,000 (7)
Shane Pinto	$5,500,000 (4)
Dylan Demelo	$5,250,000 (3)
Dmitry Orlov	$5,200,000 (1)
Ryan Hartman	$5,000,000 (1)
Morgan Rielly	$5,000,000 (3)
Dmitri Voronkov	$4,250,000 (2)
Marcus Foligno	$4,000,000 (3)
Ross Colton	$4,000,000 (2)
Philipp Grubauer	$4,000,000 (3)
Samuel Montembeault	$3,150,000 (1)
Connor Zary	$3,000,000 (1)
Jack Drury	$2,750,000 (5)
Teddy Blueger	$2,700,000 (2)
Pheonix Copley	$2,100,000 (1)
Morgan Barron	$1,800,000 (3)
Ty Emberson	$1,750,000 (2)
Adam Wilsby	$1,400,000 (3)
Drew Helleson	$1,300,000 (2)
Brett Leason	$950,000 (1)
Total Pro Players	23
Salary Commitment
Year 26 : $94,400,000
Year 27 : $75,000,000
Year 28 : $61,000,000
Year 29 : $39,550,000
Salary Average Commitment
Year 26 : $94,400,000
Year 27 : $75,000,000
Year 28 : $61,000,000
Year 29 : $39,550,000
Salary Cap with 1 Way Contract
Year 26 : $94,400,000
Year 27 : $75,000,000
Year 28 : $61,000,000
Year 29 : $39,550,000

Farm Players Salaries
Joe Arntsen	$150,000 (2)
Damien Carfagna	$150,000 (2)
Landen Hookey	$150,000 (2)
Declan Chisholm	$120,000 (3)
Daniil But	$120,000 (2)
Louis Domingue	$115,000 (1)
Scott Morrow	$100,000 (1)
Matthew Peca	$100,000 (2)
Will Butcher	$97,500 (2)
Michael Pezzetta	$95,000 (2)
Travis Boyd	$95,000 (2)
Dylan Anhorn	$95,000 (3)
Laurent Dauphin	$95,000 (2)
Dustin Tokarski	$95,000 (1)
Justin Pearson	$95,000 (2)
Jason Polin	$95,000 (2)
Lucas Vanroboys	$85,000 (1)
Matthew Barbolini	$85,000 (1)
Dylan Duke	$85,000 (2)
Ronan Seeley	$85,000 (1)
Taylor Ward	$77,500 (2)
Blake Hillman	$75,000 (1)
Total Farm Players	22
Salary Commitment
Year 26 : $2,260,000
Year 27 : $1,620,000
Year 28 : $215,000
Year 29 : $0
Salary Average Commitment
Year 26 : $2,260,000
Year 27 : $1,620,000
Year 28 : $215,000
Year 29 : $0

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Enterprise Center
Level 1:	7200 - $78 - 0 - 0.00%
Level 2:	6200 - $48 - 0 - 0.00%
Level 3:	3200 - $29 - 0 - 0.00%
Level 4:	4000 - $18 - 0 - 0.00%
Luxury :	3400 - $400 - 0 - 0.00%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $185 - 1,430 - 71.50%
Farm Level 2:	1000 - $90 - 894 - 89.40%
Farm Total Capacity :	3000
Income
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	38
Average Attendance - %	2,324 - 77.47%
Average Income per Game	$483,014
Year to Date Revenue	$483,014
Expense
Pro Players Total Salaries	$94,350,000
Farm Players Total Salaries	$2,660,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,500,000
Pro Year To Date Expenses	$2,444,590
Farm Year To Date Expenses	$80,385
Pro Salary Cap To Date	$2,431,700
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$18,354,532
Pro Remaining Season Days	189
Pro Expenses Per Days	$488,918
Pro Estimated Expenses	$92,405,502
Farm Remaining Season Days	176
Farm Expenses Per Days	$16,077
Farm Estimated Expenses	$2,829,552
Estimated Season Expenses	$95,235,054
Estimated Season Salary Cap	$96,849,960
Estimate Under Maximum Salary Cap of $100,000,000	$3,150,040
Estimate Over Minimum Salary Cap of $75,000,000	$21,849,960
Current Bank Account	$31,764,951
Projected Bank Account	($45,115,571)

Pro Players Salaries
Pierre-Luc Dubois	$10,600,000 (6)
Marcus Pettersson	$7,800,000 (3)
Anders Lee	$6,500,000 (2)
Nikita Zadorov	$6,500,000 (3)
Brock Boeser	$6,000,000 (1)
J.T. Compher	$6,000,000 (3)
Karel Vejmelka	$5,000,000 (4)
Nick Bjugstad	$4,800,000 (2)
Eeli Tolvanen	$4,200,000 (2)
Olli Maatta	$4,200,000 (4)
Anthony Duclair	$4,150,000 (2)
Drew O'Connor	$4,000,000 (3)
Yegor Sharangovich	$4,000,000 (2)
Peyton Krebs	$3,500,000 (4)
Ryan Lindgren	$3,250,000 (2)
Alexandre Texier	$3,000,000 (4)
Jesperi Kotkaniemi	$3,000,000 (2)
Andrew Peeke	$2,750,000 (1)
Jacob Bernard-Docker	$2,500,000 (3)
Samuel Ersson	$1,750,000 (1)
Andre Lee	$850,000 (1)
Total Pro Players	21
Salary Commitment
Year 26 : $94,350,000
Year 27 : $83,000,000
Year 28 : $53,100,000
Year 29 : $26,300,000
Salary Average Commitment
Year 26 : $94,350,000
Year 27 : $83,000,000
Year 28 : $53,100,000
Year 29 : $26,300,000
Salary Cap with 1 Way Contract
Year 26 : $94,350,000
Year 27 : $83,000,000
Year 28 : $53,100,000
Year 29 : $26,300,000

Farm Players Salaries
Alexander Nylander	$150,000 (1)
Chase Bradley	$150,000 (1)
Yaroslav Askarov	$150,000 (1)
Riley Fiddler-Schultz	$150,000 (1)
Djibril Toure	$150,000 (1)
Ben Kindel	$120,000 (2)
Noah Ostlund	$120,000 (1)
Jonathan Lekkerimaki	$120,000 (1)
Blake Smith	$100,000 (2)
Jackson Dorrington	$100,000 (2)
Ethan Bear	$100,000 (3)
Liam Foudy	$100,000 (2)
Ivan Ivan	$100,000 (2)
Chris Terry	$90,000 (2)
Maksymilian Szuber	$90,000 (3)
Callum Tung	$90,000 (2)
Owen Say	$90,000 (1)
Kai Schwindt	$90,000 (2)
Tyler Kopff	$90,000 (2)
Caleb Macdonald	$90,000 (2)
Rhett Parsons	$90,000 (2)
Donavan Houle	$85,000 (1)
Samuel Bitten	$85,000 (1)
Jaxon Nelson	$85,000 (1)
Tyson Kozak	$75,000 (1)
Total Farm Players	25
Salary Commitment
Year 26 : $2,660,000
Year 27 : $1,250,000
Year 28 : $190,000
Year 29 : $0
Salary Average Commitment
Year 26 : $2,660,000
Year 27 : $1,250,000
Year 28 : $190,000
Year 29 : $0

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Boston Garden
Level 1:	6000 - $75 - 6,000 - 100.00%
Level 2:	5000 - $43 - 5,000 - 100.00%
Level 3:	3000 - $27 - 3,000 - 100.00%
Level 4:	4000 - $16 - 3,925 - 98.13%
Luxury :	1000 - $180 - 1,000 - 100.00%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $200 - 1,457 - 72.85%
Farm Level 2:	1000 - $100 - 772 - 77.20%
Farm Total Capacity :	3000
Income
Home Games Left	41
Average Attendance - %	18,925 - 99.61%
Average Income per Game	$1,186,560
Year to Date Revenue	$1,186,560
Farm
Home Games Left	38
Average Attendance - %	2,229 - 74.30%
Average Income per Game	$516,040
Year to Date Revenue	$516,040
Expense
Pro Players Total Salaries	$96,850,000
Farm Players Total Salaries	$2,035,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,750,000
Pro Year To Date Expenses	$2,509,020
Farm Year To Date Expenses	$63,120
Pro Salary Cap To Date	$2,496,135
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$48,648,960
Farm Estimated Season Revenue	$19,609,520
Pro Remaining Season Days	189
Pro Expenses Per Days	$501,804
Pro Estimated Expenses	$94,840,956
Farm Remaining Season Days	176
Farm Expenses Per Days	$12,624
Farm Estimated Expenses	$2,221,824
Estimated Season Expenses	$97,062,780
Estimated Season Salary Cap	$98,600,038
Estimate Under Maximum Salary Cap of $100,000,000	$1,399,962
Estimate Over Minimum Salary Cap of $75,000,000	$23,600,038
Current Bank Account	$37,901,930
Projected Bank Account	$9,097,630

Pro Players Salaries
Brayden Point	$9,500,000 (5)
Mattias Ekholm	$7,600,000 (1)
Pavel Buchnevich	$7,250,000 (2)
Dan Vladar	$7,000,000 (4)
Ryan McDonagh	$6,500,000 (2)
Logan Stankoven	$6,500,000 (8)
Blake Coleman	$6,000,000 (3)
Jean-Gabriel Pageau	$6,000,000 (3)
Alex Killorn	$5,500,000 (2)
Collin Graf	$5,000,000 (5)
Connor Murphy	$5,000,000 (4)
Oliver Ekman-Larsson	$3,750,000 (1)
Noah Cates	$3,550,000 (2)
Parker Kelly	$3,250,000 (4)
Marcus Johansson	$2,750,000 (2)
Charlie Lindgren	$2,500,000 (2)
Corey Perry	$2,250,000 (1)
Nathan Bastian	$1,750,000 (2)
Matt Grzelcyk	$1,500,000 (1)
Tomas Nosek	$1,250,000 (1)
Jacob Bryson	$1,250,000 (2)
Brayden Pachal	$1,200,000 (1)
Total Pro Players	22
Salary Commitment
Year 26 : $96,850,000
Year 27 : $79,300,000
Year 28 : $48,250,000
Year 29 : $36,250,000
Salary Average Commitment
Year 26 : $96,850,000
Year 27 : $79,300,000
Year 28 : $48,250,000
Year 29 : $36,250,000
Salary Cap with 1 Way Contract
Year 26 : $96,850,000
Year 27 : $79,300,000
Year 28 : $48,250,000
Year 29 : $36,250,000

Farm Players Salaries
Arthur Kaliyev	$175,000 (3)
Cole McWard	$175,000 (3)
John Leonard	$125,000 (2)
Pierrick Dube	$120,000 (2)
Jake Livingstone	$100,000 (1)
Sammy Walker	$100,000 (1)
Easton Cowan	$100,000 (2)
Ville Koivunen	$100,000 (1)
Cameron Lund	$100,000 (1)
Lane Pederson	$100,000 (1)
Valtteri Puustinen	$90,000 (1)
Jack St. Ivany	$90,000 (1)
Hunter Brzustewicz	$90,000 (2)
Jack Lafontaine	$85,000 (1)
Anthony Vincent	$85,000 (1)
Lucas Carlsson	$85,000 (1)
Matt Davis	$85,000 (1)
Luca Cagnoni	$80,000 (1)
Ethan Cardwell	$75,000 (1)
Rory Kerins	$75,000 (1)
Total Farm Players	20
Salary Commitment
Year 26 : $2,035,000
Year 27 : $785,000
Year 28 : $350,000
Year 29 : $0
Salary Average Commitment
Year 26 : $2,035,000
Year 27 : $785,000
Year 28 : $350,000
Year 29 : $0

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	7000 - $75 - 0 - 0.00%
Level 2:	6000 - $42 - 0 - 0.00%
Level 3:	4000 - $26 - 0 - 0.00%
Level 4:	5000 - $18 - 0 - 0.00%
Luxury :	2000 - $134 - 0 - 0.00%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $200 - 1,540 - 77.00%
Farm Level 2:	1000 - $100 - 681 - 68.10%
Farm Total Capacity :	3000
Income
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	38
Average Attendance - %	2,221 - 74.03%
Average Income per Game	$526,540
Year to Date Revenue	$526,540
Expense
Pro Players Total Salaries	$96,800,000
Farm Players Total Salaries	$2,581,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$2,507,730
Farm Year To Date Expenses	$78,205
Pro Salary Cap To Date	$2,494,845
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$20,008,520
Pro Remaining Season Days	189
Pro Expenses Per Days	$501,546
Pro Estimated Expenses	$94,792,194
Farm Remaining Season Days	176
Farm Expenses Per Days	$15,641
Farm Estimated Expenses	$2,752,816
Estimated Season Expenses	$97,545,010
Estimated Season Salary Cap	$96,799,986
Estimate Under Maximum Salary Cap of $100,000,000	$3,200,014
Estimate Over Minimum Salary Cap of $75,000,000	$21,799,986
Current Bank Account	$88,872,732
Projected Bank Account	$11,336,242

Pro Players Salaries
Connor McDavid	$13,250,000 (5)
Brandon Hagel	$7,100,000 (6)
Mikael Granlund	$7,000,000 (4)
Brandon Montour	$6,500,000 (3)
Joel Eriksson Ek	$6,250,000 (2)
Claude Giroux	$6,000,000 (1)
Michael Matheson	$6,000,000 (5)
Jonas Brodin	$6,000,000 (4)
Jonathan Marchessault	$5,750,000 (3)
Darcy Kuemper	$5,500,000 (1)
Adam Larsson	$5,250,000 (4)
Erik Cernak	$4,500,000 (2)
Brenden Dillon	$3,500,000 (3)
Yanni Gourde	$2,750,000 (1)
Brandon Duhaime	$2,500,000 (3)
Sam Carrick	$2,000,000 (4)
Max Domi	$1,700,000 (1)
Akira Schmid	$1,500,000 (2)
Michael McCarron	$1,500,000 (2)
Cole Koepke	$1,250,000 (3)
Justin Danforth	$1,000,000 (1)
Total Pro Players	21
Salary Commitment
Year 26 : $96,800,000
Year 27 : $79,850,000
Year 28 : $66,100,000
Year 29 : $46,600,000
Salary Average Commitment
Year 26 : $96,800,000
Year 27 : $79,850,000
Year 28 : $66,100,000
Year 29 : $46,600,000
Salary Cap with 1 Way Contract
Year 26 : $96,800,000
Year 27 : $79,850,000
Year 28 : $66,100,000
Year 29 : $46,600,000

Farm Players Salaries
Clay Stevenson	$150,000 (3)
Alexandre Doucet	$150,000 (1)
Christoffer Sedoff	$150,000 (3)
Ville Husso	$150,000 (2)
Gabe Klassen	$125,000 (2)
Carter King	$125,000 (1)
Zack Hayes	$120,000 (3)
Garrett Pilon	$120,000 (3)
Owen Sillinger	$120,000 (3)
Zack Macewen	$120,000 (3)
Alex Belzile	$120,000 (4)
Sammy Blais	$100,000 (3)
Elias Salomonsson	$100,000 (2)
Dennis Gilbert	$100,000 (1)
Tristen Nielsen	$100,000 (1)
Colton White	$95,000 (1)
Tobie Paquette-Bisson	$95,000 (3)
Lucas Johansen	$95,000 (3)
Oasiz Wiesblatt	$95,000 (2)
Curtis McKenzie	$90,000 (1)
Nate Clurman	$88,500 (4)
Brett Chorske	$87,500 (1)
Aidan Mcdonough	$85,000 (2)
Total Farm Players	23
Salary Commitment
Year 26 : $2,581,000
Year 27 : $1,833,500
Year 28 : $1,278,500
Year 29 : $208,500
Salary Average Commitment
Year 26 : $2,581,000
Year 27 : $1,833,500
Year 28 : $1,278,500
Year 29 : $208,500

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6500 - $125 - 5,468 - 84.12%
Level 2:	6000 - $85 - 4,929 - 82.14%
Level 3:	4000 - $50 - 3,526 - 88.15%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	2000 - $325 - 1,241 - 62.03%
Total Capacity :	22500
Farm
Farm Level 1:	2000 - $200 - 1,364 - 68.20%
Farm Level 2:	1000 - $100 - 667 - 66.70%
Farm Total Capacity :	3000
Income
Home Games Left	40
Average Attendance - %	19,163 - 85.17%
Average Income per Game	$1,765,459
Year to Date Revenue	$3,530,918
Farm
Home Games Left	38
Average Attendance - %	2,031 - 67.70%
Average Income per Game	$475,300
Year to Date Revenue	$475,300
Expense
Pro Players Total Salaries	$98,600,000
Farm Players Total Salaries	$2,390,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$2,554,125
Farm Year To Date Expenses	$72,930
Pro Salary Cap To Date	$2,541,235
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$70,618,360
Farm Estimated Season Revenue	$18,061,400
Pro Remaining Season Days	189
Pro Expenses Per Days	$510,825
Pro Estimated Expenses	$96,545,925
Farm Remaining Season Days	176
Farm Expenses Per Days	$14,586
Farm Estimated Expenses	$2,567,136
Estimated Season Expenses	$99,113,061
Estimated Season Salary Cap	$98,599,918
Estimate Under Maximum Salary Cap of $100,000,000	$1,400,082
Estimate Over Minimum Salary Cap of $75,000,000	$23,599,918
Current Bank Account	$63,906,148
Projected Bank Account	$53,472,847

