NAHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	5174 - 200 $ - 4 872 - 94,15%
Level 2:	5000 - 125 $ - 4 435 - 88,70%
Level 3:	2000 - 90 $ - 1 875 - 93,74%
Level 4:	4000 - 60 $ - 3 553 - 88,82%
Luxury :	1000 - 350 $ - 942 - 94,24%
Total Capacity :	17174
Farm
Farm Level 1:	2000 - 35 $ - 1 936 - 96,78%
Farm Level 2:	1000 - 15 $ - 969 - 96,88%
Farm Total Capacity :	3000
Income
Home Games Left	4
Average Attendance - %	15 676 - 91,28%
Average Income per Game	1 992 252 $
Year to Date Revenue	73 713 337 $
Farm
Home Games Left	2
Average Attendance - %	2 904 - 96,81%
Average Income per Game	122 588 $
Year to Date Revenue	4 658 351 $
Expense
Pro Players Total Salaries	90 745 277 $
Pro Players Total Average Salaries	90 745 276 $
Farm Players Total Salaries	2 327 541 $
Farm Players Total Average Salaries	2 327 041 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	81 772 746 $
Farm Year To Date Expenses	3 094 653 $
Pro Salary Cap Per Days	432 120 $
Pro Salary Cap To Date	78 542 908 $
Farm Salary Cap Per Days	10 537 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	7 969 009 $
Farm Estimated Season Revenue	245 176 $
Pro Remaining Season Days	21
Pro Expenses Per Days	446 406 $
Pro Estimated Expenses	9 374 526 $
Farm Remaining Season Days	16
Farm Expenses Per Days	16 232 $
Farm Estimated Expenses	259 712 $
Estimated Season Expenses	9 634 238 $
Estimated Season Salary Cap	87 617 428 $
Estimate Under Maximum Salary Cap of 92 000 000 $	4 382 572 $
Estimate Over Minimum Salary Cap of 72 000 000 $	15 617 428 $
Current Bank Account	49 572 129 $
Projected Bank Account	48 152 076 $

Pro Players Salaries
Matthew Tkachuk	9 500 000 $ (3)
-Salary Remaining :	950 000 $
Brady Tkachuk	8 205 714 $ (7)
-Salary Remaining :	820 571 $
Tage Thompson	7 142 857 $ (2)
-Salary Remaining :	714 286 $
William Nylander	6 962 366 $ (3)
-Salary Remaining :	696 237 $
Sam Reinhart	6 500 000 $ (8)
-Salary Remaining :	650 000 $
Connor Hellebuyck	6 166 667 $ (3)
-Salary Remaining :	616 667 $
Jakob Chychrun	4 600 000 $ (9)
-Salary Remaining :	460 000 $
Josh Manson (1 Way Contract)	4 500 000 $ (1)
-Salary Remaining :	450 000 $
Connor Murphy	4 400 000 $ (2)
-Salary Remaining :	440 000 $
Mattias Samuelsson	4 285 174 $ (10)
-Salary Remaining :	428 517 $
Chris Driedger (1 Way Contract)	3 500 000 $ (3)
-1 Way Contract Salary Cap :	3 500 000 $
-Salary Remaining :	350 000 $
Kasperi Kapanen	3 200 000 $ (4)
-Salary Remaining :	320 000 $
Max Domi	3 000 000 $ (3)
-Salary Remaining :	300 000 $
Jacob Middleton	2 450 000 $ (1)
-Salary Remaining :	245 000 $
Ryan Donato	2 000 000 $ (1)
-Salary Remaining :	200 000 $
Eric Comrie (1 Way Contract)	1 800 000 $ (3)
-1 Way Contract Salary Cap :	1 800 000 $
-Salary Remaining :	180 000 $
Jack McBain	1 599 999 $ (3)
-Salary Remaining :	160 000 $
Max Jones (1 Way Contract)	1 295 000 $ (6)
-Salary Remaining :	129 500 $
Matt Benning	1 250 000 $ (3)
-Salary Remaining :	125 000 $
Jarred Tinordi (1 Way Contract)	1 250 000 $ (2)
-1 Way Contract Salary Cap :	1 250 000 $
-Salary Remaining :	125 000 $
Charlie Lindgren	1 100 000 $ (1)
-Salary Remaining :	110 000 $
Kurtis MacDermid	987 500 $ (1)
-Salary Remaining :	98 750 $
Jake Sanderson	925 000 $ (2)
-Salary Remaining :	92 500 $
Cayden Primeau	890 000 $ (4)
-Salary Remaining :	89 000 $
Ridly Greig	863 333 $ (2)
-Salary Remaining :	86 333 $
Mark Kastelic	821 667 $ (2)
-Salary Remaining :	82 167 $
Jesse Ylonen	775 000 $ (3)
-Salary Remaining :	77 500 $
Connor Mackey	775 000 $ (1)
-Salary Remaining :	77 500 $
Total Pro Players	28
Salary Commitment
Year 11 : 90 745 277 $
Year 12 : 78 932 777 $
Year 13 : 63 529 920 $
Year 14 : 28 975 888 $
Salary Average Commitment
Year 11 : 90 745 276 $
Year 12 : 78 932 776 $
Year 13 : 63 529 919 $
Year 14 : 28 975 887 $
Salary Cap with 1 Way Contract
Year 11 : 90 745 276 $
Year 12 : 78 932 776 $
Year 13 : 63 529 919 $
Year 14 : 28 975 887 $

Farm Players Salaries
Rem Pitlick	110 000 $ (2)
Salary Remaining :	8 585 $
Daniil Tarasov	105 000 $ (2)
Salary Remaining :	8 195 $
Josh Doan	92 500 $ (2)
Salary Remaining :	7 220 $
Ryan Johnson	92 500 $ (3)
Salary Remaining :	7 220 $
Jackson Blake	90 583 $ (3)
Salary Remaining :	7 070 $
Matthew Stienburg	89 875 $ (3)
Salary Remaining :	7 015 $
Ryder Rolston (Out of Payroll)	89 500 $ (3)
Salary Remaining :	6 985 $
Sam Poulin	86 333 $ (2)
Salary Remaining :	6 738 $
Nolan Foote	86 333 $ (4)
Salary Remaining :	6 738 $
Alexis Gendron	86 000 $ (3)
Salary Remaining :	6 712 $
Cole Krygier	83 750 $ (2)
Salary Remaining :	6 537 $
Mason Primeau	82 500 $ (2)
Salary Remaining :	6 439 $
Cal Foote (Out of Payroll)	80 000 $ (3)
Salary Remaining :	6 244 $
Kyle MacLean	80 000 $ (3)
Salary Remaining :	6 244 $
Jack Finley	79 750 $ (2)
Salary Remaining :	6 224 $
Alexander Nylander	77 500 $ (5)
Salary Remaining :	6 049 $
Garrett Pilon (Out of Payroll)	77 500 $ (6)
Salary Remaining :	6 049 $
Reilly Walsh	77 500 $ (2)
Salary Remaining :	6 049 $
Logan Brown	77 500 $ (6)
Salary Remaining :	6 049 $
Tyler Madden	77 500 $ (3)
Salary Remaining :	6 049 $
Christian Wolanin	77 500 $ (1)
Salary Remaining :	6 049 $
Lias Andersson	77 500 $ (2)
Salary Remaining :	6 049 $
Jakub Skarek	77 500 $ (3)
Salary Remaining :	6 049 $
Kristian Reichel	77 500 $ (6)
Salary Remaining :	6 049 $
Casey Fitzgerald	77 500 $ (1)
Salary Remaining :	6 049 $
Jake Leschyshyn	76 667 $ (2)
Salary Remaining :	5 984 $
Tyce Thompson	76 250 $ (3)
Salary Remaining :	5 951 $
Skyler Brind'amour	75 000 $ (3)
Salary Remaining :	5 854 $
Christian Krygier	75 000 $ (3)
Salary Remaining :	5 854 $
Jake Pivonka	75 000 $ (3)
Salary Remaining :	5 854 $
Total Farm Players	30
Salary Commitment
Year 11 : 2 487 541 $
Year 12 : 2 332 541 $
Year 13 : 1 461 041 $
Year 14 : 396 333 $
Salary Average Commitment
Year 11 : 2 487 041 $
Year 12 : 2 332 041 $
Year 13 : 1 460 541 $
Year 14 : 395 833 $

Boston Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	7150 - 100 $ - 6 190 - 86,58%
Level 2:	5000 - 60 $ - 4 729 - 94,57%
Level 3:	2000 - 37 $ - 1 929 - 96,44%
Level 4:	4000 - 25 $ - 3 797 - 94,92%
Luxury :	1000 - 210 $ - 943 - 94,32%
Total Capacity :	19150
Farm
Farm Level 1:	2000 - 40 $ - 1 393 - 69,66%
Farm Level 2:	1000 - 20 $ - 650 - 65,02%
Farm Total Capacity :	3000
Income
Home Games Left	4
Average Attendance - %	17 588 - 91,84%
Average Income per Game	1 888 000 $
Year to Date Revenue	69 856 011 $
Farm
Home Games Left	2
Average Attendance - %	2 043 - 68,11%
Average Income per Game	102 415 $
Year to Date Revenue	3 891 762 $
Expense
Pro Players Total Salaries	93 639 167 $
Pro Players Total Average Salaries	93 592 778 $
Farm Players Total Salaries	2 607 998 $
Farm Players Total Average Salaries	2 617 998 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	84 757 818 $
Farm Year To Date Expenses	3 188 994 $
Pro Salary Cap Per Days	431 394 $
Pro Salary Cap To Date	81 882 820 $
Farm Salary Cap Per Days	11 981 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	7 552 001 $
Farm Estimated Season Revenue	204 830 $
Pro Remaining Season Days	21
Pro Expenses Per Days	460 187 $
Pro Estimated Expenses	9 663 927 $
Farm Remaining Season Days	16
Farm Expenses Per Days	17 600 $
Farm Estimated Expenses	281 600 $
Estimated Season Expenses	9 945 527 $
Estimated Season Salary Cap	90 942 094 $
Estimate Under Maximum Salary Cap of 92 000 000 $	1 057 906 $
Estimate Over Minimum Salary Cap of 72 000 000 $	18 942 094 $
Current Bank Account	58 823 778 $
Projected Bank Account	56 635 082 $

Pro Players Salaries
David Pastrnak	11 250 000 $ (4)
-Salary Remaining :	1 125 000 $
John Tavares	11 000 000 $ (2)
-Salary Remaining :	1 100 000 $
Aaron Ekblad	7 500 000 $ (3)
-Salary Remaining :	750 000 $
Brayden Schenn	6 500 000 $ (3)
-Salary Remaining :	650 000 $
Brad Marchand	6 125 000 $ (4)
-Salary Remaining :	612 500 $
Taylor Hall	6 000 000 $ (1)
-Salary Remaining :	600 000 $
William Karlsson	5 900 000 $ (4)
-Salary Remaining :	590 000 $
Adam Pelech	5 750 000 $ (3)
-Salary Remaining :	575 000 $
Tristan Jarry	5 375 000 $ (4)
-Salary Remaining :	537 500 $
Ville Husso	4 750 000 $ (4)
-Salary Remaining :	475 000 $
Shayne Gostisbehere	4 125 000 $ (2)
-Salary Remaining :	412 500 $
Ryan Lindgren (Out of Payroll)	3 000 000 $ (1)
-Salary Remaining :	300 000 $
Alex Newhook	2 900 000 $ (1)
-Salary Remaining :	290 000 $
Oskar Lindblom	2 500 000 $ (3)
-Salary Remaining :	250 000 $
Ryan McLeod	2 100 000 $ (1)
-Salary Remaining :	210 000 $
Alex Goligoski	2 000 000 $ (1)
-Salary Remaining :	200 000 $
Kailer Yamamoto	1 500 000 $ (5)
-Salary Remaining :	150 000 $
Nathan Bastian	1 350 000 $ (2)
-Salary Remaining :	135 000 $
Riley Stillman	1 350 000 $ (4)
-Salary Remaining :	135 000 $
Troy Stecher	1 100 000 $ (1)
-Salary Remaining :	110 000 $
Vladislav Kolyachonok	789 167 $ (2)
-Salary Remaining :	78 917 $
Zach Parise	775 000 $ (3)
-Salary Remaining :	77 500 $
Total Pro Players	22
Salary Commitment
Year 11 : 93 639 167 $
Year 12 : 76 539 167 $
Year 13 : 59 275 000 $
Year 14 : 36 250 000 $
Salary Average Commitment
Year 11 : 93 592 778 $
Year 12 : 76 492 778 $
Year 13 : 59 275 000 $
Year 14 : 36 250 000 $
Salary Cap with 1 Way Contract
Year 11 : 93 592 778 $
Year 12 : 76 492 778 $
Year 13 : 59 275 000 $
Year 14 : 36 250 000 $

Farm Players Salaries
Curtis Lazar	100 000 $ (1)
Salary Remaining :	7 805 $
Curtis Hall	92 500 $ (2)
Salary Remaining :	7 220 $
Eetu Liukas	86 750 $ (3)
Salary Remaining :	6 771 $
Ethan Cardwell	86 750 $ (3)
Salary Remaining :	6 771 $
Zachary L'Heureux	86 333 $ (3)
Salary Remaining :	6 738 $
Hendrix Lapierre	86 333 $ (2)
Salary Remaining :	6 738 $
Bennett MacArthur	85 917 $ (2)
Salary Remaining :	6 706 $
Ryan O'Rourke (Out of Payroll)	85 583 $ (3)
Salary Remaining :	6 680 $
Maxim Cajkovic	85 083 $ (2)
Salary Remaining :	6 641 $
Vincent Iorio	84 500 $ (2)
Salary Remaining :	6 595 $
Cooper Zech	83 750 $ (2)
Salary Remaining :	6 537 $
Trent Miner	82 833 $ (2)
Salary Remaining :	6 465 $
Jérémie Biakabutuka	82 500 $ (3)
Salary Remaining :	6 439 $
Ty Tullio	82 333 $ (2)
Salary Remaining :	6 426 $
Victor Berglund	81 833 $ (2)
Salary Remaining :	6 387 $
Patrick Giles	81 250 $ (2)
Salary Remaining :	6 341 $
Joey Anderson	80 000 $ (2)
Salary Remaining :	6 244 $
Samuel Asselin	80 000 $ (2)
Salary Remaining :	6 244 $
John Lethemon	78 750 $ (2)
Salary Remaining :	6 146 $
Derrick Pouliot	77 500 $ (1)
Salary Remaining :	6 049 $
Joona Koppanen	77 500 $ (2)
Salary Remaining :	6 049 $
Eetu Makiniemi (Out of Payroll)	77 500 $ (2)
Salary Remaining :	6 049 $
Anton Blidh	77 500 $ (2)
Salary Remaining :	6 049 $
Karson Kuhlman	77 500 $ (4)
Salary Remaining :	6 049 $
Max Willman	77 500 $ (2)
Salary Remaining :	6 049 $
Kevin Mandolese	77 500 $ (1)
Salary Remaining :	6 049 $
Sheldon Rempal	76 250 $ (2)
Salary Remaining :	5 951 $
Xavier Ouellet	76 250 $ (1)
Salary Remaining :	5 951 $
Spencer Smallman	76 250 $ (2)
Salary Remaining :	5 951 $
Cameron Hughes (Out of Payroll)	76 250 $ (4)
Salary Remaining :	5 951 $
Alexandre Fortin	75 000 $ (2)
Salary Remaining :	5 854 $
Xavier Bouchard	75 000 $ (2)
Salary Remaining :	5 854 $
Cedric Pare	75 000 $ (2)
Salary Remaining :	5 854 $
Total Farm Players	33
Salary Commitment
Year 11 : 2 685 498 $
Year 12 : 2 354 248 $
Year 13 : 581 666 $
Year 14 : 153 750 $
Salary Average Commitment
Year 11 : 2 695 498 $
Year 12 : 2 364 248 $
Year 13 : 581 666 $
Year 14 : 153 750 $

Buffalo Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	KeyBank Center
Level 1:	7100 - 112 $ - 6 314 - 88,93%
Level 2:	5100 - 70 $ - 4 855 - 95,19%
Level 3:	2000 - 40 $ - 1 929 - 96,46%
Level 4:	4000 - 35 $ - 3 833 - 95,83%
Luxury :	1000 - 225 $ - 962 - 96,17%
Total Capacity :	19200
Farm
Farm Level 1:	2000 - 40 $ - 1 704 - 85,21%
Farm Level 2:	1000 - 20 $ - 832 - 83,22%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	17 893 - 93,19%
Average Income per Game	2 063 931 $
Year to Date Revenue	78 429 391 $
Farm
Home Games Left	3
Average Attendance - %	2 536 - 84,55%
Average Income per Game	115 502 $
Year to Date Revenue	4 273 560 $
Expense
Pro Players Total Salaries	96 309 750 $
Pro Players Total Average Salaries	96 309 749 $
Farm Players Total Salaries	2 314 333 $
Farm Players Total Average Salaries	2 321 000 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	85 439 885 $
Farm Year To Date Expenses	2 995 305 $
Pro Salary Cap Per Days	451 951 $
Pro Salary Cap To Date	81 816 542 $
Farm Salary Cap Per Days	11 322 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	6 191 794 $
Farm Estimated Season Revenue	346 505 $
Pro Remaining Season Days	21
Pro Expenses Per Days	472 904 $
Pro Estimated Expenses	9 930 984 $
Farm Remaining Season Days	16
Farm Expenses Per Days	16 167 $
Farm Estimated Expenses	258 672 $
Estimated Season Expenses	10 189 656 $
Estimated Season Salary Cap	91 307 513 $
Estimate Under Maximum Salary Cap of 92 000 000 $	692 487 $
Estimate Over Minimum Salary Cap of 72 000 000 $	19 307 513 $
Current Bank Account	33 407 063 $
Projected Bank Account	29 755 706 $

Pro Players Salaries
Seth Jones	9 500 000 $ (3)
-Salary Remaining :	950 000 $
Nikita Kucherov	9 500 000 $ (2)
-Salary Remaining :	950 000 $
Sebastian Aho	8 460 250 $ (6)
-Salary Remaining :	846 025 $
Tomas Hertl	8 137 000 $ (4)
-Salary Remaining :	813 700 $
Jordan Kyrou	8 125 000 $ (1)
-Salary Remaining :	812 500 $
Justin Faulk	6 500 000 $ (2)
-Salary Remaining :	650 000 $
Zach Hyman	5 500 000 $ (2)
-Salary Remaining :	550 000 $
Charlie Coyle	5 250 000 $ (2)
-Salary Remaining :	525 000 $
Linus Ullmark	5 000 000 $ (3)
-Salary Remaining :	500 000 $
Alex Tuch	4 750 000 $ (4)
-Salary Remaining :	475 000 $
Jake McCabe	4 000 000 $ (3)
-Salary Remaining :	400 000 $
Cody Ceci	3 250 000 $ (4)
-Salary Remaining :	325 000 $
Erik Haula	3 150 000 $ (1)
-Salary Remaining :	315 000 $
Anton Forsberg	2 750 000 $ (2)
-Salary Remaining :	275 000 $
Philipp Kurashev	2 250 000 $ (1)
-Salary Remaining :	225 000 $
Nico Sturm	2 000 000 $ (2)
-Salary Remaining :	200 000 $
Marcus Johansson	2 000 000 $ (3)
-Salary Remaining :	200 000 $
Alex Nedeljkovic	1 500 000 $ (8)
-Salary Remaining :	150 000 $
Timothy Liljegren (Out of Payroll)	1 400 000 $ (1)
-Salary Remaining :	140 000 $
Michael McLeod (Out of Payroll)	1 400 000 $ (3)
-Salary Remaining :	140 000 $
Rasmus Sandin	1 400 000 $ (2)
-Salary Remaining :	140 000 $
Jordan Oesterle	925 000 $ (3)
-Salary Remaining :	92 500 $
Nick Bonino	800 000 $ (1)
-Salary Remaining :	80 000 $
Ben Harpur	787 500 $ (1)
-Salary Remaining :	78 750 $
Rasmus Asplund	775 000 $ (1)
-Salary Remaining :	77 500 $
Total Pro Players	25
Salary Commitment
Year 11 : 99 109 750 $
Year 12 : 81 822 250 $
Year 13 : 48 922 250 $
Year 14 : 26 097 250 $
Salary Average Commitment
Year 11 : 99 109 749 $
Year 12 : 81 822 249 $
Year 13 : 48 922 249 $
Year 14 : 26 097 249 $
Salary Cap with 1 Way Contract
Year 11 : 99 109 749 $
Year 12 : 81 822 249 $
Year 13 : 48 922 249 $
Year 14 : 26 097 249 $

Farm Players Salaries
Matthew Savoie	91 833 $ (3)
Salary Remaining :	7 167 $
David Rittich	87 500 $ (3)
Salary Remaining :	6 829 $
Viktor Neuchev	87 000 $ (3)
Salary Remaining :	6 790 $
Ryder Korczak	85 917 $ (2)
Salary Remaining :	6 706 $
Ludovic Waeber	85 000 $ (3)
Salary Remaining :	6 634 $
Ludwig Persson	84 667 $ (3)
Salary Remaining :	6 608 $
Curtis Douglas	83 750 $ (2)
Salary Remaining :	6 537 $
Olivier Nadeau	83 667 $ (3)
Salary Remaining :	6 530 $
Danil Gushchin	82 833 $ (2)
Salary Remaining :	6 465 $
Leevi Merilainen	82 000 $ (3)
Salary Remaining :	6 400 $
Maxence Guenette	81 333 $ (2)
Salary Remaining :	6 348 $
Dmitry Semykin	81 333 $ (2)
Salary Remaining :	6 348 $
Dustin Tokarski	77 500 $ (1)
Salary Remaining :	6 049 $
William Lagesson	77 500 $ (4)
Salary Remaining :	6 049 $
Dryden Hunt	77 500 $ (2)
Salary Remaining :	6 049 $
Wyatt Kalynuk	77 500 $ (1)
Salary Remaining :	6 049 $
Marc Johnstone	77 500 $ (3)
Salary Remaining :	6 049 $
Brian Pinho	77 500 $ (3)
Salary Remaining :	6 049 $
Glenn Gawdin	76 250 $ (1)
Salary Remaining :	5 951 $
Daniil Miromanov	76 250 $ (1)
Salary Remaining :	5 951 $
Brad Malone	76 250 $ (2)
Salary Remaining :	5 951 $
Jordan Gross	76 250 $ (3)
Salary Remaining :	5 951 $
Adam Brooks	76 250 $ (2)
Salary Remaining :	5 951 $
Ken Appleby	76 250 $ (2)
Salary Remaining :	5 951 $
Rocco Grimaldi	75 000 $ (2)
Salary Remaining :	5 854 $
Brandon Baddock	75 000 $ (2)
Salary Remaining :	5 854 $
Drake Rymsha	75 000 $ (2)
Salary Remaining :	5 854 $
Joel Teasdale	75 000 $ (2)
Salary Remaining :	5 854 $
Mike Robinson	75 000 $ (2)
Salary Remaining :	5 854 $
Total Farm Players	29
Salary Commitment
Year 11 : 2 314 333 $
Year 12 : 2 016 833 $
Year 13 : 920 417 $
Year 14 : 77 500 $
Salary Average Commitment
Year 11 : 2 321 000 $
Year 12 : 2 013 500 $
Year 13 : 917 084 $
Year 14 : 77 500 $

Carolina Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	6680 - 100 $ - 6 010 - 89,97%
Level 2:	5000 - 60 $ - 4 727 - 94,54%
Level 3:	2000 - 35 $ - 1 927 - 96,36%
Level 4:	4000 - 25 $ - 3 773 - 94,31%
Luxury :	1000 - 200 $ - 939 - 93,87%
Total Capacity :	18680
Farm
Farm Level 1:	2000 - 35 $ - 1 931 - 96,57%
Farm Level 2:	1000 - 15 $ - 974 - 97,37%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	17 376 - 93,02%
Average Income per Game	1 838 893 $
Year to Date Revenue	69 877 946 $
Farm
Home Games Left	2
Average Attendance - %	2 905 - 96,83%
Average Income per Game	122 482 $
Year to Date Revenue	4 654 322 $
Expense
Pro Players Total Salaries	77 380 833 $
Pro Players Total Average Salaries	76 830 833 $
Farm Players Total Salaries	3 220 432 $
Farm Players Total Average Salaries	3 220 432 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	72 544 730 $
Farm Year To Date Expenses	3 416 199 $
Pro Salary Cap Per Days	365 861 $
Pro Salary Cap To Date	67 575 396 $
Farm Salary Cap Per Days	15 311 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	5 516 680 $
Farm Estimated Season Revenue	244 964 $
Pro Remaining Season Days	21
Pro Expenses Per Days	382 766 $
Pro Estimated Expenses	8 038 086 $
Farm Remaining Season Days	16
Farm Expenses Per Days	20 587 $
Farm Estimated Expenses	329 392 $
Estimated Season Expenses	8 367 478 $
Estimated Season Salary Cap	75 258 477 $
Estimate Under Maximum Salary Cap of 92 000 000 $	16 741 523 $
Estimate Over Minimum Salary Cap of 72 000 000 $	3 258 477 $
Current Bank Account	58 059 263 $
Projected Bank Account	55 453 429 $

