LCHV - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	5400 - 180 $ - 3 579 - 66.28%
Level 2:	4500 - 115 $ - 2 485 - 55.21%
Level 3:	3600 - 80 $ - 1 973 - 54.79%
Level 4:	3600 - 60 $ - 2 076 - 57.67%
Luxury :	900 - 320 $ - 589 - 65.44%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 20 $ - 0 - 0.00%
Farm Level 2:	6000 - 10 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	2
Average Attendance - %	10 701 - 59.45%
Average Income per Game	1 540 856 $
Year to Date Revenue	3 081 711 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	79 675 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	59 756 250 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	59 756 250 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	3 081 711 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	2
Pro Expenses Per Days	9 959 375 $
Pro Estimated Expenses	19 918 750 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	19 918 750 $
Season Salary Cap	79 675 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	15 325 000 $
Estimate Over Minimum Salary Cap of 0 $	79 675 000 $
Current Bank Account	(17 455 293 $)
Projected Bank Account	(34 292 332 $)

Pro Players Salaries
Aleksander Barkov	10 900 000 $ (1)
Jake Guentzel	8 250 000 $ (1)
Juuse Saros	7 500 000 $ (2)
Noah Hanifin	6 325 000 $ (3)
Mark Giordano	6 250 000 $ (1)
Nikolaj Ehlers	6 150 000 $ (2)
Tyler Bertuzzi	6 000 000 $ (2)
Brandon Tanev	3 250 000 $ (2)
Matt Grzelcyk	3 225 000 $ (3)
Zach Whitecloud	3 000 000 $ (1)
Isac Lundestrom	2 600 000 $ (1)
Philippe Myers	2 500 000 $ (1)
Eeli Tolvanen	2 500 000 $ (2)
Rasmus Asplund	1 750 000 $ (1)
Derek Ryan	1 500 000 $ (2)
Nils Hoglander	975 000 $ (2)
Alexander Barabanov	975 000 $ (3)
Cole Sillinger	975 000 $ (3)
Mackenzie MacEachern	925 000 $ (1)
Scott Wedgewood	900 000 $ (2)
Jesper Boqvist	850 000 $ (1)
Andrew Peeke	850 000 $ (1)
Harri Sateri	800 000 $ (4)
Jacob Bryson	725 000 $ (1)
Total Pro Players	24
Salary Commitment
Year 22 : 79 675 000 $
Year 23 : 41 075 000 $
Year 24 : 12 300 000 $
Year 25 : 800 000 $
Salary Average Commitment
Year 22 : 79 675 000 $
Year 23 : 41 075 000 $
Year 24 : 12 300 000 $
Year 25 : 800 000 $
Salary Cap with 1 Way Contract
Year 22 : 79 675 000 $
Year 23 : 41 075 000 $
Year 24 : 12 300 000 $
Year 25 : 800 000 $

Farm Players Salaries
Dylan Coghlan	100 000 $ (2)
Victor Soderstrom	97 500 $ (2)
Kieffer Bellows	97 500 $ (2)
Benoit-Olivier Groulx	87 500 $ (2)
Jan Mysak	87 500 $ (3)
Ethan Prow	80 000 $ (4)
Anton Blidh	77 500 $ (1)
Alex Beaucage	77 500 $ (3)
Alexander Khovanov	77 500 $ (3)
Evan Barratt	77 500 $ (2)
Samuel Helenius	77 500 $ (3)
Joseph Woll	72 500 $ (1)
Joel L'Esperance	70 000 $ (1)
Trent Miner	67 500 $ (3)
Aarne Talvitie	67 500 $ (2)
Tanner Laczynski	67 500 $ (1)
Drew O'Connor	67 500 $ (1)
Austin Poganski	65 000 $ (1)
Max Martin	62 500 $ (4)
Jack Dougherty	62 500 $ (4)
Scott Harrington	62 500 $ (4)
Bobby Russell	62 500 $ (4)
Kai Edmonds	62 500 $ (4)
John Lethemon	62 500 $ (4)
Maxim Marushev	60 000 $ (3)
Ben Meyers	60 000 $ (2)
Garret Cockerill	0 $ (0)
Daniel Brickley	0 $ (0)
Total Farm Players	28
Salary Commitment
Year 22 : 1 910 000 $
Year 23 : 1 490 000 $
Year 24 : 902 500 $
Year 25 : 455 000 $
Salary Average Commitment
Year 22 : 1 910 000 $
Year 23 : 1 490 000 $
Year 24 : 902 500 $
Year 25 : 455 000 $

BlackHawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	5400 - 150 $ - 4 434 - 82.11%
Level 2:	4500 - 75 $ - 4 500 - 100.00%
Level 3:	3600 - 50 $ - 3 324 - 92.33%
Level 4:	3600 - 35 $ - 3 600 - 100.00%
Luxury :	900 - 220 $ - 893 - 99.17%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 40 $ - 0 - 0.00%
Farm Level 2:	6000 - 20 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	2
Average Attendance - %	16 751 - 93.06%
Average Income per Game	1 640 265 $
Year to Date Revenue	3 280 530 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	72 100 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	54 534 375 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	54 534 375 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	3 280 530 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	2
Pro Expenses Per Days	9 012 500 $
Pro Estimated Expenses	18 025 000 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	18 025 000 $
Season Salary Cap	72 100 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	22 900 000 $
Estimate Over Minimum Salary Cap of 0 $	72 100 000 $
Current Bank Account	(7 391 273 $)
Projected Bank Account	(22 135 743 $)

Pro Players Salaries
Jacob Trouba	6 650 000 $ (1)
Filip Forsberg	6 600 000 $ (1)
Colton Parayko	6 600 000 $ (4)
Bo Horvat	6 425 000 $ (2)
Yanni Gourde	5 600 000 $ (3)
Jon Quick	4 500 000 $ (1)
T.J. Oshie	4 325 000 $ (3)
Kevin Fiala	4 300 000 $ (2)
Nate Schmidt	3 800 000 $ (3)
Pierre-Luc Dubois	3 600 000 $ (2)
Anton Stralman	3 225 000 $ (1)
Joonas Donskoi	2 800 000 $ (3)
David Kampf	1 850 000 $ (2)
Colin Blackwell	1 800 000 $ (1)
Erik Brannstrom	1 600 000 $ (3)
Robert Bortuzzo	1 500 000 $ (1)
Michael Raffl	1 300 000 $ (2)
Malcolm Subban	1 200 000 $ (1)
Caleb Jones	975 000 $ (2)
Igor Shesterkin	925 000 $ (1)
Keegan Kolesar	900 000 $ (2)
Nicolas Meloche	850 000 $ (2)
Kirill Kaprizov	775 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 22 : 72 100 000 $
Year 23 : 44 925 000 $
Year 24 : 24 725 000 $
Year 25 : 6 600 000 $
Salary Average Commitment
Year 22 : 72 100 000 $
Year 23 : 44 925 000 $
Year 24 : 24 725 000 $
Year 25 : 6 600 000 $
Salary Cap with 1 Way Contract
Year 22 : 72 100 000 $
Year 23 : 44 925 000 $
Year 24 : 24 725 000 $
Year 25 : 6 600 000 $