Pro Players Salaries
Connor Bedard	$13,750,000 (7)
Erik Karlsson	$10,100,000 (1)
Rasmus Dahlin	$9,250,000 (1)
Wyatt Johnston	$8,400,000 (4)
Nico Hischier	$7,500,000 (3)
Drake Batherson	$7,300,000 (4)
Noah Hanifin	$5,750,000 (2)
Kevin Lankinen	$5,000,000 (1)
Anthony Mantha	$4,750,000 (2)
Artem Zub	$4,600,000 (2)
Charlie Coyle	$4,250,000 (1)
Jake Guentzel	$4,250,000 (2)
Jordan Spence	$2,500,000 (4)
Vasily Podkolzin	$1,600,000 (1)
Lian Bichsel	$1,500,000 (2)
Max Sasson	$1,500,000 (1)
Justus Annunen	$1,400,000 (2)
Jonathan Toews	$1,300,000 (1)
Linus Karlsson	$1,200,000 (1)
Michael Carcone	$1,000,000 (2)
Cole Reinhardt	$850,000 (1)
Emmitt Finnie	$850,000 (2)
Total Pro Players	22
Salary Commitment
Year 26 : $98,600,000
Year 27 : $63,550,000
Year 28 : $39,450,000
Year 29 : $31,950,000
Salary Average Commitment
Year 26 : $98,600,000
Year 27 : $63,550,000
Year 28 : $39,450,000
Year 29 : $31,950,000
Salary Cap with 1 Way Contract
Year 26 : $98,600,000
Year 27 : $63,550,000
Year 28 : $39,450,000
Year 29 : $31,950,000

Farm Players Salaries
Phillip Di Giuseppe	$160,000 (3)
Victor Ostman	$150,000 (1)
Karsen Dorwart	$150,000 (1)
Sam Poulin	$120,000 (2)
Kurtis MacDermid	$110,000 (1)
Arshdeep Bains	$100,000 (3)
Sam Rinzel	$100,000 (1)
Samuel Helenius	$100,000 (1)
Justin Kirkland	$100,000 (1)
Wojciech Stachowiak	$95,000 (2)
Gustav Olofsson	$90,000 (3)
MacKenzie MacEachern	$90,000 (2)
Lenni Hameenaho	$90,000 (2)
Kole Lind	$90,000 (3)
Leevi Merilainen	$90,000 (1)
Scott Harrington	$85,000 (2)
Vinni Lettieri	$85,000 (2)
Ashton Sautner	$85,000 (2)
Arsenii Sergeev	$85,000 (2)
Kyle Criscuolo	$85,000 (2)
Nikolas Brouillard	$85,000 (2)
Will Zmolek	$85,000 (2)
Anthony Richard	$85,000 (1)
Chase Pauls	$75,000 (1)
Total Farm Players	24
Salary Commitment
Year 26 : $2,390,000
Year 27 : $1,430,000
Year 28 : $440,000
Year 29 : $0
Salary Average Commitment
Year 26 : $2,390,000
Year 27 : $1,430,000
Year 28 : $440,000
Year 29 : $0

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6000 - $79 - 0 - 0.00%
Level 2:	5000 - $45 - 0 - 0.00%
Level 3:	3000 - $25 - 0 - 0.00%
Level 4:	4000 - $16 - 0 - 0.00%
Luxury :	1000 - $220 - 0 - 0.00%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $200 - 1,460 - 73.00%
Farm Level 2:	1000 - $100 - 668 - 66.80%
Farm Total Capacity :	3000
Income
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	38
Average Attendance - %	2,128 - 70.93%
Average Income per Game	$502,320
Year to Date Revenue	$502,320
Expense
Pro Players Total Salaries	$98,700,000
Farm Players Total Salaries	$1,770,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$2,565,979
Farm Year To Date Expenses	$55,966
Pro Salary Cap To Date	$2,553,094
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$19,088,160
Pro Remaining Season Days	189
Pro Expenses Per Days	$511,340
Pro Estimated Expenses	$96,643,260
Farm Remaining Season Days	176
Farm Expenses Per Days	$11,160
Farm Estimated Expenses	$1,964,160
Estimated Season Expenses	$98,607,420
Estimated Season Salary Cap	$98,709,301
Estimate Under Maximum Salary Cap of $100,000,000	$1,290,699
Estimate Over Minimum Salary Cap of $75,000,000	$23,709,301
Current Bank Account	$104,069,931
Projected Bank Account	$24,550,671

Pro Players Salaries
Alex Ovechkin	$13,500,000 (2)
Victor Hedman	$10,000,000 (1)
Kirill Marchenko	$8,000,000 (4)
Evgeni Malkin	$8,000,000 (2)
Bo Horvat	$7,500,000 (2)
Travis Sanheim	$7,400,000 (5)
Ilya Sorokin	$7,000,000 (1)
Troy Terry	$6,500,000 (1)
Colton Parayko	$5,000,000 (1)
Kaapo Kakko	$4,750,000 (4)
Sean Couturier	$4,500,000 (4)
Braden Schneider	$3,500,000 (1)
Nate Schmidt	$3,000,000 (3)
Matias Maccelli	$2,900,000 (2)
Emil Lilleberg	$1,500,000 (1)
David Rittich	$1,250,000 (1)
Nico Sturm	$1,200,000 (4)
Jimmy Snuggerud	$1,200,000 (1)
Gustav Nyquist	$1,100,000 (1)
Brandon Saad	$900,000 (1)
Total Pro Players	20
Salary Commitment
Year 26 : $98,700,000
Year 27 : $60,750,000
Year 28 : $28,850,000
Year 29 : $25,850,000
Salary Average Commitment
Year 26 : $98,700,000
Year 27 : $60,750,000
Year 28 : $28,850,000
Year 29 : $25,850,000
Salary Cap with 1 Way Contract
Year 26 : $98,700,000
Year 27 : $60,750,000
Year 28 : $28,850,000
Year 29 : $25,850,000

Farm Players Salaries
Dmitri Simashev	$120,000 (2)
Theo Lindstein	$100,000 (2)
Isaac Ratcliffe	$100,000 (1)
Luca Del Bel Belluz	$100,000 (1)
Ivan Prosvetov	$95,000 (1)
Jiri Patera	$85,000 (1)
Riley Stillman	$85,000 (1)
Kevin Conley	$85,000 (1)
Bradley Marek	$85,000 (2)
Mark Liwiski	$85,000 (1)
Gabriel Seger	$85,000 (1)
Carter Wilkie	$85,000 (1)
John Gormley	$85,000 (1)
Simon Mack	$85,000 (1)
Sandis Vilmanis	$85,000 (2)
Derrick Pouliot	$85,000 (1)
Keaton Mastrodonato	$80,000 (1)
Ryan Sandelin	$80,000 (1)
Mitchell Mclain	$80,000 (1)
Hunter McKown	$80,000 (1)
Total Farm Players	20
Salary Commitment
Year 26 : $1,770,000
Year 27 : $390,000
Year 28 : $0
Year 29 : $0
Salary Average Commitment
Year 26 : $1,770,000
Year 27 : $390,000
Year 28 : $0
Year 29 : $0

Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Gila River Arena
Level 1:	7000 - $70 - 7,000 - 100.00%
Level 2:	6000 - $30 - 5,971 - 99.52%
Level 3:	3000 - $25 - 3,000 - 100.00%
Level 4:	4000 - $15 - 4,000 - 100.00%
Luxury :	1500 - $160 - 1,500 - 100.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $200 - 1,430 - 71.50%
Farm Level 2:	1000 - $100 - 684 - 68.40%
Farm Total Capacity :	3000
Income
Home Games Left	41
Average Attendance - %	21,471 - 99.87%
Average Income per Game	$1,357,369
Year to Date Revenue	$1,357,369
Farm
Home Games Left	38
Average Attendance - %	2,114 - 70.47%
Average Income per Game	$496,160
Year to Date Revenue	$496,160
Expense
Pro Players Total Salaries	$99,290,000
Farm Players Total Salaries	$2,725,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$2,571,905
Farm Year To Date Expenses	$82,180
Pro Salary Cap To Date	$2,559,020
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$55,652,129
Farm Estimated Season Revenue	$18,854,080
Pro Remaining Season Days	189
Pro Expenses Per Days	$514,381
Pro Estimated Expenses	$97,218,009
Farm Remaining Season Days	176
Farm Expenses Per Days	$16,436
Farm Estimated Expenses	$2,892,736
Estimated Season Expenses	$100,110,745
Estimated Season Salary Cap	$99,289,976
Estimate Under Maximum Salary Cap of $100,000,000	$710,024
Estimate Over Minimum Salary Cap of $75,000,000	$24,289,976
Current Bank Account	$63,208,287
Projected Bank Account	$37,603,751

Pro Players Salaries
Jason Robertson	$9,500,000 (3)
Adam Fantilli	$9,300,000 (6)
Mathew Barzal	$9,150,000 (6)
Timo Meier	$8,650,000 (3)
Alexis Lafreniere	$7,200,000 (6)
Spencer Knight	$6,500,000 (6)
Simon Edvinsson	$6,500,000 (7)
Vincent Trocheck	$6,400,000 (4)
Brayden McNabb	$6,015,000 (4)
Evan Bouchard	$5,500,000 (2)
Mackenzie Blackwood	$5,250,000 (4)
Vladislav Gavrikov	$4,500,000 (2)
Morgan Geekie	$3,000,000 (1)
Andrew Copp	$2,375,000 (1)
Conor Timmins	$1,950,000 (4)
Joel Hanley	$1,950,000 (4)
Nic Dowd	$1,750,000 (1)
Cutter Gauthier	$1,500,000 (1)
Eric Robinson	$1,200,000 (1)
Paul Cotter	$1,100,000 (1)
Total Pro Players	20
Salary Commitment
Year 26 : $99,290,000
Year 27 : $88,365,000
Year 28 : $78,365,000
Year 29 : $60,215,000
Salary Average Commitment
Year 26 : $99,290,000
Year 27 : $88,365,000
Year 28 : $78,365,000
Year 29 : $60,215,000
Salary Cap with 1 Way Contract
Year 26 : $99,290,000
Year 27 : $88,365,000
Year 28 : $78,365,000
Year 29 : $60,215,000

Farm Players Salaries
Jake Christiansen	$170,000 (3)
Thomas Bordeleau	$150,000 (1)
Simon Nemec	$150,000 (1)
Mackenzie Entwistle	$125,000 (1)
Conor Geekie	$120,000 (1)
Konsta Helenius	$120,000 (2)
Brad Lambert	$120,000 (2)
Bokondji Imama	$100,000 (2)
Matej Blumel	$100,000 (1)
Jeremy Davies	$100,000 (2)
Fraser Minten	$100,000 (1)
Samuel Fagemo	$100,000 (3)
Jonas Rondbjerg	$100,000 (4)
Felix Unger Sorum	$100,000 (2)
Guillaume Brisebois	$100,000 (4)
Dominic Toninato	$100,000 (2)
Benoit-Olivier Groulx	$90,000 (1)
Andreas Englund	$90,000 (2)
Graeme Clarke	$90,000 (1)
Danil Gushchin	$90,000 (1)
Carl Lindbom	$85,000 (2)
Ryan Tverberg	$85,000 (1)
Jacob Melanson	$85,000 (2)
Derek Daschke	$85,000 (2)
Hunter Skinner	$85,000 (1)
Vyacheslav Buteyets	$85,000 (1)
Total Farm Players	26
Salary Commitment
Year 26 : $2,725,000
Year 27 : $1,455,000
Year 28 : $470,000
Year 29 : $200,000
Salary Average Commitment
Year 26 : $2,725,000
Year 27 : $1,455,000
Year 28 : $470,000
Year 29 : $200,000

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	7000 - $65 - 6,830 - 97.57%
Level 2:	6000 - $37 - 6,000 - 100.00%
Level 3:	4000 - $20 - 3,563 - 89.08%
Level 4:	5000 - $17 - 4,667 - 93.34%
Luxury :	2000 - $165 - 1,585 - 79.25%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $199 - 1,437 - 71.85%
Farm Level 2:	1000 - $99 - 682 - 68.20%
Farm Total Capacity :	3000
Income
Home Games Left	41
Average Attendance - %	22,645 - 94.35%
Average Income per Game	$1,401,496
Year to Date Revenue	$1,401,496
Farm
Home Games Left	38
Average Attendance - %	2,119 - 70.63%
Average Income per Game	$494,873
Year to Date Revenue	$494,873
Expense
Pro Players Total Salaries	$97,850,000
Farm Players Total Salaries	$1,927,500
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$2,534,795
Farm Year To Date Expenses	$60,150
Pro Salary Cap To Date	$2,521,905
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$57,461,336
Farm Estimated Season Revenue	$18,805,174
Pro Remaining Season Days	189
Pro Expenses Per Days	$506,959
Pro Estimated Expenses	$95,815,251
Farm Remaining Season Days	176
Farm Expenses Per Days	$12,030
Farm Estimated Expenses	$2,117,280
Estimated Season Expenses	$97,932,531
Estimated Season Salary Cap	$97,849,914
Estimate Under Maximum Salary Cap of $100,000,000	$2,150,086
Estimate Over Minimum Salary Cap of $75,000,000	$22,849,914
Current Bank Account	$147,323,841
Projected Bank Account	$125,657,820

Pro Players Salaries
Sebastian Aho	$9,750,000 (6)
Miro Heiskanen	$8,750,000 (2)
Kyle Connor	$8,550,000 (4)
Moritz Seider	$8,000,000 (3)
Jake Oettinger	$7,500,000 (5)
Dylan Guenther	$7,250,000 (7)
Gabriel Vilardi	$7,000,000 (4)
Lucas Raymond	$7,000,000 (3)
Taylor Hall	$4,750,000 (4)
Brent Burns	$4,500,000 (1)
Joel Hofer	$4,250,000 (2)
Nick Foligno	$3,750,000 (2)
Justin Faulk	$3,000,000 (1)
Alexander Romanov	$3,000,000 (1)
Jake Evans	$2,850,000 (3)
James Van Riemsdyk	$1,750,000 (1)
Connor Dewar	$1,700,000 (1)
David Perron	$1,500,000 (1)
Artyom Levshunov	$1,500,000 (1)
Beckett Sennecke	$1,500,000 (2)
Total Pro Players	20
Salary Commitment
Year 26 : $97,850,000
Year 27 : $80,900,000
Year 28 : $62,650,000
Year 29 : $44,800,000
Salary Average Commitment
Year 26 : $97,850,000
Year 27 : $80,900,000
Year 28 : $62,650,000
Year 29 : $44,800,000
Salary Cap with 1 Way Contract
Year 26 : $97,850,000
Year 27 : $80,900,000
Year 28 : $62,650,000
Year 29 : $44,800,000

Farm Players Salaries
Rutger McGroarty	$120,000 (1)
Gabe Perreault	$120,000 (2)
Avery Hayes	$100,000 (2)
Ken Appleby	$85,000 (1)
Hugh McGing	$85,000 (1)
Riley McKay	$85,000 (1)
Maxence Guenette	$85,000 (1)
Tarun Fizer	$85,000 (1)
David Silye	$85,000 (1)
Mark Senden	$85,000 (1)
Tye Felhaber	$85,000 (1)
Dillon Boucher	$85,000 (1)
Zakary Karpa	$85,000 (1)
Chase Dafoe	$85,000 (1)
Travis Howe	$85,000 (1)
Scooter Brickey	$85,000 (1)
Kyle Looft	$85,000 (1)
Luke Rowe	$85,000 (1)
Jon McDonald	$85,000 (1)
Turner Ottenbreit	$77,500 (1)
Harrison Scott	$75,000 (1)
William Rousseau	$75,000 (1)
Total Farm Players	22
Salary Commitment
Year 26 : $1,927,500
Year 27 : $220,000
Year 28 : $0
Year 29 : $0
Salary Average Commitment
Year 26 : $1,927,500
Year 27 : $220,000
Year 28 : $0
Year 29 : $0