Pro Players Salaries
Cale Makar	9 000 000 $ (8)
-Salary Remaining :	900 000 $
Thomas Chabot	8 000 000 $ (3)
-Salary Remaining :	800 000 $
Esa Lindell	5 800 000 $ (2)
-Salary Remaining :	580 000 $
Thatcher Demko	5 000 000 $ (4)
-Salary Remaining :	500 000 $
Conor Garland	4 950 000 $ (6)
-Salary Remaining :	495 000 $
Artem Zub	4 600 000 $ (2)
-Salary Remaining :	460 000 $
Filip Chytil	4 437 500 $ (2)
-Salary Remaining :	443 750 $
Viktor Arvidsson	4 250 000 $ (1)
-Salary Remaining :	425 000 $
Robby Fabbri	4 000 000 $ (2)
-Salary Remaining :	400 000 $
Nikita Zadorov	3 750 000 $ (1)
-Salary Remaining :	375 000 $
Boone Jenner	3 750 000 $ (2)
-Salary Remaining :	375 000 $
Matt Grzelcyk	3 687 500 $ (2)
-Salary Remaining :	368 750 $
Jason Dickinson	2 650 000 $ (2)
-Salary Remaining :	265 000 $
Oliver Kylington	2 500 000 $ (2)
-Salary Remaining :	250 000 $
Alexis Lafreniere	2 325 000 $ (1)
-Salary Remaining :	232 500 $
Pyotr Kochetkov	2 000 000 $ (2)
-Salary Remaining :	200 000 $
Sean Monahan	1 985 000 $ (1)
-Salary Remaining :	198 500 $
Yakov Trenin	1 700 000 $ (2)
-Salary Remaining :	170 000 $
Morgan Barron (1 Way Contract)	1 350 000 $ (1)
-1 Way Contract Salary Cap :	1 350 000 $
-Salary Remaining :	135 000 $
Kent Johnson	925 000 $ (2)
-Salary Remaining :	92 500 $
Nils Lundkvist	925 000 $ (2)
-Salary Remaining :	92 500 $
Noah Gregor	775 000 $ (3)
-Salary Remaining :	77 500 $
Vincent Desharnais	762 500 $ (2)
-Salary Remaining :	76 250 $
Taylor Raddysh	758 333 $ (1)
-Salary Remaining :	75 833 $
Total Pro Players	24
Salary Commitment
Year 11 : 79 880 833 $
Year 12 : 65 462 500 $
Year 13 : 27 725 000 $
Year 14 : 18 950 000 $
Salary Average Commitment
Year 11 : 79 330 833 $
Year 12 : 65 462 500 $
Year 13 : 27 725 000 $
Year 14 : 18 950 000 $
Salary Cap with 1 Way Contract
Year 11 : 79 330 833 $
Year 12 : 65 462 500 $
Year 13 : 27 725 000 $
Year 14 : 18 950 000 $

Farm Players Salaries
Zach Benson	95 000 $ (3)
Salary Remaining :	7 415 $
Dysin Mayo	95 000 $ (2)
Salary Remaining :	7 415 $
Carter Savoie	92 500 $ (2)
Salary Remaining :	7 220 $
Filip Roos	92 500 $ (3)
Salary Remaining :	7 220 $
Fyodor Svechkov	92 500 $ (3)
Salary Remaining :	7 220 $
Michael Benning	91 667 $ (3)
Salary Remaining :	7 154 $
Georgi Romanov	91 000 $ (3)
Salary Remaining :	7 102 $
Aku Raty	89 625 $ (3)
Salary Remaining :	6 995 $
Fabian Lysell	89 417 $ (2)
Salary Remaining :	6 979 $
Nikita Chibrikov	87 583 $ (3)
Salary Remaining :	6 836 $
Kyle Masters	86 500 $ (3)
Salary Remaining :	6 751 $
Victor Soderstrom	86 333 $ (1)
Salary Remaining :	6 738 $
Noel Gunler	86 250 $ (2)
Salary Remaining :	6 732 $
Samuel Ersson	85 917 $ (2)
Salary Remaining :	6 706 $
Olof Lindbom	85 500 $ (3)
Salary Remaining :	6 673 $
Pavel Novak	84 667 $ (3)
Salary Remaining :	6 608 $
Ryan Mast	83 056 $ (3)
Salary Remaining :	6 482 $
Jan Mysak	82 833 $ (3)
Salary Remaining :	6 465 $
William Villeneuve (Out of Payroll)	81 778 $ (3)
Salary Remaining :	6 383 $
Dmitry Kuzmin	79 556 $ (3)
Salary Remaining :	6 209 $
John Leonard	77 500 $ (1)
Salary Remaining :	6 049 $
Jeremy Davies	77 500 $ (1)
Salary Remaining :	6 049 $
Drake Caggiula	77 500 $ (3)
Salary Remaining :	6 049 $
Brett Leason	77 500 $ (1)
Salary Remaining :	6 049 $
Gerald Mayhew	77 500 $ (1)
Salary Remaining :	6 049 $
Valtteri Puustinen	77 500 $ (2)
Salary Remaining :	6 049 $
David Gustafsson	77 500 $ (3)
Salary Remaining :	6 049 $
C.J. Suess	77 500 $ (1)
Salary Remaining :	6 049 $
Marcus Bjork	77 500 $ (3)
Salary Remaining :	6 049 $
Trevor Carrick	77 500 $ (1)
Salary Remaining :	6 049 $
Jaret Anderson-Dolan	77 500 $ (3)
Salary Remaining :	6 049 $
Jake Lucchini	77 500 $ (2)
Salary Remaining :	6 049 $
Tanner Laczynski	76 250 $ (1)
Salary Remaining :	5 951 $
Byron Froese	76 250 $ (3)
Salary Remaining :	5 951 $
Steven Santini	76 250 $ (1)
Salary Remaining :	5 951 $
Andrew Poturalski	76 250 $ (2)
Salary Remaining :	5 951 $
Jonny Brodzinski	76 250 $ (2)
Salary Remaining :	5 951 $
Tobie Paquette-Bisson	75 000 $ (2)
Salary Remaining :	5 854 $
Jack Dugan	75 000 $ (2)
Salary Remaining :	5 854 $
Total Farm Players	39
Salary Commitment
Year 11 : 3 220 432 $
Year 12 : 2 516 599 $
Year 13 : 1 610 015 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 3 220 432 $
Year 12 : 2 516 599 $
Year 13 : 1 610 015 $
Year 14 : 0 $

Chicago Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	7717 - 90 $ - 5 879 - 76,18%
Level 2:	5000 - 60 $ - 4 665 - 93,30%
Level 3:	2000 - 35 $ - 1 888 - 94,40%
Level 4:	4000 - 25 $ - 3 628 - 90,69%
Luxury :	1000 - 200 $ - 901 - 90,15%
Total Capacity :	19717
Farm
Farm Level 1:	2000 - 30 $ - 1 928 - 96,40%
Farm Level 2:	1000 - 15 $ - 947 - 94,66%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	16 961 - 86,02%
Average Income per Game	1 707 647 $
Year to Date Revenue	64 890 598 $
Farm
Home Games Left	2
Average Attendance - %	2 875 - 95,82%
Average Income per Game	107 336 $
Year to Date Revenue	4 078 762 $
Expense
Pro Players Total Salaries	94 185 000 $
Pro Players Total Average Salaries	94 185 000 $
Farm Players Total Salaries	3 192 022 $
Farm Players Total Average Salaries	3 183 689 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	84 918 682 $
Farm Year To Date Expenses	3 444 534 $
Pro Salary Cap Per Days	444 452 $
Pro Salary Cap To Date	81 459 156 $
Farm Salary Cap Per Days	15 530 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	5 122 942 $
Farm Estimated Season Revenue	214 672 $
Pro Remaining Season Days	21
Pro Expenses Per Days	462 786 $
Pro Estimated Expenses	9 718 506 $
Farm Remaining Season Days	16
Farm Expenses Per Days	20 449 $
Farm Estimated Expenses	327 184 $
Estimated Season Expenses	10 045 690 $
Estimated Season Salary Cap	90 792 648 $
Estimate Under Maximum Salary Cap of 92 000 000 $	1 207 352 $
Estimate Over Minimum Salary Cap of 72 000 000 $	18 792 648 $
Current Bank Account	6 846 678 $
Projected Bank Account	2 138 602 $

Pro Players Salaries
Tyler Seguin	9 850 000 $ (2)
-Salary Remaining :	985 000 $
Zach Werenski	9 500 000 $ (6)
-Salary Remaining :	950 000 $
Pierre-Luc Dubois	8 500 000 $ (5)
-Salary Remaining :	850 000 $
Josh Norris	7 950 000 $ (8)
-Salary Remaining :	795 000 $
Gabriel Landeskog (1 Way Contract)	7 000 000 $ (1)
-Salary Remaining :	700 000 $
Travis Sanheim	6 250 000 $ (6)
-Salary Remaining :	625 000 $
Tyler Myers	6 000 000 $ (3)
-Salary Remaining :	600 000 $
Shea Theodore	5 200 000 $ (2)
-Salary Remaining :	520 000 $
Adin Hill	4 900 000 $ (2)
-Salary Remaining :	490 000 $
Ilya Mikheyev	4 750 000 $ (3)
-Salary Remaining :	475 000 $
Jack Roslovic	4 000 000 $ (4)
-Salary Remaining :	400 000 $
Anthony Duclair (1 Way Contract)	3 000 000 $ (2)
-Salary Remaining :	300 000 $
Warren Foegele	2 750 000 $ (3)
-Salary Remaining :	275 000 $
Tucker Poolman (1 Way Contract)	2 500 000 $ (1)
-1 Way Contract Salary Cap :	2 500 000 $
-Salary Remaining :	250 000 $
Pavel Francouz	2 000 000 $ (1)
-Salary Remaining :	200 000 $
Jacob Bryson (1 Way Contract)	1 850 000 $ (1)
-Salary Remaining :	185 000 $
Alexandre Texier	1 525 000 $ (3)
-Salary Remaining :	152 500 $
Gustav Lindstrom	950 000 $ (3)
-Salary Remaining :	95 000 $
Ryker Evans	897 500 $ (2)
-Salary Remaining :	89 750 $
Urho Vaakanainen (Out of Payroll)	850 000 $ (2)
-Salary Remaining :	85 000 $
Walker Duehr	825 000 $ (1)
-Salary Remaining :	82 500 $
Tommy Novak	800 000 $ (1)
-Salary Remaining :	80 000 $
Tyler Motte	800 000 $ (2)
-Salary Remaining :	80 000 $
Cole Smith	775 000 $ (1)
-Salary Remaining :	77 500 $
Liam Foudy	762 500 $ (2)
-Salary Remaining :	76 250 $
Total Pro Players	25
Salary Commitment
Year 11 : 94 185 000 $
Year 12 : 78 435 000 $
Year 13 : 52 175 000 $
Year 14 : 36 200 000 $
Salary Average Commitment
Year 11 : 94 185 000 $
Year 12 : 78 435 000 $
Year 13 : 52 175 000 $
Year 14 : 36 200 000 $
Salary Cap with 1 Way Contract
Year 11 : 94 185 000 $
Year 12 : 78 435 000 $
Year 13 : 52 175 000 $
Year 14 : 36 200 000 $

Farm Players Salaries
Cutter Gauthier	95 000 $ (3)
Salary Remaining :	7 415 $
Simon Nemec	95 000 $ (2)
Salary Remaining :	7 415 $
Jackson LaCombe	92 500 $ (3)
Salary Remaining :	7 220 $
Corey Andonovski	92 500 $ (2)
Salary Remaining :	7 220 $
Adam Scheel	92 500 $ (2)
Salary Remaining :	7 220 $
Vladislav Firstov	92 500 $ (2)
Salary Remaining :	7 220 $
Marco Kasper	91 833 $ (3)
Salary Remaining :	7 167 $
Anton Malmstrom	91 000 $ (2)
Salary Remaining :	7 102 $
Josh Lopina	87 883 $ (2)
Salary Remaining :	6 859 $
Tyler Boucher	86 333 $ (3)
Salary Remaining :	6 738 $
Kalle Vaisanen	86 333 $ (3)
Salary Remaining :	6 738 $
Vadim Zherenko	84 667 $ (2)
Salary Remaining :	6 608 $
Rory Kerins	84 667 $ (2)
Salary Remaining :	6 608 $
Jaydon Dureau	84 167 $ (2)
Salary Remaining :	6 569 $
Lucas Ciona	83 000 $ (3)
Salary Remaining :	6 478 $
Dylan Garand	82 833 $ (2)
Salary Remaining :	6 465 $
Mason Millman	81 833 $ (2)
Salary Remaining :	6 387 $
Ronan Seeley	81 000 $ (2)
Salary Remaining :	6 322 $
Jack Matier	80 167 $ (3)
Salary Remaining :	6 257 $
Ty Voit	80 056 $ (3)
Salary Remaining :	6 248 $
Cale Fleury	80 000 $ (2)
Salary Remaining :	6 244 $
Jakub Lauko	78 750 $ (2)
Salary Remaining :	6 146 $
Zack MacEwen	77 500 $ (1)
Salary Remaining :	6 049 $
Colton Poolman	77 500 $ (2)
Salary Remaining :	6 049 $
Mikhail Maltsev	77 500 $ (6)
Salary Remaining :	6 049 $
Marc McLaughlin	77 500 $ (1)
Salary Remaining :	6 049 $
Samuel Fagemo	77 500 $ (2)
Salary Remaining :	6 049 $
Jon Lizotte	75 000 $ (1)
Salary Remaining :	5 854 $
Justin Danforth	75 000 $ (1)
Salary Remaining :	5 854 $
Kale Howarth	75 000 $ (2)
Salary Remaining :	5 854 $
Nick Wolff	75 000 $ (2)
Salary Remaining :	5 854 $
Cavan Fitzgerald	75 000 $ (2)
Salary Remaining :	5 854 $
Jaroslav Chmelar	75 000 $ (3)
Salary Remaining :	5 854 $
Filip Engaras	75 000 $ (2)
Salary Remaining :	5 854 $
Chad Yetman	75 000 $ (2)
Salary Remaining :	5 854 $
Tyler Benson	75 000 $ (2)
Salary Remaining :	5 854 $
Mitch Eliot	75 000 $ (2)
Salary Remaining :	5 854 $
Ian McCoshen	75 000 $ (4)
Salary Remaining :	5 854 $
Linus Sandin	75 000 $ (2)
Salary Remaining :	5 854 $
Total Farm Players	39
Salary Commitment
Year 11 : 3 192 022 $
Year 12 : 2 887 022 $
Year 13 : 922 722 $
Year 14 : 152 500 $
Salary Average Commitment
Year 11 : 3 183 689 $
Year 12 : 2 878 689 $
Year 13 : 917 722 $
Year 14 : 147 500 $

Colorado Avalanche

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6007 - 120 $ - 5 943 - 98,94%
Level 2:	5000 - 65 $ - 4 870 - 97,40%
Level 3:	2000 - 40 $ - 1 967 - 98,37%
Level 4:	4000 - 25 $ - 3 851 - 96,28%
Luxury :	1000 - 230 $ - 972 - 97,17%
Total Capacity :	18007
Farm
Farm Level 1:	2000 - 35 $ - 1 906 - 95,29%
Farm Level 2:	1000 - 15 $ - 964 - 96,37%
Farm Total Capacity :	3000
Income
Home Games Left	4
Average Attendance - %	17 604 - 97,76%
Average Income per Game	2 128 088 $
Year to Date Revenue	78 739 245 $
Farm
Home Games Left	3
Average Attendance - %	2 870 - 95,65%
Average Income per Game	120 932 $
Year to Date Revenue	4 474 473 $
Expense
Pro Players Total Salaries	98 562 024 $
Pro Players Total Average Salaries	98 562 024 $
Farm Players Total Salaries	2 371 832 $
Farm Players Total Average Salaries	2 371 832 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	86 163 693 $
Farm Year To Date Expenses	2 990 799 $
Pro Salary Cap Per Days	469 343 $
Pro Salary Cap To Date	81 801 735 $
Farm Salary Cap Per Days	11 570 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	8 512 351 $
Farm Estimated Season Revenue	362 795 $
Pro Remaining Season Days	21
Pro Expenses Per Days	483 629 $
Pro Estimated Expenses	10 156 209 $
Farm Remaining Season Days	16
Farm Expenses Per Days	16 448 $
Farm Estimated Expenses	263 168 $
Estimated Season Expenses	10 419 377 $
Estimated Season Salary Cap	91 657 938 $
Estimate Under Maximum Salary Cap of 92 000 000 $	342 062 $
Estimate Over Minimum Salary Cap of 72 000 000 $	19 657 938 $
Current Bank Account	67 211 449 $
Projected Bank Account	65 667 218 $

Pro Players Salaries
Connor McDavid	12 500 000 $ (4)
-Salary Remaining :	1 250 000 $
Anze Kopitar	10 000 000 $ (4)
-Salary Remaining :	1 000 000 $
Leon Draisaitl	8 500 000 $ (2)
-Salary Remaining :	850 000 $
Jason Robertson	7 750 000 $ (8)
-Salary Remaining :	775 000 $
Jared Spurgeon	7 575 000 $ (1)
-Salary Remaining :	757 500 $
Kyle Connor	7 142 857 $ (3)
-Salary Remaining :	714 286 $
Jaccob Slavin	5 300 000 $ (2)
-Salary Remaining :	530 000 $
Joel Eriksson Ek	5 250 000 $ (5)
-Salary Remaining :	525 000 $
Noah Hanifin	4 950 000 $ (4)
-Salary Remaining :	495 000 $
Brandon Carlo	4 100 000 $ (4)
-Salary Remaining :	410 000 $
Jake Oettinger	4 000 000 $ (9)
-Salary Remaining :	400 000 $
David Savard	3 500 000 $ (1)
-Salary Remaining :	350 000 $
Nicolas Roy	3 000 000 $ (4)
-Salary Remaining :	300 000 $
Trevor van Riemsdyk	3 000 000 $ (1)
-Salary Remaining :	300 000 $
Martin Fehervary	2 675 000 $ (2)
-Salary Remaining :	267 500 $
Eetu Luostarinen	1 500 000 $ (2)
-Salary Remaining :	150 000 $
Eeli Tolvanen	1 450 000 $ (5)
-Salary Remaining :	145 000 $
Logan O'Connor	1 050 000 $ (4)
-Salary Remaining :	105 000 $
Cam Talbot	1 000 000 $ (1)
-Salary Remaining :	100 000 $
Braden Schneider	925 000 $ (2)
-Salary Remaining :	92 500 $
Matt Nieto	900 000 $ (1)
-Salary Remaining :	90 000 $
Seth Jarvis	894 167 $ (2)
-Salary Remaining :	89 417 $
Luke Glendening	800 000 $ (1)
-Salary Remaining :	80 000 $
Connor Dewar	800 000 $ (2)
-Salary Remaining :	80 000 $
Total Pro Players	24
Salary Commitment
Year 11 : 98 562 024 $
Year 12 : 81 787 024 $
Year 13 : 61 192 857 $
Year 14 : 54 050 000 $
Salary Average Commitment
Year 11 : 98 562 024 $
Year 12 : 81 787 024 $
Year 13 : 61 192 857 $
Year 14 : 54 050 000 $
Salary Cap with 1 Way Contract
Year 11 : 98 562 024 $
Year 12 : 81 787 024 $
Year 13 : 61 192 857 $
Year 14 : 54 050 000 $

Farm Players Salaries
Drew Helleson	92 500 $ (2)
Salary Remaining :	7 220 $
Sam Colangelo	92 500 $ (3)
Salary Remaining :	7 220 $
Nathan Gaucher	91 833 $ (3)
Salary Remaining :	7 167 $
Maxim Groshev	86 750 $ (3)
Salary Remaining :	6 771 $
Oskar Olausson	86 333 $ (2)
Salary Remaining :	6 738 $
Connor McMichael	86 333 $ (3)
Salary Remaining :	6 738 $
Brandt Clarke	86 333 $ (2)
Salary Remaining :	6 738 $
William Eklund	86 333 $ (5)
Salary Remaining :	6 738 $
Simon Holmstrom	86 333 $ (2)
Salary Remaining :	6 738 $
Cross Hanas	85 917 $ (2)
Salary Remaining :	6 706 $
Graeme Clarke	85 083 $ (2)
Salary Remaining :	6 641 $
Olen Zellweger	84 417 $ (3)
Salary Remaining :	6 589 $
Daylan Kuefler	84 000 $ (3)
Salary Remaining :	6 556 $
Brett Harrison	83 667 $ (3)
Salary Remaining :	6 530 $
Matthew Robertson	79 750 $ (2)
Salary Remaining :	6 224 $
Hunter Shepard	77 500 $ (2)
Salary Remaining :	6 049 $
Josh Jacobs	77 500 $ (1)
Salary Remaining :	6 049 $
Riley Sutter	77 500 $ (2)
Salary Remaining :	6 049 $
Dominic Toninato	77 500 $ (1)
Salary Remaining :	6 049 $
Joel Hofer	77 500 $ (4)
Salary Remaining :	6 049 $
Jonathan Gruden	77 500 $ (2)
Salary Remaining :	6 049 $
Brady Lyle	77 500 $ (2)
Salary Remaining :	6 049 $
Ryan Shea	77 500 $ (2)
Salary Remaining :	6 049 $
Matt Tomkins	77 500 $ (2)
Salary Remaining :	6 049 $
Kevin Gravel	76 250 $ (2)
Salary Remaining :	5 951 $
Ryan Fitzgerald	75 000 $ (2)
Salary Remaining :	5 854 $
Austin Czarnik	75 000 $ (1)
Salary Remaining :	5 854 $
Jake Wise	75 000 $ (3)
Salary Remaining :	5 854 $
Jake Bischoff	75 000 $ (2)
Salary Remaining :	5 854 $
Total Farm Players	29
Salary Commitment
Year 11 : 2 371 832 $
Year 12 : 2 141 832 $
Year 13 : 848 333 $
Year 14 : 163 833 $
Salary Average Commitment
Year 11 : 2 371 832 $
Year 12 : 2 141 832 $
Year 13 : 848 333 $
Year 14 : 163 833 $

Dallas Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6532 - 125 $ - 6 046 - 92,55%
Level 2:	5000 - 70 $ - 4 699 - 93,99%
Level 3:	2000 - 45 $ - 1 934 - 96,70%
Level 4:	4000 - 30 $ - 3 605 - 90,12%
Luxury :	1000 - 235 $ - 961 - 96,09%
Total Capacity :	18532
Farm
Farm Level 1:	2000 - 40 $ - 1 797 - 89,83%
Farm Level 2:	1000 - 20 $ - 890 - 89,01%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	17 245 - 93,05%
Average Income per Game	2 162 368 $
Year to Date Revenue	82 170 001 $
Farm
Home Games Left	2
Average Attendance - %	2 687 - 89,55%
Average Income per Game	119 360 $
Year to Date Revenue	4 535 680 $
Expense
Pro Players Total Salaries	97 382 810 $
Pro Players Total Average Salaries	97 382 810 $
Farm Players Total Salaries	2 853 076 $
Farm Players Total Average Salaries	2 853 082 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	85 175 418 $
Farm Year To Date Expenses	3 919 614 $
Pro Salary Cap Per Days	463 728 $
Pro Salary Cap To Date	81 945 164 $
Farm Salary Cap Per Days	13 917 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	6 487 105 $
Farm Estimated Season Revenue	238 720 $
Pro Remaining Season Days	21
Pro Expenses Per Days	478 013 $
Pro Estimated Expenses	10 038 273 $
Farm Remaining Season Days	16
Farm Expenses Per Days	18 795 $
Farm Estimated Expenses	300 720 $
Estimated Season Expenses	10 338 993 $
Estimated Season Salary Cap	91 683 452 $
Estimate Under Maximum Salary Cap of 92 000 000 $	316 548 $
Estimate Over Minimum Salary Cap of 72 000 000 $	19 683 452 $
Current Bank Account	16 308 642 $
Projected Bank Account	12 695 474 $

Pro Players Salaries
Erik Karlsson	11 500 000 $ (3)
-Salary Remaining :	1 150 000 $
Alex Ovechkin	9 500 000 $ (3)
-Salary Remaining :	950 000 $
Roman Josi	9 059 000 $ (4)
-Salary Remaining :	905 900 $
Vince Dunn	7 350 000 $ (2)
-Salary Remaining :	735 000 $
Jeff Petry (1 Way Contract)	6 250 000 $ (1)
-1 Way Contract Salary Cap :	6 250 000 $
-Salary Remaining :	625 000 $
Jordan Binnington	6 000 000 $ (4)
-Salary Remaining :	600 000 $
Brock Nelson	6 000 000 $ (4)
-Salary Remaining :	600 000 $
Reilly Smith	5 000 000 $ (2)
-Salary Remaining :	500 000 $
Filip Hronek	4 400 000 $ (10)
-Salary Remaining :	440 000 $
Tyler Toffoli	4 250 000 $ (2)
-Salary Remaining :	425 000 $
Frederik Andersen	3 400 000 $ (2)
-Salary Remaining :	340 000 $
Mario Ferraro	3 250 000 $ (2)
-Salary Remaining :	325 000 $
Matt Duchene	3 000 000 $ (3)
-Salary Remaining :	300 000 $
Jordan Staal	2 900 000 $ (3)
-Salary Remaining :	290 000 $
Colton Sissons	2 857 143 $ (2)
-Salary Remaining :	285 714 $
Chandler Stephenson	2 750 000 $ (4)
-Salary Remaining :	275 000 $
Evgenii Dadonov (1 Way Contract)	2 250 000 $ (2)
-1 Way Contract Salary Cap :	2 250 000 $
-Salary Remaining :	225 000 $
Calle Jarnkrok	2 100 000 $ (2)
-Salary Remaining :	210 000 $
Owen Tippett	1 500 000 $ (5)
-Salary Remaining :	150 000 $
J.J. Moser	925 000 $ (2)
-Salary Remaining :	92 500 $
Andrew Cogliano	825 000 $ (2)
-Salary Remaining :	82 500 $
Calvin de Haan	775 000 $ (2)
-Salary Remaining :	77 500 $
Pierre-Edouard Bellemare	775 000 $ (1)
-Salary Remaining :	77 500 $
Logan Thompson	766 667 $ (9)
-Salary Remaining :	76 667 $
Total Pro Players	24
Salary Commitment
Year 11 : 97 382 810 $
Year 12 : 90 357 810 $
Year 13 : 57 375 667 $
Year 14 : 30 475 667 $
Salary Average Commitment
Year 11 : 97 382 810 $
Year 12 : 90 357 810 $
Year 13 : 57 375 667 $
Year 14 : 30 475 667 $
Salary Cap with 1 Way Contract
Year 11 : 97 382 810 $
Year 12 : 90 357 810 $
Year 13 : 57 375 667 $
Year 14 : 30 475 667 $