Farm Players Salaries
Joe Thornton	170 000 $ (1)
Victor Mete	125 000 $ (1)
Tim Schaller	95 000 $ (2)
Oliver Wahlstrom	92 500 $ (1)
Olli Juolevi	92 500 $ (1)
Alec Regula	87 500 $ (2)
Samuel Fagemo	87 500 $ (2)
Jake Neighbours	87 500 $ (3)
Connor McMichael	87 500 $ (2)
Brad Hunt	82 500 $ (2)
Ty Emberson	77 500 $ (3)
Eetu Makiniemi	77 500 $ (3)
Carl Dahlstrom	75 000 $ (1)
Henrik Borgstrom	75 000 $ (3)
Andrew Agozzino	72 500 $ (3)
Justin Dowling	70 000 $ (3)
Zack Hayes	70 000 $ (3)
Ryan MacInnis	67 500 $ (1)
Max Zimmer	67 500 $ (1)
Adam Raska	67 500 $ (3)
Kurtis Gabriel	65 000 $ (2)
Steven Fogarty	65 000 $ (1)
Callum Booth	62 500 $ (2)
Kevin Roy	62 500 $ (1)
Austin Czarnik	62 500 $ (4)
Kyle Rau	60 000 $ (3)
Andy Welinski	60 000 $ (3)
Total Farm Players	27
Salary Commitment
Year 22 : 2 165 000 $
Year 23 : 1 347 500 $
Year 24 : 780 000 $
Year 25 : 62 500 $
Salary Average Commitment
Year 22 : 2 165 000 $
Year 23 : 1 347 500 $
Year 24 : 780 000 $
Year 25 : 62 500 $

BlueJackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	NationWide Arena
Level 1:	5400 - 140 $ - 4 408 - 81.62%
Level 2:	4500 - 80 $ - 3 591 - 79.80%
Level 3:	3600 - 60 $ - 2 538 - 70.49%
Level 4:	3600 - 45 $ - 3 037 - 84.36%
Luxury :	900 - 260 $ - 788 - 87.56%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 20 $ - 0 - 0.00%
Farm Level 2:	6000 - 10 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	2
Average Attendance - %	14 361 - 79.78%
Average Income per Game	1 537 938 $
Year to Date Revenue	3 075 876 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	74 950 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	56 115 625 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	56 115 625 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	3 075 876 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	2
Pro Expenses Per Days	9 368 750 $
Pro Estimated Expenses	18 737 500 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	18 737 500 $
Season Salary Cap	74 950 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	20 050 000 $
Estimate Over Minimum Salary Cap of 0 $	74 950 000 $
Current Bank Account	(28 039 749 $)
Projected Bank Account	(43 701 373 $)

Pro Players Salaries
Mika Zibanejad	9 700 000 $ (2)
Kristopher Letang	8 700 000 $ (1)
Tomas Hertl	7 350 000 $ (4)
Johnny Gaudreau	6 700 000 $ (2)
Shea Theodore	5 500 000 $ (2)
Samuel Girard	5 500 000 $ (1)
Conor Garland	4 200 000 $ (3)
Anthony Beauvillier	3 800 000 $ (3)
Carter Hart	3 500 000 $ (1)
Jake Bean	2 650 000 $ (3)
Max Comtois	1 500 000 $ (3)
Mark Borowiecki	1 100 000 $ (3)
Mattias Janmark	1 100 000 $ (1)
Corey Perry	1 050 000 $ (1)
Wayne Simmonds	1 025 000 $ (1)
Marcus Johansson	1 000 000 $ (3)
Sean Day	950 000 $ (3)
Mathieu Perreault	950 000 $ (3)
Alexandre Carrier	925 000 $ (1)
Elvis Merzlikins	925 000 $ (1)
Ville Heinola	925 000 $ (1)
Calen Addison	875 000 $ (2)
Drake Caggiula	775 000 $ (3)
Nico Daws	775 000 $ (3)
Matias Maccelli	775 000 $ (3)
Michael Dal Colle	750 000 $ (2)
Samuel Blais	750 000 $ (3)
Thomas Hickey	600 000 $ (3)
Gabriel Dumont	600 000 $ (3)
Total Pro Players	29
Salary Commitment
Year 22 : 74 950 000 $
Year 23 : 51 300 000 $
Year 24 : 27 775 000 $
Year 25 : 7 350 000 $
Salary Average Commitment
Year 22 : 74 950 000 $
Year 23 : 51 300 000 $
Year 24 : 27 775 000 $
Year 25 : 7 350 000 $
Salary Cap with 1 Way Contract
Year 22 : 74 950 000 $
Year 23 : 51 300 000 $
Year 24 : 27 775 000 $
Year 25 : 7 350 000 $