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Arrowhead Pond
Level 1:	7000 - $150 - 0 - 0.00%
Level 2:	6000 - $100 - 0 - 0.00%
Level 3:	4000 - $75 - 0 - 0.00%
Level 4:	5000 - $20 - 0 - 0.00%
Luxury :	2000 - $400 - 0 - 0.00%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $200 - 1,509 - 75.45%
Farm Level 2:	1000 - $100 - 655 - 65.50%
Farm Total Capacity :	3000
Income
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	38
Average Attendance - %	2,164 - 72.13%
Average Income per Game	$514,220
Year to Date Revenue	$514,220
Expense
Pro Players Total Salaries	$99,450,000
Farm Players Total Salaries	$2,522,500
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$2,576,030
Farm Year To Date Expenses	$76,590
Pro Salary Cap To Date	$2,563,145
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$19,540,360
Pro Remaining Season Days	189
Pro Expenses Per Days	$515,206
Pro Estimated Expenses	$97,373,934
Farm Remaining Season Days	176
Farm Expenses Per Days	$15,318
Farm Estimated Expenses	$2,695,968
Estimated Season Expenses	$100,069,902
Estimated Season Salary Cap	$99,450,026
Estimate Under Maximum Salary Cap of $100,000,000	$549,974
Estimate Over Minimum Salary Cap of $75,000,000	$24,450,026
Current Bank Account	$105,969,549
Projected Bank Account	$25,440,007

Pro Players Salaries
Nikita Kucherov	$13,000,000 (4)
Matthew Tkachuk	$11,100,000 (5)
Dylan Larkin	$8,700,000 (4)
Darren Raddysh	$8,500,000 (3)
Thomas Harley	$8,000,000 (4)
Pavel Dorofeyev	$8,000,000 (2)
Elias Lindholm	$6,250,000 (3)
Adam Pelech	$5,300,000 (1)
Vladimir Tarasenko	$4,700,000 (3)
Connor Hellebuyck	$4,375,000 (2)
Jack Quinn	$3,375,000 (1)
Sam Steel	$3,000,000 (6)
Ilya Lyubushkin	$3,000,000 (4)
Zach Whitecloud	$2,750,000 (2)
Colin Blackwell	$2,500,000 (2)
Lars Eller	$1,500,000 (2)
Nathan Walker	$1,200,000 (1)
Pavel Mintyukov	$1,200,000 (1)
Frederik Andersen	$1,000,000 (1)
Jordan Greenway	$1,000,000 (1)
Dennis Hildeby	$1,000,000 (1)
Total Pro Players	21
Salary Commitment
Year 26 : $99,450,000
Year 27 : $85,375,000
Year 28 : $66,250,000
Year 29 : $46,800,000
Salary Average Commitment
Year 26 : $99,400,000
Year 27 : $85,325,000
Year 28 : $66,200,000
Year 29 : $46,800,000
Salary Cap with 1 Way Contract
Year 26 : $99,450,000
Year 27 : $85,375,000
Year 28 : $66,250,000
Year 29 : $46,800,000

Farm Players Salaries
Milo Roelens	$150,000 (1)
Trey Taylor	$150,000 (1)
Brennan Othmann	$120,000 (1)
Riley Tufte	$120,000 (1)
Xavier Bourgault	$120,000 (2)
Danila Yurov	$120,000 (2)
Ivan Miroshnichenko	$120,000 (2)
Noah Philp	$120,000 (3)
Ryan Winterton	$112,500 (2)
Trey Fix-Wolansky	$100,000 (1)
Ryan Reaves	$100,000 (1)
Reese Johnson	$100,000 (2)
Travis Dermott	$100,000 (2)
Justin Holl	$100,000 (2)
Reid Schaefer	$100,000 (2)
Matt Murray	$100,000 (1)
Philippe Myers	$100,000 (2)
Danny Zhilkin	$90,000 (2)
Ilya Solovyov	$90,000 (1)
Colten Ellis	$85,000 (1)
Artur Akhtyamov	$85,000 (1)
Xavier Parent	$85,000 (1)
Kevin Connauton	$80,000 (1)
Colin Felix	$75,000 (1)
Total Farm Players	24
Salary Commitment
Year 26 : $2,522,500
Year 27 : $1,182,500
Year 28 : $120,000
Year 29 : $0
Salary Average Commitment
Year 26 : $2,522,500
Year 27 : $1,182,500
Year 28 : $120,000
Year 29 : $0

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pengrowth Saddledome
Level 1:	6000 - $95 - 6,000 - 100.00%
Level 2:	5000 - $65 - 5,000 - 100.00%
Level 3:	3000 - $55 - 2,384 - 79.47%
Level 4:	4000 - $25 - 4,000 - 100.00%
Luxury :	1000 - $275 - 1,000 - 100.00%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $125 - 1,914 - 95.70%
Farm Level 2:	1000 - $59 - 1,000 - 100.00%
Farm Total Capacity :	3000
Income
Home Games Left	41
Average Attendance - %	18,384 - 96.76%
Average Income per Game	$1,821,456
Year to Date Revenue	$1,821,456
Farm
Home Games Left	38
Average Attendance - %	2,914 - 97.13%
Average Income per Game	$417,550
Year to Date Revenue	$417,550
Expense
Pro Players Total Salaries	$97,350,000
Farm Players Total Salaries	$2,128,500
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$2,521,905
Farm Year To Date Expenses	$65,705
Pro Salary Cap To Date	$2,509,020
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$74,679,696
Farm Estimated Season Revenue	$15,866,900
Pro Remaining Season Days	189
Pro Expenses Per Days	$504,381
Pro Estimated Expenses	$95,328,009
Farm Remaining Season Days	176
Farm Expenses Per Days	$13,141
Farm Estimated Expenses	$2,312,816
Estimated Season Expenses	$97,640,825
Estimated Season Salary Cap	$97,349,976
Estimate Under Maximum Salary Cap of $100,000,000	$2,650,024
Estimate Over Minimum Salary Cap of $75,000,000	$22,349,976
Current Bank Account	$175,863,208
Projected Bank Account	$168,768,979

Pro Players Salaries
David Pastrnak	$11,250,000 (5)
Roope Hintz	$8,450,000 (6)
Neal Pionk	$7,000,000 (4)
Thatcher Demko	$6,500,000 (2)
Rasmus Andersson	$6,000,000 (6)
Brady Skjei	$5,500,000 (1)
Ryan McLeod	$5,300,000 (4)
Jared McCann	$5,000,000 (6)
Alexander Kerfoot	$4,350,000 (2)
Johnathan Kovacevic	$4,000,000 (4)
Fabian Zetterlund	$4,000,000 (5)
Tyson Foerster	$4,000,000 (2)
Brandon Carlo	$4,000,000 (1)
Pius Suter	$4,000,000 (2)
Joseph Woll	$3,650,000 (2)
Brandon Tanev	$2,650,000 (2)
Reilly Smith	$2,500,000 (1)
Filip Chytil	$2,000,000 (1)
A.J. Greer	$1,750,000 (3)
Urho Vaakanainen	$1,600,000 (4)
Arturs Silovs	$1,400,000 (2)
Adam Klapka	$1,250,000 (2)
Denton Mateychuk	$1,200,000 (1)
Total Pro Players	23
Salary Commitment
Year 26 : $97,350,000
Year 27 : $86,900,000
Year 28 : $59,100,000
Year 29 : $57,350,000
Salary Average Commitment
Year 26 : $95,050,000
Year 27 : $79,850,000
Year 28 : $54,350,000
Year 29 : $52,600,000
Salary Cap with 1 Way Contract
Year 26 : $97,350,000
Year 27 : $82,150,000
Year 28 : $54,350,000
Year 29 : $52,600,000

Farm Players Salaries
Josh Mahura	$130,000 (1)
Otto Stenberg	$120,000 (2)
Calum Ritchie	$120,000 (2)
Scott Perunovich	$115,000 (1)
Alex Petrovic	$100,000 (1)
Emil Andrae	$100,000 (1)
Joel Blomqvist	$100,000 (1)
Clark Bishop	$98,500 (3)
Jan Jenik	$97,500 (2)
Seth Griffith	$95,000 (1)
Zach Dean	$95,000 (2)
Nicolas Deslauriers	$92,500 (1)
Hunter McDonald	$92,500 (2)
Vinnie Hinostroza	$92,500 (1)
Alexei Kolosov	$90,000 (1)
Ryan Greene	$90,000 (2)
Ben McCartney	$87,500 (2)
Trevor Kuntar	$85,000 (1)
Ty Murchison	$85,000 (2)
Brandon Scanlin	$82,500 (1)
Kai Uchacz	$80,000 (1)
Colin White	$80,000 (1)
Total Farm Players	22
Salary Commitment
Year 26 : $2,128,500
Year 27 : $886,000
Year 28 : $98,500
Year 29 : $0
Salary Average Commitment
Year 26 : $2,128,500
Year 27 : $886,000
Year 28 : $98,500
Year 29 : $0

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	First Union Center
Level 1:	6000 - $81 - 6,000 - 100.00%
Level 2:	5000 - $53 - 5,000 - 100.00%
Level 3:	3000 - $32 - 3,000 - 100.00%
Level 4:	4000 - $22 - 4,000 - 100.00%
Luxury :	1000 - $200 - 1,000 - 100.00%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $200 - 1,432 - 71.60%
Farm Level 2:	1000 - $100 - 730 - 73.00%
Farm Total Capacity :	3000
Income
Home Games Left	40
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$1,397,500
Year to Date Revenue	$2,795,000
Farm
Home Games Left	38
Average Attendance - %	2,162 - 72.07%
Average Income per Game	$503,160
Year to Date Revenue	$503,160
Expense
Pro Players Total Salaries	$99,500,000
Farm Players Total Salaries	$1,780,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$2,577,320
Farm Year To Date Expenses	$56,075
Pro Salary Cap To Date	$2,564,435
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$55,900,000
Farm Estimated Season Revenue	$19,120,080
Pro Remaining Season Days	189
Pro Expenses Per Days	$515,464
Pro Estimated Expenses	$97,422,696
Farm Remaining Season Days	176
Farm Expenses Per Days	$11,215
Farm Estimated Expenses	$1,973,840
Estimated Season Expenses	$99,396,536
Estimated Season Salary Cap	$99,500,078
Estimate Under Maximum Salary Cap of $100,000,000	$499,922
Estimate Over Minimum Salary Cap of $75,000,000	$24,500,078
Current Bank Account	$44,721,505
Projected Bank Account	$20,345,049

Pro Players Salaries
Roman Josi	$11,000,000 (3)
Seth Jones	$8,750,000 (2)
Nazem Kadri	$8,500,000 (1)
Frank Vatrano	$7,150,000 (3)
Brayden Schenn	$6,450,000 (3)
Viktor Arvidsson	$6,000,000 (3)
Phillip Danault	$5,500,000 (1)
Oliver Bjorkstrand	$5,250,000 (4)
Jaden Schwartz	$5,250,000 (2)
Dmitry Kulikov	$5,000,000 (2)
Nick Perbix	$4,500,000 (4)
Scott Wedgewood	$4,000,000 (3)
Erik Gudbranson	$3,500,000 (1)
Ondrej Palat	$3,300,000 (1)
Alex Iafallo	$3,000,000 (2)
Anthony Beauvillier	$3,000,000 (3)
Mason Appleton	$2,100,000 (1)
Kevin Rooney	$1,750,000 (1)
Mattias Janmark	$1,500,000 (2)
Devin Cooley	$1,500,000 (1)
Jordan Harris	$1,500,000 (2)
Jonathan Aspirot	$1,000,000 (2)
Total Pro Players	22
Salary Commitment
Year 26 : $99,500,000
Year 27 : $73,350,000
Year 28 : $47,350,000
Year 29 : $9,750,000
Salary Average Commitment
Year 26 : $99,500,000
Year 27 : $73,350,000
Year 28 : $47,350,000
Year 29 : $9,750,000
Salary Cap with 1 Way Contract
Year 26 : $99,500,000
Year 27 : $73,350,000
Year 28 : $47,350,000
Year 29 : $9,750,000

Farm Players Salaries
Nikita Tolopilo	$150,000 (1)
Joey Anderson	$125,000 (2)
Samuel Honzek	$120,000 (2)
Landon Slaggert	$90,000 (1)
Jimmy Schuldt	$85,000 (1)
Robbie Russo	$85,000 (1)
Jimmy Huntington	$85,000 (1)
Trevor Carrick	$85,000 (1)
Roland McKeown	$85,000 (1)
Mark Duarte	$85,000 (1)
Dylan Wendt	$85,000 (1)
Daniel Carr	$85,000 (1)
Josh Dunne	$80,000 (1)
Jack Thompson	$80,000 (1)
Mikael Diotte	$80,000 (1)
Daylan Kuefler	$75,000 (1)
Kaleb Lawrence	$75,000 (1)
Braeden Bowman	$75,000 (1)
James Hamblin	$75,000 (1)
Vyacheslav Peksa	$75,000 (1)
Total Farm Players	20
Salary Commitment
Year 26 : $1,780,000
Year 27 : $245,000
Year 28 : $0
Year 29 : $0
Salary Average Commitment
Year 26 : $1,780,000
Year 27 : $245,000
Year 28 : $0
Year 29 : $0

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T Mobile Arena
Level 1:	6000 - $105 - 5,071 - 84.51%
Level 2:	5000 - $88 - 3,813 - 76.25%
Level 3:	2000 - $60 - 1,581 - 79.05%
Level 4:	4000 - $40 - 2,226 - 55.64%
Luxury :	1000 - $263 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $135 - 1,457 - 72.85%
Farm Level 2:	1000 - $70 - 702 - 70.20%
Farm Total Capacity :	3000
Income
Home Games Left	40
Average Attendance - %	13,690 - 76.05%
Average Income per Game	$1,664,852
Year to Date Revenue	$3,329,704
Farm
Home Games Left	38
Average Attendance - %	2,159 - 71.97%
Average Income per Game	$506,240
Year to Date Revenue	$506,240
Expense
Pro Players Total Salaries	$99,800,000
Farm Players Total Salaries	$1,882,500
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$2,585,050
Farm Year To Date Expenses	$58,910
Pro Salary Cap To Date	$2,572,165
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$66,594,080
Farm Estimated Season Revenue	$19,237,120
Pro Remaining Season Days	189
Pro Expenses Per Days	$517,010
Pro Estimated Expenses	$97,714,890
Farm Remaining Season Days	176
Farm Expenses Per Days	$11,782
Farm Estimated Expenses	$2,073,632
Estimated Season Expenses	$99,788,522
Estimated Season Salary Cap	$99,800,002
Estimate Under Maximum Salary Cap of $100,000,000	$199,998
Estimate Over Minimum Salary Cap of $75,000,000	$24,800,002
Current Bank Account	$96,911,874
Projected Bank Account	$82,954,552

Pro Players Salaries
Alex Debrincat	$10,250,000 (7)
William Nylander	$9,500,000 (3)
John Tavares	$8,500,000 (2)
Cam Fowler	$8,500,000 (2)
Patrick Kane	$8,400,000 (3)
Linus Ullmark	$8,250,000 (2)
Brad Marchand	$7,500,000 (1)
Marco Rossi	$5,900,000 (4)
Bowen Byram	$5,750,000 (1)
Boone Jenner	$4,500,000 (2)
Derek Forbort	$4,250,000 (2)
Jared Spurgeon	$3,500,000 (7)
Jeff Petry	$2,750,000 (2)
Sean Kuraly	$2,500,000 (1)
Keegan Kolesar	$1,850,000 (1)
Jamie Oleksiak	$1,750,000 (1)
Kevin Hayes	$1,300,000 (2)
Robby Fabbri	$1,250,000 (1)
Tristan Jarry	$1,000,000 (1)
Calle Jarnkrok	$1,000,000 (4)
Jansen Harkins	$825,000 (2)
Declan Carlile	$775,000 (1)
Total Pro Players	22
Salary Commitment
Year 26 : $99,800,000
Year 27 : $77,425,000
Year 28 : $38,550,000
Year 29 : $20,650,000
Salary Average Commitment
Year 26 : $99,800,000
Year 27 : $77,425,000
Year 28 : $38,550,000
Year 29 : $20,650,000
Salary Cap with 1 Way Contract
Year 26 : $99,800,000
Year 27 : $77,425,000
Year 28 : $38,550,000
Year 29 : $20,650,000