Farm Players Salaries
Craig Smith	100 000 $ (1)
Salary Remaining :	7 805 $
Scott Wedgewood	100 000 $ (2)
Salary Remaining :	7 805 $
Logan Cooley	95 000 $ (3)
Salary Remaining :	7 415 $
Tim Berni	92 500 $ (2)
Salary Remaining :	7 220 $
Ethen Frank	92 500 $ (2)
Salary Remaining :	7 220 $
Aidan McDonough	92 500 $ (2)
Salary Remaining :	7 220 $
Jonatan Berggren	92 500 $ (2)
Salary Remaining :	7 220 $
Yaroslav Askarov	92 500 $ (2)
Salary Remaining :	7 220 $
Matthew Kessel	88 375 $ (2)
Salary Remaining :	6 898 $
Nikita Novikov	86 750 $ (3)
Salary Remaining :	6 771 $
Caedan Bankier	86 750 $ (3)
Salary Remaining :	6 771 $
Thomas Harley	86 333 $ (4)
Salary Remaining :	6 738 $
Jakub Demek	85 168 $ (3)
Salary Remaining :	6 647 $
Hunter Skinner	85 083 $ (2)
Salary Remaining :	6 641 $
Brandon Coe	85 033 $ (2)
Salary Remaining :	6 637 $
Matthew Seminoff	85 000 $ (3)
Salary Remaining :	6 634 $
Jamieson Rees	83 917 $ (2)
Salary Remaining :	6 550 $
Remi Poirier	83 667 $ (2)
Salary Remaining :	6 530 $
Martin Chromiak	82 000 $ (2)
Salary Remaining :	6 400 $
Otto Koivula	80 000 $ (2)
Salary Remaining :	6 244 $
Will Lockwood	77 500 $ (6)
Salary Remaining :	6 049 $
Matt Irwin	77 500 $ (1)
Salary Remaining :	6 049 $
Brett Murray	77 500 $ (2)
Salary Remaining :	6 049 $
Nicolas Beaudin	77 500 $ (8)
Salary Remaining :	6 049 $
Zach Aston-Reese	77 500 $ (1)
Salary Remaining :	6 049 $
Colin White	77 500 $ (3)
Salary Remaining :	6 049 $
Devin Shore	77 500 $ (3)
Salary Remaining :	6 049 $
Jayson Megna	77 500 $ (1)
Salary Remaining :	6 049 $
Brett Seney	77 500 $ (1)
Salary Remaining :	6 049 $
John Ludvig	77 500 $ (2)
Salary Remaining :	6 049 $
Brandon Biro	76 250 $ (6)
Salary Remaining :	5 951 $
Kevin Connauton	76 250 $ (1)
Salary Remaining :	5 951 $
Calle Rosen	76 250 $ (1)
Salary Remaining :	5 951 $
Cooper Marody	76 250 $ (5)
Salary Remaining :	5 951 $
Keith Petruzzelli	75 000 $ (2)
Salary Remaining :	5 854 $
Total Farm Players	35
Salary Commitment
Year 11 : 2 930 576 $
Year 12 : 2 368 094 $
Year 13 : 987 501 $
Year 14 : 393 833 $
Salary Average Commitment
Year 11 : 2 930 582 $
Year 12 : 2 368 082 $
Year 13 : 987 507 $
Year 14 : 393 833 $

Detroit Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	8066 - 100 $ - 6 005 - 74,44%
Level 2:	5000 - 60 $ - 4 747 - 94,94%
Level 3:	2000 - 35 $ - 1 912 - 95,59%
Level 4:	4000 - 25 $ - 3 653 - 91,32%
Luxury :	1000 - 200 $ - 943 - 94,28%
Total Capacity :	20066
Farm
Farm Level 1:	2000 - 35 $ - 1 906 - 95,28%
Farm Level 2:	1000 - 15 $ - 954 - 95,39%
Farm Total Capacity :	3000
Income
Home Games Left	4
Average Attendance - %	17 259 - 86,01%
Average Income per Game	1 835 804 $
Year to Date Revenue	67 924 755 $
Farm
Home Games Left	3
Average Attendance - %	2 859 - 95,31%
Average Income per Game	120 691 $
Year to Date Revenue	4 465 585 $
Expense
Pro Players Total Salaries	84 722 500 $
Pro Players Total Average Salaries	84 722 500 $
Farm Players Total Salaries	1 597 083 $
Farm Players Total Average Salaries	1 597 083 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	84 004 424 $
Farm Year To Date Expenses	2 353 363 $
Pro Salary Cap Per Days	403 440 $
Pro Salary Cap To Date	81 318 684 $
Farm Salary Cap Per Days	7 791 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	7 343 217 $
Farm Estimated Season Revenue	362 074 $
Pro Remaining Season Days	21
Pro Expenses Per Days	417 726 $
Pro Estimated Expenses	8 772 246 $
Farm Remaining Season Days	16
Farm Expenses Per Days	12 669 $
Farm Estimated Expenses	202 704 $
Estimated Season Expenses	8 974 950 $
Estimated Season Salary Cap	89 790 924 $
Estimate Under Maximum Salary Cap of 92 000 000 $	2 209 076 $
Estimate Over Minimum Salary Cap of 72 000 000 $	17 790 924 $
Current Bank Account	55 503 873 $
Projected Bank Account	54 234 214 $

Pro Players Salaries
Sidney Crosby	8 700 000 $ (2)
-Salary Remaining :	870 000 $
John Carlson	8 000 000 $ (2)
-Salary Remaining :	800 000 $
Elias Pettersson	7 350 000 $ (7)
-Salary Remaining :	735 000 $
Colton Parayko	6 500 000 $ (2)
-Salary Remaining :	650 000 $
Travis Konecny	5 500 000 $ (3)
-Salary Remaining :	550 000 $
David Perron	4 750 000 $ (2)
-Salary Remaining :	475 000 $
Ryan O'Reilly	4 500 000 $ (2)
-Salary Remaining :	450 000 $
Nikita Zaitsev	4 500 000 $ (2)
-Salary Remaining :	450 000 $
Ross Colton	4 000 000 $ (1)
-Salary Remaining :	400 000 $
Nick Leddy	4 000 000 $ (1)
-Salary Remaining :	400 000 $
Jake Allen	3 850 000 $ (2)
-Salary Remaining :	385 000 $
Connor Clifton	3 333 333 $ (1)
-Salary Remaining :	333 333 $
Radek Faksa	3 250 000 $ (3)
-Salary Remaining :	325 000 $
Niko Mikkola (Out of Payroll)	2 500 000 $ (1)
-Salary Remaining :	250 000 $
Lars Eller	2 450 000 $ (1)
-Salary Remaining :	245 000 $
Mason Appleton	2 166 667 $ (2)
-Salary Remaining :	216 667 $
James Reimer	1 500 000 $ (2)
-Salary Remaining :	150 000 $
Philippe Myers (1 Way Contract)	1 400 000 $ (2)
-1 Way Contract Salary Cap :	1 400 000 $
-Salary Remaining :	140 000 $
Sam Lafferty	1 150 000 $ (2)
-Salary Remaining :	115 000 $
Mathieu Olivier (1 Way Contract)	1 100 000 $ (4)
-1 Way Contract Salary Cap :	1 100 000 $
-Salary Remaining :	110 000 $
Mike Reilly (1 Way Contract)	1 000 000 $ (2)
-1 Way Contract Salary Cap :	1 000 000 $
-Salary Remaining :	100 000 $
Josh Mahura	925 000 $ (3)
-Salary Remaining :	92 500 $
Derek Ryan	900 000 $ (2)
-Salary Remaining :	90 000 $
Mark Jankowski (1 Way Contract)	835 000 $ (1)
-1 Way Contract Salary Cap :	835 000 $
-Salary Remaining :	83 500 $
Grant Hutton (1 Way Contract)	775 000 $ (1)
-1 Way Contract Salary Cap :	775 000 $
-Salary Remaining :	77 500 $
Connor Brown	775 000 $ (2)
-Salary Remaining :	77 500 $
Parker Kelly	762 500 $ (1)
-Salary Remaining :	76 250 $
Mike Vecchione	750 000 $ (1)
-Salary Remaining :	75 000 $
Total Pro Players	28
Salary Commitment
Year 11 : 87 222 500 $
Year 12 : 67 816 667 $
Year 13 : 18 125 000 $
Year 14 : 8 450 000 $
Salary Average Commitment
Year 11 : 87 222 500 $
Year 12 : 67 816 667 $
Year 13 : 18 125 000 $
Year 14 : 8 450 000 $
Salary Cap with 1 Way Contract
Year 11 : 87 222 500 $
Year 12 : 67 816 667 $
Year 13 : 18 125 000 $
Year 14 : 8 450 000 $

Farm Players Salaries
Brandon Duhaime	110 000 $ (2)
Salary Remaining :	8 585 $
Mattias Norlinder	92 500 $ (1)
Salary Remaining :	7 220 $
Mathias Emilio Pettersen	90 333 $ (2)
Salary Remaining :	7 050 $
Josiah Slavin	84 250 $ (2)
Salary Remaining :	6 576 $
Jeffrey Viel	77 500 $ (1)
Salary Remaining :	6 049 $
Zane McIntyre	77 500 $ (1)
Salary Remaining :	6 049 $
Lane Pederson	77 500 $ (2)
Salary Remaining :	6 049 $
Travis Barron	77 500 $ (2)
Salary Remaining :	6 049 $
Guillaume Brisebois	77 500 $ (1)
Salary Remaining :	6 049 $
David Gust	76 250 $ (2)
Salary Remaining :	5 951 $
Matthew Peca	76 250 $ (1)
Salary Remaining :	5 951 $
Paul LaDue	76 250 $ (2)
Salary Remaining :	5 951 $
Calvin Pickard	76 250 $ (2)
Salary Remaining :	5 951 $
Taylor Fedun	76 250 $ (2)
Salary Remaining :	5 951 $
Will Bitten	76 250 $ (2)
Salary Remaining :	5 951 $
Andrew Oglevie	75 000 $ (2)
Salary Remaining :	5 854 $
Kaden Fulcher	75 000 $ (2)
Salary Remaining :	5 854 $
Mac Hollowell	75 000 $ (2)
Salary Remaining :	5 854 $
Matthew Strome	75 000 $ (2)
Salary Remaining :	5 854 $
Ryan Francis	75 000 $ (2)
Salary Remaining :	5 854 $
Total Farm Players	20
Salary Commitment
Year 11 : 1 597 083 $
Year 12 : 1 195 833 $
Year 13 : 0 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 1 597 083 $
Year 12 : 1 195 833 $
Year 13 : 0 $
Year 14 : 0 $

Los Angeles Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Crypto.com Arena
Level 1:	7153 - 100 $ - 6 107 - 85,37%
Level 2:	5000 - 60 $ - 4 764 - 95,27%
Level 3:	2000 - 35 $ - 1 910 - 95,51%
Level 4:	4000 - 25 $ - 3 754 - 93,84%
Luxury :	1000 - 190 $ - 958 - 95,83%
Total Capacity :	19153
Farm
Farm Level 1:	2000 - 35 $ - 1 875 - 93,73%
Farm Level 2:	1000 - 15 $ - 956 - 95,63%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	17 493 - 91,33%
Average Income per Game	1 846 521 $
Year to Date Revenue	70 167 813 $
Farm
Home Games Left	2
Average Attendance - %	2 831 - 94,36%
Average Income per Game	119 130 $
Year to Date Revenue	4 526 950 $
Expense
Pro Players Total Salaries	88 148 000 $
Pro Players Total Average Salaries	88 998 001 $
Farm Players Total Salaries	2 583 669 $
Farm Players Total Average Salaries	2 583 669 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	75 859 584 $
Farm Year To Date Expenses	3 389 171 $
Pro Salary Cap Per Days	423 800 $
Pro Salary Cap To Date	71 709 146 $
Farm Salary Cap Per Days	12 167 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	5 539 564 $
Farm Estimated Season Revenue	238 261 $
Pro Remaining Season Days	21
Pro Expenses Per Days	434 038 $
Pro Estimated Expenses	9 114 798 $
Farm Remaining Season Days	16
Farm Expenses Per Days	17 481 $
Farm Estimated Expenses	279 696 $
Estimated Season Expenses	9 394 494 $
Estimated Season Salary Cap	80 608 946 $
Estimate Under Maximum Salary Cap of 92 000 000 $	11 391 054 $
Estimate Over Minimum Salary Cap of 72 000 000 $	8 608 946 $
Current Bank Account	42 504 729 $
Projected Bank Account	38 888 060 $

Pro Players Salaries
Mitchell Marner	10 893 000 $ (3)
-Salary Remaining :	1 089 300 $
Evgeny Kuznetsov	7 800 000 $ (2)
-Salary Remaining :	780 000 $
Sean Couturier (1 Way Contract)	7 750 000 $ (3)
-Salary Remaining :	775 000 $
John Gibson	6 400 000 $ (4)
-Salary Remaining :	640 000 $
Adrian Kempe	5 500 000 $ (8)
-Salary Remaining :	550 000 $
Andrei Kuzmenko	5 500 000 $ (2)
-Salary Remaining :	550 000 $
Jakob Silfverberg	5 250 000 $ (2)
-Salary Remaining :	525 000 $
Mikael Granlund	5 000 000 $ (1)
-Salary Remaining :	500 000 $
Jamie Oleksiak	4 600 000 $ (2)
-Salary Remaining :	460 000 $
Trevor Moore	4 200 000 $ (1)
-Salary Remaining :	420 000 $
Carter Verhaeghe	4 166 667 $ (8)
-Salary Remaining :	416 667 $
Scott Mayfield	3 500 000 $ (1)
-Salary Remaining :	350 000 $
Martin Necas	3 000 000 $ (1)
-Salary Remaining :	300 000 $
Justin Schultz	3 000 000 $ (2)
-Salary Remaining :	300 000 $
Sean Kuraly	2 500 000 $ (2)
-Salary Remaining :	250 000 $
Alexander Barabanov	2 500 000 $ (3)
-Salary Remaining :	250 000 $
Ethan Bear (Out of Payroll)	2 062 500 $ (3)
-Salary Remaining :	206 250 $
Colin Miller	1 850 000 $ (2)
-Salary Remaining :	185 000 $
Jordan Harris	1 400 000 $ (2)
-Salary Remaining :	140 000 $
Anthony Stolarz	1 100 000 $ (3)
-Salary Remaining :	110 000 $
Mattias Janmark	1 000 000 $ (3)
-Salary Remaining :	100 000 $
Moritz Seider	863 333 $ (1)
-Salary Remaining :	86 333 $
Ukko-Pekka Luukkonen	837 500 $ (9)
-Salary Remaining :	83 750 $
Jonathan Drouin	825 000 $ (6)
-Salary Remaining :	82 500 $
Corey Perry	775 000 $ (1)
-Salary Remaining :	77 500 $
Total Pro Players	25
Salary Commitment
Year 11 : 92 273 000 $
Year 12 : 74 934 667 $
Year 13 : 43 034 667 $
Year 14 : 17 729 167 $
Salary Average Commitment
Year 11 : 93 123 001 $
Year 12 : 74 934 668 $
Year 13 : 43 034 668 $
Year 14 : 17 729 168 $
Salary Cap with 1 Way Contract
Year 11 : 93 123 001 $
Year 12 : 74 934 668 $
Year 13 : 43 034 668 $
Year 14 : 17 729 168 $

Farm Players Salaries
Joakim Kemell	95 000 $ (3)
Salary Remaining :	7 415 $
Leo Carlsson	95 000 $ (3)
Salary Remaining :	7 415 $
Ivan Morozov	92 500 $ (2)
Salary Remaining :	7 220 $
John Beecher	92 500 $ (3)
Salary Remaining :	7 220 $
Shakir Mukhamadullin (Out of Payroll)	89 417 $ (3)
Salary Remaining :	6 979 $
Emil Martinsen Lilleberg	87 000 $ (3)
Salary Remaining :	6 790 $
Daniel Torgersson	86 750 $ (3)
Salary Remaining :	6 771 $
Gannon Laroque	86 750 $ (2)
Salary Remaining :	6 771 $
Taylor Gauthier	85 917 $ (2)
Salary Remaining :	6 706 $
Henri Nikkanen	85 917 $ (3)
Salary Remaining :	6 706 $
Bogdan Trineyev	85 917 $ (3)
Salary Remaining :	6 706 $
Ronnie Attard	85 000 $ (1)
Salary Remaining :	6 634 $
Taro Hirose	85 000 $ (3)
Salary Remaining :	6 634 $
Daniil Chayka	84 750 $ (3)
Salary Remaining :	6 615 $
Mikko Kokkonen	84 667 $ (2)
Salary Remaining :	6 608 $
Donovan Sebrango	82 833 $ (2)
Salary Remaining :	6 465 $
Ole Bjorgvik-Holm	82 500 $ (2)
Salary Remaining :	6 439 $
Michael Pezzetta	81 250 $ (1)
Salary Remaining :	6 341 $
Gage Alexander	81 000 $ (3)
Salary Remaining :	6 322 $
Mikey Eyssimont	80 000 $ (2)
Salary Remaining :	6 244 $
Pontus Holmberg	80 000 $ (2)
Salary Remaining :	6 244 $
Vasili Ponomarev	79 500 $ (2)
Salary Remaining :	6 205 $
Egor Afanasyev	78 917 $ (2)
Salary Remaining :	6 159 $
Kaedan Korczak	78 917 $ (2)
Salary Remaining :	6 159 $
Kyle Keyser	77 500 $ (2)
Salary Remaining :	6 049 $
Brogan Rafferty	77 500 $ (3)
Salary Remaining :	6 049 $
Justin Kirkland	77 500 $ (2)
Salary Remaining :	6 049 $
Jonas Rondbjerg	76 667 $ (1)
Salary Remaining :	5 984 $
Kyle Clifford	76 250 $ (2)
Salary Remaining :	5 951 $
Jacob MacDonald	76 250 $ (1)
Salary Remaining :	5 951 $
Riley Tufte	75 000 $ (2)
Salary Remaining :	5 854 $
Total Farm Players	31
Salary Commitment
Year 11 : 2 583 669 $
Year 12 : 2 264 502 $
Year 13 : 1 045 751 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 2 583 669 $
Year 12 : 2 264 502 $
Year 13 : 1 045 751 $
Year 14 : 0 $

Minnesota Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6215 - 151 $ - 4 128 - 66,42%
Level 2:	6074 - 91 $ - 3 172 - 52,23%
Level 3:	2000 - 61 $ - 1 203 - 60,17%
Level 4:	4000 - 25 $ - 3 839 - 95,99%
Luxury :	1000 - 200 $ - 965 - 96,52%
Total Capacity :	19289
Farm
Farm Level 1:	2000 - 35 $ - 1 852 - 92,60%
Farm Level 2:	1000 - 15 $ - 942 - 94,16%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	13 308 - 68,99%
Average Income per Game	1 898 876 $
Year to Date Revenue	72 157 302 $
Farm
Home Games Left	3
Average Attendance - %	2 794 - 93,12%
Average Income per Game	117 628 $
Year to Date Revenue	4 352 222 $
Expense
Pro Players Total Salaries	95 203 691 $
Pro Players Total Average Salaries	95 203 691 $
Farm Players Total Salaries	3 838 125 $
Farm Players Total Average Salaries	3 835 625 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	85 593 444 $
Farm Year To Date Expenses	4 170 577 $
Pro Salary Cap Per Days	453 351 $
Pro Salary Cap To Date	82 208 916 $
Farm Salary Cap Per Days	18 332 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	5 696 629 $
Farm Estimated Season Revenue	352 883 $
Pro Remaining Season Days	21
Pro Expenses Per Days	467 637 $
Pro Estimated Expenses	9 820 377 $
Farm Remaining Season Days	16
Farm Expenses Per Days	23 601 $
Farm Estimated Expenses	377 616 $
Estimated Season Expenses	10 197 993 $
Estimated Season Salary Cap	91 729 287 $
Estimate Under Maximum Salary Cap of 92 000 000 $	270 713 $
Estimate Over Minimum Salary Cap of 72 000 000 $	19 729 287 $
Current Bank Account	7 877 438 $
Projected Bank Account	3 728 957 $

Pro Players Salaries
Adam Fox	9 500 000 $ (4)
-Salary Remaining :	950 000 $
Dylan Larkin	8 700 000 $ (4)
-Salary Remaining :	870 000 $
Jacob Trouba	8 000 000 $ (3)
-Salary Remaining :	800 000 $
Logan Couture	8 000 000 $ (2)
-Salary Remaining :	800 000 $
Kevin Hayes	7 142 857 $ (1)
-Salary Remaining :	714 286 $
Damon Severson	6 250 000 $ (1)
-Salary Remaining :	625 000 $
Mats Zuccarello	6 000 000 $ (3)
-Salary Remaining :	600 000 $
Brady Skjei	5 250 000 $ (2)
-Salary Remaining :	525 000 $
Erik Cernak	5 200 000 $ (3)
-Salary Remaining :	520 000 $
Kyle Palmieri	5 000 000 $ (2)
-Salary Remaining :	500 000 $
Spencer Knight	4 500 000 $ (1)
-Salary Remaining :	450 000 $
Nick Jensen	4 050 000 $ (3)
-Salary Remaining :	405 000 $
Barclay Goodrow	3 641 667 $ (3)
-Salary Remaining :	364 167 $
Casey Cizikas	2 500 000 $ (1)
-Salary Remaining :	250 000 $
Garnet Hathaway	2 375 000 $ (1)
-Salary Remaining :	237 500 $
Sonny Milano	1 900 000 $ (3)
-Salary Remaining :	190 000 $
Matty Beniers	1 850 000 $ (1)
-Salary Remaining :	185 000 $
Brandon Hagel	1 500 000 $ (6)
-Salary Remaining :	150 000 $
Josh Brown	1 275 000 $ (1)
-Salary Remaining :	127 500 $
Dylan Guenther	894 167 $ (2)
-Salary Remaining :	89 417 $
Martin Jones	875 000 $ (2)
-Salary Remaining :	87 500 $
Jimmy Vesey	800 000 $ (3)
-Salary Remaining :	80 000 $
Total Pro Players	22
Salary Commitment
Year 11 : 95 203 691 $
Year 12 : 69 310 834 $
Year 13 : 49 291 667 $
Year 14 : 19 700 000 $
Salary Average Commitment
Year 11 : 95 203 691 $
Year 12 : 69 310 834 $
Year 13 : 49 291 667 $
Year 14 : 19 700 000 $
Salary Cap with 1 Way Contract
Year 11 : 95 203 691 $
Year 12 : 69 310 834 $
Year 13 : 49 291 667 $
Year 14 : 19 700 000 $

Farm Players Salaries
Matt Murray	625 000 $ (1)
Salary Remaining :	48 780 $
Nicolas Deslauriers	175 000 $ (1)
Salary Remaining :	13 659 $
Rafael Harvey-Pinard	110 000 $ (2)
Salary Remaining :	8 585 $
Spencer Stastney	92 500 $ (2)
Salary Remaining :	7 220 $
Emil Andrae	90 333 $ (2)
Salary Remaining :	7 050 $
Sebastian Cossa	89 417 $ (2)
Salary Remaining :	6 979 $
Adam Ginning	88 375 $ (2)
Salary Remaining :	6 898 $
Peter DiLiberatore	88 083 $ (2)
Salary Remaining :	6 875 $
Max Crozier	86 750 $ (2)
Salary Remaining :	6 771 $
Jacob Perreault	86 333 $ (2)
Salary Remaining :	6 738 $
Michael Milne	86 167 $ (2)
Salary Remaining :	6 725 $
Sam Hentges	85 500 $ (2)
Salary Remaining :	6 673 $
Calle Sjalin	85 500 $ (2)
Salary Remaining :	6 673 $
Filip Cederqvist	85 000 $ (3)
Salary Remaining :	6 634 $
Raivis Ansons	84 417 $ (2)
Salary Remaining :	6 589 $
Adam Wilsby	84 250 $ (2)
Salary Remaining :	6 576 $
Marc-Andre Gaudet	83 000 $ (3)
Salary Remaining :	6 478 $
Albert Johansson	82 000 $ (2)
Salary Remaining :	6 400 $
Nikita Alexandrov	81 667 $ (2)
Salary Remaining :	6 374 $
Timur Ibragimov	81 333 $ (2)
Salary Remaining :	6 348 $
Jesse Puljujarvi	80 000 $ (3)
Salary Remaining :	6 244 $
Reese Johnson	80 000 $ (1)
Salary Remaining :	6 244 $
Riley Damiani	77 500 $ (1)
Salary Remaining :	6 049 $
Marian Studenic	77 500 $ (1)
Salary Remaining :	6 049 $
Scott Sabourin	77 500 $ (1)
Salary Remaining :	6 049 $
Benoit-Olivier Groulx	77 500 $ (1)
Salary Remaining :	6 049 $
Mitch Reinke	77 500 $ (3)
Salary Remaining :	6 049 $
Matthew Murray	77 500 $ (3)
Salary Remaining :	6 049 $
Akil Thomas	77 500 $ (2)
Salary Remaining :	6 049 $
Keaton Middleton (Out of Payroll)	77 500 $ (2)
Salary Remaining :	6 049 $
Kiefer Sherwood	77 500 $ (1)
Salary Remaining :	6 049 $
Shane Bowers	77 500 $ (2)
Salary Remaining :	6 049 $
Matthew Villalta	77 500 $ (3)
Salary Remaining :	6 049 $
Ian Mitchell	77 500 $ (3)
Salary Remaining :	6 049 $
Markus Niemelainen	76 250 $ (1)
Salary Remaining :	5 951 $
Dennis Cholowski	76 250 $ (1)
Salary Remaining :	5 951 $
Dmitry Zlodeyev	75 000 $ (3)
Salary Remaining :	5 854 $
Matthew Cairns	75 000 $ (2)
Salary Remaining :	5 854 $
Anders Bjork	75 000 $ (2)
Salary Remaining :	5 854 $
Total Farm Players	39
Salary Commitment
Year 11 : 3 838 125 $
Year 12 : 2 418 125 $
Year 13 : 633 000 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 3 835 625 $
Year 12 : 2 418 125 $
Year 13 : 633 000 $
Year 14 : 0 $