Farm Players Salaries
Connor Zary	87 500 $ (3)
Matthew Villalta	85 000 $ (1)
Jakub Skarek	85 000 $ (1)
Carson Focht	77 500 $ (2)
Dylan Garand	77 500 $ (3)
Grant Mismash	77 500 $ (3)
Mason Shaw	75 000 $ (3)
Tim Soderlund	72 500 $ (1)
Josh Melnick	70 000 $ (2)
Justin Almeida	67 500 $ (2)
Keean Washkurak	67 500 $ (3)
Joseph LaBate	67 500 $ (1)
Jake Lucchini	67 500 $ (2)
Cameron Schilling	65 000 $ (3)
Alex Kile	62 500 $ (3)
Jonas Johansson	62 500 $ (1)
Victor Brattstrom	60 000 $ (1)
Jordan Kawaguchi	60 000 $ (1)
Jake Massie	50 000 $ (1)
Total Farm Players	19
Salary Commitment
Year 22 : 1 337 500 $
Year 23 : 795 000 $
Year 24 : 512 500 $
Year 25 : 0 $
Salary Average Commitment
Year 22 : 1 337 500 $
Year 23 : 795 000 $
Year 24 : 512 500 $
Year 25 : 0 $

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6000 - 130 $ - 5 584 - 93.07%
Level 2:	5000 - 75 $ - 4 848 - 96.96%
Level 3:	2000 - 55 $ - 2 000 - 100.00%
Level 4:	4000 - 40 $ - 3 118 - 77.95%
Luxury :	1000 - 250 $ - 776 - 77.63%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 20 $ - 0 - 0.00%
Farm Level 2:	6000 - 10 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	1
Average Attendance - %	16 326 - 90.70%
Average Income per Game	1 670 156 $
Year to Date Revenue	5 010 468 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	77 525 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	58 962 500 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	58 962 500 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	1 670 156 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	2
Pro Expenses Per Days	9 690 625 $
Pro Estimated Expenses	19 381 250 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	19 381 250 $
Season Salary Cap	77 525 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	17 475 000 $
Estimate Over Minimum Salary Cap of 0 $	77 525 000 $
Current Bank Account	(30 356 585 $)
Projected Bank Account	(48 067 679 $)

Pro Players Salaries
Elias Lindholm	9 800 000 $ (3)
Marc-Andre Fleury	7 200 000 $ (2)
Rasmus Dahlin	6 775 000 $ (2)
Evgeny Kuznetsov	6 050 000 $ (2)
Filip Hronek	5 500 000 $ (2)
Alex Killorn	4 900 000 $ (1)
Nick Foligno	4 875 000 $ (2)
Anders Lee	3 800 000 $ (2)
Alec Martinez	3 750 000 $ (2)
Patric Hornqvist	3 600 000 $ (1)
David Rittich	3 200 000 $ (1)
Derick Brassard	3 150 000 $ (1)
Nikita Zaitsev	2 900 000 $ (1)
Valeri Nichushkin	1 575 000 $ (1)
William Borgen	1 500 000 $ (2)
Urho Vaakanainen	1 400 000 $ (3)
Darren Helm	1 250 000 $ (1)
Alex Barre-Boulet	1 200 000 $ (3)
John Hayden	975 000 $ (1)
Jack Hughes	925 000 $ (1)
Noah Juulsen	825 000 $ (1)
Dryden Hunt	825 000 $ (1)
Alex Biega	800 000 $ (1)
Jason Spezza	750 000 $ (2)
Total Pro Players	24
Salary Commitment
Year 22 : 77 525 000 $
Year 23 : 52 600 000 $
Year 24 : 12 400 000 $
Year 25 : 0 $
Salary Average Commitment
Year 22 : 77 525 000 $
Year 23 : 52 600 000 $
Year 24 : 12 400 000 $
Year 25 : 0 $
Salary Cap with 1 Way Contract
Year 22 : 77 525 000 $
Year 23 : 52 600 000 $
Year 24 : 12 400 000 $
Year 25 : 0 $