Farm Players Salaries
Curtis Lazar	$130,000 (3)
Patrick Brown	$125,000 (3)
Liam O'Brien	$100,000 (1)
Erik Gustafsson	$97,500 (1)
Tommy Miller	$92,500 (2)
Nick Cicek	$92,500 (2)
Sheldon Dries	$87,500 (2)
Micah Miller	$87,500 (1)
Hunter Shepard	$87,500 (1)
Dennis Cholowski	$87,500 (2)
Borya Valis	$85,000 (2)
Logan Brown	$85,000 (2)
Jaroslav Chmelar	$85,000 (2)
Joseph Labate	$85,000 (2)
Dylan Gambrell	$85,000 (2)
Dylan Garand	$85,000 (1)
Matteo Pietroniro	$77,500 (1)
Yaniv Perets	$77,500 (1)
Christian Wolanin	$77,500 (1)
Cooper Marody	$77,500 (1)
Nikita Grebenkin	$75,000 (1)
Total Farm Players	21
Salary Commitment
Year 26 : $1,882,500
Year 27 : $1,040,000
Year 28 : $255,000
Year 29 : $0
Salary Average Commitment
Year 26 : $1,882,500
Year 27 : $1,040,000
Year 28 : $255,000
Year 29 : $0

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	6000 - $80 - 6,000 - 100.00%
Level 2:	5000 - $55 - 4,547 - 90.93%
Level 3:	3000 - $35 - 2,765 - 92.15%
Level 4:	4000 - $25 - 3,400 - 84.99%
Luxury :	1000 - $210 - 1,000 - 100.00%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $200 - 1,443 - 72.15%
Farm Level 2:	1000 - $100 - 701 - 70.10%
Farm Total Capacity :	3000
Income
Home Games Left	40
Average Attendance - %	17,711 - 93.21%
Average Income per Game	$1,404,663
Year to Date Revenue	$2,809,326
Farm
Home Games Left	38
Average Attendance - %	2,144 - 71.47%
Average Income per Game	$502,180
Year to Date Revenue	$502,180
Expense
Pro Players Total Salaries	$99,280,000
Farm Players Total Salaries	$1,765,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$2,571,650
Farm Year To Date Expenses	$55,665
Pro Salary Cap To Date	$2,558,765
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$56,186,520
Farm Estimated Season Revenue	$19,082,840
Pro Remaining Season Days	189
Pro Expenses Per Days	$514,330
Pro Estimated Expenses	$97,208,370
Farm Remaining Season Days	176
Farm Expenses Per Days	$11,133
Farm Estimated Expenses	$1,959,408
Estimated Season Expenses	$99,167,778
Estimated Season Salary Cap	$99,280,082
Estimate Under Maximum Salary Cap of $100,000,000	$719,918
Estimate Over Minimum Salary Cap of $75,000,000	$24,280,082
Current Bank Account	$42,709,724
Projected Bank Account	$18,811,306

Pro Players Salaries
Logan Cooley	$10,000,000 (8)
John Carlson	$10,000,000 (1)
Jack Hughes	$8,000,000 (3)
Thomas Chabot	$8,000,000 (4)
Seth Jarvis	$7,430,000 (7)
Nick Schmaltz	$7,100,000 (1)
Jordan Binnington	$6,000,000 (3)
Bryan Rust	$6,000,000 (2)
Christopher Tanev	$6,000,000 (3)
Pyotr Kochetkov	$6,000,000 (2)
Jordan Staal	$3,800,000 (2)
Ridly Greig	$3,250,000 (3)
Mathieu Joseph	$3,200,000 (2)
Jeremy Lauzon	$2,750,000 (1)
Frederick Gaudreau	$2,250,000 (1)
Alex Steeves	$1,625,000 (2)
Wyatt Kaiser	$1,500,000 (1)
Kailer Yamamoto	$1,500,000 (1)
Devon Levi	$1,100,000 (2)
Spencer Stastney	$1,000,000 (1)
Emil Heineman	$1,000,000 (1)
Alexander Nikishin	$900,000 (1)
Walker Duehr	$875,000 (2)
Total Pro Players	23
Salary Commitment
Year 26 : $99,280,000
Year 27 : $71,280,000
Year 28 : $48,680,000
Year 29 : $25,430,000
Salary Average Commitment
Year 26 : $99,280,000
Year 27 : $71,280,000
Year 28 : $48,680,000
Year 29 : $25,430,000
Salary Cap with 1 Way Contract
Year 26 : $99,280,000
Year 27 : $71,280,000
Year 28 : $48,680,000
Year 29 : $25,430,000

Farm Players Salaries
Ian Mitchell	$100,000 (2)
Erik Portillo	$95,000 (2)
Georgi Romanov	$87,500 (2)
Mike Hardman	$87,500 (1)
Cameron Butler	$85,000 (1)
Mason Shaw	$85,000 (1)
Carson Meyer	$85,000 (1)
Callahan Burke	$85,000 (1)
Dmitry Osipov	$85,000 (1)
Mason Geertsen	$85,000 (1)
Lucas Condotta	$85,000 (1)
Samuel Laberge	$85,000 (1)
Nikolai Knyzhov	$85,000 (1)
Gerald Mayhew	$85,000 (1)
Cole Clayton	$85,000 (1)
Austin Strand	$85,000 (2)
Jagger Joshua	$75,000 (1)
Jack Becker	$75,000 (1)
Dysin Mayo	$75,000 (1)
Drew Callin	$75,000 (1)
Boris Katchouk	$75,000 (1)
Total Farm Players	21
Salary Commitment
Year 26 : $1,765,000
Year 27 : $367,500
Year 28 : $0
Year 29 : $0
Salary Average Commitment
Year 26 : $1,765,000
Year 27 : $367,500
Year 28 : $0
Year 29 : $0

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	UBS Arena
Level 1:	6500 - $900 - 2,600 - 40.00%
Level 2:	6500 - $800 - 2,600 - 40.00%
Level 3:	4500 - $700 - 1,800 - 40.00%
Level 4:	5500 - $600 - 2,200 - 40.00%
Luxury :	1000 - $400 - 779 - 77.90%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $200 - 1,419 - 70.95%
Farm Level 2:	1000 - $100 - 678 - 67.80%
Farm Total Capacity :	3000
Income
Home Games Left	41
Average Attendance - %	9,979 - 41.58%
Average Income per Game	$9,505,080
Year to Date Revenue	$9,505,080
Farm
Home Games Left	38
Average Attendance - %	2,097 - 69.90%
Average Income per Game	$492,240
Year to Date Revenue	$492,240
Expense
Pro Players Total Salaries	$95,400,000
Farm Players Total Salaries	$2,492,500
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,750,000
Pro Year To Date Expenses	$2,471,650
Farm Year To Date Expenses	$75,760
Pro Salary Cap To Date	$2,458,765
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$389,708,280
Farm Estimated Season Revenue	$18,705,120
Pro Remaining Season Days	189
Pro Expenses Per Days	$494,330
Pro Estimated Expenses	$93,428,370
Farm Remaining Season Days	176
Farm Expenses Per Days	$15,152
Farm Estimated Expenses	$2,666,752
Estimated Season Expenses	$96,095,122
Estimated Season Salary Cap	$98,150,082
Estimate Under Maximum Salary Cap of $100,000,000	$1,849,918
Estimate Over Minimum Salary Cap of $75,000,000	$23,150,082
Current Bank Account	$106,438,099
Projected Bank Account	$418,756,377

Pro Players Salaries
Chris Kreider	$8,000,000 (1)
Zach Benson	$7,500,000 (7)
Matty Beniers	$7,150,000 (5)
Casey Mittelstadt	$6,000,000 (4)
Tyler Bertuzzi	$6,000,000 (2)
Mason Marchment	$5,500,000 (3)
Sean Durzi	$5,500,000 (2)
Andre Burakovsky	$5,500,000 (1)
Elvis Merzlikins	$5,000,000 (1)
Sam Malinski	$4,500,000 (4)
J.J. Moser	$4,250,000 (3)
Joel Edmundson	$4,000,000 (2)
Jason Dickinson	$4,000,000 (2)
Cody Ceci	$3,900,000 (2)
Anton Forsberg	$3,850,000 (2)
William Carrier	$3,000,000 (2)
Stefan Noesen	$3,000,000 (1)
Vincent Desharnais	$2,500,000 (1)
Jonatan Berggren	$1,750,000 (3)
Macklin Celebrini	$1,500,000 (1)
James Reimer	$1,500,000 (1)
Matthew Schaefer	$1,500,000 (2)
Total Pro Players	22
Salary Commitment
Year 26 : $95,400,000
Year 27 : $68,400,000
Year 28 : $36,650,000
Year 29 : $25,150,000
Salary Average Commitment
Year 26 : $95,400,000
Year 27 : $68,400,000
Year 28 : $36,650,000
Year 29 : $25,150,000
Salary Cap with 1 Way Contract
Year 26 : $95,400,000
Year 27 : $68,400,000
Year 28 : $36,650,000
Year 29 : $25,150,000

Farm Players Salaries
Ethen Frank	$200,000 (2)
Porter Martone	$150,000 (2)
Dominik Shine	$150,000 (4)
Kaapo Kahkonen	$150,000 (2)
Juuso Parssinen	$125,000 (1)
Cole Hutson	$120,000 (2)
Maveric Lamoureux	$120,000 (1)
Sloan Stanick	$100,000 (2)
Liam Mclinskey	$100,000 (1)
Michal Kunc	$100,000 (1)
Marc Del Gaizo	$100,000 (1)
Matt Rempe	$97,500 (2)
Wyatt Newpower	$95,000 (2)
Riese Gaber	$95,000 (1)
Lassi Thomson	$95,000 (1)
Sean Farrell	$90,000 (3)
Elias Pettersson D	$90,000 (1)
Isaiah George	$90,000 (1)
Joey Abate	$85,000 (2)
Vincent Arseneau	$85,000 (1)
Tyson Empey	$85,000 (1)
Jack Devine	$85,000 (2)
Jakub Skarek	$85,000 (1)
Total Farm Players	23
Salary Commitment
Year 26 : $2,492,500
Year 27 : $1,322,500
Year 28 : $240,000
Year 29 : $150,000
Salary Average Commitment
Year 26 : $2,492,500
Year 27 : $1,322,500
Year 28 : $240,000
Year 29 : $150,000

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Center
Level 1:	7000 - $72 - 7,000 - 100.00%
Level 2:	6000 - $42 - 6,000 - 100.00%
Level 3:	4000 - $20 - 3,528 - 88.20%
Level 4:	5000 - $10 - 4,802 - 96.04%
Luxury :	2000 - $149 - 1,828 - 91.40%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $175 - 2,000 - 100.00%
Farm Level 2:	1000 - $88 - 877 - 87.70%
Farm Total Capacity :	3000
Income
Home Games Left	41
Average Attendance - %	23,158 - 96.49%
Average Income per Game	$1,491,038
Year to Date Revenue	$1,491,038
Farm
Home Games Left	38
Average Attendance - %	2,877 - 95.90%
Average Income per Game	$598,046
Year to Date Revenue	$598,046
Expense
Pro Players Total Salaries	$99,550,000
Farm Players Total Salaries	$2,690,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$2,578,610
Farm Year To Date Expenses	$81,215
Pro Salary Cap To Date	$2,565,720
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$61,132,558
Farm Estimated Season Revenue	$22,725,748
Pro Remaining Season Days	189
Pro Expenses Per Days	$515,722
Pro Estimated Expenses	$97,471,458
Farm Remaining Season Days	176
Farm Expenses Per Days	$16,243
Farm Estimated Expenses	$2,858,768
Estimated Season Expenses	$100,330,226
Estimated Season Salary Cap	$99,549,936
Estimate Under Maximum Salary Cap of $100,000,000	$450,064
Estimate Over Minimum Salary Cap of $75,000,000	$24,549,936
Current Bank Account	$257,022,520
Projected Bank Account	$240,550,600

Pro Players Salaries
Cale Makar	$10,000,000 (8)
Zach Werenski	$8,500,000 (4)
Carter Verhaeghe	$8,000,000 (3)
Juuse Saros	$7,750,000 (2)
Sam Bennett	$7,400,000 (5)
Ryan Nugent-Hopkins	$7,000,000 (2)
Zach Hyman	$6,900,000 (4)
Connor McMichael	$6,300,000 (7)
Jamie Benn	$6,000,000 (1)
Christian Dvorak	$5,150,000 (5)
Jet Greaves	$5,000,000 (3)
Jonas Siegenthaler	$3,400,000 (2)
Logan O'Connor	$3,000,000 (3)
Connor Clifton	$2,500,000 (2)
Brett Kulak	$2,400,000 (2)
Ryker Evans	$2,050,000 (1)
Beck Malenstyn	$1,750,000 (3)
Zemgus Girgensons	$1,600,000 (1)
Ivan Demidov	$1,500,000 (2)
Pontus Holmberg	$1,300,000 (1)
Zack Ostapchuk	$1,250,000 (2)
Ben Hutton	$800,000 (1)
Total Pro Players	22
Salary Commitment
Year 26 : $99,550,000
Year 27 : $91,800,000
Year 28 : $66,000,000
Year 29 : $48,250,000
Salary Average Commitment
Year 26 : $94,150,000
Year 27 : $87,800,000
Year 28 : $62,000,000
Year 29 : $44,250,000
Salary Cap with 1 Way Contract
Year 26 : $99,550,000
Year 27 : $87,800,000
Year 28 : $62,000,000
Year 29 : $44,250,000

Farm Players Salaries
Anri Ravinskis	$150,000 (2)
Mikulas Hovorka	$150,000 (1)
Luke Krys	$150,000 (1)
Jack Williams	$150,000 (1)
Atley Calvert	$150,000 (1)
Tim Washe	$140,000 (2)
Ryan McAllister	$125,000 (2)
Arttu Hyry	$125,000 (2)
Owen Beck	$120,000 (1)
Max Jones	$120,000 (1)
Isak Rosen	$120,000 (2)
Kevin Korchinski	$120,000 (1)
Henry Thrun	$110,000 (1)
Connor Ungar	$100,000 (1)
Josh Brown	$95,000 (2)
Jake Lucchini	$90,000 (1)
Zach Sawchenko	$85,000 (2)
Cam Thiesing	$85,000 (2)
John Prokop	$85,000 (2)
Stephen Halliday	$85,000 (1)
Charles Alexis Legault	$85,000 (2)
Tyler Angle	$85,000 (1)
Mike Benning	$85,000 (1)
Carter Mazur	$80,000 (1)
Total Farm Players	24
Salary Commitment
Year 26 : $2,690,000
Year 27 : $1,095,000
Year 28 : $0
Year 29 : $0
Salary Average Commitment
Year 26 : $2,690,000
Year 27 : $1,095,000
Year 28 : $0
Year 29 : $0

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	7000 - $75 - 0 - 0.00%
Level 2:	6000 - $42 - 0 - 0.00%
Level 3:	3000 - $26 - 0 - 0.00%
Level 4:	4000 - $16 - 0 - 0.00%
Luxury :	1500 - $160 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $200 - 1,454 - 72.70%
Farm Level 2:	1000 - $100 - 697 - 69.70%
Farm Total Capacity :	3000
Income
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	38
Average Attendance - %	2,151 - 71.70%
Average Income per Game	$504,700
Year to Date Revenue	$504,700
Expense
Pro Players Total Salaries	$99,525,000
Farm Players Total Salaries	$2,130,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$2,577,965
Farm Year To Date Expenses	$65,745
Pro Salary Cap To Date	$2,565,075
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$19,178,600
Pro Remaining Season Days	189
Pro Expenses Per Days	$515,593
Pro Estimated Expenses	$97,447,077
Farm Remaining Season Days	176
Farm Expenses Per Days	$13,149
Farm Estimated Expenses	$2,314,224
Estimated Season Expenses	$99,761,301
Estimated Season Salary Cap	$99,524,910
Estimate Under Maximum Salary Cap of $100,000,000	$475,090
Estimate Over Minimum Salary Cap of $75,000,000	$24,524,910
Current Bank Account	$76,816,639
Projected Bank Account	($3,766,062)