Montreal Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	8273 - 140 $ - 4 601 - 55,62%
Level 2:	6000 - 81 $ - 3 618 - 60,31%
Level 3:	2000 - 51 $ - 1 448 - 72,38%
Level 4:	4000 - 20 $ - 3 923 - 98,08%
Luxury :	1000 - 230 $ - 964 - 96,45%
Total Capacity :	21273
Farm
Farm Level 1:	2000 - 35 $ - 1 811 - 90,53%
Farm Level 2:	1000 - 15 $ - 936 - 93,55%
Farm Total Capacity :	3000
Income
Home Games Left	4
Average Attendance - %	14 555 - 68,42%
Average Income per Game	1 953 942 $
Year to Date Revenue	72 295 868 $
Farm
Home Games Left	3
Average Attendance - %	2 746 - 91,54%
Average Income per Game	115 334 $
Year to Date Revenue	4 267 360 $
Expense
Pro Players Total Salaries	87 300 000 $
Pro Players Total Average Salaries	87 300 000 $
Farm Players Total Salaries	3 225 832 $
Farm Players Total Average Salaries	3 225 832 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	82 703 653 $
Farm Year To Date Expenses	3 437 621 $
Pro Salary Cap Per Days	415 714 $
Pro Salary Cap To Date	78 950 295 $
Farm Salary Cap Per Days	15 736 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	7 815 770 $
Farm Estimated Season Revenue	346 002 $
Pro Remaining Season Days	21
Pro Expenses Per Days	430 000 $
Pro Estimated Expenses	9 030 000 $
Farm Remaining Season Days	16
Farm Expenses Per Days	20 614 $
Farm Estimated Expenses	329 824 $
Estimated Season Expenses	9 359 824 $
Estimated Season Salary Cap	87 680 289 $
Estimate Under Maximum Salary Cap of 92 000 000 $	4 319 711 $
Estimate Over Minimum Salary Cap of 72 000 000 $	15 680 289 $
Current Bank Account	86 744 643 $
Projected Bank Account	85 546 591 $

Pro Players Salaries
Mikko Rantanen	9 250 000 $ (3)
-Salary Remaining :	925 000 $
Timo Meier	8 800 000 $ (2)
-Salary Remaining :	880 000 $
Ilya Sorokin	8 250 000 $ (5)
-Salary Remaining :	825 000 $
Ryan McDonagh	6 750 000 $ (3)
-Salary Remaining :	675 000 $
Claude Giroux	6 500 000 $ (2)
-Salary Remaining :	650 000 $
Jonas Brodin	6 000 000 $ (4)
-Salary Remaining :	600 000 $
Jason Zucker	5 300 000 $ (3)
-Salary Remaining :	530 000 $
Pavel Zacha	4 750 000 $ (2)
-Salary Remaining :	475 000 $
Kevin Labanc	4 725 000 $ (4)
-Salary Remaining :	472 500 $
Ryan Graves	4 500 000 $ (3)
-Salary Remaining :	450 000 $
Nino Niederreiter	4 000 000 $ (1)
-Salary Remaining :	400 000 $
Andrew Peeke	2 750 000 $ (6)
-Salary Remaining :	275 000 $
David Kampf	2 400 000 $ (1)
-Salary Remaining :	240 000 $
Conor Sheary	2 000 000 $ (3)
-Salary Remaining :	200 000 $
Isac Lundestrom	1 800 000 $ (3)
-Salary Remaining :	180 000 $
Travis Boyd	1 750 000 $ (1)
-Salary Remaining :	175 000 $
Cam York	1 600 000 $ (10)
-Salary Remaining :	160 000 $
Nick Cousins	1 100 000 $ (1)
-Salary Remaining :	110 000 $
Robert Bortuzzo	950 000 $ (2)
-Salary Remaining :	95 000 $
Brock Faber	925 000 $ (3)
-Salary Remaining :	92 500 $
Phoenix Copley	825 000 $ (1)
-Salary Remaining :	82 500 $
Pat Maroon	800 000 $ (3)
-Salary Remaining :	80 000 $
Samuel Bolduc	800 000 $ (2)
-Salary Remaining :	80 000 $
Kole Lind	775 000 $ (4)
-Salary Remaining :	77 500 $
Total Pro Players	24
Salary Commitment
Year 11 : 87 300 000 $
Year 12 : 77 225 000 $
Year 13 : 55 425 000 $
Year 14 : 24 100 000 $
Salary Average Commitment
Year 11 : 87 300 000 $
Year 12 : 77 225 000 $
Year 13 : 55 425 000 $
Year 14 : 24 100 000 $
Salary Cap with 1 Way Contract
Year 11 : 87 300 000 $
Year 12 : 77 225 000 $
Year 13 : 55 425 000 $
Year 14 : 24 100 000 $

Farm Players Salaries
Ivan Miroshnichenko	95 000 $ (3)
Salary Remaining :	7 415 $
Filip Mesar	91 833 $ (3)
Salary Remaining :	7 167 $
William Stromgren	90 083 $ (3)
Salary Remaining :	7 031 $
Owen Beck	88 500 $ (3)
Salary Remaining :	6 907 $
Jaxon Stauber	88 375 $ (3)
Salary Remaining :	6 898 $
Ryan Fanti	88 375 $ (2)
Salary Remaining :	6 898 $
Alex Beaucage	87 833 $ (3)
Salary Remaining :	6 855 $
Erik Portillo	87 500 $ (3)
Salary Remaining :	6 829 $
Brayden Tracey	86 333 $ (2)
Salary Remaining :	6 738 $
Zachary Bolduc	86 333 $ (3)
Salary Remaining :	6 738 $
Ryan Suzuki	86 333 $ (2)
Salary Remaining :	6 738 $
Tye Kartye	85 917 $ (3)
Salary Remaining :	6 706 $
Ruslan Iskhakov	85 500 $ (3)
Salary Remaining :	6 673 $
Amadeus Lombardi	83 833 $ (3)
Salary Remaining :	6 543 $
Jonah Gadjovich	81 000 $ (4)
Salary Remaining :	6 322 $
Brad Hunt	80 000 $ (1)
Salary Remaining :	6 244 $
Griffin Mendel	79 000 $ (2)
Salary Remaining :	6 166 $
Nathan Legare	78 917 $ (2)
Salary Remaining :	6 159 $
Artemi Knyazev	78 917 $ (3)
Salary Remaining :	6 159 $
Jared McIsaac	78 750 $ (2)
Salary Remaining :	6 146 $
Olivier Rodrigue	77 500 $ (2)
Salary Remaining :	6 049 $
Corey Schueneman	77 500 $ (1)
Salary Remaining :	6 049 $
Grigori Denisenko	77 500 $ (2)
Salary Remaining :	6 049 $
Noah Juulsen	77 500 $ (1)
Salary Remaining :	6 049 $
Will Butcher	77 500 $ (4)
Salary Remaining :	6 049 $
Bokondji Imama	77 500 $ (2)
Salary Remaining :	6 049 $
Lucas Johansen	76 250 $ (5)
Salary Remaining :	5 951 $
Brendan Gaunce	76 250 $ (1)
Salary Remaining :	5 951 $
Daniel Walcott	75 000 $ (2)
Salary Remaining :	5 854 $
Blake Hillman	75 000 $ (3)
Salary Remaining :	5 854 $
Brandon Davidson	75 000 $ (1)
Salary Remaining :	5 854 $
Mason Jobst	75 000 $ (2)
Salary Remaining :	5 854 $
Peter Abbandonato	75 000 $ (2)
Salary Remaining :	5 854 $
Tye Felhaber	75 000 $ (2)
Salary Remaining :	5 854 $
Luka Burzan	75 000 $ (2)
Salary Remaining :	5 854 $
Greg Meireles	75 000 $ (2)
Salary Remaining :	5 854 $
Sam Houde	75 000 $ (2)
Salary Remaining :	5 854 $
Evan Fitzpatrick	75 000 $ (2)
Salary Remaining :	5 854 $
Callum Booth	75 000 $ (2)
Salary Remaining :	5 854 $
Zachary Emond	75 000 $ (2)
Salary Remaining :	5 854 $
Total Farm Players	40
Salary Commitment
Year 11 : 3 225 832 $
Year 12 : 2 839 582 $
Year 13 : 1 359 374 $
Year 14 : 234 750 $
Salary Average Commitment
Year 11 : 3 225 832 $
Year 12 : 2 839 582 $
Year 13 : 1 359 374 $
Year 14 : 234 750 $

Nashville Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	5113 - 150 $ - 4 329 - 84,67%
Level 2:	5000 - 65 $ - 4 855 - 97,10%
Level 3:	2000 - 45 $ - 1 918 - 95,89%
Level 4:	4000 - 30 $ - 3 448 - 86,20%
Luxury :	1000 - 260 $ - 816 - 81,62%
Total Capacity :	17113
Farm
Farm Level 1:	2000 - 39 $ - 1 475 - 73,75%
Farm Level 2:	1000 - 19 $ - 713 - 71,31%
Farm Total Capacity :	3000
Income
Home Games Left	4
Average Attendance - %	15 366 - 89,79%
Average Income per Game	1 953 478 $
Year to Date Revenue	72 278 700 $
Farm
Home Games Left	2
Average Attendance - %	2 188 - 72,93%
Average Income per Game	105 896 $
Year to Date Revenue	4 024 034 $
Expense
Pro Players Total Salaries	88 300 000 $
Pro Players Total Average Salaries	88 300 000 $
Farm Players Total Salaries	2 464 751 $
Farm Players Total Average Salaries	2 461 418 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	80 547 434 $
Farm Year To Date Expenses	4 632 451 $
Pro Salary Cap Per Days	383 095 $
Pro Salary Cap To Date	78 083 609 $
Farm Salary Cap Per Days	12 007 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	7 813 914 $
Farm Estimated Season Revenue	211 791 $
Pro Remaining Season Days	21
Pro Expenses Per Days	425 238 $
Pro Estimated Expenses	8 929 998 $
Farm Remaining Season Days	16
Farm Expenses Per Days	16 901 $
Farm Estimated Expenses	270 416 $
Estimated Season Expenses	9 200 414 $
Estimated Season Salary Cap	86 128 604 $
Estimate Under Maximum Salary Cap of 92 000 000 $	5 871 396 $
Estimate Over Minimum Salary Cap of 72 000 000 $	14 128 604 $
Current Bank Account	54 119 217 $
Projected Bank Account	52 944 508 $

Pro Players Salaries
Jesper Bratt	7 875 000 $ (1)
-Salary Remaining :	787 500 $
Quinn Hughes (Out of Payroll)	7 850 000 $ (8)
-Salary Remaining :	785 000 $
Hampus Lindholm	6 500 000 $ (2)
-Salary Remaining :	650 000 $
Torey Krug (1 Way Contract)	6 250 000 $ (2)
-Salary Remaining :	625 000 $
Anthony Cirelli	6 250 000 $ (4)
-Salary Remaining :	625 000 $
Evgeni Malkin	6 100 000 $ (2)
-Salary Remaining :	610 000 $
Adam Henrique	5 825 000 $ (1)
-Salary Remaining :	582 500 $
Mike Hoffman	4 500 000 $ (1)
-Salary Remaining :	450 000 $
Radko Gudas	4 000 000 $ (3)
-Salary Remaining :	400 000 $
Erik Gudbranson	4 000 000 $ (3)
-Salary Remaining :	400 000 $
Bowen Byram	3 850 000 $ (4)
-Salary Remaining :	385 000 $
Ilya Samsonov	3 550 000 $ (8)
-Salary Remaining :	355 000 $
Alexander Kerfoot	3 500 000 $ (2)
-Salary Remaining :	350 000 $
Patrick Kane	2 750 000 $ (3)
-Salary Remaining :	275 000 $
Casey Mittelstadt	2 500 000 $ (1)
-Salary Remaining :	250 000 $
Dante Fabbro	2 500 000 $ (1)
-Salary Remaining :	250 000 $
Jesper Fast	2 400 000 $ (1)
-Salary Remaining :	240 000 $
Vladislav Namestnikov	2 000 000 $ (2)
-Salary Remaining :	200 000 $
Jeremy Lauzon	2 000 000 $ (4)
-Salary Remaining :	200 000 $
Fabian Zetterlund	1 450 000 $ (1)
-Salary Remaining :	145 000 $
Akira Schmid	925 000 $ (1)
-Salary Remaining :	92 500 $
Ty Dellandrea	900 000 $ (4)
-Salary Remaining :	90 000 $
Pavel Dorofeyev	825 000 $ (2)
-Salary Remaining :	82 500 $
Total Pro Players	23
Salary Commitment
Year 11 : 88 300 000 $
Year 12 : 60 325 000 $
Year 13 : 35 150 000 $
Year 14 : 24 400 000 $
Salary Average Commitment
Year 11 : 88 300 000 $
Year 12 : 60 325 000 $
Year 13 : 35 150 000 $
Year 14 : 24 400 000 $
Salary Cap with 1 Way Contract
Year 11 : 88 300 000 $
Year 12 : 60 325 000 $
Year 13 : 35 150 000 $
Year 14 : 24 400 000 $

Farm Players Salaries
Conor Timmins	110 000 $ (1)
Salary Remaining :	8 585 $
Jacob Christiansen	92 500 $ (1)
Salary Remaining :	7 220 $
Ilya Usau	89 750 $ (2)
Salary Remaining :	7 005 $
Gavin Hayes	89 667 $ (3)
Salary Remaining :	6 998 $
Adam Beckman	89 417 $ (1)
Salary Remaining :	6 979 $
Jake Neighbours	89 417 $ (1)
Salary Remaining :	6 979 $
Isaiah George	87 000 $ (3)
Salary Remaining :	6 790 $
Jakob Pelletier	86 333 $ (2)
Salary Remaining :	6 738 $
Isaak Phillips	85 917 $ (2)
Salary Remaining :	6 706 $
Aatu Raty	83 667 $ (2)
Salary Remaining :	6 530 $
Riley Kidney	83 667 $ (3)
Salary Remaining :	6 530 $
Michal Teply	82 000 $ (2)
Salary Remaining :	6 400 $
Connor Corcoran	81 333 $ (2)
Salary Remaining :	6 348 $
Lukas Dostal	81 250 $ (1)
Salary Remaining :	6 341 $
Blade Jenkins	80 333 $ (2)
Salary Remaining :	6 270 $
Ben Meyers	77 500 $ (2)
Salary Remaining :	6 049 $
Radim Zohorna	77 500 $ (1)
Salary Remaining :	6 049 $
Rhett Gardner	77 500 $ (4)
Salary Remaining :	6 049 $
Devin Cooley	77 500 $ (5)
Salary Remaining :	6 049 $
Mason Geertsen	77 500 $ (2)
Salary Remaining :	6 049 $
Ivan Prosvetov	77 500 $ (1)
Salary Remaining :	6 049 $
Caleb Jones	77 500 $ (4)
Salary Remaining :	6 049 $
Anthony Angello	77 500 $ (4)
Salary Remaining :	6 049 $
Jerad Rosburg	77 500 $ (2)
Salary Remaining :	6 049 $
Ty Emberson	77 500 $ (3)
Salary Remaining :	6 049 $
Matt Kiersted	76 250 $ (1)
Salary Remaining :	5 951 $
Chase De Leo	76 250 $ (4)
Salary Remaining :	5 951 $
Michael Karow	75 000 $ (3)
Salary Remaining :	5 854 $
Noel Hoefenmayer	75 000 $ (2)
Salary Remaining :	5 854 $
Marco Rossi	75 000 $ (2)
Salary Remaining :	5 854 $
Total Farm Players	30
Salary Commitment
Year 11 : 2 464 751 $
Year 12 : 1 768 417 $
Year 13 : 799 084 $
Year 14 : 386 250 $
Salary Average Commitment
Year 11 : 2 461 418 $
Year 12 : 1 767 584 $
Year 13 : 798 251 $
Year 14 : 386 250 $

NewYork Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Barclays Center
Level 1:	4895 - 130 $ - 4 569 - 93,33%
Level 2:	3900 - 75 $ - 3 651 - 93,60%
Level 3:	2000 - 40 $ - 1 806 - 90,32%
Level 4:	4000 - 25 $ - 3 586 - 89,66%
Luxury :	1000 - 235 $ - 902 - 90,24%
Total Capacity :	15795
Farm
Farm Level 1:	2000 - 35 $ - 1 817 - 90,83%
Farm Level 2:	1000 - 15 $ - 928 - 92,79%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	14 514 - 91,89%
Average Income per Game	1 867 788 $
Year to Date Revenue	70 975 941 $
Farm
Home Games Left	3
Average Attendance - %	2 745 - 91,48%
Average Income per Game	116 791 $
Year to Date Revenue	4 321 285 $
Expense
Pro Players Total Salaries	87 222 024 $
Pro Players Total Average Salaries	87 222 024 $
Farm Players Total Salaries	3 458 183 $
Farm Players Total Average Salaries	3 458 116 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	81 407 575 $
Farm Year To Date Expenses	3 702 523 $
Pro Salary Cap Per Days	390 343 $
Pro Salary Cap To Date	77 932 524 $
Farm Salary Cap Per Days	16 869 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	5 603 364 $
Farm Estimated Season Revenue	350 374 $
Pro Remaining Season Days	21
Pro Expenses Per Days	429 629 $
Pro Estimated Expenses	9 022 209 $
Farm Remaining Season Days	16
Farm Expenses Per Days	21 747 $
Farm Estimated Expenses	347 952 $
Estimated Season Expenses	9 370 161 $
Estimated Season Salary Cap	86 129 727 $
Estimate Under Maximum Salary Cap of 92 000 000 $	5 870 273 $
Estimate Over Minimum Salary Cap of 72 000 000 $	14 129 727 $
Current Bank Account	25 571 291 $
Projected Bank Account	22 154 868 $

Pro Players Salaries
Artemi Panarin	11 642 860 $ (2)
-Salary Remaining :	1 164 286 $
Johnny Gaudreau	9 750 000 $ (2)
-Salary Remaining :	975 000 $
Kevin Fiala	7 875 000 $ (6)
-Salary Remaining :	787 500 $
Tyler Bertuzzi	5 500 000 $ (5)
-Salary Remaining :	550 000 $
Alec Martinez (Out of Payroll)	5 250 000 $ (2)
-Salary Remaining :	525 000 $
Rasmus Ristolainen	5 100 000 $ (1)
-Salary Remaining :	510 000 $
Jack Campbell	5 000 000 $ (2)
-Salary Remaining :	500 000 $
Elias Lindholm	4 850 000 $ (3)
-Salary Remaining :	485 000 $
Andreas Athanasiou	4 250 000 $ (5)
-Salary Remaining :	425 000 $
Filip Gustavsson	3 750 000 $ (7)
-Salary Remaining :	375 000 $
Adam Lowry	3 250 000 $ (2)
-Salary Remaining :	325 000 $
Brayden McNabb	2 850 000 $ (3)
-Salary Remaining :	285 000 $
Henri Jokiharju	2 500 000 $ (9)
-Salary Remaining :	250 000 $
Miles Wood	2 500 000 $ (2)
-Salary Remaining :	250 000 $
Kyle Okposo	2 500 000 $ (2)
-Salary Remaining :	250 000 $
Zemgus Girgensons (1 Way Contract)	2 500 000 $ (2)
-Salary Remaining :	250 000 $
Ryan Poehling	1 400 000 $ (1)
-Salary Remaining :	140 000 $
Ryan Reaves (1 Way Contract)	1 350 000 $ (1)
-1 Way Contract Salary Cap :	1 350 000 $
-Salary Remaining :	135 000 $
Alexei Toropchenko	1 250 000 $ (2)
-Salary Remaining :	125 000 $
Cole Sillinger	925 000 $ (6)
-Salary Remaining :	92 500 $
Owen Power	916 667 $ (2)
-Salary Remaining :	91 667 $
Brady Keeper	775 000 $ (3)
-Salary Remaining :	77 500 $
Oskar Sundqvist	775 000 $ (1)
-Salary Remaining :	77 500 $
Jaycob Megna	762 500 $ (3)
-Salary Remaining :	76 250 $
Total Pro Players	24
Salary Commitment
Year 11 : 87 222 024 $
Year 12 : 78 597 024 $
Year 13 : 34 037 500 $
Year 14 : 24 800 000 $
Salary Average Commitment
Year 11 : 87 222 024 $
Year 12 : 78 597 024 $
Year 13 : 34 037 500 $
Year 14 : 24 800 000 $
Salary Cap with 1 Way Contract
Year 11 : 87 222 024 $
Year 12 : 78 597 024 $
Year 13 : 34 037 500 $
Year 14 : 24 800 000 $

Farm Players Salaries
Kyle Burroughs	110 000 $ (1)
Salary Remaining :	8 585 $
Cole Guttman	95 000 $ (2)
Salary Remaining :	7 415 $
Georgii Merkulov	92 500 $ (2)
Salary Remaining :	7 220 $
Mackie Samoskevich	92 500 $ (2)
Salary Remaining :	7 220 $
Lassi Thomson	92 500 $ (2)
Salary Remaining :	7 220 $
Tyler Kleven	91 667 $ (2)
Salary Remaining :	7 154 $
Antti Saarela	89 625 $ (3)
Salary Remaining :	6 995 $
Ville Petman	88 375 $ (2)
Salary Remaining :	6 898 $
Christian Kyrou	87 833 $ (3)
Salary Remaining :	6 855 $
Zachary Uens	85 917 $ (2)
Salary Remaining :	6 706 $
Roni Hirvonen	85 667 $ (3)
Salary Remaining :	6 686 $
Peetro Seppala	85 500 $ (2)
Salary Remaining :	6 673 $
Tyler Angle	85 083 $ (2)
Salary Remaining :	6 641 $
Sam Carrick	85 000 $ (1)
Salary Remaining :	6 634 $
Francesco Pinelli	84 500 $ (3)
Salary Remaining :	6 595 $
Eemil Viro	82 833 $ (2)
Salary Remaining :	6 465 $
Sasha Pastujov	82 600 $ (3)
Salary Remaining :	6 447 $
Alexander Alexeyev	82 500 $ (2)
Salary Remaining :	6 439 $
Milos Kelemen	81 750 $ (2)
Salary Remaining :	6 380 $
Roman Schmidt	80 583 $ (3)
Salary Remaining :	6 289 $
Josh Archibald	80 000 $ (1)
Salary Remaining :	6 244 $
Givani Smith	80 000 $ (2)
Salary Remaining :	6 244 $
Tyler Pitlick	78 750 $ (1)
Salary Remaining :	6 146 $
Akito Hirose	78 750 $ (2)
Salary Remaining :	6 146 $
Matthew Highmore	77 500 $ (3)
Salary Remaining :	6 049 $
Dmitri Samorukov	77 500 $ (3)
Salary Remaining :	6 049 $
Justin Dowling	77 500 $ (1)
Salary Remaining :	6 049 $
Felix Sandstrom	77 500 $ (2)
Salary Remaining :	6 049 $
Alex Petrovic	77 500 $ (2)
Salary Remaining :	6 049 $
Connor Carrick	77 500 $ (2)
Salary Remaining :	6 049 $
Ryan Carpenter	77 500 $ (1)
Salary Remaining :	6 049 $
Phil Di Giuseppe	77 500 $ (2)
Salary Remaining :	6 049 $
Fredrik Olofsson	77 500 $ (1)
Salary Remaining :	6 049 $
Mike Sgarbossa	77 500 $ (2)
Salary Remaining :	6 049 $
Troy Grosenick	77 500 $ (2)
Salary Remaining :	6 049 $
Nic Petan	76 250 $ (2)
Salary Remaining :	5 951 $
Jordy Bellerive	75 000 $ (3)
Salary Remaining :	5 854 $
Strauss Mann	75 000 $ (2)
Salary Remaining :	5 854 $
Tanner Kaspick	75 000 $ (2)
Salary Remaining :	5 854 $
Cole Coskey	75 000 $ (2)
Salary Remaining :	5 854 $
Jack Becker	75 000 $ (2)
Salary Remaining :	5 854 $
Olle Lycksell	75 000 $ (3)
Salary Remaining :	5 854 $
Total Farm Players	42
Salary Commitment
Year 11 : 3 458 183 $
Year 12 : 2 871 833 $
Year 13 : 815 708 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 3 458 116 $
Year 12 : 2 871 866 $
Year 13 : 815 741 $
Year 14 : 0 $