Farm Players Salaries
Givani Smith	92 500 $ (2)
Jonatan Berggren	87 500 $ (3)
Pyotr Kochetkov	87 500 $ (3)
Zayde Wisdom	87 500 $ (2)
Max Gildon	87 500 $ (2)
Luke Evangelista	87 500 $ (2)
Gabriel Fortier	77 500 $ (2)
Cameron Morrison	77 500 $ (2)
Dmitry Semykin	77 500 $ (3)
Stelio Mattheos	77 500 $ (3)
Jonathan Gruden	77 500 $ (2)
Michael Dipietro	72 500 $ (2)
Alexey Toropchenko	72 500 $ (1)
Ilya Solovyov	70 000 $ (4)
Adam Huska	67 500 $ (3)
Maxence Guenette	67 500 $ (3)
Tanner Kaspick	67 500 $ (1)
Nolan Stevens	67 500 $ (3)
Charle-Edouard DAstous	67 500 $ (1)
Blake Speers	62 500 $ (1)
Nelson Nogier	60 000 $ (3)
Johannes Kinnvall	60 000 $ (2)
Alex Kannok Leipert	60 000 $ (3)
Chase Pearson	60 000 $ (1)
Total Farm Players	24
Salary Commitment
Year 22 : 1 772 500 $
Year 23 : 1 442 500 $
Year 24 : 722 500 $
Year 25 : 70 000 $
Salary Average Commitment
Year 22 : 1 772 500 $
Year 23 : 1 442 500 $
Year 24 : 722 500 $
Year 25 : 70 000 $

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	5400 - 130 $ - 5 400 - 100.00%
Level 2:	4500 - 75 $ - 4 483 - 99.62%
Level 3:	3600 - 55 $ - 2 899 - 80.53%
Level 4:	3600 - 40 $ - 3 290 - 91.38%
Luxury :	900 - 250 $ - 816 - 90.64%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 20 $ - 0 - 0.00%
Farm Level 2:	6000 - 10 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16 887 - 93.82%
Average Income per Game	1 686 486 $
Year to Date Revenue	6 745 942 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	63 875 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	47 996 875 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	47 996 875 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	2
Pro Expenses Per Days	7 984 375 $
Pro Estimated Expenses	15 968 750 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	15 968 750 $
Season Salary Cap	63 875 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	31 125 000 $
Estimate Over Minimum Salary Cap of 0 $	63 875 000 $
Current Bank Account	(8 727 710 $)
Projected Bank Account	(24 696 460 $)

Pro Players Salaries
John Tavares	8 000 000 $ (4)
Miro Heiskanen	6 750 000 $ (3)
Morgan Rielly	6 750 000 $ (1)
Phillip Danault	6 650 000 $ (2)
Ryan Suter	5 250 000 $ (1)
Anthony Duclair	4 625 000 $ (1)
Brian Elliott	2 500 000 $ (1)
Cameron Talbot	2 425 000 $ (1)
Filip Chytil	2 350 000 $ (2)
Dustin Brown	2 225 000 $ (2)
Jake DeBrusk	2 200 000 $ (1)
Derek Forbort	2 175 000 $ (3)
Derek Grant	1 450 000 $ (2)
Nick Ritchie	1 250 000 $ (2)
Niko Mikkola	1 150 000 $ (3)
Nic Dowd	1 000 000 $ (1)
Gerald Mayhew	950 000 $ (1)
Alexandre Texier	925 000 $ (1)
Dante Fabbro	850 000 $ (1)
William Lagesson	800 000 $ (3)
Mark Friedman	750 000 $ (1)
Juuso Riikola	750 000 $ (3)
Zach Senyshyn	700 000 $ (1)
Darren Raddysh	700 000 $ (2)
Andrew Poturalski	700 000 $ (1)
Total Pro Players	25
Salary Commitment
Year 22 : 63 875 000 $
Year 23 : 34 250 000 $
Year 24 : 19 625 000 $
Year 25 : 8 000 000 $
Salary Average Commitment
Year 22 : 63 875 000 $
Year 23 : 34 250 000 $
Year 24 : 19 625 000 $
Year 25 : 8 000 000 $
Salary Cap with 1 Way Contract
Year 22 : 63 875 000 $
Year 23 : 34 250 000 $
Year 24 : 19 625 000 $
Year 25 : 8 000 000 $