Pro Players Salaries
Jackson Lacombe	$9,000,000 (8)
Jordan Kyrou	$8,100,000 (5)
Philip Broberg	$7,250,000 (5)
Josh Doan	$6,950,000 (7)
Adin Hill	$6,250,000 (3)
Martin Fehervary	$6,000,000 (6)
Aliaksei Protas	$6,000,000 (2)
Kent Johnson	$5,800,000 (4)
Jordan Eberle	$5,500,000 (2)
Alex Laferriere	$5,500,000 (4)
Shayne Gostisbehere	$5,000,000 (1)
Jeremy Swayman	$4,850,000 (2)
Jake Neighbours	$4,750,000 (4)
Jamie Drysdale	$3,750,000 (1)
Gage Goncalves	$3,300,000 (3)
Olen Zellweger	$3,100,000 (3)
Jakub Dobes	$2,250,000 (1)
Nick Blankenburg	$2,000,000 (1)
Frank Nazar	$1,500,000 (1)
Ross Johnston	$1,000,000 (2)
Oliver Kapanen	$900,000 (1)
Kyle MacLean	$775,000 (1)
Total Pro Players	22
Salary Commitment
Year 26 : $99,525,000
Year 27 : $83,350,000
Year 28 : $66,000,000
Year 29 : $53,350,000
Salary Average Commitment
Year 26 : $99,525,000
Year 27 : $83,350,000
Year 28 : $66,000,000
Year 29 : $53,350,000
Salary Cap with 1 Way Contract
Year 26 : $99,525,000
Year 27 : $83,350,000
Year 28 : $66,000,000
Year 29 : $53,350,000

Farm Players Salaries
Alexander Holtz	$150,000 (2)
Oliver Wahlstrom	$125,000 (2)
Nate Danielson	$120,000 (2)
John Beecher	$110,000 (3)
Philip Tomasino	$110,000 (3)
Aatu Raty	$100,000 (2)
Donovan Sebrango	$100,000 (1)
Sam Colangelo	$100,000 (1)
Ronnie Attard	$95,000 (1)
Olle Lycksell	$95,000 (3)
Adam Beckman	$95,000 (2)
Hunter Haight	$90,000 (2)
Nikita Alexandrov	$90,000 (2)
Alexandar Georgiev	$85,000 (1)
Zach Metsa	$85,000 (2)
Kenny Connors	$85,000 (2)
Jake Murray	$85,000 (1)
Tyson Hinds	$85,000 (2)
Spencer Martin	$85,000 (1)
Michael Milne	$80,000 (1)
Ville Ottavainen	$80,000 (1)
Jack Rathbone	$80,000 (1)
Total Farm Players	22
Salary Commitment
Year 26 : $2,130,000
Year 27 : $1,340,000
Year 28 : $315,000
Year 29 : $0
Salary Average Commitment
Year 26 : $2,130,000
Year 27 : $1,340,000
Year 28 : $315,000
Year 29 : $0

Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	7000 - $120 - 0 - 0.00%
Level 2:	6500 - $80 - 0 - 0.00%
Level 3:	2000 - $45 - 0 - 0.00%
Level 4:	4500 - $30 - 0 - 0.00%
Luxury :	4000 - $400 - 0 - 0.00%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $200 - 1,507 - 75.35%
Farm Level 2:	1000 - $100 - 706 - 70.60%
Farm Total Capacity :	3000
Income
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	38
Average Attendance - %	2,213 - 73.77%
Average Income per Game	$520,800
Year to Date Revenue	$520,800
Expense
Pro Players Total Salaries	$84,495,000
Farm Players Total Salaries	$2,685,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$6,625,000
Pro Year To Date Expenses	$2,190,595
Farm Year To Date Expenses	$81,075
Pro Salary Cap To Date	$2,177,705
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$19,790,400
Pro Remaining Season Days	189
Pro Expenses Per Days	$438,119
Pro Estimated Expenses	$82,804,491
Farm Remaining Season Days	176
Farm Expenses Per Days	$16,215
Farm Estimated Expenses	$2,853,840
Estimated Season Expenses	$85,658,331
Estimated Season Salary Cap	$91,119,954
Estimate Under Maximum Salary Cap of $100,000,000	$8,880,046
Estimate Over Minimum Salary Cap of $75,000,000	$16,119,954
Current Bank Account	$74,946,555
Projected Bank Account	$9,078,624

Pro Players Salaries
Ivan Provorov	$12,500,000 (3)
Tyler Toffoli	$11,000,000 (2)
Kristopher Letang	$7,500,000 (1)
Jeff Skinner	$7,000,000 (1)
Evander Kane	$5,250,000 (1)
Jonathan Drouin	$4,500,000 (2)
Andrew Mangiapane	$4,250,000 (2)
Henri Jokiharju	$3,000,000 (2)
Eetu Luostarinen	$3,000,000 (1)
Laurent Brossoit	$2,900,000 (2)
Kirby Dach	$2,750,000 (2)
Pierre-Olivier Joseph	$2,500,000 (2)
Kasperi Kapanen	$2,500,000 (2)
Sam Lafferty	$2,300,000 (2)
Nils Lundkvist	$2,250,000 (1)
Daniil Tarasov	$2,000,000 (3)
Justin Barron	$1,950,000 (1)
Ty Dellandrea	$1,620,000 (3)
Jesper Boqvist	$1,500,000 (3)
Michael Misa	$1,500,000 (2)
Marc Gatcomb	$1,000,000 (2)
Ian Moore	$900,000 (1)
Brandon Bussi	$825,000 (1)
Total Pro Players	23
Salary Commitment
Year 26 : $84,495,000
Year 27 : $55,820,000
Year 28 : $17,620,000
Year 29 : $0
Salary Average Commitment
Year 26 : $86,045,000
Year 27 : $57,370,000
Year 28 : $17,620,000
Year 29 : $0
Salary Cap with 1 Way Contract
Year 26 : $84,495,000
Year 27 : $55,820,000
Year 28 : $17,620,000
Year 29 : $0

Farm Players Salaries
Atro Leppanen	$180,000 (2)
Quinn Hutson	$150,000 (1)
Viliam Kmec	$150,000 (2)
Luke Haymes	$150,000 (2)
Berkly Catton	$150,000 (2)
Gleb Veremyev	$150,000 (2)
Magnus Chrona	$150,000 (5)
Nikita Prishchepov	$150,000 (1)
Ben Steeves	$150,000 (1)
Riley Bezeau	$150,000 (1)
Raphael Lavoie	$120,000 (2)
Chase Wheatcroft	$100,000 (3)
Martin Frk	$100,000 (1)
Wyatt Aamodt	$100,000 (4)
Parker Ford	$100,000 (3)
Drew Commesso	$100,000 (1)
Brendan Gaunce	$100,000 (2)
Nolan Allan	$90,000 (1)
Aidan Fulp	$90,000 (1)
Denver Barkey	$85,000 (2)
David Spacek	$85,000 (2)
Drew Fortescue	$85,000 (2)
Total Farm Players	22
Salary Commitment
Year 26 : $2,685,000
Year 27 : $1,705,000
Year 28 : $450,000
Year 29 : $250,000
Salary Average Commitment
Year 26 : $2,685,000
Year 27 : $1,705,000
Year 28 : $450,000
Year 29 : $250,000

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	7200 - $120 - 5,128 - 71.22%
Level 2:	6200 - $80 - 4,275 - 68.95%
Level 3:	3200 - $45 - 2,963 - 92.59%
Level 4:	5200 - $30 - 4,497 - 86.48%
Luxury :	2200 - $400 - 880 - 40.00%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $170 - 2,000 - 100.00%
Farm Level 2:	1000 - $78 - 997 - 99.70%
Farm Total Capacity :	3000
Income
Home Games Left	41
Average Attendance - %	17,743 - 73.93%
Average Income per Game	$2,050,887
Year to Date Revenue	$2,050,887
Farm
Home Games Left	38
Average Attendance - %	2,997 - 99.90%
Average Income per Game	$584,872
Year to Date Revenue	$584,872
Expense
Pro Players Total Salaries	$80,350,000
Farm Players Total Salaries	$2,127,500
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$8,625,000
Pro Year To Date Expenses	$2,083,765
Farm Year To Date Expenses	$65,675
Pro Salary Cap To Date	$2,070,875
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$84,086,367
Farm Estimated Season Revenue	$22,225,136
Pro Remaining Season Days	189
Pro Expenses Per Days	$416,753
Pro Estimated Expenses	$78,766,317
Farm Remaining Season Days	176
Farm Expenses Per Days	$13,135
Farm Estimated Expenses	$2,311,760
Estimated Season Expenses	$81,078,077
Estimated Season Salary Cap	$88,974,950
Estimate Under Maximum Salary Cap of $100,000,000	$11,025,050
Estimate Over Minimum Salary Cap of $75,000,000	$13,974,950
Current Bank Account	$158,770,613
Projected Bank Account	$184,004,039

Pro Players Salaries
Mikhail Sergachev	$8,500,000 (5)
John Marino	$8,100,000 (3)
Ryan Pulock	$6,150,000 (3)
Adam Henrique	$5,750,000 (2)
Morgan Frost	$5,750,000 (5)
Mats Zuccarello	$5,600,000 (4)
William Karlsson	$5,600,000 (4)
Jake Debrusk	$5,200,000 (1)
Trent Frederic	$4,000,000 (3)
Ryan Shea	$4,000,000 (3)
Carson Soucy	$3,800,000 (2)
Simon Holmstrom	$3,250,000 (1)
Luke Schenn	$3,000,000 (3)
Victor Olofsson	$2,300,000 (2)
Arvid Soderblom	$1,825,000 (1)
Ryan Leonard	$1,500,000 (1)
Lukas Reichel	$1,200,000 (1)
Rodrigo Abols	$1,000,000 (1)
Ben Meyers	$1,000,000 (2)
Carl Grundstrom	$1,000,000 (2)
Justin Hryckowian	$950,000 (2)
Cooper Black	$875,000 (2)
Total Pro Players	22
Salary Commitment
Year 26 : $80,350,000
Year 27 : $66,375,000
Year 28 : $50,700,000
Year 29 : $25,450,000
Salary Average Commitment
Year 26 : $80,350,000
Year 27 : $66,375,000
Year 28 : $50,700,000
Year 29 : $25,450,000
Salary Cap with 1 Way Contract
Year 26 : $80,350,000
Year 27 : $66,375,000
Year 28 : $50,700,000
Year 29 : $25,450,000

Farm Players Salaries
Michal Postava	$150,000 (1)
Isaac Poulter	$150,000 (1)
Jared Wright	$150,000 (2)
Josh Samanski	$150,000 (1)
Ben Hemmerling	$150,000 (2)
TJ Tynan	$125,000 (3)
Igor Chernyshov	$120,000 (2)
Zac Jones	$97,500 (1)
Jaycob Megna	$90,000 (1)
Louie Belpedio	$90,000 (1)
Ryan Schmelzer	$90,000 (1)
Eduards Tralmaks	$90,000 (1)
Adam Ginning	$87,500 (1)
Jamie Engelbert	$85,000 (1)
Jack Ahcan	$85,000 (2)
Cooper Walker	$85,000 (1)
Cameron Hughes	$85,000 (1)
Chris Wagner	$85,000 (1)
Brett Seney	$85,000 (1)
Corey Schueneman	$77,500 (1)
Total Farm Players	20
Salary Commitment
Year 26 : $2,127,500
Year 27 : $630,000
Year 28 : $125,000
Year 29 : $0
Salary Average Commitment
Year 26 : $2,127,500
Year 27 : $630,000
Year 28 : $125,000
Year 29 : $0

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotia Bank Arena
Level 1:	7750 - $104 - 5,532 - 71.38%
Level 2:	6750 - $68 - 5,034 - 74.58%
Level 3:	3250 - $21 - 3,239 - 99.66%
Level 4:	4250 - $15 - 4,250 - 100.00%
Luxury :	2000 - $312 - 943 - 47.17%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $200 - 1,365 - 68.25%
Farm Level 2:	1000 - $100 - 688 - 68.80%
Farm Total Capacity :	3000
Income
Home Games Left	39
Average Attendance - %	18,999 - 79.16%
Average Income per Game	$1,710,114
Year to Date Revenue	$5,130,341
Farm
Home Games Left	38
Average Attendance - %	2,053 - 68.43%
Average Income per Game	$478,520
Year to Date Revenue	$478,520
Expense
Pro Players Total Salaries	$71,025,000
Farm Players Total Salaries	$2,642,500
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$17,408,332
Pro Year To Date Expenses	$1,843,430
Farm Year To Date Expenses	$79,656
Pro Salary Cap To Date	$1,830,540
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$66,694,433
Farm Estimated Season Revenue	$18,183,760
Pro Remaining Season Days	189
Pro Expenses Per Days	$368,686
Pro Estimated Expenses	$69,681,654
Farm Remaining Season Days	176
Farm Expenses Per Days	$15,981
Farm Estimated Expenses	$2,812,656
Estimated Season Expenses	$72,494,310
Estimated Season Salary Cap	$88,433,284
Estimate Under Maximum Salary Cap of $100,000,000	$11,566,716
Estimate Over Minimum Salary Cap of $75,000,000	$13,433,284
Current Bank Account	$100,572,900
Projected Bank Account	$112,956,783

Pro Players Salaries
Nick Leddy	$6,700,000 (1)
William Eklund	$5,600,000 (3)
Charle-Edouard D'Astous	$5,450,000 (2)
Chandler Stephenson	$5,100,000 (2)
Patrik Laine	$4,900,000 (1)
Cole Sillinger	$4,625,000 (3)
Tony DeAngelo	$4,000,000 (1)
Maxim Tsyplakov	$4,000,000 (3)
Haydn Fleury	$3,500,000 (2)
Ivan Fedotov	$3,500,000 (1)
Brendan Gallagher	$3,000,000 (1)
Timothy Liljegren	$2,750,000 (2)
Adam Gaudette	$2,750,000 (1)
Vitek Vanecek	$2,500,000 (1)
Conor Sheary	$2,500,000 (1)
Jonny Brodzinski	$1,750,000 (2)
Joel Kiviranta	$1,600,000 (4)
Matthew Robertson	$1,600,000 (2)
Dominic James	$1,500,000 (1)
Jacob MacDonald	$1,000,000 (1)
Nikita Nesterenko	$950,000 (2)
Oskar Back	$950,000 (4)
Jackson Blake	$800,000 (1)
Total Pro Players	23
Salary Commitment
Year 26 : $71,025,000
Year 27 : $37,875,000
Year 28 : $16,775,000
Year 29 : $2,550,000
Salary Average Commitment
Year 26 : $71,025,000
Year 27 : $37,875,000
Year 28 : $16,775,000
Year 29 : $2,550,000
Salary Cap with 1 Way Contract
Year 26 : $71,025,000
Year 27 : $37,875,000
Year 28 : $16,775,000
Year 29 : $2,550,000

Farm Players Salaries
Zach Aston-Reese	$200,000 (1)
Alex Barre-Boulet	$170,000 (3)
Jacob Quillan	$150,000 (1)
Bradly Nadeau	$120,000 (2)
Cayden Primeau	$120,000 (1)
Sam Morton	$110,000 (2)
Jake Bean	$110,000 (2)
Matvei Gridin	$100,000 (2)
Tyson Gross	$100,000 (1)
Austin Watson	$100,000 (1)
Kyle Capobianco	$100,000 (2)
Pavol Regenda	$100,000 (1)
Matthew Kessel	$100,000 (2)
Nolan Foote	$100,000 (2)
Trent Miner	$97,500 (2)
Keaton Middleton	$90,000 (1)
Jack Studnicka	$90,000 (1)
Cam Dineen	$90,000 (1)
Egor Afanasyev	$90,000 (2)
William Villeneuve	$90,000 (1)
Brendan Hoffmann	$85,000 (1)
Curtis Douglas	$85,000 (1)
Gustav Stjernberg	$85,000 (2)
Thomas Milic	$85,000 (2)
Kirill Kudryavtsev	$75,000 (1)
Total Farm Players	25
Salary Commitment
Year 26 : $2,642,500
Year 27 : $1,267,500
Year 28 : $170,000
Year 29 : $0
Salary Average Commitment
Year 26 : $2,642,500
Year 27 : $1,267,500
Year 28 : $170,000
Year 29 : $0

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Place
Level 1:	6000 - $90 - 5,299 - 88.31%
Level 2:	6000 - $45 - 5,517 - 91.94%
Level 3:	5000 - $20 - 3,483 - 69.65%
Level 4:	5000 - $18 - 4,467 - 89.33%
Luxury :	2000 - $150 - 1,688 - 84.38%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $200 - 1,411 - 70.53%
Farm Level 2:	1000 - $100 - 715 - 71.45%
Farm Total Capacity :	3000
Income
Home Games Left	40
Average Attendance - %	20,452 - 85.21%
Average Income per Game	$1,414,181
Year to Date Revenue	$2,828,361
Farm
Home Games Left	37
Average Attendance - %	2,125 - 70.83%
Average Income per Game	$494,970
Year to Date Revenue	$989,940
Expense
Pro Players Total Salaries	$99,675,000
Farm Players Total Salaries	$2,495,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$2,581,830
Farm Year To Date Expenses	$75,830
Pro Salary Cap To Date	$2,568,945
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$56,567,220
Farm Estimated Season Revenue	$18,313,890
Pro Remaining Season Days	189
Pro Expenses Per Days	$516,366
Pro Estimated Expenses	$97,593,174
Farm Remaining Season Days	176
Farm Expenses Per Days	$15,166
Farm Estimated Expenses	$2,669,216
Estimated Season Expenses	$100,262,390
Estimated Season Salary Cap	$99,675,066
Estimate Under Maximum Salary Cap of $100,000,000	$324,934
Estimate Over Minimum Salary Cap of $75,000,000	$24,675,066
Current Bank Account	$85,783,808
Projected Bank Account	$60,402,528