NewYork Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	5200 - 180 $ - 3 373 - 64,87%
Level 2:	5000 - 90 $ - 3 087 - 61,74%
Level 3:	2000 - 65 $ - 1 107 - 55,36%
Level 4:	4000 - 45 $ - 1 975 - 49,37%
Luxury :	1000 - 380 $ - 482 - 48,25%
Total Capacity :	17200
Farm
Farm Level 1:	2000 - 35 $ - 1 846 - 92,29%
Farm Level 2:	1000 - 15 $ - 940 - 93,97%
Farm Total Capacity :	3000
Income
Home Games Left	4
Average Attendance - %	10 025 - 58,28%
Average Income per Game	1 831 442 $
Year to Date Revenue	67 763 344 $
Farm
Home Games Left	3
Average Attendance - %	2 785 - 92,85%
Average Income per Game	117 259 $
Year to Date Revenue	4 338 598 $
Expense
Pro Players Total Salaries	93 430 000 $
Pro Players Total Average Salaries	93 430 001 $
Farm Players Total Salaries	2 039 077 $
Farm Players Total Average Salaries	2 039 077 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	83 741 121 $
Farm Year To Date Expenses	2 932 751 $
Pro Salary Cap Per Days	429 429 $
Pro Salary Cap To Date	80 169 914 $
Farm Salary Cap Per Days	9 532 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	7 325 767 $
Farm Estimated Season Revenue	351 778 $
Pro Remaining Season Days	21
Pro Expenses Per Days	459 190 $
Pro Estimated Expenses	9 642 990 $
Farm Remaining Season Days	16
Farm Expenses Per Days	14 825 $
Farm Estimated Expenses	237 200 $
Estimated Season Expenses	9 880 190 $
Estimated Season Salary Cap	89 187 923 $
Estimate Under Maximum Salary Cap of 92 000 000 $	2 812 077 $
Estimate Over Minimum Salary Cap of 72 000 000 $	17 187 923 $
Current Bank Account	24 793 232 $
Projected Bank Account	22 590 587 $

Pro Players Salaries
Kirill Kaprizov	9 000 000 $ (7)
-Salary Remaining :	900 000 $
Cole Caufield	7 850 000 $ (1)
-Salary Remaining :	785 000 $
Dylan Cozens	7 100 000 $ (10)
-Salary Remaining :	710 000 $
Chris Kreider	6 500 000 $ (3)
-Salary Remaining :	650 000 $
Mark Scheifele	6 125 000 $ (1)
-Salary Remaining :	612 500 $
Igor Shesterkin	5 666 667 $ (8)
-Salary Remaining :	566 667 $
Phillip Danault	5 500 000 $ (2)
-Salary Remaining :	550 000 $
Jakub Vrana (1 Way Contract)	5 250 000 $ (6)
-1 Way Contract Salary Cap :	5 250 000 $
-Salary Remaining :	525 000 $
Blake Coleman	4 900 000 $ (1)
-Salary Remaining :	490 000 $
Rasmus Andersson	4 550 000 $ (2)
-Salary Remaining :	455 000 $
Artturi Lehkonen	4 500 000 $ (3)
-Salary Remaining :	450 000 $
Devon Toews (Out of Payroll)	4 100 000 $ (1)
-Salary Remaining :	410 000 $
Brandon Montour	3 500 000 $ (3)
-Salary Remaining :	350 000 $
Justin Holl	3 400 000 $ (3)
-Salary Remaining :	340 000 $
Erik Johnson (Out of Payroll)	3 250 000 $ (3)
-Salary Remaining :	325 000 $
Semyon Varlamov	2 750 000 $ (1)
-Salary Remaining :	275 000 $
Jamie Drysdale	2 300 000 $ (1)
-Salary Remaining :	230 000 $
Tyson Jost	2 000 000 $ (2)
-Salary Remaining :	200 000 $
Jake Evans	1 750 000 $ (3)
-Salary Remaining :	175 000 $
Jon Merrill	1 200 000 $ (3)
-Salary Remaining :	120 000 $
Colin Blackwell (1 Way Contract)	1 200 000 $ (1)
-1 Way Contract Salary Cap :	1 200 000 $
-Salary Remaining :	120 000 $
Sammy Blais	1 000 000 $ (3)
-Salary Remaining :	100 000 $
Adam Fantilli	950 000 $ (3)
-Salary Remaining :	95 000 $
Kaiden Guhle	863 333 $ (2)
-Salary Remaining :	86 333 $
Dylan McIlrath	775 000 $ (1)
-Salary Remaining :	77 500 $
Egor Zamula	775 000 $ (1)
-Salary Remaining :	77 500 $
Jonas Johansson	775 000 $ (3)
-Salary Remaining :	77 500 $
Total Pro Players	27
Salary Commitment
Year 11 : 97 530 000 $
Year 12 : 66 755 000 $
Year 13 : 53 841 667 $
Year 14 : 27 016 667 $
Salary Average Commitment
Year 11 : 97 530 001 $
Year 12 : 66 755 001 $
Year 13 : 53 841 668 $
Year 14 : 27 016 668 $
Salary Cap with 1 Way Contract
Year 11 : 97 530 001 $
Year 12 : 66 755 001 $
Year 13 : 53 841 668 $
Year 14 : 27 016 668 $

Farm Players Salaries
Jiri Kulich	95 000 $ (2)
Salary Remaining :	7 415 $
Bobby Trivigno	92 500 $ (2)
Salary Remaining :	7 220 $
Cameron Hillis	91 000 $ (1)
Salary Remaining :	7 102 $
Mikael Pyyhtia	89 750 $ (2)
Salary Remaining :	7 005 $
Sean Farrell	89 750 $ (2)
Salary Remaining :	7 005 $
Tristan Luneau	89 667 $ (3)
Salary Remaining :	6 998 $
Linus Karlsson	88 375 $ (2)
Salary Remaining :	6 898 $
Blake McLaughlin	88 375 $ (3)
Salary Remaining :	6 898 $
Frederic Brunet	86 000 $ (3)
Salary Remaining :	6 712 $
William Trudeau	85 667 $ (3)
Salary Remaining :	6 686 $
Ethan Del Mastro	85 583 $ (3)
Salary Remaining :	6 680 $
Xavier Simoneau	85 500 $ (3)
Salary Remaining :	6 673 $
Sammy Walker	85 500 $ (2)
Salary Remaining :	6 673 $
Louis Crevier	85 083 $ (3)
Salary Remaining :	6 641 $
Marc Del Gaizo	85 083 $ (2)
Salary Remaining :	6 641 $
Jansen Harkins	85 000 $ (3)
Salary Remaining :	6 634 $
Isaiah Saville (Out of Payroll)	84 967 $ (2)
Salary Remaining :	6 632 $
Mikhail Abramov	80 944 $ (2)
Salary Remaining :	6 318 $
Zayde Wisdom	79 750 $ (3)
Salary Remaining :	6 224 $
Hunter Drew	79 333 $ (1)
Salary Remaining :	6 192 $
Wyatt Newpower	78 750 $ (2)
Salary Remaining :	6 146 $
Fredrik Karlstrom	77 500 $ (2)
Salary Remaining :	6 049 $
Filip Lindberg	75 000 $ (1)
Salary Remaining :	5 854 $
Joe Vrbetic	75 000 $ (2)
Salary Remaining :	5 854 $
Total Farm Players	24
Salary Commitment
Year 11 : 2 039 077 $
Year 12 : 1 793 744 $
Year 13 : 770 625 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 2 039 077 $
Year 12 : 1 793 744 $
Year 13 : 770 625 $
Year 14 : 0 $

Ottawa Senateurs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Canadian Tire
Level 1:	5039 - 100 $ - 4 327 - 85,87%
Level 2:	4800 - 50 $ - 4 003 - 83,40%
Level 3:	2000 - 30 $ - 1 598 - 79,88%
Level 4:	4000 - 20 $ - 3 247 - 81,16%
Luxury :	1000 - 280 $ - 616 - 61,63%
Total Capacity :	16839
Farm
Farm Level 1:	2000 - 35 $ - 1 348 - 67,40%
Farm Level 2:	1000 - 18 $ - 611 - 61,10%
Farm Total Capacity :	3000
Income
Home Games Left	4
Average Attendance - %	13 791 - 81,90%
Average Income per Game	1 730 166 $
Year to Date Revenue	64 016 135 $
Farm
Home Games Left	3
Average Attendance - %	1 959 - 65,30%
Average Income per Game	108 537 $
Year to Date Revenue	4 015 873 $
Expense
Pro Players Total Salaries	72 866 842 $
Pro Players Total Average Salaries	72 866 842 $
Farm Players Total Salaries	2 879 833 $
Farm Players Total Average Salaries	2 879 833 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	77 869 282 $
Farm Year To Date Expenses	2 952 804 $
Pro Salary Cap Per Days	346 985 $
Pro Salary Cap To Date	74 769 315 $
Farm Salary Cap Per Days	14 048 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	6 920 663 $
Farm Estimated Season Revenue	325 611 $
Pro Remaining Season Days	21
Pro Expenses Per Days	361 271 $
Pro Estimated Expenses	7 586 691 $
Farm Remaining Season Days	16
Farm Expenses Per Days	18 926 $
Farm Estimated Expenses	302 816 $
Estimated Season Expenses	7 889 507 $
Estimated Season Salary Cap	82 056 000 $
Estimate Under Maximum Salary Cap of 92 000 000 $	9 944 000 $
Estimate Over Minimum Salary Cap of 72 000 000 $	10 056 000 $
Current Bank Account	23 133 641 $
Projected Bank Account	22 490 408 $

Pro Players Salaries
Sergei Bobrovsky	10 000 000 $ (2)
-Salary Remaining :	1 000 000 $
Mathew Barzal	9 150 000 $ (3)
-Salary Remaining :	915 000 $
Nico Hischier	7 250 000 $ (6)
-Salary Remaining :	725 000 $
Andrew Copp	5 625 000 $ (3)
-Salary Remaining :	562 500 $
Michael Bunting	4 500 000 $ (8)
-Salary Remaining :	450 000 $
Marcus Pettersson	4 025 175 $ (1)
-Salary Remaining :	402 518 $
Adam Larsson	4 000 000 $ (2)
-Salary Remaining :	400 000 $
Joel Edmundson	3 500 000 $ (2)
-Salary Remaining :	350 000 $
Matias Maccelli	3 425 000 $ (2)
-Salary Remaining :	342 500 $
Olli Maatta	3 000 000 $ (3)
-Salary Remaining :	300 000 $
Luke Schenn	2 750 000 $ (2)
-Salary Remaining :	275 000 $
Gustav Forsling	2 666 667 $ (3)
-Salary Remaining :	266 667 $
Mackenzie Blackwood	2 350 000 $ (6)
-Salary Remaining :	235 000 $
Dillon Dube (Out of Payroll)	2 300 000 $ (4)
-Salary Remaining :	230 000 $
Daniel Sprong	2 000 000 $ (3)
-Salary Remaining :	200 000 $
Teddy Blueger	1 900 000 $ (1)
-Salary Remaining :	190 000 $
Eric Robinson	1 600 000 $ (3)
-Salary Remaining :	160 000 $
Keegan Kolesar	1 400 000 $ (5)
-Salary Remaining :	140 000 $
Joey Daccord (1 Way Contract)	1 200 000 $ (4)
-1 Way Contract Salary Cap :	1 200 000 $
-Salary Remaining :	120 000 $
Nick Perbix	1 125 000 $ (2)
-Salary Remaining :	112 500 $
Filip Zadina	1 100 000 $ (2)
-Salary Remaining :	110 000 $
Drew O'Connor	925 000 $ (1)
-Salary Remaining :	92 500 $
Emil Bemstrom	900 000 $ (4)
-Salary Remaining :	90 000 $
Chris Tierney	775 000 $ (1)
-Salary Remaining :	77 500 $
Total Pro Players	24
Salary Commitment
Year 11 : 77 466 842 $
Year 12 : 69 841 667 $
Year 13 : 43 941 667 $
Year 14 : 19 900 000 $
Salary Average Commitment
Year 11 : 77 466 842 $
Year 12 : 69 841 667 $
Year 13 : 43 941 667 $
Year 14 : 19 900 000 $
Salary Cap with 1 Way Contract
Year 11 : 77 466 842 $
Year 12 : 69 841 667 $
Year 13 : 43 941 667 $
Year 14 : 19 900 000 $

Farm Players Salaries
Nate Schmidt	595 000 $ (1)
Salary Remaining :	46 439 $
Bobby Brink	92 500 $ (2)
Salary Remaining :	7 220 $
Dmitri Voronkov	92 500 $ (3)
Salary Remaining :	7 220 $
Brian Halonen	92 500 $ (2)
Salary Remaining :	7 220 $
Alex Vlasic	91 667 $ (2)
Salary Remaining :	7 154 $
Tyson Foerster	86 333 $ (2)
Salary Remaining :	6 738 $
Santtu Kinnunen	85 500 $ (2)
Salary Remaining :	6 673 $
Hugo Alnefelt	85 083 $ (2)
Salary Remaining :	6 641 $
Jack Rathbone	85 000 $ (2)
Salary Remaining :	6 634 $
Samuel Knazko	84 750 $ (2)
Salary Remaining :	6 615 $
Ozzy Wiesblatt	83 583 $ (2)
Salary Remaining :	6 524 $
Nick Cicek	83 500 $ (2)
Salary Remaining :	6 517 $
Alex Steeves	83 417 $ (1)
Salary Remaining :	6 511 $
Ryan Winterton	82 833 $ (3)
Salary Remaining :	6 465 $
Wyatt Bongiovanni	80 250 $ (2)
Salary Remaining :	6 263 $
MacKenzie Entwistle	80 000 $ (1)
Salary Remaining :	6 244 $
Luke Henman	79 167 $ (2)
Salary Remaining :	6 179 $
Mark Friedman	77 500 $ (2)
Salary Remaining :	6 049 $
Tobias Bjornfot	77 500 $ (8)
Salary Remaining :	6 049 $
Oscar Dansk	77 500 $ (2)
Salary Remaining :	6 049 $
Axel Jonsson-Fjallby	77 500 $ (1)
Salary Remaining :	6 049 $
Sean Day	77 500 $ (2)
Salary Remaining :	6 049 $
Arnaud Durandeau	76 250 $ (2)
Salary Remaining :	5 951 $
Jeff Malott	76 250 $ (2)
Salary Remaining :	5 951 $
Dan Renouf	76 250 $ (2)
Salary Remaining :	5 951 $
Andrew Nielsen	75 000 $ (2)
Salary Remaining :	5 854 $
Nicholas Caamano	75 000 $ (2)
Salary Remaining :	5 854 $
Zach Sawchenko	75 000 $ (2)
Salary Remaining :	5 854 $
Ivan Lodnia	75 000 $ (2)
Salary Remaining :	5 854 $
Total Farm Players	29
Salary Commitment
Year 11 : 2 879 833 $
Year 12 : 2 043 916 $
Year 13 : 252 833 $
Year 14 : 77 500 $
Salary Average Commitment
Year 11 : 2 879 833 $
Year 12 : 2 043 916 $
Year 13 : 252 833 $
Year 14 : 77 500 $

Philadelphia Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	7537 - 87 $ - 6 216 - 82,47%
Level 2:	5000 - 63 $ - 4 788 - 95,75%
Level 3:	2000 - 43 $ - 1 872 - 93,59%
Level 4:	4000 - 23 $ - 3 830 - 95,74%
Luxury :	1000 - 205 $ - 962 - 96,22%
Total Capacity :	19537
Farm
Farm Level 1:	2000 - 32 $ - 1 857 - 92,87%
Farm Level 2:	1000 - 23 $ - 584 - 58,41%
Farm Total Capacity :	3000
Income
Home Games Left	4
Average Attendance - %	17 667 - 90,43%
Average Income per Game	1 800 246 $
Year to Date Revenue	66 609 116 $
Farm
Home Games Left	3
Average Attendance - %	2 441 - 81,38%
Average Income per Game	108 576 $
Year to Date Revenue	4 017 306 $
Expense
Pro Players Total Salaries	93 357 457 $
Pro Players Total Average Salaries	93 357 457 $
Farm Players Total Salaries	2 742 501 $
Farm Players Total Average Salaries	2 749 168 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	85 429 371 $
Farm Year To Date Expenses	3 038 152 $
Pro Salary Cap Per Days	444 559 $
Pro Salary Cap To Date	82 523 829 $
Farm Salary Cap Per Days	13 033 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	7 200 986 $
Farm Estimated Season Revenue	325 728 $
Pro Remaining Season Days	21
Pro Expenses Per Days	458 845 $
Pro Estimated Expenses	9 635 745 $
Farm Remaining Season Days	16
Farm Expenses Per Days	18 256 $
Farm Estimated Expenses	292 096 $
Estimated Season Expenses	9 927 841 $
Estimated Season Salary Cap	91 859 568 $
Estimate Under Maximum Salary Cap of 92 000 000 $	140 432 $
Estimate Over Minimum Salary Cap of 72 000 000 $	19 859 568 $
Current Bank Account	34 480 392 $
Projected Bank Account	32 079 265 $

Pro Players Salaries
Nathan MacKinnon	12 600 000 $ (3)
-Salary Remaining :	1 260 000 $
Drew Doughty	11 000 000 $ (3)
-Salary Remaining :	1 100 000 $
Andrei Vasilevskiy	9 500 000 $ (7)
-Salary Remaining :	950 000 $
Jeff Skinner	9 000 000 $ (2)
-Salary Remaining :	900 000 $
Robert Thomas	8 125 000 $ (10)
-Salary Remaining :	812 500 $
Jordan Eberle	5 500 000 $ (2)
-Salary Remaining :	550 000 $
Joel Farabee	5 000 000 $ (2)
-Salary Remaining :	500 000 $
Ivan Barbashev	5 000 000 $ (3)
-Salary Remaining :	500 000 $
T.J. Brodie	5 000 000 $ (1)
-Salary Remaining :	500 000 $
John Klingberg	4 150 000 $ (1)
-Salary Remaining :	415 000 $
Marcus Foligno	3 100 000 $ (1)
-Salary Remaining :	310 000 $
Tanner Jeannot	2 665 000 $ (4)
-Salary Remaining :	266 500 $
Noah Cates	2 625 000 $ (2)
-Salary Remaining :	262 500 $
Morgan Frost	2 100 000 $ (3)
-Salary Remaining :	210 000 $
Marc Staal	1 100 000 $ (2)
-Salary Remaining :	110 000 $
Kevin Bahl	1 050 000 $ (4)
-Salary Remaining :	105 000 $
Juuso Valimaki	1 000 000 $ (9)
-Salary Remaining :	100 000 $
Oliver Wahlstrom	874 125 $ (4)
-Salary Remaining :	87 413 $
Joe Veleno	825 000 $ (3)
-Salary Remaining :	82 500 $
Pierre-Olivier Joseph	825 000 $ (3)
-Salary Remaining :	82 500 $
Austin Watson	776 665 $ (1)
-Salary Remaining :	77 667 $
Scott Perunovich	775 000 $ (2)
-Salary Remaining :	77 500 $
Joseph Woll	766 667 $ (2)
-Salary Remaining :	76 667 $
Total Pro Players	23
Salary Commitment
Year 11 : 93 357 457 $
Year 12 : 80 330 792 $
Year 13 : 55 564 125 $
Year 14 : 23 214 125 $
Salary Average Commitment
Year 11 : 93 357 457 $
Year 12 : 80 330 792 $
Year 13 : 55 564 125 $
Year 14 : 23 214 125 $
Salary Cap with 1 Way Contract
Year 11 : 93 357 457 $
Year 12 : 80 330 792 $
Year 13 : 55 564 125 $
Year 14 : 23 214 125 $

Farm Players Salaries
Frank Nazar	95 000 $ (3)
Salary Remaining :	7 415 $
Matthew Knies	92 500 $ (2)
Salary Remaining :	7 220 $
Corson Ceulemans	92 500 $ (2)
Salary Remaining :	7 220 $
Dylan Holloway	92 500 $ (2)
Salary Remaining :	7 220 $
Jordan Spence	91 917 $ (3)
Salary Remaining :	7 174 $
Wyatt Kaiser	91 667 $ (2)
Salary Remaining :	7 154 $
Ales Stezka	87 000 $ (3)
Salary Remaining :	6 790 $
Adam Sykora	87 000 $ (2)
Salary Remaining :	6 790 $
Leo Loof	86 750 $ (3)
Salary Remaining :	6 771 $
Carson Lambos	86 333 $ (3)
Salary Remaining :	6 738 $
Lukas Svejkovsky	85 917 $ (2)
Salary Remaining :	6 706 $
Jordan Frasca	85 917 $ (2)
Salary Remaining :	6 706 $
Danila Klimovich	85 583 $ (2)
Salary Remaining :	6 680 $
Declan Carlile	85 500 $ (2)
Salary Remaining :	6 673 $
Sam Malinski	85 000 $ (3)
Salary Remaining :	6 634 $
Jean-Luc Foudy	84 750 $ (2)
Salary Remaining :	6 615 $
Danil Zhilkin	83 167 $ (3)
Salary Remaining :	6 491 $
Francesco Arcuri	82 500 $ (3)
Salary Remaining :	6 439 $
Devon Levi	82 500 $ (2)
Salary Remaining :	6 439 $
Brendan Lemieux	80 000 $ (4)
Salary Remaining :	6 244 $
Tristen Robins	79 750 $ (2)
Salary Remaining :	6 224 $
Andrew Agozzino	77 500 $ (1)
Salary Remaining :	6 049 $
Louie Belpedio	77 500 $ (1)
Salary Remaining :	6 049 $
Joseph Cecconi	77 500 $ (2)
Salary Remaining :	6 049 $
Brandon Gignac	77 500 $ (2)
Salary Remaining :	6 049 $
Josh Currie	77 500 $ (3)
Salary Remaining :	6 049 $
Alex Limoges	77 500 $ (4)
Salary Remaining :	6 049 $
Luke Philp (Out of Payroll)	77 500 $ (2)
Salary Remaining :	6 049 $
Max McCormick	76 250 $ (1)
Salary Remaining :	5 951 $
Ryan Ufko	75 000 $ (3)
Salary Remaining :	5 854 $
Sean Behrens	75 000 $ (3)
Salary Remaining :	5 854 $
Nicholas Lardis	75 000 $ (3)
Salary Remaining :	5 854 $
Keith Kinkaid	75 000 $ (1)
Salary Remaining :	5 854 $
Total Farm Players	33
Salary Commitment
Year 11 : 2 742 501 $
Year 12 : 2 446 251 $
Year 13 : 1 157 667 $
Year 14 : 157 500 $
Salary Average Commitment
Year 11 : 2 749 168 $
Year 12 : 2 442 918 $
Year 13 : 1 157 667 $
Year 14 : 157 500 $

Pittsburgh Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	PPG Paints Arena
Level 1:	6387 - 105 $ - 5 867 - 91,86%
Level 2:	5000 - 70 $ - 4 548 - 90,96%
Level 3:	2000 - 42 $ - 1 833 - 91,65%
Level 4:	4000 - 30 $ - 2 967 - 74,17%
Luxury :	1000 - 225 $ - 907 - 90,74%
Total Capacity :	18387
Farm
Farm Level 1:	2000 - 36 $ - 1 899 - 94,96%
Farm Level 2:	1000 - 16 $ - 955 - 95,47%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	16 122 - 87,68%
Average Income per Game	1 943 739 $
Year to Date Revenue	73 862 082 $
Farm
Home Games Left	2
Average Attendance - %	2 854 - 95,13%
Average Income per Game	124 630 $
Year to Date Revenue	4 735 951 $
Expense
Pro Players Total Salaries	73 748 583 $
Pro Players Total Average Salaries	73 748 584 $
Farm Players Total Salaries	2 891 376 $
Farm Players Total Average Salaries	2 884 209 $
Coaches Total Salaries	6 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	76 079 621 $
Farm Year To Date Expenses	5 119 059 $
Pro Salary Cap Per Days	351 184 $
Pro Salary Cap To Date	73 014 723 $
Farm Salary Cap Per Days	14 069 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	5 831 217 $
Farm Estimated Season Revenue	249 261 $
Pro Remaining Season Days	21
Pro Expenses Per Days	365 469 $
Pro Estimated Expenses	7 674 849 $
Farm Remaining Season Days	16
Farm Expenses Per Days	28 738 $
Farm Estimated Expenses	459 808 $
Estimated Season Expenses	8 134 657 $
Estimated Season Salary Cap	80 389 587 $
Estimate Under Maximum Salary Cap of 92 000 000 $	11 610 413 $
Estimate Over Minimum Salary Cap of 72 000 000 $	8 389 587 $
Current Bank Account	56 191 476 $
Projected Bank Account	54 137 297 $