Pro Players Salaries
Leon Draisaitl	$10,500,000 (4)
Quinn Hughes	$8,500,000 (1)
Dylan Holloway	$8,100,000 (7)
Anthony Cirelli	$7,800,000 (7)
Alex Tuch	$7,500,000 (4)
Matt Boldy	$7,450,000 (5)
Filip Gustavsson	$6,850,000 (5)
Esa Lindell	$6,000,000 (5)
Adam Lowry	$6,000,000 (1)
Artturi Lehkonen	$4,750,000 (2)
Ivan Barbashev	$4,300,000 (2)
Mikey Anderson	$4,150,000 (6)
Hampus Lindholm	$2,875,000 (1)
Josh Anderson	$2,700,000 (2)
Cam York	$2,700,000 (1)
Mackie Samoskevich	$2,250,000 (2)
Michael Amadio	$1,900,000 (3)
Colton Sissons	$1,500,000 (2)
Tyler Kleven	$1,500,000 (1)
Elmer Soderblom	$1,350,000 (2)
Eric Comrie	$1,000,000 (1)
Total Pro Players	21
Salary Commitment
Year 26 : $99,675,000
Year 27 : $77,100,000
Year 28 : $60,250,000
Year 29 : $58,350,000
Salary Average Commitment
Year 26 : $99,675,000
Year 27 : $77,100,000
Year 28 : $60,250,000
Year 29 : $58,350,000
Salary Cap with 1 Way Contract
Year 26 : $99,675,000
Year 27 : $77,100,000
Year 28 : $60,250,000
Year 29 : $58,350,000

Farm Players Salaries
Evgenii Dadonov	$200,000 (1)
Ryan Carpenter	$150,000 (1)
Petr Mrazek	$150,000 (2)
Lukas Gustafsson	$150,000 (2)
Jayson Megna	$150,000 (1)
Mitchell Chaffee	$150,000 (1)
Tyson Jost	$130,000 (1)
Colin Miller	$100,000 (2)
Travis Hamonic	$100,000 (2)
Samuel Bolduc	$100,000 (2)
Brendan Smith	$100,000 (1)
Brandon Halverson	$100,000 (2)
Ryan Johnson	$100,000 (2)
Gavin Brindley	$100,000 (2)
Simon Lundmark	$100,000 (1)
Austin Poganski	$100,000 (1)
Yan Kuznetsov	$90,000 (1)
Ben Jones	$90,000 (4)
Marc Johnstone	$85,000 (1)
John Farinacci	$85,000 (2)
Garrett Wilson	$85,000 (1)
Brett Berard	$80,000 (1)
Total Farm Players	22
Salary Commitment
Year 26 : $2,495,000
Year 27 : $1,075,000
Year 28 : $90,000
Year 29 : $90,000
Salary Average Commitment
Year 26 : $2,495,000
Year 27 : $1,075,000
Year 28 : $90,000
Year 29 : $90,000

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amerant Bank Arena
Level 1:	7000 - $74 - 0 - 0.00%
Level 2:	6000 - $44 - 0 - 0.00%
Level 3:	4000 - $24 - 0 - 0.00%
Level 4:	5000 - $14 - 0 - 0.00%
Luxury :	2000 - $174 - 0 - 0.00%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $150 - 1,912 - 95.58%
Farm Level 2:	1000 - $75 - 989 - 98.85%
Farm Total Capacity :	3000
Income
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	37
Average Attendance - %	2,900 - 96.67%
Average Income per Game	$505,208
Year to Date Revenue	$1,010,415
Expense
Pro Players Total Salaries	$99,825,000
Farm Players Total Salaries	$2,180,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$2,585,695
Farm Year To Date Expenses	$66,628
Pro Salary Cap To Date	$2,572,810
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$18,692,678
Pro Remaining Season Days	189
Pro Expenses Per Days	$517,139
Pro Estimated Expenses	$97,739,271
Farm Remaining Season Days	176
Farm Expenses Per Days	$13,425
Farm Estimated Expenses	$2,362,800
Estimated Season Expenses	$100,102,071
Estimated Season Salary Cap	$99,825,028
Estimate Under Maximum Salary Cap of $100,000,000	$174,972
Estimate Over Minimum Salary Cap of $75,000,000	$24,825,028
Current Bank Account	$82,757,642
Projected Bank Account	$1,348,249

Pro Players Salaries
Kirill Kaprizov	$15,000,000 (7)
Matt Duchene	$11,250,000 (3)
Mackenzie Weegar	$8,000,000 (4)
Juraj Slafkovsky	$7,600,000 (7)
Dylan Strome	$6,500,000 (2)
Jake Walman	$6,000,000 (5)
Jason Zucker	$6,000,000 (4)
Dustin Wolf	$5,000,000 (1)
Conor Garland	$4,950,000 (1)
Mario Ferraro	$4,200,000 (4)
Alex Lyon	$4,000,000 (4)
Rasmus Ristolainen	$3,500,000 (3)
Luke Evangelista	$3,250,000 (2)
Ilya Mikheyev	$3,200,000 (1)
Bobby Brink	$3,000,000 (1)
Kevin Stenlund	$2,500,000 (3)
Marat Khusnutdinov	$2,000,000 (1)
Parker Wotherspoon	$1,750,000 (2)
Max Shabanov	$1,200,000 (1)
Tyler Tucker	$925,000 (1)
Total Pro Players	20
Salary Commitment
Year 26 : $99,825,000
Year 27 : $79,550,000
Year 28 : $68,050,000
Year 29 : $50,800,000
Salary Average Commitment
Year 26 : $99,825,000
Year 27 : $79,550,000
Year 28 : $68,050,000
Year 29 : $50,800,000
Salary Cap with 1 Way Contract
Year 26 : $99,825,000
Year 27 : $79,550,000
Year 28 : $68,050,000
Year 29 : $50,800,000

Farm Players Salaries
Cameron Hebig	$150,000 (2)
Nick Desimone	$150,000 (2)
Kyle McDonald	$150,000 (1)
Cal Foote	$120,000 (2)
Ryan Suzuki	$120,000 (1)
Nicolas Aube-Kubel	$120,000 (1)
Marcus Hogberg	$100,000 (1)
Matt Kiersted	$100,000 (1)
Rem Pitlick	$100,000 (1)
Adam Erne	$100,000 (1)
Lleyton Roed	$100,000 (1)
Brandon Holt	$90,000 (1)
Jean-Luc Foudy	$90,000 (1)
Adam Engstrom	$90,000 (2)
William Lagesson	$90,000 (1)
Matt Villalta	$85,000 (1)
Nick Abruzzese	$85,000 (2)
Cedric Pare	$85,000 (2)
Carson Golder	$85,000 (1)
Ryan Hofer	$85,000 (1)
Scott Sabourin	$85,000 (1)
Total Farm Players	21
Salary Commitment
Year 26 : $2,180,000
Year 27 : $680,000
Year 28 : $0
Year 29 : $0
Salary Average Commitment
Year 26 : $2,180,000
Year 27 : $680,000
Year 28 : $0
Year 29 : $0

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	7000 - $75 - 6,339 - 90.56%
Level 2:	6000 - $40 - 5,609 - 93.48%
Level 3:	3000 - $27 - 3,000 - 100.00%
Level 4:	4000 - $15 - 4,000 - 100.00%
Luxury :	1500 - $170 - 1,500 - 100.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $200 - 1,399 - 69.95%
Farm Level 2:	1000 - $100 - 697 - 69.70%
Farm Total Capacity :	3000
Income
Home Games Left	41
Average Attendance - %	20,448 - 95.11%
Average Income per Game	$1,424,521
Year to Date Revenue	$1,424,521
Farm
Home Games Left	38
Average Attendance - %	2,096 - 69.87%
Average Income per Game	$489,300
Year to Date Revenue	$489,300
Expense
Pro Players Total Salaries	$98,950,000
Farm Players Total Salaries	$2,285,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$2,563,145
Farm Year To Date Expenses	$70,030
Pro Salary Cap To Date	$2,550,260
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$58,405,361
Farm Estimated Season Revenue	$18,593,400
Pro Remaining Season Days	189
Pro Expenses Per Days	$512,629
Pro Estimated Expenses	$96,886,881
Farm Remaining Season Days	176
Farm Expenses Per Days	$14,006
Farm Estimated Expenses	$2,465,056
Estimated Season Expenses	$99,351,937
Estimated Season Salary Cap	$98,950,088
Estimate Under Maximum Salary Cap of $100,000,000	$1,049,912
Estimate Over Minimum Salary Cap of $75,000,000	$23,950,088
Current Bank Account	$63,085,235
Projected Bank Account	$40,732,059

Pro Players Salaries
Filip Forsberg	$11,250,000 (6)
Charlie McAvoy	$9,500,000 (4)
Devon Toews	$8,500,000 (3)
J.T. Miller	$8,200,000 (1)
Nick Suzuki	$7,500,000 (4)
Kevin Fiala	$7,500,000 (5)
Vince Dunn	$7,350,000 (2)
Brock Nelson	$6,500,000 (1)
Jacob Trouba	$6,200,000 (1)
Jacob Markstrom	$4,500,000 (2)
Jordan Martinook	$3,500,000 (2)
Michael Kesselring	$3,000,000 (1)
Joonas Korpisalo	$3,000,000 (2)
Connor Brown	$2,750,000 (2)
Joel Armia	$2,500,000 (3)
Warren Foegele	$2,000,000 (2)
Mason Lohrei	$1,600,000 (1)
Alexei Toropchenko	$1,500,000 (1)
Mark Kastelic	$1,250,000 (1)
Michael Bunting	$850,000 (1)
Total Pro Players	20
Salary Commitment
Year 26 : $98,950,000
Year 27 : $69,850,000
Year 28 : $46,750,000
Year 29 : $35,750,000
Salary Average Commitment
Year 26 : $98,950,000
Year 27 : $69,850,000
Year 28 : $46,750,000
Year 29 : $35,750,000
Salary Cap with 1 Way Contract
Year 26 : $98,950,000
Year 27 : $69,850,000
Year 28 : $46,750,000
Year 29 : $35,750,000

Farm Players Salaries
Braden Hache	$150,000 (1)
Akil Thomas	$150,000 (2)
Cole Guttman	$150,000 (1)
Alec Regula	$140,000 (3)
John Hayden	$125,000 (2)
Michael Callahan	$120,000 (2)
Tristan Broz	$100,000 (2)
Jonah Gadjovich	$100,000 (1)
Cal Petersen	$100,000 (1)
David Tomasek	$100,000 (3)
Jakub Rychlovsky	$95,000 (1)
Joona Koppanen	$95,000 (3)
Dylan Coghlan	$95,000 (1)
Parker Gahagen	$95,000 (1)
Joe Fleming	$85,000 (2)
Nolan Renwick	$85,000 (1)
Oscar Eklind	$85,000 (1)
Alex Kannok Leipert	$85,000 (1)
Charlie Wright	$85,000 (2)
Alex Bump	$85,000 (2)
Justin Nachbaur	$85,000 (1)
Victor Mancini	$75,000 (1)
Total Farm Players	22
Salary Commitment
Year 26 : $2,285,000
Year 27 : $1,085,000
Year 28 : $335,000
Year 29 : $0
Salary Average Commitment
Year 26 : $2,285,000
Year 27 : $1,085,000
Year 28 : $335,000
Year 29 : $0

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - $90 - 6,000 - 100.00%
Level 2:	5000 - $60 - 5,000 - 100.00%
Level 3:	3000 - $50 - 3,000 - 100.00%
Level 4:	4000 - $30 - 3,970 - 99.25%
Luxury :	1000 - $300 - 1,000 - 100.00%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $200 - 1,388 - 69.40%
Farm Level 2:	1000 - $100 - 773 - 77.30%
Farm Total Capacity :	3000
Income
Home Games Left	40
Average Attendance - %	18,970 - 99.84%
Average Income per Game	$1,831,830
Year to Date Revenue	$3,663,660
Farm
Home Games Left	38
Average Attendance - %	2,161 - 72.03%
Average Income per Game	$496,860
Year to Date Revenue	$496,860
Expense
Pro Players Total Salaries	$99,150,000
Farm Players Total Salaries	$2,545,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$2,568,300
Farm Year To Date Expenses	$77,210
Pro Salary Cap To Date	$2,555,410
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$73,273,200
Farm Estimated Season Revenue	$18,880,680
Pro Remaining Season Days	189
Pro Expenses Per Days	$513,660
Pro Estimated Expenses	$97,081,740
Farm Remaining Season Days	176
Farm Expenses Per Days	$15,442
Farm Estimated Expenses	$2,717,792
Estimated Season Expenses	$99,799,532
Estimated Season Salary Cap	$99,149,908
Estimate Under Maximum Salary Cap of $100,000,000	$850,092
Estimate Over Minimum Salary Cap of $75,000,000	$24,149,908
Current Bank Account	$96,618,964
Projected Bank Account	$88,973,312

Pro Players Salaries
Sidney Crosby	$10,500,000 (2)
Artemi Panarin	$10,100,000 (1)
Andrei Vasilevskiy	$10,000,000 (4)
Andrei Svechnikov	$9,500,000 (8)
Gustav Forsling	$7,500,000 (3)
Bobby McMann	$6,500,000 (3)
Sean Monahan	$5,750,000 (2)
Jaccob Slavin	$5,750,000 (2)
Kiefer Sherwood	$5,500,000 (3)
Jack Roslovic	$3,500,000 (2)
Scott Mayfield	$3,500,000 (1)
Ryan Donato	$3,500,000 (4)
Scott Laughton	$3,000,000 (3)
Connor Ingram	$2,750,000 (1)
William Borgen	$2,700,000 (1)
Trevor Van Riemsdyk	$2,500,000 (2)
Blake Lizotte	$1,850,000 (1)
Philipp Kurashev	$1,750,000 (1)
Andrei Kuzmenko	$1,500,000 (1)
Nick Jensen	$1,500,000 (2)
Total Pro Players	20
Salary Commitment
Year 26 : $99,150,000
Year 27 : $75,000,000
Year 28 : $45,500,000
Year 29 : $23,000,000
Salary Average Commitment
Year 26 : $99,150,000
Year 27 : $75,000,000
Year 28 : $45,500,000
Year 29 : $23,000,000
Salary Cap with 1 Way Contract
Year 26 : $99,150,000
Year 27 : $75,000,000
Year 28 : $45,500,000
Year 29 : $23,000,000

Farm Players Salaries
Sonny Milano	$190,000 (1)
Michael Eyssimont	$185,000 (2)
Calvin Pickard	$150,000 (3)
Matthew Highmore	$150,000 (3)
Jordan Oesterle	$100,000 (1)
Cale Fleury	$100,000 (1)
Sean Chisholm	$100,000 (1)
Ryan Gagnier	$100,000 (1)
Calle Rosen	$100,000 (3)
Jarred Tinordi	$100,000 (3)
Dylan McIlrath	$100,000 (3)
Rafael Harvey-Pinard	$100,000 (1)
Logan Shaw	$100,000 (2)
Givani Smith	$95,000 (2)
Andrew Agozzino	$95,000 (1)
Yanick Turcotte	$95,000 (2)
Neil Shea	$90,000 (1)
Matt Benning	$85,000 (2)
Hunter Drew	$85,000 (1)
Sebastian Aho D	$85,000 (2)
Jeffrey Truchon-Viel	$85,000 (1)
Skyler Brind'Amour	$85,000 (1)
Caleb Jones	$85,000 (2)
Matt Tomkins	$85,000 (3)
Total Farm Players	24
Salary Commitment
Year 26 : $2,545,000
Year 27 : $1,415,000
Year 28 : $685,000
Year 29 : $0
Salary Average Commitment
Year 26 : $2,605,000
Year 27 : $1,415,000
Year 28 : $685,000
Year 29 : $0