Pro Players Salaries
Auston Matthews	11 640 250 $ (3)
-Salary Remaining :	1 164 025 $
Mark Stone	9 500 000 $ (2)
-Salary Remaining :	950 000 $
Patrik Laine (Out of Payroll)	8 700 000 $ (5)
-Salary Remaining :	870 000 $
Victor Hedman	7 875 000 $ (2)
-Salary Remaining :	787 500 $
Clayton Keller	7 150 000 $ (3)
-Salary Remaining :	715 000 $
Jaden Schwartz	5 500 000 $ (2)
-Salary Remaining :	550 000 $
Vladimir Tarasenko	5 000 000 $ (3)
-Salary Remaining :	500 000 $
Matt Dumba	3 900 000 $ (3)
-Salary Remaining :	390 000 $
Petr Mrazek	3 800 000 $ (1)
-Salary Remaining :	380 000 $
Carson Soucy (1 Way Contract)	3 250 000 $ (3)
-Salary Remaining :	325 000 $
Evan Rodrigues	3 000 000 $ (3)
-Salary Remaining :	300 000 $
Scott Laughton	3 000 000 $ (3)
-Salary Remaining :	300 000 $
Cody Glass	2 500 000 $ (8)
-Salary Remaining :	250 000 $
Jake Bean	2 333 333 $ (7)
-Salary Remaining :	233 333 $
Trent Frederic	2 300 000 $ (4)
-Salary Remaining :	230 000 $
Max Pacioretty (1 Way Contract)	2 000 000 $ (3)
-1 Way Contract Salary Cap :	2 000 000 $
-Salary Remaining :	200 000 $
Casey DeSmith	1 800 000 $ (1)
-Salary Remaining :	180 000 $
Jordan Martinook	1 800 000 $ (2)
-Salary Remaining :	180 000 $
Dylan Samberg (1 Way Contract)	1 400 000 $ (1)
-Salary Remaining :	140 000 $
Logan Stanley	1 000 000 $ (6)
-Salary Remaining :	100 000 $
Dmitry Kulikov	1 000 000 $ (1)
-Salary Remaining :	100 000 $
James van Riemsdyk	1 000 000 $ (2)
-Salary Remaining :	100 000 $
Kirill Marchenko	925 000 $ (2)
-Salary Remaining :	92 500 $
Ty Smith	775 000 $ (9)
-Salary Remaining :	77 500 $
Total Pro Players	24
Salary Commitment
Year 11 : 91 148 583 $
Year 12 : 83 148 583 $
Year 13 : 56 548 583 $
Year 14 : 17 608 333 $
Salary Average Commitment
Year 11 : 91 148 584 $
Year 12 : 83 148 584 $
Year 13 : 56 548 584 $
Year 14 : 17 608 333 $
Salary Cap with 1 Way Contract
Year 11 : 91 148 584 $
Year 12 : 83 148 584 $
Year 13 : 56 548 584 $
Year 14 : 17 608 333 $

Farm Players Salaries
Brock McGinn	275 000 $ (2)
Salary Remaining :	21 463 $
Shane Wright	95 000 $ (2)
Salary Remaining :	7 415 $
Alex Lyon	90 000 $ (3)
Salary Remaining :	7 024 $
Luca Del Bel Belluz	89 167 $ (3)
Salary Remaining :	6 959 $
Alex Laferriere	87 500 $ (3)
Salary Remaining :	6 829 $
Matthew Poitras	87 000 $ (3)
Salary Remaining :	6 790 $
Ty Glover	85 917 $ (1)
Salary Remaining :	6 706 $
Jack St. Ivany	85 750 $ (2)
Salary Remaining :	6 693 $
Oskari Salminen	85 500 $ (2)
Salary Remaining :	6 673 $
Zach Bogosian	85 000 $ (1)
Salary Remaining :	6 634 $
Max Ellis	83 875 $ (2)
Salary Remaining :	6 546 $
Josh Bloom	83 667 $ (3)
Salary Remaining :	6 530 $
Daemon Hunt	82 833 $ (2)
Salary Remaining :	6 465 $
Jakub Brabenec	82 833 $ (3)
Salary Remaining :	6 465 $
Zack Ostapchuk	82 500 $ (3)
Salary Remaining :	6 439 $
Elliot Desnoyers	82 500 $ (2)
Salary Remaining :	6 439 $
Philippe Daoust	82 167 $ (2)
Salary Remaining :	6 413 $
Robin Salo	80 000 $ (1)
Salary Remaining :	6 244 $
Alex Stalock	80 000 $ (1)
Salary Remaining :	6 244 $
Clark Bishop	80 000 $ (3)
Salary Remaining :	6 244 $
Patrick Brown	80 000 $ (2)
Salary Remaining :	6 244 $
Joel Hanley	78 750 $ (2)
Salary Remaining :	6 146 $
T.J. Tynan	78 750 $ (2)
Salary Remaining :	6 146 $
Alec Regula	77 500 $ (1)
Salary Remaining :	6 049 $
Gabriel Fortier	77 500 $ (2)
Salary Remaining :	6 049 $
Nathan Todd	77 500 $ (1)
Salary Remaining :	6 049 $
Hudson Fasching	77 500 $ (2)
Salary Remaining :	6 049 $
Scott Reedy	77 500 $ (2)
Salary Remaining :	6 049 $
Max Lajoie	77 500 $ (3)
Salary Remaining :	6 049 $
Matej Pekar	76 417 $ (2)
Salary Remaining :	5 964 $
Bobby McMann	76 250 $ (2)
Salary Remaining :	5 951 $
Tyler Inamoto	75 000 $ (2)
Salary Remaining :	5 854 $
Joe Gambardella	75 000 $ (1)
Salary Remaining :	5 854 $
Total Farm Players	33
Salary Commitment
Year 11 : 2 891 376 $
Year 12 : 2 330 459 $
Year 13 : 760 167 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 2 884 209 $
Year 12 : 2 323 292 $
Year 13 : 760 167 $
Year 14 : 0 $

SanJose Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center at San Jose
Level 1:	5562 - 120 $ - 5 545 - 99,69%
Level 2:	5000 - 70 $ - 4 678 - 93,55%
Level 3:	2000 - 45 $ - 1 779 - 88,95%
Level 4:	4000 - 28 $ - 3 573 - 89,31%
Luxury :	1000 - 208 $ - 946 - 94,56%
Total Capacity :	17562
Farm
Farm Level 1:	2000 - 35 $ - 1 877 - 93,87%
Farm Level 2:	1000 - 15 $ - 947 - 94,66%
Farm Total Capacity :	3000
Income
Home Games Left	4
Average Attendance - %	16 520 - 94,06%
Average Income per Game	2 046 285 $
Year to Date Revenue	75 712 557 $
Farm
Home Games Left	3
Average Attendance - %	2 824 - 94,13%
Average Income per Game	119 064 $
Year to Date Revenue	4 405 357 $
Expense
Pro Players Total Salaries	85 422 000 $
Pro Players Total Average Salaries	85 422 000 $
Farm Players Total Salaries	2 326 000 $
Farm Players Total Average Salaries	2 326 000 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	84 113 618 $
Farm Year To Date Expenses	2 865 211 $
Pro Salary Cap Per Days	406 771 $
Pro Salary Cap To Date	81 194 528 $
Farm Salary Cap Per Days	11 346 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	8 185 141 $
Farm Estimated Season Revenue	357 191 $
Pro Remaining Season Days	21
Pro Expenses Per Days	421 057 $
Pro Estimated Expenses	8 842 197 $
Farm Remaining Season Days	16
Farm Expenses Per Days	16 224 $
Farm Estimated Expenses	259 584 $
Estimated Season Expenses	9 101 781 $
Estimated Season Salary Cap	89 736 719 $
Estimate Under Maximum Salary Cap of 92 000 000 $	2 263 281 $
Estimate Over Minimum Salary Cap of 72 000 000 $	17 736 719 $
Current Bank Account	68 548 692 $
Projected Bank Account	67 989 243 $

Pro Players Salaries
Bo Horvat	8 500 000 $ (1)
-Salary Remaining :	850 000 $
Roope Hintz	8 450 000 $ (6)
-Salary Remaining :	845 000 $
Troy Terry	7 000 000 $ (8)
-Salary Remaining :	700 000 $
Matthew Boldy	7 000 000 $ (1)
-Salary Remaining :	700 000 $
Alex Killorn	6 250 000 $ (1)
-Salary Remaining :	625 000 $
Rasmus Dahlin (Out of Payroll)	6 000 000 $ (3)
-Salary Remaining :	600 000 $
Nick Schmaltz	5 850 000 $ (2)
-Salary Remaining :	585 000 $
Andrew Mangiapane	5 800 000 $ (1)
-Salary Remaining :	580 000 $
John Marino	4 400 000 $ (6)
-Salary Remaining :	440 000 $
K'Andre Miller	3 872 000 $ (8)
-Salary Remaining :	387 200 $
Frank Vatrano	3 650 000 $ (3)
-Salary Remaining :	365 000 $
Marc-Andre Fleury	3 500 000 $ (2)
-Salary Remaining :	350 000 $
Gabriel Vilardi	3 437 500 $ (3)
-Salary Remaining :	343 750 $
Jake Walman	3 400 000 $ (4)
-Salary Remaining :	340 000 $
Nicholas Paul	3 150 000 $ (3)
-Salary Remaining :	315 000 $
Ilya Lyubushkin	2 750 000 $ (1)
-Salary Remaining :	275 000 $
Frederick Gaudreau	2 100 000 $ (3)
-Salary Remaining :	210 000 $
Kevin Lankinen (1 Way Contract)	2 000 000 $ (3)
-Salary Remaining :	200 000 $
Connor Ingram	1 950 000 $ (3)
-Salary Remaining :	195 000 $
Calen Addison	825 000 $ (1)
-Salary Remaining :	82 500 $
Jack Johnson	775 000 $ (1)
-Salary Remaining :	77 500 $
Michael Amadio	762 500 $ (1)
-Salary Remaining :	76 250 $
Total Pro Players	22
Salary Commitment
Year 11 : 91 422 000 $
Year 12 : 58 759 500 $
Year 13 : 49 409 500 $
Year 14 : 27 122 000 $
Salary Average Commitment
Year 11 : 91 422 000 $
Year 12 : 58 759 500 $
Year 13 : 49 409 500 $
Year 14 : 27 122 000 $
Salary Cap with 1 Way Contract
Year 11 : 91 422 000 $
Year 12 : 58 759 500 $
Year 13 : 49 409 500 $
Year 14 : 27 122 000 $

Farm Players Salaries
Jujhar Khaira	97 500 $ (2)
Salary Remaining :	7 610 $
Mavrik Bourque	89 417 $ (3)
Salary Remaining :	6 979 $
Chaz Lucius	89 417 $ (3)
Salary Remaining :	6 979 $
Nikolas Matinpalo	88 500 $ (3)
Salary Remaining :	6 907 $
Patrick Koch	84 750 $ (3)
Salary Remaining :	6 615 $
Antonio Stranges	84 667 $ (3)
Salary Remaining :	6 608 $
Samuel Helenius	82 833 $ (2)
Salary Remaining :	6 465 $
Gage Goncalves	82 000 $ (2)
Salary Remaining :	6 400 $
Cole Reinhardt	81 333 $ (2)
Salary Remaining :	6 348 $
Filip Kral	81 000 $ (2)
Salary Remaining :	6 322 $
Vinni Lettieri	77 500 $ (1)
Salary Remaining :	6 049 $
Joe Hicketts	77 500 $ (3)
Salary Remaining :	6 049 $
Jacob Larsson	77 500 $ (2)
Salary Remaining :	6 049 $
Chris Wagner	77 500 $ (1)
Salary Remaining :	6 049 $
Nicholas Abruzzese	77 500 $ (3)
Salary Remaining :	6 049 $
Jimmy Schuldt	77 500 $ (2)
Salary Remaining :	6 049 $
Gustav Olofsson	77 500 $ (2)
Salary Remaining :	6 049 $
Liam O'Brien	77 500 $ (1)
Salary Remaining :	6 049 $
Michael DiPietro	77 500 $ (1)
Salary Remaining :	6 049 $
Jiri Patera	77 500 $ (3)
Salary Remaining :	6 049 $
Kale Clague	77 500 $ (4)
Salary Remaining :	6 049 $
Dakota Mermis	77 500 $ (2)
Salary Remaining :	6 049 $
Trey Fix-Wolansky	77 500 $ (2)
Salary Remaining :	6 049 $
Carson Meyer	77 500 $ (1)
Salary Remaining :	6 049 $
Sheldon Dries	76 250 $ (2)
Salary Remaining :	5 951 $
Turner Elson	76 250 $ (2)
Salary Remaining :	5 951 $
Seth Griffith	76 250 $ (2)
Salary Remaining :	5 951 $
Boris Katchouk	75 833 $ (2)
Salary Remaining :	5 919 $
Adam Clendening	75 000 $ (2)
Salary Remaining :	5 854 $
Total Farm Players	29
Salary Commitment
Year 11 : 2 326 000 $
Year 12 : 1 938 500 $
Year 13 : 746 751 $
Year 14 : 77 500 $
Salary Average Commitment
Year 11 : 2 326 000 $
Year 12 : 1 938 500 $
Year 13 : 746 751 $
Year 14 : 77 500 $

Seattle Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	6118 - 125 $ - 5 719 - 93,47%
Level 2:	5000 - 70 $ - 4 657 - 93,13%
Level 3:	2000 - 42 $ - 1 887 - 94,37%
Level 4:	4000 - 26 $ - 3 680 - 92,01%
Luxury :	1000 - 230 $ - 932 - 93,19%
Total Capacity :	18118
Farm
Farm Level 1:	2000 - 50 $ - 1 117 - 55,85%
Farm Level 2:	1000 - 25 $ - 527 - 52,73%
Farm Total Capacity :	3000
Income
Home Games Left	4
Average Attendance - %	16 875 - 93,14%
Average Income per Game	2 130 818 $
Year to Date Revenue	78 840 280 $
Farm
Home Games Left	2
Average Attendance - %	1 644 - 54,81%
Average Income per Game	102 857 $
Year to Date Revenue	3 908 567 $
Expense
Pro Players Total Salaries	100 422 650 $
Pro Players Total Average Salaries	100 422 650 $
Farm Players Total Salaries	2 465 518 $
Farm Players Total Average Salaries	2 453 518 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	80 924 626 $
Farm Year To Date Expenses	2 846 688 $
Pro Salary Cap Per Days	440 108 $
Pro Salary Cap To Date	76 641 329 $
Farm Salary Cap Per Days	11 968 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	8 523 274 $
Farm Estimated Season Revenue	205 714 $
Pro Remaining Season Days	21
Pro Expenses Per Days	492 489 $
Pro Estimated Expenses	10 342 269 $
Farm Remaining Season Days	16
Farm Expenses Per Days	16 905 $
Farm Estimated Expenses	270 480 $
Estimated Season Expenses	10 612 749 $
Estimated Season Salary Cap	85 883 597 $
Estimate Under Maximum Salary Cap of 92 000 000 $	6 116 403 $
Estimate Over Minimum Salary Cap of 72 000 000 $	13 883 597 $
Current Bank Account	90 349 379 $
Projected Bank Account	88 465 618 $

Pro Players Salaries
Jack Eichel	10 000 000 $ (8)
-Salary Remaining :	1 000 000 $
Brent Burns (Out of Payroll)	8 000 000 $ (2)
-Salary Remaining :	800 000 $
Ivan Provorov	6 750 000 $ (6)
-Salary Remaining :	675 000 $
Cam Fowler	6 500 000 $ (2)
-Salary Remaining :	650 000 $
Valeri Nichushkin	6 125 000 $ (2)
-Salary Remaining :	612 500 $
Pavel Buchnevich	5 800 000 $ (3)
-Salary Remaining :	580 000 $
Trevor Zegras	5 750 000 $ (1)
-Salary Remaining :	575 000 $
Andre Burakovsky	5 500 000 $ (2)
-Salary Remaining :	550 000 $
Elvis Merzlikins	5 400 000 $ (3)
-Salary Remaining :	540 000 $
Bryan Rust	5 125 000 $ (4)
-Salary Remaining :	512 500 $
Dylan Strome	5 000 000 $ (4)
-Salary Remaining :	500 000 $
Drake Batherson	4 975 000 $ (1)
-Salary Remaining :	497 500 $
Carter Hart (Out of Payroll)	3 979 000 $ (2)
-Salary Remaining :	397 900 $
Evan Bouchard	3 900 000 $ (9)
-Salary Remaining :	390 000 $
Brenden Dillon	3 900 000 $ (3)
-Salary Remaining :	390 000 $
Alexandar Georgiev	3 400 000 $ (5)
-Salary Remaining :	340 000 $
Gustav Nyquist	3 185 000 $ (3)
-Salary Remaining :	318 500 $
Jeff Carter (1 Way Contract)	3 125 000 $ (2)
-Salary Remaining :	312 500 $
Nicolas Hague	2 294 150 $ (4)
-Salary Remaining :	229 415 $
Klim Kostin	2 000 000 $ (2)
-Salary Remaining :	200 000 $
Michael Rasmussen	1 460 000 $ (2)
-Salary Remaining :	146 000 $
Christian Fischer	1 125 000 $ (2)
-Salary Remaining :	112 500 $
Kevin Stenlund (1 Way Contract)	1 000 000 $ (1)
-1 Way Contract Salary Cap :	1 000 000 $
-Salary Remaining :	100 000 $
Lukas Reichel	925 000 $ (2)
-Salary Remaining :	92 500 $
Sam Steel	850 000 $ (1)
-Salary Remaining :	85 000 $
Leon Gawanke	775 000 $ (2)
-Salary Remaining :	77 500 $
Mackenzie MacEachern (1 Way Contract)	775 000 $ (1)
-1 Way Contract Salary Cap :	775 000 $
-Salary Remaining :	77 500 $
Haydn Fleury	762 500 $ (3)
-Salary Remaining :	76 250 $
Total Pro Players	28
Salary Commitment
Year 11 : 108 380 650 $
Year 12 : 95 030 650 $
Year 13 : 55 516 650 $
Year 14 : 36 469 150 $
Salary Average Commitment
Year 11 : 108 380 650 $
Year 12 : 95 030 650 $
Year 13 : 55 516 650 $
Year 14 : 36 469 150 $
Salary Cap with 1 Way Contract
Year 11 : 108 380 650 $
Year 12 : 95 030 650 $
Year 13 : 55 516 650 $
Year 14 : 36 469 150 $

Farm Players Salaries
Brendan Brisson	92 500 $ (2)
Salary Remaining :	7 220 $
William Wallinder	92 500 $ (3)
Salary Remaining :	7 220 $
Xavier Bourgault	92 500 $ (2)
Salary Remaining :	7 220 $
Marat Khusnutdinov	92 500 $ (3)
Salary Remaining :	7 220 $
Liam Ohgren	91 833 $ (3)
Salary Remaining :	7 167 $
Henry Thrun	91 250 $ (3)
Salary Remaining :	7 122 $
Emil Heineman	89 750 $ (2)
Salary Remaining :	7 005 $
Alex Turcotte	89 417 $ (1)
Salary Remaining :	6 979 $
Filip Johansson	88 375 $ (3)
Salary Remaining :	6 898 $
Elmer Soderblom	87 833 $ (2)
Salary Remaining :	6 855 $
Waltteri Merela	87 000 $ (3)
Salary Remaining :	6 790 $
Yan Kuznetsov	87 000 $ (2)
Salary Remaining :	6 790 $
Hardy Haman Aktell	87 000 $ (3)
Salary Remaining :	6 790 $
Daniil Misyul	86 750 $ (3)
Salary Remaining :	6 771 $
Topi Niemela	85 667 $ (3)
Salary Remaining :	6 686 $
Oskar Back	85 083 $ (2)
Salary Remaining :	6 641 $
Simon Lundmark	85 033 $ (2)
Salary Remaining :	6 637 $
Stanislav Svozil	84 750 $ (2)
Salary Remaining :	6 615 $
Samu Tuomala	83 083 $ (3)
Salary Remaining :	6 485 $
Dustin Wolf	81 333 $ (2)
Salary Remaining :	6 348 $
Jon-Rendall Avon	80 000 $ (3)
Salary Remaining :	6 244 $
Zach Sanford	80 000 $ (2)
Salary Remaining :	6 244 $
Oskar Steen	80 000 $ (1)
Salary Remaining :	6 244 $
Arturs Silovs	79 611 $ (3)
Salary Remaining :	6 214 $
Aliaksei Protas	78 917 $ (2)
Salary Remaining :	6 159 $
Mason Morelli	77 500 $ (3)
Salary Remaining :	6 049 $
Alexander True	77 500 $ (2)
Salary Remaining :	6 049 $
Nikolas Brouillard (Out of Payroll)	77 500 $ (2)
Salary Remaining :	6 049 $
Alex Barre-Boulet	75 833 $ (1)
Salary Remaining :	5 919 $
Beck Warm	75 000 $ (2)
Salary Remaining :	5 854 $
Total Farm Players	30
Salary Commitment
Year 11 : 2 543 018 $
Year 12 : 2 297 768 $
Year 13 : 1 123 069 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 2 531 018 $
Year 12 : 2 285 768 $
Year 13 : 1 123 069 $
Year 14 : 0 $

St-Louis Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	5565 - 100 $ - 5 542 - 99,58%
Level 2:	5000 - 60 $ - 4 669 - 93,38%
Level 3:	2000 - 37 $ - 1 897 - 94,86%
Level 4:	4000 - 25 $ - 3 734 - 93,35%
Luxury :	1000 - 210 $ - 939 - 93,94%
Total Capacity :	17565
Farm
Farm Level 1:	2000 - 37 $ - 1 657 - 82,84%
Farm Level 2:	1000 - 17 $ - 958 - 95,78%
Farm Total Capacity :	3000
Income
Home Games Left	4
Average Attendance - %	16 781 - 95,54%
Average Income per Game	1 780 724 $
Year to Date Revenue	65 886 805 $
Farm
Home Games Left	3
Average Attendance - %	2 615 - 87,15%
Average Income per Game	115 601 $
Year to Date Revenue	4 277 254 $
Expense
Pro Players Total Salaries	94 066 666 $
Pro Players Total Average Salaries	92 216 666 $
Farm Players Total Salaries	1 778 164 $
Farm Players Total Average Salaries	1 775 664 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	84 788 805 $
Farm Year To Date Expenses	2 590 132 $
Pro Salary Cap Per Days	439 127 $
Pro Salary Cap To Date	80 441 423 $
Farm Salary Cap Per Days	8 662 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	7 122 898 $
Farm Estimated Season Revenue	346 804 $
Pro Remaining Season Days	21
Pro Expenses Per Days	462 222 $
Pro Estimated Expenses	9 706 662 $
Farm Remaining Season Days	16
Farm Expenses Per Days	13 552 $
Farm Estimated Expenses	216 832 $
Estimated Season Expenses	9 923 494 $
Estimated Season Salary Cap	89 663 090 $
Estimate Under Maximum Salary Cap of 92 000 000 $	2 336 910 $
Estimate Over Minimum Salary Cap of 72 000 000 $	17 663 090 $
Current Bank Account	8 710 737 $
Projected Bank Account	6 256 945 $

Pro Players Salaries
Darnell Nurse	9 250 000 $ (5)
-Salary Remaining :	925 000 $
Dougie Hamilton	9 000 000 $ (4)
-Salary Remaining :	900 000 $
Jack Hughes	8 000 000 $ (4)
-Salary Remaining :	800 000 $
Neal Pionk	5 875 000 $ (3)
-Salary Remaining :	587 500 $
Anthony Mantha	5 700 000 $ (4)
-Salary Remaining :	570 000 $
Mikael Backlund	5 350 000 $ (2)
-Salary Remaining :	535 000 $
Yanni Gourde	5 166 666 $ (1)
-Salary Remaining :	516 667 $
Ryan Strome	5 000 000 $ (3)
-Salary Remaining :	500 000 $
Samuel Girard	5 000 000 $ (8)
-Salary Remaining :	500 000 $
Rickard Rakell	5 000 000 $ (3)
-Salary Remaining :	500 000 $
Mason Marchment	4 500 000 $ (4)
-Salary Remaining :	450 000 $
Sam Bennett	4 425 000 $ (1)
-Salary Remaining :	442 500 $
Luke Kunin (1 Way Contract)	2 750 000 $ (3)
-1 Way Contract Salary Cap :	2 750 000 $
-Salary Remaining :	275 000 $
Zach Whitecloud	2 750 000 $ (3)
-Salary Remaining :	275 000 $
Kaapo Kahkonen	2 750 000 $ (4)
-Salary Remaining :	275 000 $
Stuart Skinner	2 600 000 $ (6)
-Salary Remaining :	260 000 $
Erik Brannstrom	2 000 000 $ (2)
-Salary Remaining :	200 000 $
Brett Howden (1 Way Contract)	1 900 000 $ (7)
-1 Way Contract Salary Cap :	1 900 000 $
-Salary Remaining :	190 000 $
Matt Martin (1 Way Contract)	1 500 000 $ (2)
-Salary Remaining :	150 000 $
Kevin Rooney (1 Way Contract)	1 300 000 $ (2)
-1 Way Contract Salary Cap :	1 300 000 $
-Salary Remaining :	130 000 $
Rasmus Kupari	1 000 000 $ (1)
-Salary Remaining :	100 000 $
Anton Lundell	925 000 $ (2)
-Salary Remaining :	92 500 $
Robert Hagg	775 000 $ (2)
-Salary Remaining :	77 500 $
Jesper Boqvist	775 000 $ (3)
-Salary Remaining :	77 500 $
Malcolm Subban	775 000 $ (3)
-Salary Remaining :	77 500 $
Total Pro Players	25
Salary Commitment
Year 11 : 94 066 666 $
Year 12 : 83 475 000 $
Year 13 : 71 625 000 $
Year 14 : 48 700 000 $
Salary Average Commitment
Year 11 : 92 216 666 $
Year 12 : 81 625 000 $
Year 13 : 69 775 000 $
Year 14 : 46 850 000 $
Salary Cap with 1 Way Contract
Year 11 : 92 216 666 $
Year 12 : 81 625 000 $
Year 13 : 69 775 000 $
Year 14 : 46 850 000 $