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $125 - 4,921 - 82.02%
Level 2:	5000 - $85 - 3,902 - 78.04%
Level 3:	3000 - $50 - 3,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	1000 - $325 - 996 - 99.60%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $200 - 1,352 - 67.60%
Farm Level 2:	1000 - $100 - 676 - 67.60%
Farm Total Capacity :	3000
Income
Home Games Left	41
Average Attendance - %	16,819 - 88.52%
Average Income per Game	$2,028,643
Year to Date Revenue	$2,028,643
Farm
Home Games Left	38
Average Attendance - %	2,028 - 67.60%
Average Income per Game	$473,200
Year to Date Revenue	$473,200
Expense
Pro Players Total Salaries	$99,450,000
Farm Players Total Salaries	$2,450,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$2,576,030
Farm Year To Date Expenses	$74,585
Pro Salary Cap To Date	$2,563,145
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$83,174,363
Farm Estimated Season Revenue	$17,981,600
Pro Remaining Season Days	189
Pro Expenses Per Days	$515,206
Pro Estimated Expenses	$97,373,934
Farm Remaining Season Days	176
Farm Expenses Per Days	$14,917
Farm Estimated Expenses	$2,625,392
Estimated Season Expenses	$99,999,326
Estimated Season Salary Cap	$99,450,026
Estimate Under Maximum Salary Cap of $100,000,000	$549,974
Estimate Over Minimum Salary Cap of $75,000,000	$24,450,026
Current Bank Account	$60,786,271
Projected Bank Account	$61,942,908

Pro Players Salaries
Mark Stone	$11,800,000 (2)
Mika Zibanejad	$9,000,000 (7)
Owen Power	$8,350,000 (6)
Mark Scheifele	$8,000,000 (4)
Cole Caufield	$7,850,000 (6)
K'Andre Miller	$7,500,000 (8)
Owen Tippett	$7,250,000 (8)
Darnell Nurse	$6,000,000 (5)
Kaiden Guhle	$5,500,000 (5)
John Gibson	$5,000,000 (4)
Nicolas Roy	$4,000,000 (3)
Yegor Chinakhov	$3,500,000 (1)
Alexandre Carrier	$2,850,000 (2)
Noel Acciari	$2,550,000 (2)
Jonathan Huberdeau	$2,350,000 (1)
Steven Lorentz	$1,900,000 (3)
Will Smith	$1,500,000 (1)
Michael DiPietro	$1,500,000 (3)
Martin Pospisil	$1,250,000 (1)
Ryan Lomberg	$1,000,000 (4)
Nikolas Matinpalo	$800,000 (1)
Total Pro Players	21
Salary Commitment
Year 26 : $99,450,000
Year 27 : $88,550,000
Year 28 : $71,350,000
Year 29 : $63,950,000
Salary Average Commitment
Year 26 : $90,830,000
Year 27 : $81,430,000
Year 28 : $74,850,000
Year 29 : $67,450,000
Salary Cap with 1 Way Contract
Year 26 : $99,450,000
Year 27 : $90,050,000
Year 28 : $72,850,000
Year 29 : $65,450,000

Farm Players Salaries
Ryan Graves	$200,000 (1)
David Gustafsson	$175,000 (1)
Jeremy Brodeur	$150,000 (2)
Sacha Boisvert	$120,000 (2)
Logan Mailloux	$100,000 (1)
Billy Sweezey	$95,000 (1)
Casey Fitzgerald	$95,000 (1)
Connor MacKey	$95,000 (1)
Isaak Phillips	$95,000 (1)
Jonathan Gruden	$95,000 (2)
Alex Gallant	$95,000 (1)
Tate Singleton	$95,000 (1)
Brendan Furry	$90,000 (2)
Jalen Luypen	$90,000 (2)
Cole Krygier	$90,000 (2)
Daniel D'Amato	$90,000 (2)
Joshua Roy	$90,000 (3)
Florian Xhekaj	$90,000 (2)
Gabriel Carriere	$85,000 (3)
Arnaud Durandeau	$85,000 (1)
Jared Davidson	$85,000 (1)
Noah Laba	$85,000 (2)
Cole O'Hara	$85,000 (1)
Roman Ahcan	$75,000 (1)
Total Farm Players	24
Salary Commitment
Year 26 : $2,450,000
Year 27 : $1,075,000
Year 28 : $175,000
Year 29 : $0
Salary Average Commitment
Year 26 : $2,450,000
Year 27 : $1,075,000
Year 28 : $175,000
Year 29 : $0

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	7000 - $84 - 6,519 - 93.13%
Level 2:	6000 - $51 - 6,000 - 100.00%
Level 3:	3000 - $33 - 3,000 - 100.00%
Level 4:	4000 - $19 - 4,000 - 100.00%
Luxury :	1500 - $210 - 1,494 - 99.60%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $60 - 2,000 - 100.00%
Farm Level 2:	1000 - $30 - 993 - 99.30%
Farm Total Capacity :	3000
Income
Home Games Left	41
Average Attendance - %	21,013 - 97.73%
Average Income per Game	$1,745,037
Year to Date Revenue	$1,745,037
Farm
Home Games Left	38
Average Attendance - %	2,993 - 99.77%
Average Income per Game	$209,706
Year to Date Revenue	$209,706
Expense
Pro Players Total Salaries	$98,301,000
Farm Players Total Salaries	$2,000,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$2,546,420
Farm Year To Date Expenses	$62,155
Pro Salary Cap To Date	$2,533,530
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$71,546,517
Farm Estimated Season Revenue	$7,968,828
Pro Remaining Season Days	189
Pro Expenses Per Days	$509,284
Pro Estimated Expenses	$96,254,676
Farm Remaining Season Days	176
Farm Expenses Per Days	$12,431
Farm Estimated Expenses	$2,187,856
Estimated Season Expenses	$98,442,532
Estimated Season Salary Cap	$98,300,964
Estimate Under Maximum Salary Cap of $100,000,000	$1,699,036
Estimate Over Minimum Salary Cap of $75,000,000	$23,300,964
Current Bank Account	$52,104,122
Projected Bank Account	$33,176,935

Pro Players Salaries
Nathan MacKinnon	$14,500,000 (7)
Mikko Rantanen	$12,000,000 (7)
Adam Fox	$9,000,500 (3)
Adrian Kempe	$7,700,000 (3)
Dylan Cozens	$7,000,000 (6)
Mason McTavish	$7,000,000 (6)
Logan Thompson	$6,000,000 (4)
Trevor Moore	$5,800,000 (5)
Jake McCabe	$4,600,000 (3)
Nino Niederreiter	$4,500,000 (1)
Damon Severson	$4,500,000 (1)
Dante Fabbro	$3,750,000 (3)
Brett Howden	$3,100,000 (4)
Taylor Raddysh	$2,200,000 (4)
Marco Kasper	$1,500,000 (1)
Albert Johansson	$1,200,000 (2)
Jesper Wallstedt	$1,200,000 (2)
Luke Glendening	$1,000,500 (2)
Jeff Malott	$900,000 (1)
Mike Reilly	$850,000 (2)
Total Pro Players	20
Salary Commitment
Year 26 : $98,301,000
Year 27 : $86,901,000
Year 28 : $82,650,500
Year 29 : $57,600,000
Salary Average Commitment
Year 26 : $98,301,000
Year 27 : $86,901,000
Year 28 : $82,650,500
Year 29 : $57,600,000
Salary Cap with 1 Way Contract
Year 26 : $98,301,000
Year 27 : $86,901,000
Year 28 : $82,650,500
Year 29 : $57,600,000

Farm Players Salaries
Sam Dickinson	$150,000 (2)
Tyler Motte	$120,000 (2)
Tanner Laczynski	$120,000 (2)
Victor Soderstrom	$120,000 (1)
Dryden Hunt	$110,000 (1)
Brian Pinho	$110,000 (2)
Tristan Luneau	$100,000 (1)
Juho Lammikko	$95,000 (1)
Gavin Bayreuther	$90,000 (1)
Jaxson Stauber	$90,000 (3)
Nils Aman	$85,000 (3)
Ben Kraws	$85,000 (1)
Ethan Frisch	$85,000 (1)
Mikael Pyyhtia	$85,000 (3)
Sheldon Rempal	$85,000 (1)
Kale Clague	$80,000 (1)
Jujhar Khaira	$80,000 (1)
Hudson Fasching	$80,000 (1)
Chas Sharpe	$80,000 (1)
Mitchell Stephens	$75,000 (1)
Glenn Gawdin	$75,000 (1)
Total Farm Players	21
Salary Commitment
Year 26 : $2,000,000
Year 27 : $760,000
Year 28 : $260,000
Year 29 : $0
Salary Average Commitment
Year 26 : $2,000,000
Year 27 : $760,000
Year 28 : $260,000
Year 29 : $0

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	Key Bank Arena
Level 1:	7000 - $130 - 4,309 - 61.56%
Level 2:	6000 - $90 - 3,982 - 66.37%
Level 3:	3000 - $60 - 2,344 - 78.13%
Level 4:	4000 - $30 - 4,000 - 100.00%
Luxury :	1500 - $450 - 667 - 44.47%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $200 - 1,539 - 76.95%
Farm Level 2:	1000 - $100 - 685 - 68.50%
Farm Total Capacity :	3000
Income
Home Games Left	41
Average Attendance - %	15,302 - 71.17%
Average Income per Game	$1,923,142
Year to Date Revenue	$1,923,142
Farm
Home Games Left	38
Average Attendance - %	2,224 - 74.13%
Average Income per Game	$526,820
Year to Date Revenue	$526,820
Expense
Pro Players Total Salaries	$99,700,000
Farm Players Total Salaries	$2,235,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$2,582,475
Farm Year To Date Expenses	$68,645
Pro Salary Cap To Date	$2,569,590
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$78,848,822
Farm Estimated Season Revenue	$20,019,160
Pro Remaining Season Days	189
Pro Expenses Per Days	$516,495
Pro Estimated Expenses	$97,617,555
Farm Remaining Season Days	176
Farm Expenses Per Days	$13,729
Farm Estimated Expenses	$2,416,304
Estimated Season Expenses	$100,033,859
Estimated Season Salary Cap	$99,700,092
Estimate Under Maximum Salary Cap of $100,000,000	$299,908
Estimate Over Minimum Salary Cap of $75,000,000	$24,700,092
Current Bank Account	$238,647,809
Projected Bank Account	$237,481,932

Pro Players Salaries
Mitch Marner	$11,000,000 (4)
Robert Thomas	$10,100,000 (7)
Drew Doughty	$10,000,000 (1)
Tomas Hertl	$9,000,000 (3)
Steven Stamkos	$8,000,000 (3)
Filip Hronek	$7,250,000 (6)
Mikael Backlund	$6,500,000 (1)
Joey Daccord	$5,750,000 (3)
Jacob Middleton	$5,500,000 (2)
Will Cuylle	$4,350,000 (2)
Alexander Wennberg	$3,700,000 (3)
Matt Coronato	$3,500,000 (1)
Alex Nedeljkovic	$3,000,000 (2)
Rickard Rakell	$2,500,000 (1)
Dylan Samberg	$2,000,000 (1)
Barclay Goodrow	$1,750,000 (1)
Zach Bogosian	$1,675,000 (2)
Shane Wright	$1,500,000 (1)
Lane Hutson	$1,000,000 (1)
Luke Kunin	$850,000 (1)
Maxwell Crozier	$775,000 (2)
Total Pro Players	21
Salary Commitment
Year 26 : $99,700,000
Year 27 : $70,100,000
Year 28 : $54,800,000
Year 29 : $28,350,000
Salary Average Commitment
Year 26 : $99,700,000
Year 27 : $70,100,000
Year 28 : $54,800,000
Year 29 : $28,350,000
Salary Cap with 1 Way Contract
Year 26 : $99,700,000
Year 27 : $70,100,000
Year 28 : $54,800,000
Year 29 : $28,350,000

Farm Players Salaries
Ryan Fanti	$150,000 (1)
Viking Gustafsson-Nyberg	$150,000 (2)
Dalibor Dvorsky	$150,000 (2)
Matthew Murray	$150,000 (2)
Simon Benoit	$140,000 (1)
Ville Heinola	$120,000 (1)
Philip Kemp	$120,000 (2)
Marc McLaughlin	$100,000 (1)
Nick Lardis	$100,000 (2)
Roman Kinal	$100,000 (1)
Matthew Phillips	$100,000 (1)
Nathan Legare	$90,000 (1)
Jacob Doty	$85,000 (2)
Nathan Smith	$85,000 (1)
Reece Vitelli	$85,000 (1)
Shawn Element	$85,000 (1)
Ben Berard	$85,000 (1)
Kevin Lombardi	$85,000 (1)
Abram Wiebe	$85,000 (2)
Joel Nystrom	$85,000 (1)
Brandon Baddock	$85,000 (1)
Total Farm Players	21
Salary Commitment
Year 26 : $2,235,000
Year 27 : $840,000
Year 28 : $0
Year 29 : $0
Salary Average Commitment
Year 26 : $2,235,000
Year 27 : $840,000
Year 28 : $0
Year 29 : $0

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Center
Level 1:	8000 - $60 - 0 - 0.00%
Level 2:	5500 - $35 - 0 - 0.00%
Level 3:	4000 - $19 - 0 - 0.00%
Level 4:	4500 - $12 - 0 - 0.00%
Luxury :	2000 - $150 - 0 - 0.00%
Total Capacity :	24000
Farm
Farm Level 1:	2000 - $200 - 1,385 - 69.25%
Farm Level 2:	1000 - $100 - 780 - 78.00%
Farm Total Capacity :	3000
Income
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	38
Average Attendance - %	2,165 - 72.17%
Average Income per Game	$497,000
Year to Date Revenue	$497,000
Expense
Pro Players Total Salaries	$84,350,000
Farm Players Total Salaries	$2,635,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,350,000
Pro Year To Date Expenses	$2,190,721
Farm Year To Date Expenses	$78,590
Pro Salary Cap To Date	$2,177,836
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$18,886,000
Pro Remaining Season Days	189
Pro Expenses Per Days	$437,371
Pro Estimated Expenses	$82,663,119
Farm Remaining Season Days	176
Farm Expenses Per Days	$15,939
Farm Estimated Expenses	$2,805,264
Estimated Season Expenses	$85,468,383
Estimated Season Salary Cap	$86,703,902
Estimate Under Maximum Salary Cap of $100,000,000	$13,296,098
Estimate Over Minimum Salary Cap of $75,000,000	$11,703,902
Current Bank Account	$104,540,206
Projected Bank Account	$37,957,823

Pro Players Salaries
Leo Carlsson	$13,100,000 (7)
Dougie Hamilton	$10,500,000 (3)
Vladislav Namestnikov	$6,500,000 (1)
Lukas Dostal	$6,250,000 (5)
Brett Pesce	$5,750,000 (2)
Thomas Novak	$4,500,000 (2)
Jake Allen	$4,000,000 (3)
Mathieu Olivier	$4,000,000 (2)
Niko Mikkola	$3,500,000 (2)
Dakota Joshua	$3,250,000 (3)
Michael Rasmussen	$3,200,000 (2)
Oskar Sundqvist	$3,000,000 (1)
Adam Boqvist	$3,000,000 (1)
Miles Wood	$2,500,000 (3)
Tanner Jeannot	$2,100,000 (2)
Logan Stanley	$1,500,000 (1)
Daemon Hunt	$1,500,000 (3)
Oliver Moore	$1,500,000 (1)
Tye Kartye	$1,350,000 (2)
Troy Stecher	$1,250,000 (1)
Jiri Kulich	$1,200,000 (1)
Nico Daws	$900,000 (1)
Total Pro Players	22
Salary Commitment
Year 26 : $84,350,000
Year 27 : $65,500,000
Year 28 : $41,100,000
Year 29 : $19,350,000
Salary Average Commitment
Year 26 : $84,350,000
Year 27 : $65,500,000
Year 28 : $41,100,000
Year 29 : $19,350,000
Salary Cap with 1 Way Contract
Year 26 : $84,350,000
Year 27 : $65,500,000
Year 28 : $41,100,000
Year 29 : $19,350,000