Farm Players Salaries
Michael Kesselring	92 500 $ (2)
Salary Remaining :	7 220 $
Luke Hugues	92 500 $ (3)
Salary Remaining :	7 220 $
Connor Zary	86 333 $ (2)
Salary Remaining :	6 738 $
Cole Schwindt	85 583 $ (2)
Salary Remaining :	6 680 $
Gianni Fairbrother	84 833 $ (2)
Salary Remaining :	6 621 $
Helge Grans	84 750 $ (2)
Salary Remaining :	6 615 $
Angus Crookshank	83 833 $ (2)
Salary Remaining :	6 543 $
Will Cuylle	82 833 $ (2)
Salary Remaining :	6 465 $
Reece Newkirk	82 833 $ (2)
Salary Remaining :	6 465 $
Damien Giroux	81 833 $ (2)
Salary Remaining :	6 387 $
Jacob Ingham	81 833 $ (3)
Salary Remaining :	6 387 $
Ashton Sautner	77 500 $ (1)
Salary Remaining :	6 049 $
Louis Domingue	77 500 $ (1)
Salary Remaining :	6 049 $
Michael Carcone	77 500 $ (2)
Salary Remaining :	6 049 $
Vinnie Hinostroza	77 500 $ (2)
Salary Remaining :	6 049 $
Chase Priskie	77 500 $ (2)
Salary Remaining :	6 049 $
Paul Cotter	76 000 $ (2)
Salary Remaining :	5 932 $
Daniil Chechelev	75 000 $ (2)
Salary Remaining :	5 854 $
Justin Bailey	75 000 $ (2)
Salary Remaining :	5 854 $
Clayton Phillips	75 000 $ (2)
Salary Remaining :	5 854 $
Matthew Hellickson	75 000 $ (2)
Salary Remaining :	5 854 $
Carsen Twarynski	75 000 $ (1)
Salary Remaining :	5 854 $
Total Farm Players	22
Salary Commitment
Year 11 : 1 778 164 $
Year 12 : 1 548 164 $
Year 13 : 174 333 $
Year 14 : 0 $
Salary Average Commitment
Year 11 : 1 775 664 $
Year 12 : 1 545 664 $
Year 13 : 174 333 $
Year 14 : 0 $

Tampa Bay Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Tampa Bay Times Forum
Level 1:	7204 - 250 $ - 4 459 - 61,89%
Level 2:	5000 - 150 $ - 4 604 - 92,07%
Level 3:	2000 - 90 $ - 1 685 - 84,27%
Level 4:	4000 - 50 $ - 3 462 - 86,54%
Luxury :	1000 - 500 $ - 683 - 68,29%
Total Capacity :	19204
Farm
Farm Level 1:	2000 - 50 $ - 1 850 - 92,50%
Farm Level 2:	1000 - 30 $ - 929 - 92,85%
Farm Total Capacity :	3000
Income
Home Games Left	4
Average Attendance - %	14 892 - 77,55%
Average Income per Game	2 067 788 $
Year to Date Revenue	76 508 174 $
Farm
Home Games Left	3
Average Attendance - %	2 779 - 92,62%
Average Income per Game	113 713 $
Year to Date Revenue	4 207 366 $
Expense
Pro Players Total Salaries	99 188 334 $
Pro Players Total Average Salaries	99 188 334 $
Farm Players Total Salaries	2 607 945 $
Farm Players Total Average Salaries	2 607 945 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	85 157 682 $
Farm Year To Date Expenses	4 417 064 $
Pro Salary Cap Per Days	435 421 $
Pro Salary Cap To Date	79 352 920 $
Farm Salary Cap Per Days	12 722 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	8 271 154 $
Farm Estimated Season Revenue	341 138 $
Pro Remaining Season Days	21
Pro Expenses Per Days	486 611 $
Pro Estimated Expenses	10 218 831 $
Farm Remaining Season Days	16
Farm Expenses Per Days	17 600 $
Farm Estimated Expenses	281 600 $
Estimated Season Expenses	10 500 431 $
Estimated Season Salary Cap	88 496 761 $
Estimate Under Maximum Salary Cap of 92 000 000 $	3 503 239 $
Estimate Over Minimum Salary Cap of 72 000 000 $	16 496 761 $
Current Bank Account	75 705 010 $
Projected Bank Account	73 816 871 $

Pro Players Salaries
Mika Zibanejad	8 500 000 $ (3)
-Salary Remaining :	850 000 $
Filip Forsberg	8 500 000 $ (4)
-Salary Remaining :	850 000 $
Miro Heiskanen	8 450 000 $ (3)
-Salary Remaining :	845 000 $
Andrei Svechnikov (Out of Payroll)	7 750 000 $ (3)
-Salary Remaining :	775 000 $
Brock Boeser	6 650 000 $ (5)
-Salary Remaining :	665 000 $
Vincent Trocheck	5 625 000 $ (3)
-Salary Remaining :	562 500 $
Josh Anderson	5 500 000 $ (1)
-Salary Remaining :	550 000 $
Ryan Nugent-Hopkins	5 125 000 $ (4)
-Salary Remaining :	512 500 $
Juuse Saros	5 000 000 $ (2)
-Salary Remaining :	500 000 $
Brett Pesce	4 025 000 $ (2)
-Salary Remaining :	402 500 $
Noah Dobson	4 000 000 $ (9)
-Salary Remaining :	400 000 $
Ryan Suter	3 650 000 $ (1)
-Salary Remaining :	365 000 $
Vitek Vanecek	3 400 000 $ (3)
-Salary Remaining :	340 000 $
Dylan DeMelo	3 000 000 $ (1)
-Salary Remaining :	300 000 $
Will Borgen	2 700 000 $ (8)
-Salary Remaining :	270 000 $
Alexandre Carrier	2 500 000 $ (3)
-Salary Remaining :	250 000 $
Kaapo Kakko	2 100 000 $ (3)
-Salary Remaining :	210 000 $
Nick Bjugstad (1 Way Contract)	2 100 000 $ (1)
-Salary Remaining :	210 000 $
Noel Acciari	2 000 000 $ (1)
-Salary Remaining :	200 000 $
Tony DeAngelo	1 675 000 $ (3)
-Salary Remaining :	167 500 $
William Carrier (1 Way Contract)	1 400 000 $ (1)
-1 Way Contract Salary Cap :	1 400 000 $
-Salary Remaining :	140 000 $
Kevin Shattenkirk	1 050 000 $ (1)
-Salary Remaining :	105 000 $
Juraj Slafkovsky	950 000 $ (2)
-Salary Remaining :	95 000 $
Connor Bedard	950 000 $ (3)
-Salary Remaining :	95 000 $
Cole Perfetti	894 167 $ (4)
-Salary Remaining :	89 417 $
Quinton Byfield	894 167 $ (5)
-Salary Remaining :	89 417 $
Blake Wheeler	800 000 $ (2)
-Salary Remaining :	80 000 $
Total Pro Players	27
Salary Commitment
Year 11 : 99 188 334 $
Year 12 : 80 488 334 $
Year 13 : 69 713 334 $
Year 14 : 28 763 334 $
Salary Average Commitment
Year 11 : 99 188 334 $
Year 12 : 80 488 334 $
Year 13 : 69 713 334 $
Year 14 : 28 763 334 $
Salary Cap with 1 Way Contract
Year 11 : 99 188 334 $
Year 12 : 80 488 334 $
Year 13 : 69 713 334 $
Year 14 : 28 763 334 $

Farm Players Salaries
Brad Lambert	95 000 $ (2)
Salary Remaining :	7 415 $
Jesper Wallstedt	92 500 $ (2)
Salary Remaining :	7 220 $
Matthew Coronato	92 500 $ (3)
Salary Remaining :	7 220 $
Nikita Nesterenko	92 500 $ (3)
Salary Remaining :	7 220 $
Justin Barron	92 500 $ (2)
Salary Remaining :	7 220 $
Santeri Hatakka	92 500 $ (3)
Salary Remaining :	7 220 $
Wyatt Aamodt	92 500 $ (2)
Salary Remaining :	7 220 $
Isak Rosen	92 500 $ (2)
Salary Remaining :	7 220 $
John Farinacci	91 000 $ (3)
Salary Remaining :	7 102 $
Layton Ahac	89 750 $ (2)
Salary Remaining :	7 005 $
Alexander Holtz	89 417 $ (5)
Salary Remaining :	6 979 $
David Spacek	86 250 $ (3)
Salary Remaining :	6 732 $
Henry Rybinski	85 917 $ (3)
Salary Remaining :	6 706 $
Michael Vukojevic	85 083 $ (2)
Salary Remaining :	6 641 $
Adam Edström	84 667 $ (3)
Salary Remaining :	6 608 $
Karel Plasek	84 667 $ (3)
Salary Remaining :	6 608 $
Joshua Roy	83 500 $ (3)
Salary Remaining :	6 517 $
Tyson Hinds	82 944 $ (3)
Salary Remaining :	6 474 $
Jeremie Poirier	82 333 $ (2)
Salary Remaining :	6 426 $
Logan Stankoven	81 417 $ (3)
Salary Remaining :	6 354 $
Magnus Hellberg	78 500 $ (2)
Salary Remaining :	6 127 $
Josh Dunne	77 500 $ (2)
Salary Remaining :	6 049 $
Lukas Rousek	77 500 $ (2)
Salary Remaining :	6 049 $
Arvid Holm	77 500 $ (2)
Salary Remaining :	6 049 $
Ben Gleason	77 500 $ (1)
Salary Remaining :	6 049 $
Kevin Wall	75 000 $ (3)
Salary Remaining :	5 854 $
Quinn Schmiemann	75 000 $ (2)
Salary Remaining :	5 854 $
Patrick Guay	75 000 $ (3)
Salary Remaining :	5 854 $
Matthew Wedman	75 000 $ (2)
Salary Remaining :	5 854 $
Thomas Bordeleau	75 000 $ (3)
Salary Remaining :	5 854 $
Thomas Milic	75 000 $ (3)
Salary Remaining :	5 854 $
Total Farm Players	31
Salary Commitment
Year 11 : 2 607 945 $
Year 12 : 2 530 445 $
Year 13 : 1 347 279 $
Year 14 : 89 417 $
Salary Average Commitment
Year 11 : 2 607 945 $
Year 12 : 2 530 445 $
Year 13 : 1 347 279 $
Year 14 : 89 417 $

Toronto Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centre
Level 1:	5000 - 250 $ - 2 579 - 51,59%
Level 2:	5000 - 150 $ - 2 029 - 40,57%
Level 3:	2000 - 90 $ - 850 - 42,52%
Level 4:	4000 - 60 $ - 1 640 - 40,99%
Luxury :	1000 - 500 $ - 402 - 40,22%
Total Capacity :	17000
Farm
Farm Level 1:	2000 - 35 $ - 1 932 - 96,62%
Farm Level 2:	1000 - 15 $ - 964 - 96,37%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	7 500 - 44,12%
Average Income per Game	1 974 439 $
Year to Date Revenue	75 028 684 $
Farm
Home Games Left	3
Average Attendance - %	2 896 - 96,53%
Average Income per Game	122 309 $
Year to Date Revenue	4 525 448 $
Expense
Pro Players Total Salaries	96 862 500 $
Pro Players Total Average Salaries	96 862 500 $
Farm Players Total Salaries	2 745 041 $
Farm Players Total Average Salaries	2 739 208 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	85 737 789 $
Farm Year To Date Expenses	3 247 604 $
Pro Salary Cap Per Days	461 250 $
Pro Salary Cap To Date	82 024 650 $
Farm Salary Cap Per Days	13 362 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	5 923 317 $
Farm Estimated Season Revenue	366 928 $
Pro Remaining Season Days	21
Pro Expenses Per Days	475 536 $
Pro Estimated Expenses	9 986 256 $
Farm Remaining Season Days	16
Farm Expenses Per Days	18 268 $
Farm Estimated Expenses	292 288 $
Estimated Season Expenses	10 278 544 $
Estimated Season Salary Cap	91 710 900 $
Estimate Under Maximum Salary Cap of 92 000 000 $	289 100 $
Estimate Over Minimum Salary Cap of 72 000 000 $	19 710 900 $
Current Bank Account	27 573 941 $
Projected Bank Account	23 585 642 $

Pro Players Salaries
Brayden Point	9 500 000 $ (3)
-Salary Remaining :	950 000 $
Steven Stamkos	8 500 000 $ (1)
-Salary Remaining :	850 000 $
Mikhail Sergachev	8 500 000 $ (5)
-Salary Remaining :	850 000 $
Tim Stutzle	8 350 000 $ (3)
-Salary Remaining :	835 000 $
Nick Suzuki	7 875 000 $ (9)
-Salary Remaining :	787 500 $
Anders Lee	7 000 000 $ (2)
-Salary Remaining :	700 000 $
Mattias Ekholm	6 250 000 $ (2)
-Salary Remaining :	625 000 $
Oliver Bjorkstrand	5 400 000 $ (3)
-Salary Remaining :	540 000 $
Jared McCann	5 000 000 $ (5)
-Salary Remaining :	500 000 $
Victor Olofsson (1 Way Contract)	4 750 000 $ (4)
-Salary Remaining :	475 000 $
Christopher Tanev	4 500 000 $ (1)
-Salary Remaining :	450 000 $
Joe Pavelski	3 500 000 $ (2)
-Salary Remaining :	350 000 $
Jeremy Swayman	3 475 000 $ (2)
-Salary Remaining :	347 500 $
Matt Roy	3 150 000 $ (2)
-Salary Remaining :	315 000 $
Ian Cole	3 000 000 $ (2)
-Salary Remaining :	300 000 $
Sean Durzi	1 700 000 $ (2)
-Salary Remaining :	170 000 $
Blake Lizotte	1 675 000 $ (2)
-Salary Remaining :	167 500 $
Nic Dowd	1 300 000 $ (1)
-Salary Remaining :	130 000 $
Travis Hamonic	1 100 000 $ (3)
-Salary Remaining :	110 000 $
Jonathan Quick	825 000 $ (2)
-Salary Remaining :	82 500 $
Stefan Noesen	762 500 $ (2)
-Salary Remaining :	76 250 $
Nick Seeler	750 000 $ (1)
-Salary Remaining :	75 000 $
Total Pro Players	22
Salary Commitment
Year 11 : 96 862 500 $
Year 12 : 81 812 500 $
Year 13 : 50 475 000 $
Year 14 : 26 125 000 $
Salary Average Commitment
Year 11 : 96 862 500 $
Year 12 : 81 812 500 $
Year 13 : 50 475 000 $
Year 14 : 26 125 000 $
Salary Cap with 1 Way Contract
Year 11 : 96 862 500 $
Year 12 : 81 812 500 $
Year 13 : 50 475 000 $
Year 14 : 26 125 000 $

Farm Players Salaries
Andreas Englund	100 000 $ (3)
Salary Remaining :	7 805 $
Ivan Fedotov	92 500 $ (3)
Salary Remaining :	7 220 $
Drew Commesso	92 500 $ (3)
Salary Remaining :	7 220 $
Vasily Podkolzin	92 500 $ (2)
Salary Remaining :	7 220 $
Anton Wahlberg	89 667 $ (3)
Salary Remaining :	6 998 $
Nils Aman	88 375 $ (3)
Salary Remaining :	6 898 $
Philip Tomasino	86 333 $ (2)
Salary Remaining :	6 738 $
Dennis Hildeby	84 333 $ (3)
Salary Remaining :	6 582 $
Chad Ruhwedel	80 000 $ (2)
Salary Remaining :	6 244 $
Ryan Lomberg	80 000 $ (2)
Salary Remaining :	6 244 $
Luke Evangelista	79 750 $ (2)
Salary Remaining :	6 224 $
Lukas Cormier	79 333 $ (2)
Salary Remaining :	6 192 $
Julien Gauthier	78 750 $ (6)
Salary Remaining :	6 146 $
Chris Wideman	78 500 $ (2)
Salary Remaining :	6 127 $
Joel Kiviranta	77 500 $ (3)
Salary Remaining :	6 049 $
Mark Pysyk	77 500 $ (2)
Salary Remaining :	6 049 $
Erik Kallgren	77 500 $ (4)
Salary Remaining :	6 049 $
Sam Gagner	77 500 $ (3)
Salary Remaining :	6 049 $
Cam Dineen	77 500 $ (2)
Salary Remaining :	6 049 $
Alex Belzile	77 500 $ (1)
Salary Remaining :	6 049 $
Jack Ahcan	77 500 $ (1)
Salary Remaining :	6 049 $
Michael McCarron	77 500 $ (3)
Salary Remaining :	6 049 $
Brayden Pachal	77 500 $ (3)
Salary Remaining :	6 049 $
Brandon Bussi	77 500 $ (2)
Salary Remaining :	6 049 $
Matt Luff	77 500 $ (1)
Salary Remaining :	6 049 $
Gavin Bayreuther	77 500 $ (1)
Salary Remaining :	6 049 $
Gage Quinney	77 500 $ (1)
Salary Remaining :	6 049 $
Callahan Burke	77 500 $ (2)
Salary Remaining :	6 049 $
Nick Swaney	77 500 $ (2)
Salary Remaining :	6 049 $
Marshall Rifai	77 500 $ (2)
Salary Remaining :	6 049 $
Philippe Maillet	77 500 $ (1)
Salary Remaining :	6 049 $
Samuel Lipkin	75 000 $ (4)
Salary Remaining :	5 854 $
Gabriel Dumont	75 000 $ (1)
Salary Remaining :	5 854 $
Michael Hutchinson	75 000 $ (3)
Salary Remaining :	5 854 $
Total Farm Players	34
Salary Commitment
Year 11 : 2 745 041 $
Year 12 : 2 205 041 $
Year 13 : 1 146 125 $
Year 14 : 231 250 $
Salary Average Commitment
Year 11 : 2 739 208 $
Year 12 : 2 199 208 $
Year 13 : 1 157 792 $
Year 14 : 231 250 $

Vancouver Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6910 - 125 $ - 6 041 - 87,42%
Level 2:	5000 - 85 $ - 3 452 - 69,03%
Level 3:	2000 - 61 $ - 1 227 - 61,33%
Level 4:	4000 - 26 $ - 3 830 - 95,76%
Luxury :	1000 - 185 $ - 975 - 97,46%
Total Capacity :	18910
Farm
Farm Level 1:	2000 - 35 $ - 1 934 - 96,69%
Farm Level 2:	1000 - 20 $ - 694 - 69,38%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	15 524 - 82,10%
Average Income per Game	2 090 813 $
Year to Date Revenue	79 450 891 $
Farm
Home Games Left	3
Average Attendance - %	2 627 - 87,58%
Average Income per Game	121 517 $
Year to Date Revenue	4 496 142 $
Expense
Pro Players Total Salaries	78 507 500 $
Pro Players Total Average Salaries	78 507 500 $
Farm Players Total Salaries	2 426 763 $
Farm Players Total Average Salaries	2 435 513 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	77 374 424 $
Farm Year To Date Expenses	3 062 434 $
Pro Salary Cap Per Days	373 845 $
Pro Salary Cap To Date	73 973 173 $
Farm Salary Cap Per Days	11 881 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	6 272 439 $
Farm Estimated Season Revenue	364 552 $
Pro Remaining Season Days	21
Pro Expenses Per Days	388 131 $
Pro Estimated Expenses	8 150 751 $
Farm Remaining Season Days	16
Farm Expenses Per Days	16 716 $
Farm Estimated Expenses	267 456 $
Estimated Season Expenses	8 418 207 $
Estimated Season Salary Cap	81 823 918 $
Estimate Under Maximum Salary Cap of 92 000 000 $	10 176 082 $
Estimate Over Minimum Salary Cap of 72 000 000 $	9 823 918 $
Current Bank Account	26 784 361 $
Projected Bank Account	25 003 145 $

Pro Players Salaries
Jamie Benn	9 500 000 $ (1)
-Salary Remaining :	950 000 $
J.T. Miller	8 000 000 $ (1)
-Salary Remaining :	800 000 $
Ryan Johansen	8 000 000 $ (3)
-Salary Remaining :	800 000 $
MacKenzie Weegar	6 250 000 $ (2)
-Salary Remaining :	625 000 $
Vladislav Gavrikov	5 875 000 $ (7)
-Salary Remaining :	587 500 $
T.J. Oshie	5 750 000 $ (2)
-Salary Remaining :	575 000 $
Darcy Kuemper	5 250 000 $ (2)
-Salary Remaining :	525 000 $
Jonathan Marchessault	5 000 000 $ (1)
-Salary Remaining :	500 000 $
Tyson Barrie	4 500 000 $ (1)
-Salary Remaining :	450 000 $
Joonas Korpisalo	4 000 000 $ (3)
-Salary Remaining :	400 000 $
Jonas Siegenthaler	3 400 000 $ (8)
-Salary Remaining :	340 000 $
Brian Dumoulin	3 150 000 $ (1)
-Salary Remaining :	315 000 $
Oliver Ekman-Larsson	2 250 000 $ (3)
-Salary Remaining :	225 000 $
Carl Grundstrom	1 300 000 $ (1)
-Salary Remaining :	130 000 $
Nils Hoglander	1 100 000 $ (1)
-Salary Remaining :	110 000 $
Tomas Nosek	1 000 000 $ (1)
-Salary Remaining :	100 000 $
Milan Lucic (Out of Payroll)	1 000 000 $ (3)
-1 Way Contract Salary Cap :	1 000 000 $
-Salary Remaining :	100 000 $
Lucas Raymond	925 000 $ (1)
-Salary Remaining :	92 500 $
Mason McTavish	894 167 $ (2)
-Salary Remaining :	89 417 $
Jack Quinn	863 333 $ (2)
-Salary Remaining :	86 333 $
Ben Hutton	850 000 $ (3)
-Salary Remaining :	85 000 $
Sebastian Aho (Def)	825 000 $ (3)
-Salary Remaining :	82 500 $
Dakota Joshua	825 000 $ (3)
-Salary Remaining :	82 500 $
Total Pro Players	23
Salary Commitment
Year 11 : 80 507 500 $
Year 12 : 46 032 500 $
Year 13 : 27 025 000 $
Year 14 : 9 275 000 $
Salary Average Commitment
Year 11 : 80 507 500 $
Year 12 : 46 032 500 $
Year 13 : 27 025 000 $
Year 14 : 9 275 000 $
Salary Cap with 1 Way Contract
Year 11 : 80 507 500 $
Year 12 : 46 032 500 $
Year 13 : 27 025 000 $
Year 14 : 9 275 000 $

Farm Players Salaries
Nicolas Meloche	95 000 $ (1)
Salary Remaining :	7 415 $
Pavel Mintyukov	91 833 $ (3)
Salary Remaining :	7 167 $
Wyatte Wylie	82 083 $ (2)
Salary Remaining :	6 407 $
Jacob Bernard-Docker	80 500 $ (1)
Salary Remaining :	6 283 $
Tyler Tucker	80 000 $ (2)
Salary Remaining :	6 244 $
Nicholas Robertson	79 680 $ (1)
Salary Remaining :	6 219 $
Wade Allison	78 500 $ (1)
Salary Remaining :	6 127 $
Kyle Criscuolo	77 500 $ (3)
Salary Remaining :	6 049 $
Nolan Stevens	77 500 $ (2)
Salary Remaining :	6 049 $
Nathan Clurman	77 500 $ (2)
Salary Remaining :	6 049 $
Martin Pospisil	77 500 $ (3)
Salary Remaining :	6 049 $
Mason Shaw	77 500 $ (2)
Salary Remaining :	6 049 $
Collin Delia	77 500 $ (1)
Salary Remaining :	6 049 $
Nathan Walker	77 500 $ (3)
Salary Remaining :	6 049 $
Victor Mete	77 500 $ (2)
Salary Remaining :	6 049 $
Anthony Richard	77 500 $ (5)
Salary Remaining :	6 049 $
Mathias Laferriere	77 500 $ (2)
Salary Remaining :	6 049 $
Philip Kemp	77 500 $ (2)
Salary Remaining :	6 049 $
Hugh McGing	77 500 $ (2)
Salary Remaining :	6 049 $
Semyon Der-Arguchintsev	76 667 $ (2)
Salary Remaining :	5 984 $
Greg McKegg	76 250 $ (3)
Salary Remaining :	5 951 $
A.J. Greer	76 250 $ (3)
Salary Remaining :	5 951 $
Dillon Heatherington	76 250 $ (3)
Salary Remaining :	5 951 $
Jack Studnicka	76 250 $ (2)
Salary Remaining :	5 951 $
Spencer Martin	76 250 $ (2)
Salary Remaining :	5 951 $
Jalen Chatfield	76 250 $ (1)
Salary Remaining :	5 951 $
Ethan Keppen	75 000 $ (2)
Salary Remaining :	5 854 $
Devante Stephens	75 000 $ (2)
Salary Remaining :	5 854 $
Alex Green	75 000 $ (2)
Salary Remaining :	5 854 $
Keean Washkurak	75 000 $ (2)
Salary Remaining :	5 854 $
Jack LaFontaine	75 000 $ (2)
Salary Remaining :	5 854 $
Total Farm Players	31
Salary Commitment
Year 11 : 2 426 763 $
Year 12 : 1 939 333 $
Year 13 : 630 583 $
Year 14 : 77 500 $
Salary Average Commitment
Year 11 : 2 435 513 $
Year 12 : 1 948 083 $
Year 13 : 630 583 $
Year 14 : 77 500 $

Vegas Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile
Level 1:	5368 - 150 $ - 4 023 - 74,95%
Level 2:	5000 - 90 $ - 3 039 - 60,77%
Level 3:	2000 - 70 $ - 1 002 - 50,11%
Level 4:	4000 - 50 $ - 1 742 - 43,55%
Luxury :	1000 - 250 $ - 729 - 72,88%
Total Capacity :	17368
Farm
Farm Level 1:	2000 - 50 $ - 1 150 - 57,50%
Farm Level 2:	1000 - 30 $ - 456 - 45,56%
Farm Total Capacity :	3000
Income
Home Games Left	3
Average Attendance - %	10 535 - 60,66%
Average Income per Game	1 812 432 $
Year to Date Revenue	68 872 417 $
Farm
Home Games Left	2
Average Attendance - %	1 606 - 53,52%
Average Income per Game	106 035 $
Year to Date Revenue	4 029 320 $
Expense
Pro Players Total Salaries	85 685 834 $
Pro Players Total Average Salaries	85 685 834 $
Farm Players Total Salaries	2 862 056 $
Farm Players Total Average Salaries	2 866 224 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	81 101 402 $
Farm Year To Date Expenses	3 042 449 $
Pro Salary Cap Per Days	408 028 $
Pro Salary Cap To Date	78 140 733 $
Farm Salary Cap Per Days	13 982 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	5 437 296 $
Farm Estimated Season Revenue	212 069 $
Pro Remaining Season Days	21
Pro Expenses Per Days	422 313 $
Pro Estimated Expenses	8 868 573 $
Farm Remaining Season Days	16
Farm Expenses Per Days	18 839 $
Farm Estimated Expenses	301 424 $
Estimated Season Expenses	9 169 997 $
Estimated Season Salary Cap	86 709 321 $
Estimate Under Maximum Salary Cap of 92 000 000 $	5 290 679 $
Estimate Over Minimum Salary Cap of 72 000 000 $	14 709 321 $
Current Bank Account	58 802 443 $
Projected Bank Account	55 281 811 $

Pro Players Salaries
Jonathan Huberdeau	10 500 000 $ (3)
-Salary Remaining :	1 050 000 $
Alex DeBrincat	7 875 000 $ (9)
-Salary Remaining :	787 500 $
Morgan Rielly	7 500 000 $ (3)
-Salary Remaining :	750 000 $
Ryan Pulock	6 150 000 $ (3)
-Salary Remaining :	615 000 $
Nikolaj Ehlers	6 000 000 $ (3)
-Salary Remaining :	600 000 $
Teuvo Teravainen	5 400 000 $ (3)
-Salary Remaining :	540 000 $
Evander Kane (1 Way Contract)	5 125 000 $ (1)
-Salary Remaining :	512 500 $
Cal Petersen (1 Way Contract)	5 000 000 $ (1)
-1 Way Contract Salary Cap :	5 000 000 $
-Salary Remaining :	500 000 $
Jean-Gabriel Pageau	5 000 000 $ (2)
-Salary Remaining :	500 000 $
Ben Chiarot	4 750 000 $ (1)
-Salary Remaining :	475 000 $
Anthony Beauvillier	4 150 000 $ (1)
-Salary Remaining :	415 000 $
Tanner Pearson	3 250 000 $ (1)
-Salary Remaining :	325 000 $
Brett Kulak	2 750 000 $ (1)
-Salary Remaining :	275 000 $
Dominik Kubalik	2 500 000 $ (8)
-Salary Remaining :	250 000 $
Alexander Romanov	2 500 000 $ (1)
-Salary Remaining :	250 000 $
Antti Raanta	1 500 000 $ (1)
-Salary Remaining :	150 000 $
Sam Montembeault	1 000 000 $ (7)
-Salary Remaining :	100 000 $
Arthur Kaliyev	894 167 $ (4)
-Salary Remaining :	89 417 $
Adam Erne	775 000 $ (1)
-Salary Remaining :	77 500 $
Danton Heinen	775 000 $ (2)
-Salary Remaining :	77 500 $
Shane Pinto	775 000 $ (1)
-Salary Remaining :	77 500 $
Johnathan Kovacevic	766 667 $ (2)
-Salary Remaining :	76 667 $
Roland McKeown	750 000 $ (2)
-Salary Remaining :	75 000 $
Total Pro Players	23
Salary Commitment
Year 11 : 85 685 834 $
Year 12 : 55 110 834 $
Year 13 : 47 819 167 $
Year 14 : 12 269 167 $
Salary Average Commitment
Year 11 : 85 685 834 $
Year 12 : 55 110 834 $
Year 13 : 47 819 167 $
Year 14 : 12 269 167 $
Salary Cap with 1 Way Contract
Year 11 : 85 685 834 $
Year 12 : 55 110 834 $
Year 13 : 47 819 167 $
Year 14 : 12 269 167 $

Farm Players Salaries
Nikolai Knyzhov	125 000 $ (1)
Salary Remaining :	9 756 $
Domenick Fensore	92 500 $ (3)
Salary Remaining :	7 220 $
Patrick Khodorenko	92 500 $ (2)
Salary Remaining :	7 220 $
Mack Guzda	89 750 $ (3)
Salary Remaining :	7 005 $
Joel Blomqvist	88 667 $ (3)
Salary Remaining :	6 920 $
Logan Mailloux	87 500 $ (3)
Salary Remaining :	6 829 $
Simon Johansson	85 500 $ (2)
Salary Remaining :	6 673 $
Ryan Hofer	85 167 $ (3)
Salary Remaining :	6 647 $
Justin Sourdif	84 750 $ (3)
Salary Remaining :	6 615 $
Judd Caulfield	83 750 $ (3)
Salary Remaining :	6 537 $
Dmitri Ovchinnikov	83 500 $ (3)
Salary Remaining :	6 517 $
Maximus Wanner	82 833 $ (3)
Salary Remaining :	6 465 $
Carson Focht	82 167 $ (2)
Salary Remaining :	6 413 $
Joe Snively	80 000 $ (2)
Salary Remaining :	6 244 $
Anson Thornton	79 556 $ (3)
Salary Remaining :	6 209 $
Dillon Hamaliuk	78 917 $ (2)
Salary Remaining :	6 159 $
Nikita Okhotiuk	78 917 $ (2)
Salary Remaining :	6 159 $
Ben Jones	77 500 $ (2)
Salary Remaining :	6 049 $
Max Comtois	77 500 $ (5)
Salary Remaining :	6 049 $
Jasper Weatherby	77 500 $ (1)
Salary Remaining :	6 049 $
Lucas Carlsson	77 500 $ (1)
Salary Remaining :	6 049 $
Parker Wotherspoon	77 500 $ (2)
Salary Remaining :	6 049 $
Tim Gettinger	77 500 $ (1)
Salary Remaining :	6 049 $
Mitchell Stephens	77 500 $ (4)
Salary Remaining :	6 049 $
Mitchell Chaffee	77 500 $ (2)
Salary Remaining :	6 049 $
Rourke Chartier	77 500 $ (2)
Salary Remaining :	6 049 $
Jett Woo	77 500 $ (2)
Salary Remaining :	6 049 $
Jonathan Aspirot	76 833 $ (2)
Salary Remaining :	5 997 $
Dennis Gilbert	76 250 $ (5)
Salary Remaining :	5 951 $
Jacob Moverare	76 250 $ (2)
Salary Remaining :	5 951 $
Colton White	76 250 $ (2)
Salary Remaining :	5 951 $
Pavel Regenda	75 500 $ (3)
Salary Remaining :	5 893 $
Austin Rueschhoff	75 000 $ (2)
Salary Remaining :	5 854 $
Ethan Prow	75 000 $ (2)
Salary Remaining :	5 854 $
Ben King	75 000 $ (3)
Salary Remaining :	5 854 $
Total Farm Players	35
Salary Commitment
Year 11 : 2 862 057 $
Year 12 : 2 514 557 $
Year 13 : 1 249 723 $
Year 14 : 231 250 $
Salary Average Commitment
Year 11 : 2 866 224 $
Year 12 : 2 508 724 $
Year 13 : 1 246 390 $
Year 14 : 231 250 $

Washington Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6506 - 100 $ - 6 023 - 92,57%
Level 2:	5000 - 61 $ - 4 703 - 94,06%
Level 3:	2000 - 45 $ - 1 842 - 92,09%
Level 4:	4000 - 30 $ - 3 026 - 75,64%
Luxury :	1000 - 200 $ - 946 - 94,59%
Total Capacity :	18506
Farm
Farm Level 1:	2000 - 35 $ - 1 922 - 96,09%
Farm Level 2:	1000 - 15 $ - 981 - 98,11%
Farm Total Capacity :	3000
Income
Home Games Left	4
Average Attendance - %	16 539 - 89,37%
Average Income per Game	1 865 491 $
Year to Date Revenue	69 023 163 $
Farm
Home Games Left	2
Average Attendance - %	2 903 - 96,76%
Average Income per Game	122 150 $
Year to Date Revenue	4 641 711 $
Expense
Pro Players Total Salaries	99 819 167 $
Pro Players Total Average Salaries	99 819 167 $
Farm Players Total Salaries	2 733 204 $
Farm Players Total Average Salaries	2 733 204 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	83 629 743 $
Farm Year To Date Expenses	3 491 046 $
Pro Salary Cap Per Days	475 329 $
Pro Salary Cap To Date	80 805 153 $
Farm Salary Cap Per Days	13 333 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	7 461 964 $
Farm Estimated Season Revenue	244 301 $
Pro Remaining Season Days	21
Pro Expenses Per Days	489 615 $
Pro Estimated Expenses	10 281 915 $
Farm Remaining Season Days	16
Farm Expenses Per Days	18 211 $
Farm Estimated Expenses	291 376 $
Estimated Season Expenses	10 573 291 $
Estimated Season Salary Cap	90 787 062 $
Estimate Under Maximum Salary Cap of 92 000 000 $	1 212 938 $
Estimate Over Minimum Salary Cap of 72 000 000 $	18 787 062 $
Current Bank Account	14 211 988 $
Projected Bank Account	11 344 962 $

Pro Players Salaries
Aleksander Barkov	10 000 000 $ (3)
-Salary Remaining :	1 000 000 $
Charlie McAvoy	9 500 000 $ (4)
-Salary Remaining :	950 000 $
Alex Pietrangelo	8 800 000 $ (4)
-Salary Remaining :	880 000 $
Kris Letang	6 100 000 $ (2)
-Salary Remaining :	610 000 $
Jake Guentzel	6 000 000 $ (4)
-Salary Remaining :	600 000 $
Jacob Markstrom	6 000 000 $ (1)
-Salary Remaining :	600 000 $
J.T. Compher	5 100 000 $ (3)
-Salary Remaining :	510 000 $
Mike Matheson	4 875 000 $ (1)
-Salary Remaining :	487 500 $
Brandon Saad	4 500 000 $ (1)
-Salary Remaining :	450 000 $
Alex Wennberg	4 500 000 $ (3)
-Salary Remaining :	450 000 $
Alex Iafallo	4 000 000 $ (3)
-Salary Remaining :	400 000 $
Jake DeBrusk	4 000 000 $ (4)
-Salary Remaining :	400 000 $
Brandon Tanev	3 500 000 $ (1)
-Salary Remaining :	350 000 $
Yegor Sharangovich	3 100 000 $ (1)
-Salary Remaining :	310 000 $
Derek Forbort (1 Way Contract)	3 000 000 $ (2)
-1 Way Contract Salary Cap :	3 000 000 $
-Salary Remaining :	300 000 $
Karel Vejmelka	2 725 000 $ (2)
-Salary Remaining :	272 500 $
Adam Boqvist	2 600 000 $ (1)
-Salary Remaining :	260 000 $
Dan Vladar (1 Way Contract)	2 200 000 $ (3)
-Salary Remaining :	220 000 $
Morgan Geekie (1 Way Contract)	2 000 000 $ (2)
-1 Way Contract Salary Cap :	2 000 000 $
-Salary Remaining :	200 000 $
Ryan Hartman	1 700 000 $ (3)
-Salary Remaining :	170 000 $
Pius Suter	1 600 000 $ (1)
-Salary Remaining :	160 000 $
Tomas Tatar	1 500 000 $ (1)
-Salary Remaining :	150 000 $
Dawson Mercer	894 167 $ (3)
-Salary Remaining :	89 417 $
Erik Gustafsson	825 000 $ (2)
-Salary Remaining :	82 500 $
Mark Giordano	800 000 $ (1)
-Salary Remaining :	80 000 $
Total Pro Players	25
Salary Commitment
Year 11 : 99 819 167 $
Year 12 : 71 344 167 $
Year 13 : 56 694 167 $
Year 14 : 28 300 000 $
Salary Average Commitment
Year 11 : 99 819 167 $
Year 12 : 71 344 167 $
Year 13 : 56 694 167 $
Year 14 : 28 300 000 $
Salary Cap with 1 Way Contract
Year 11 : 99 819 167 $
Year 12 : 71 344 167 $
Year 13 : 56 694 167 $
Year 14 : 28 300 000 $

Farm Players Salaries
Jakub Zboril	113 750 $ (3)
Salary Remaining :	8 878 $
Brendan Smith	110 000 $ (2)
Salary Remaining :	8 585 $
Arvid Soderblom	96 250 $ (2)
Salary Remaining :	7 512 $
David Jiricek	95 000 $ (2)
Salary Remaining :	7 415 $
Mads Sogaard	92 500 $ (2)
Salary Remaining :	7 220 $
Jack Drury	92 500 $ (1)
Salary Remaining :	7 220 $
Jan Jenik	90 250 $ (1)
Salary Remaining :	7 044 $
Roby Jarventie	89 417 $ (2)
Salary Remaining :	6 979 $
Michael Callahan	88 375 $ (2)
Salary Remaining :	6 898 $
Raphael Lavoie	87 413 $ (2)
Salary Remaining :	6 822 $
Ville Heinola	86 333 $ (2)
Salary Remaining :	6 738 $
Peyton Krebs	86 333 $ (1)
Salary Remaining :	6 738 $
William Dufour	85 917 $ (2)
Salary Remaining :	6 706 $
J.J. Peterka	85 583 $ (2)
Salary Remaining :	6 680 $
Colten Ellis	85 083 $ (2)
Salary Remaining :	6 641 $
Dylan Coghlan	85 000 $ (1)
Salary Remaining :	6 634 $
Fraser Minten	84 583 $ (3)
Salary Remaining :	6 602 $
Anttoni Honka	83 667 $ (2)
Salary Remaining :	6 530 $
Nick Blankenburg	82 500 $ (2)
Salary Remaining :	6 439 $
Arshdeep Bains	81 667 $ (2)
Salary Remaining :	6 374 $
Declan Chisholm	81 500 $ (2)
Salary Remaining :	6 361 $
Travis Dermott	80 000 $ (1)
Salary Remaining :	6 244 $
Cole Koepke	77 500 $ (2)
Salary Remaining :	6 049 $
Trevor Lewis	77 500 $ (1)
Salary Remaining :	6 049 $
Brandon Scanlin	77 500 $ (2)
Salary Remaining :	6 049 $
Jacob Peterson	77 500 $ (2)
Salary Remaining :	6 049 $
Linus Weissbach	77 500 $ (5)
Salary Remaining :	6 049 $
Nathan Smith	77 500 $ (2)
Salary Remaining :	6 049 $
Taylor Ward	77 500 $ (2)
Salary Remaining :	6 049 $
Kyle Capobianco	76 250 $ (1)
Salary Remaining :	5 951 $
Jet Greaves	75 833 $ (2)
Salary Remaining :	5 919 $
Simon Benoit	75 000 $ (1)
Salary Remaining :	5 854 $
Total Farm Players	32
Salary Commitment
Year 11 : 2 733 203 $
Year 12 : 2 070 370 $
Year 13 : 275 833 $
Year 14 : 77 500 $
Salary Average Commitment
Year 11 : 2 733 203 $
Year 12 : 2 070 370 $
Year 13 : 275 833 $
Year 14 : 77 500 $

Winnipeg Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Centre
Level 1:	5004 - 115 $ - 5 004 - 100,00%
Level 2:	4000 - 70 $ - 3 999 - 99,97%
Level 3:	2000 - 40 $ - 1 866 - 93,32%
Level 4:	3000 - 28 $ - 3 000 - 100,00%
Luxury :	1000 - 200 $ - 915 - 91,51%
Total Capacity :	15004
Farm
Farm Level 1:	2000 - 35 $ - 1 889 - 94,46%
Farm Level 2:	1000 - 15 $ - 967 - 96,71%
Farm Total Capacity :	3000
Income
Home Games Left	4
Average Attendance - %	14 784 - 98,54%
Average Income per Game	1 783 614 $
Year to Date Revenue	65 993 723 $
Farm
Home Games Left	3
Average Attendance - %	2 856 - 95,21%
Average Income per Game	120 139 $
Year to Date Revenue	4 445 146 $
Expense
Pro Players Total Salaries	89 326 667 $
Pro Players Total Average Salaries	89 326 667 $
Farm Players Total Salaries	2 051 998 $
Farm Players Total Average Salaries	2 046 387 $
Coaches Total Salaries	4 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	83 148 270 $
Farm Year To Date Expenses	2 766 300 $
Pro Salary Cap Per Days	425 365 $
Pro Salary Cap To Date	80 448 231 $
Farm Salary Cap Per Days	9 982 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	7 134 457 $
Farm Estimated Season Revenue	360 417 $
Pro Remaining Season Days	21
Pro Expenses Per Days	439 651 $
Pro Estimated Expenses	9 232 671 $
Farm Remaining Season Days	16
Farm Expenses Per Days	14 888 $
Farm Estimated Expenses	238 208 $
Estimated Season Expenses	9 470 879 $
Estimated Season Salary Cap	89 380 896 $
Estimate Under Maximum Salary Cap of 92 000 000 $	2 619 104 $
Estimate Over Minimum Salary Cap of 72 000 000 $	17 380 896 $
Current Bank Account	5 113 524 $
Projected Bank Account	3 137 519 $

Pro Players Salaries
Dmitry Orlov	7 750 000 $ (2)
-Salary Remaining :	775 000 $
Nazem Kadri	7 000 000 $ (3)
-Salary Remaining :	700 000 $
Tom Wilson	6 500 000 $ (3)
-Salary Remaining :	650 000 $
Josh Morrissey	6 250 000 $ (1)
-Salary Remaining :	625 000 $
Ondrej Palat	6 000 000 $ (2)
-Salary Remaining :	600 000 $
Philipp Grubauer	5 900 000 $ (2)
-Salary Remaining :	590 000 $
Jesperi Kotkaniemi	4 820 000 $ (1)
-Salary Remaining :	482 000 $
Christian Dvorak	4 450 000 $ (1)
-Salary Remaining :	445 000 $
Lawson Crouse	4 300 000 $ (5)
-Salary Remaining :	430 000 $
Mikey Anderson	4 125 000 $ (4)
-Salary Remaining :	412 500 $
Joel Armia (1 Way Contract)	3 400 000 $ (1)
-1 Way Contract Salary Cap :	3 400 000 $
-Salary Remaining :	340 000 $
Kirby Dach	3 362 500 $ (7)
-Salary Remaining :	336 250 $
Marco Scandella	3 275 000 $ (1)
-Salary Remaining :	327 500 $
Jordan Greenway	3 000 000 $ (7)
-Salary Remaining :	300 000 $
Mathieu Joseph	2 950 000 $ (3)
-Salary Remaining :	295 000 $
Jan Rutta	2 750 000 $ (2)
-Salary Remaining :	275 000 $
Sean Walker	2 650 000 $ (1)
-Salary Remaining :	265 000 $
Radim Simek (1 Way Contract)	2 250 000 $ (1)
-Salary Remaining :	225 000 $
Barrett Hayton	1 775 000 $ (2)
-Salary Remaining :	177 500 $
Laurent Brossoit (1 Way Contract)	1 750 000 $ (1)
-Salary Remaining :	175 000 $
Jani Hakanpaa	1 500 000 $ (4)
-Salary Remaining :	150 000 $
Steven Lorentz	1 050 000 $ (1)
-Salary Remaining :	105 000 $
Wyatt Johnston	894 167 $ (2)
-Salary Remaining :	89 417 $
Denis Gurianov	850 000 $ (3)
-Salary Remaining :	85 000 $
Dylan Gambrell	775 000 $ (2)
-Salary Remaining :	77 500 $
Total Pro Players	25
Salary Commitment
Year 11 : 89 326 667 $
Year 12 : 59 431 667 $
Year 13 : 33 587 500 $
Year 14 : 16 287 500 $
Salary Average Commitment
Year 11 : 89 326 667 $
Year 12 : 59 431 667 $
Year 13 : 33 587 500 $
Year 14 : 16 287 500 $
Salary Cap with 1 Way Contract
Year 11 : 89 326 667 $
Year 12 : 59 431 667 $
Year 13 : 33 587 500 $
Year 14 : 16 287 500 $

Farm Players Salaries
Darren Raddysh	97 500 $ (2)
Salary Remaining :	7 610 $
Matej Blumel	92 500 $ (2)
Salary Remaining :	7 220 $
Kevin Korchinski	91 833 $ (3)
Salary Remaining :	7 167 $
Brett Berard	86 750 $ (2)
Salary Remaining :	6 771 $
Jayden Struble	86 750 $ (2)
Salary Remaining :	6 771 $
Philip Broberg	86 333 $ (1)
Salary Remaining :	6 738 $
Kim Nousiainen	85 917 $ (2)
Salary Remaining :	6 706 $
Nico Daws	85 083 $ (2)
Salary Remaining :	6 641 $
Juuso Parssinen	85 083 $ (2)
Salary Remaining :	6 641 $
Arber Xhekaj	82 833 $ (2)
Salary Remaining :	6 465 $
Egor Sokolov	81 833 $ (2)
Salary Remaining :	6 387 $
Zac Jones	81 250 $ (1)
Salary Remaining :	6 341 $
Yegor Chinakhov	80 000 $ (1)
Salary Remaining :	6 244 $
Hunter Jones	78 750 $ (2)
Salary Remaining :	6 146 $
David Tendeck	78 333 $ (2)
Salary Remaining :	6 114 $
Zac Dalpe	77 500 $ (2)
Salary Remaining :	6 049 $
Justin Richards	77 500 $ (1)
Salary Remaining :	6 049 $
Matthew Phillips	77 500 $ (1)
Salary Remaining :	6 049 $
Cameron Crotty	77 500 $ (2)
Salary Remaining :	6 049 $
Justus Annunen	77 500 $ (1)
Salary Remaining :	6 049 $
Adam Gaudette	77 500 $ (4)
Salary Remaining :	6 049 $
John Hayden	77 500 $ (2)
Salary Remaining :	6 049 $
Lucas Condotta	77 500 $ (2)
Salary Remaining :	6 049 $
Steven Fogarty	76 250 $ (2)
Salary Remaining :	5 951 $
Brandon Crawley	75 000 $ (1)
Salary Remaining :	5 854 $
Total Farm Players	25
Salary Commitment
Year 11 : 2 051 998 $
Year 12 : 1 496 915 $
Year 13 : 152 500 $
Year 14 : 77 500 $
Salary Average Commitment
Year 11 : 2 046 387 $
Year 12 : 1 491 304 $
Year 13 : 163 722 $
Year 14 : 77 500 $

Team	Current Fund	Estimated Season Salary Cap	Under Maximum of 92 000 000 $ Available Cap Space	Over Minimum of 72 000 000 $	Pro Players	Farm Players	Total Players
Anaheim Ducks	49 572 129 $	87 617 428 $	4 382 572 $	15 617 428 $	28	30	58
Boston Bruins	58 823 778 $	90 942 094 $	1 057 906 $	18 942 094 $	22	33	55
Buffalo Sabres	33 407 063 $	91 307 513 $	692 487 $	19 307 513 $	25	29	54
Carolina Hurricanes	58 059 263 $	75 258 477 $	16 741 523 $	3 258 477 $	24	39	63
Chicago Blackhawks	6 846 678 $	90 792 648 $	1 207 352 $	18 792 648 $	25	39	64
Colorado Avalanche	67 211 449 $	91 657 938 $	342 062 $	19 657 938 $	24	29	53
Dallas Stars	16 308 642 $	91 683 452 $	316 548 $	19 683 452 $	24	35	59
Detroit Red Wings	55 503 873 $	89 790 924 $	2 209 076 $	17 790 924 $	28	20	48
Los Angeles Kings	42 504 729 $	80 608 946 $	11 391 054 $	8 608 946 $	25	31	56
Minnesota Wild	7 877 438 $	91 729 287 $	270 713 $	19 729 287 $	22	39	61
Montreal Canadiens	86 744 643 $	87 680 289 $	4 319 711 $	15 680 289 $	24	40	64
Nashville Predators	54 119 217 $	86 128 604 $	5 871 396 $	14 128 604 $	23	30	53
NewYork Islanders	25 571 291 $	86 129 727 $	5 870 273 $	14 129 727 $	24	42	66
NewYork Rangers	24 793 232 $	89 187 923 $	2 812 077 $	17 187 923 $	27	24	51
Ottawa Senateurs	23 133 641 $	82 056 000 $	9 944 000 $	10 056 000 $	24	29	53
Philadelphia Flyers	34 480 392 $	91 859 568 $	140 432 $	19 859 568 $	23	33	56
Pittsburgh Penguins	56 191 476 $	80 389 587 $	11 610 413 $	8 389 587 $	24	33	57
SanJose Sharks	68 548 692 $	89 736 719 $	2 263 281 $	17 736 719 $	22	29	51
Seattle Kraken	90 349 379 $	85 883 597 $	6 116 403 $	13 883 597 $	28	30	58
St-Louis Blues	8 710 737 $	89 663 090 $	2 336 910 $	17 663 090 $	25	22	47
Tampa Bay Lightning	75 705 010 $	88 496 761 $	3 503 239 $	16 496 761 $	27	31	58
Toronto Maple Leafs	27 573 941 $	91 710 900 $	289 100 $	19 710 900 $	22	34	56
Vancouver Canucks	26 784 361 $	81 823 918 $	10 176 082 $	9 823 918 $	23	31	54
Vegas Golden Knights	58 802 443 $	86 709 321 $	5 290 679 $	14 709 321 $	23	35	58
Washington Capitals	14 211 988 $	90 787 062 $	1 212 938 $	18 787 062 $	25	32	57
Winnipeg Jets	5 113 524 $	89 380 896 $	2 619 104 $	17 380 896 $	25	25	50

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 - %