Farm Players Salaries
Juuso Valimaki	$200,000 (1)
Zeev Buium	$150,000 (2)
Zayne Parekh	$150,000 (2)
Fedor Svechkov	$120,000 (1)
Brian Halonen	$120,000 (1)
Axel Sandin-Pellikka	$120,000 (2)
Jett Jones	$100,000 (1)
Jacob Gaucher	$100,000 (1)
Wyatt Bongiovanni	$100,000 (1)
Oscar Fisker Molgaard	$100,000 (2)
Helge Grans	$100,000 (1)
Brendan Brisson	$100,000 (1)
Adam Sykora	$100,000 (2)
Dino Kambeitz	$100,000 (1)
William Stromgren	$100,000 (2)
Wilmer Skoog	$100,000 (1)
Tobias Bjornfot	$90,000 (4)
Jacob Moverare	$90,000 (1)
Tyson Feist	$85,000 (1)
Sam Stevens	$85,000 (1)
Luke Cavallin	$85,000 (1)
Will MacKinnon	$85,000 (1)
Jack Millar	$85,000 (1)
Shane Lachance	$85,000 (2)
Mitchell Weeks	$85,000 (1)
Total Farm Players	25
Salary Commitment
Year 26 : $2,635,000
Year 27 : $895,000
Year 28 : $90,000
Year 29 : $90,000
Salary Average Commitment
Year 26 : $2,635,000
Year 27 : $895,000
Year 28 : $90,000
Year 29 : $90,000

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Arena
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $70 - 5,000 - 100.00%
Level 3:	2000 - $45 - 2,000 - 100.00%
Level 4:	4000 - $30 - 4,000 - 100.00%
Luxury :	1000 - $250 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $101 - 2,000 - 100.00%
Farm Level 2:	1000 - $25 - 1,000 - 100.00%
Farm Total Capacity :	3000
Income
Home Games Left	40
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$1,833,000
Year to Date Revenue	$3,666,000
Farm
Home Games Left	38
Average Attendance - %	3,000 - 100.00%
Average Income per Game	$317,800
Year to Date Revenue	$317,800
Expense
Pro Players Total Salaries	$99,425,000
Farm Players Total Salaries	$1,990,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$2,566,109
Farm Year To Date Expenses	$61,880
Pro Salary Cap To Date	$2,553,221
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$73,320,000
Farm Estimated Season Revenue	$12,076,400
Pro Remaining Season Days	189
Pro Expenses Per Days	$515,077
Pro Estimated Expenses	$97,349,553
Farm Remaining Season Days	176
Farm Expenses Per Days	$12,376
Farm Estimated Expenses	$2,178,176
Estimated Season Expenses	$99,527,729
Estimated Season Salary Cap	$99,415,721
Estimate Under Maximum Salary Cap of $100,000,000	$584,279
Estimate Over Minimum Salary Cap of $75,000,000	$24,415,721
Current Bank Account	$82,031,549
Projected Bank Account	$67,900,220

Pro Players Salaries
Anze Kopitar	$12,000,000 (1)
Travis Konecny	$8,600,000 (4)
Elias Pettersson	$8,000,000 (3)
Tom Wilson	$7,350,000 (4)
Igor Shesterkin	$7,000,000 (2)
Sam Reinhart	$7,000,000 (2)
Shea Theodore	$6,250,000 (4)
Matt Roy	$5,750,000 (4)
Sean Walker	$5,500,000 (2)
Samuel Girard	$5,000,000 (1)
Lawson Crouse	$4,300,000 (6)
Ryan Poehling	$3,750,000 (4)
Jack McBain	$3,500,000 (1)
Erik Haula	$3,125,000 (1)
Radko Gudas	$3,000,000 (1)
Jonathan Quick	$2,750,000 (1)
Yakov Trenin	$2,000,000 (1)
Noah Juulsen	$1,750,000 (2)
Cole Smith	$1,600,000 (6)
Mavrik Bourque	$1,200,000 (1)
Total Pro Players	20
Salary Commitment
Year 26 : $99,425,000
Year 27 : $67,800,000
Year 28 : $46,550,000
Year 29 : $38,550,000
Salary Average Commitment
Year 26 : $99,425,000
Year 27 : $66,850,000
Year 28 : $45,600,000
Year 29 : $37,600,000
Salary Cap with 1 Way Contract
Year 26 : $99,425,000
Year 27 : $66,850,000
Year 28 : $45,600,000
Year 29 : $37,600,000

Farm Players Salaries
Tristan Allard	$150,000 (1)
Alexander Alexeyev	$120,000 (2)
Michael Brandsegg-Nygard	$120,000 (2)
Zachary L'Heureux	$120,000 (1)
Liam Ohgren	$120,000 (1)
Isaac Howard	$120,000 (2)
Jackson Parsons	$100,000 (2)
Kyle Burroughs	$100,000 (1)
Seamus Casey	$100,000 (1)
Owen Flores	$100,000 (2)
Angus Crookshank	$90,000 (2)
Kyler Kupka	$85,000 (1)
Grant Cruikshank	$85,000 (1)
Joseph Dunlap	$85,000 (1)
Spencer Kersten	$85,000 (1)
Lleyton Moore	$85,000 (1)
Bryan Yoon	$85,000 (1)
Josiah Slavin	$85,000 (1)
C.J. Smith	$80,000 (1)
Sam Sedley	$75,000 (1)
Total Farm Players	20
Salary Commitment
Year 26 : $1,990,000
Year 27 : $650,000
Year 28 : $0
Year 29 : $0
Salary Average Commitment
Year 26 : $1,990,000
Year 27 : $650,000
Year 28 : $0
Year 29 : $0

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $88 - 6,000 - 100.00%
Level 2:	5000 - $52 - 5,000 - 100.00%
Level 3:	2000 - $40 - 2,000 - 100.00%
Level 4:	4000 - $18 - 4,000 - 100.00%
Luxury :	1000 - $200 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $200 - 1,459 - 72.95%
Farm Level 2:	1000 - $100 - 652 - 65.20%
Farm Total Capacity :	3000
Income
Home Games Left	41
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$1,482,000
Year to Date Revenue	$1,482,000
Farm
Home Games Left	38
Average Attendance - %	2,111 - 70.37%
Average Income per Game	$499,800
Year to Date Revenue	$499,800
Expense
Pro Players Total Salaries	$99,075,000
Farm Players Total Salaries	$2,035,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$2,566,365
Farm Year To Date Expenses	$63,120
Pro Salary Cap To Date	$2,553,480
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$60,762,000
Farm Estimated Season Revenue	$18,992,400
Pro Remaining Season Days	189
Pro Expenses Per Days	$513,273
Pro Estimated Expenses	$97,008,597
Farm Remaining Season Days	176
Farm Expenses Per Days	$12,624
Farm Estimated Expenses	$2,221,824
Estimated Season Expenses	$99,230,421
Estimated Season Salary Cap	$99,075,024
Estimate Under Maximum Salary Cap of $100,000,000	$924,976
Estimate Over Minimum Salary Cap of $75,000,000	$24,075,024
Current Bank Account	$59,268,280
Projected Bank Account	$39,792,259

Pro Players Salaries
Jesper Bratt	$9,650,000 (8)
Jake Sanderson	$9,000,000 (7)
Brock Faber	$9,000,000 (8)
Nikolaj Ehlers	$7,000,000 (3)
Trevor Zegras	$6,500,000 (4)
Quinton Byfield	$6,250,000 (3)
Brandt Clarke	$6,250,000 (7)
Josh Norris	$5,800,000 (6)
Kevin Bahl	$5,500,000 (7)
Dawson Mercer	$5,000,000 (3)
Anton Lundell	$5,000,000 (3)
Anthony Stolarz	$4,000,000 (1)
Ian Cole	$4,000,000 (2)
Jalen Chatfield	$3,250,000 (2)
Garnet Hathaway	$2,500,000 (1)
Pavel Zacha	$2,375,000 (1)
Cody Glass	$2,000,000 (2)
Arber Xhekaj	$1,500,000 (1)
Alex Turcotte	$1,500,000 (1)
Matvei Michkov	$1,500,000 (1)
Casey DeSmith	$1,500,000 (1)
Total Pro Players	21
Salary Commitment
Year 26 : $99,075,000
Year 27 : $84,200,000
Year 28 : $74,950,000
Year 29 : $51,700,000
Salary Average Commitment
Year 26 : $99,075,000
Year 27 : $84,200,000
Year 28 : $74,950,000
Year 29 : $51,700,000
Salary Cap with 1 Way Contract
Year 26 : $99,075,000
Year 27 : $84,200,000
Year 28 : $74,950,000
Year 29 : $51,700,000

Farm Players Salaries
David Jiricek	$150,000 (2)
Shakir Mukhamadullin	$120,000 (1)
Anton Blidh	$100,000 (2)
Jake Leschyshyn	$100,000 (1)
Nikita Chibrikov	$100,000 (2)
Justin Bailey	$100,000 (1)
Tyler Pitlick	$100,000 (1)
Jack Finley	$100,000 (1)
Ozzy Wiesblatt	$100,000 (1)
Dakota Mermis	$95,000 (1)
Josh Jacobs	$90,000 (2)
Steven Santini	$90,000 (2)
Riley Mercer	$90,000 (2)
Isak Posch	$90,000 (1)
Justin Sourdif	$90,000 (1)
Vincent Iorio	$90,000 (1)
Matt Stienburg	$90,000 (1)
Navrin Mutter	$85,000 (1)
Zakhar Bardakov	$85,000 (1)
Arseny Gritsyuk	$85,000 (1)
Maxim Groshev	$85,000 (1)
Total Farm Players	21
Salary Commitment
Year 26 : $2,035,000
Year 27 : $620,000
Year 28 : $0
Year 29 : $0
Salary Average Commitment
Year 26 : $2,035,000
Year 27 : $620,000
Year 28 : $0
Year 29 : $0

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - $70 - 6,000 - 100.00%
Level 2:	5000 - $40 - 5,000 - 100.00%
Level 3:	3000 - $22 - 3,000 - 100.00%
Level 4:	4000 - $12 - 4,000 - 100.00%
Luxury :	1000 - $177 - 1,000 - 100.00%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $200 - 1,451 - 72.55%
Farm Level 2:	1000 - $100 - 717 - 71.70%
Farm Total Capacity :	3000
Income
Home Games Left	41
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$1,184,300
Year to Date Revenue	$1,184,300
Farm
Home Games Left	38
Average Attendance - %	2,168 - 72.27%
Average Income per Game	$506,660
Year to Date Revenue	$506,660
Expense
Pro Players Total Salaries	$99,999,995
Farm Players Total Salaries	$1,795,000
Coaches Total Salaries	$750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$2,585,566
Farm Year To Date Expenses	$56,988
Pro Salary Cap To Date	$2,572,681
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$48,556,300
Farm Estimated Season Revenue	$19,253,080
Pro Remaining Season Days	189
Pro Expenses Per Days	$518,041
Pro Estimated Expenses	$97,909,749
Farm Remaining Season Days	176
Farm Expenses Per Days	$11,298
Farm Estimated Expenses	$1,988,448
Estimated Season Expenses	$99,898,197
Estimated Season Salary Cap	$99,995,377
Estimate Under Maximum Salary Cap of $100,000,000	$4,623
Estimate Over Minimum Salary Cap of $75,000,000	$24,995,377
Current Bank Account	$47,628,491
Projected Bank Account	$15,539,674

Pro Players Salaries
Martin Necas	$11,500,000 (8)
Tim Stutzle	$10,000,000 (5)
Ryan O'Reilly	$8,750,000 (4)
Brady Tkachuk	$8,500,000 (4)
Josh Morrissey	$8,000,000 (2)
Tyler Seguin	$6,500,000 (1)
Noah Dobson	$6,000,000 (1)
Rasmus Sandin	$5,750,000 (4)
Kyle Palmieri	$4,900,000 (2)
Tyler Myers	$4,000,000 (1)
Cam Talbot	$3,880,000 (1)
Josh Manson	$3,000,000 (2)
Evan Rodrigues	$2,800,000 (4)
Stuart Skinner	$2,600,000 (1)
Casey Cizikas	$2,500,000 (2)
David Kampf	$2,500,000 (3)
Nicholas Robertson	$2,000,000 (1)
Louis Crevier	$2,000,000 (2)
Justin Brazeau	$1,500,000 (1)
Ben Chiarot	$1,419,995 (1)
Nick Cousins	$1,000,000 (3)
Cole Schwindt	$900,000 (1)
Total Pro Players	22
Salary Commitment
Year 26 : $99,999,995
Year 27 : $71,200,000
Year 28 : $50,800,000
Year 29 : $47,300,000
Salary Average Commitment
Year 26 : $99,999,995
Year 27 : $71,200,000
Year 28 : $50,800,000
Year 29 : $47,300,000
Salary Cap with 1 Way Contract
Year 26 : $99,999,995
Year 27 : $71,200,000
Year 28 : $50,800,000
Year 29 : $47,300,000

Farm Players Salaries
Jacob Fowler	$100,000 (2)
Roby Jarventie	$100,000 (1)
Shane Bowers	$100,000 (1)
Vladislav Kolyachonok	$100,000 (1)
Noah Gregor	$100,000 (4)
Mads Sogaard	$100,000 (1)
Domenick Fensore	$90,000 (1)
Marshall Rifai	$85,000 (1)
Kyle Marino	$85,000 (1)
Cameron Crotty	$85,000 (1)
Adam Edstrom	$85,000 (1)
Zachary Okabe	$85,000 (1)
Dalton Bancroft	$85,000 (1)
Artur Cholach	$85,000 (1)
Connor Clattenburg	$85,000 (2)
Connor Mylymok	$85,000 (1)
Josh Davies	$85,000 (1)
Bogdan Trineyev	$85,000 (1)
Marshall Warren	$85,000 (1)
Justin Dowling	$85,000 (1)
Total Farm Players	20
Salary Commitment
Year 26 : $1,795,000
Year 27 : $285,000
Year 28 : $100,000
Year 29 : $100,000
Salary Average Commitment
Year 26 : $1,795,000
Year 27 : $285,000
Year 28 : $100,000
Year 29 : $100,000

Team	Current Fund	Estimated Season Salary Cap	Under Maximum of $100,000,000 Available Cap Space	Over Minimum of $75,000,000	Pro Players	Farm Players	Total Players
Avalanche	$133,224,476	$99,949,964	$50,036	$24,949,964	20	22	42
Blackhawks	$110,833,282	$76,699,944	$23,300,056	$1,699,944	21	24	45
Blue Jackets	$48,103,617	$97,275,012	$2,724,988	$22,275,012	23	22	45
Blues	$31,764,951	$96,849,960	$3,150,040	$21,849,960	21	25	46
Bruins	$37,901,930	$98,600,038	$1,399,962	$23,600,038	22	20	42
Canadiens	$88,872,732	$96,799,986	$3,200,014	$21,799,986	21	23	44
Canucks	$63,906,148	$98,599,918	$1,400,082	$23,599,918	22	24	46
Capitals	$104,069,931	$98,709,301	$1,290,699	$23,709,301	20	20	40
Coyotes	$63,208,287	$99,289,976	$710,024	$24,289,976	20	26	46
Devils	$147,323,841	$97,849,914	$2,150,086	$22,849,914	20	22	42
Ducks	$105,969,549	$99,450,026	$549,974	$24,450,026	21	24	45
Flames	$175,863,208	$97,349,976	$2,650,024	$22,349,976	23	22	45
Flyers	$44,721,505	$99,500,078	$499,922	$24,500,078	22	20	42
Golden Knights	$96,911,874	$99,800,002	$199,998	$24,800,002	22	21	43
Hurricanes	$42,709,724	$99,280,082	$719,918	$24,280,082	23	21	44
Islanders	$106,438,099	$98,150,082	$1,849,918	$23,150,082	22	23	45
Jets	$257,022,520	$99,549,936	$450,064	$24,549,936	22	24	46
Kings	$76,816,639	$99,524,910	$475,090	$24,524,910	22	22	44
Kraken	$74,946,555	$91,119,954	$8,880,046	$16,119,954	23	22	45
Lightning	$158,770,613	$88,974,950	$11,025,050	$13,974,950	22	20	42
Maple Leafs	$100,572,900	$88,433,284	$11,566,716	$13,433,284	23	25	48
Oilers	$85,783,808	$99,675,066	$324,934	$24,675,066	21	22	43
Panthers	$82,757,642	$99,825,028	$174,972	$24,825,028	20	21	41
Penguins	$63,085,235	$98,950,088	$1,049,912	$23,950,088	20	22	42
Predators	$96,618,964	$99,149,908	$850,092	$24,149,908	20	24	44
Rangers	$60,786,271	$99,450,026	$549,974	$24,450,026	21	24	45
Red Wings	$52,104,122	$98,300,964	$1,699,036	$23,300,964	20	21	41
Sabres	$238,647,809	$99,700,092	$299,908	$24,700,092	21	21	42
Senators	$104,540,206	$86,703,902	$13,296,098	$11,703,902	22	25	47
Sharks	$82,031,549	$99,415,721	$584,279	$24,415,721	20	20	40
Stars	$59,268,280	$99,075,024	$924,976	$24,075,024	21	21	42
Wild	$47,628,491	$99,995,377	$4,623	$24,995,377	22	20	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 - %