Farm Players Salaries
Chris Wideman	115 000 $ (4)
Brendan Perlini	100 000 $ (1)
Alex Turcotte	97 500 $ (2)
Simon Holmstrom	92 500 $ (1)
Serron Noel	87 500 $ (3)
Thomas Harley	87 500 $ (3)
Jacob Bernard-Docker	87 500 $ (3)
Antoine Morand	85 000 $ (1)
C.J. Smith	85 000 $ (1)
Nate Schnarr	85 000 $ (1)
Scott Perunovich	77 500 $ (2)
Seth Barton	77 500 $ (3)
Arturs Silovs	77 500 $ (3)
Mikhail Maltsev	72 500 $ (1)
Brennan Menell	70 000 $ (3)
Anthony Louis	70 000 $ (2)
Andreas Borgman	70 000 $ (2)
Scott Sabourin	65 000 $ (2)
Devante Smith-Pelly	62 500 $ (2)
Jeremy Groleau	60 000 $ (4)
Tobias Geisser	60 000 $ (4)
Reid Duke	60 000 $ (3)
Teemu Kivihalme	60 000 $ (1)
Pat Nagle	55 000 $ (1)
Mitch Eliot	55 000 $ (2)
Kyle Keyser	55 000 $ (2)
Evan Weinger	40 000 $ (1)
Total Farm Players	27
Salary Commitment
Year 22 : 2 010 000 $
Year 23 : 1 335 000 $
Year 24 : 782 500 $
Year 25 : 235 000 $
Salary Average Commitment
Year 22 : 2 010 000 $
Year 23 : 1 335 000 $
Year 24 : 782 500 $
Year 25 : 235 000 $

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	6000 - 138 $ - 4 494 - 74.90%
Level 2:	5000 - 82 $ - 3 979 - 79.57%
Level 3:	4000 - 57 $ - 2 857 - 71.43%
Level 4:	4000 - 42 $ - 3 199 - 79.98%
Luxury :	1000 - 252 $ - 786 - 78.63%
Total Capacity :	20000
Farm
Farm Level 1:	3000 - 19 $ - 0 - 0.00%
Farm Level 2:	6000 - 10 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15 315 - 76.57%
Average Income per Game	1 585 926 $
Year to Date Revenue	6 343 705 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	61 450 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	46 184 375 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	46 184 375 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	2
Pro Expenses Per Days	7 681 250 $
Pro Estimated Expenses	15 362 500 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	15 362 500 $
Season Salary Cap	61 450 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	33 550 000 $
Estimate Over Minimum Salary Cap of 0 $	61 450 000 $
Current Bank Account	(14 840 670 $)
Projected Bank Account	(30 203 170 $)

Pro Players Salaries
Brayden Point	9 600 000 $ (2)
Alex Pietrangelo	8 300 000 $ (1)
Sean Couturier	7 000 000 $ (4)
Mikael Granlund	5 800 000 $ (3)
Sergei Bobrovsky	4 475 000 $ (2)
Ivan Barbashev	3 650 000 $ (2)
Alexander Kerfoot	3 150 000 $ (1)
Connor Murphy	3 125 000 $ (2)
Josh Archibald	2 400 000 $ (1)
Carl Hagelin	2 350 000 $ (1)
Brendan Smith	1 300 000 $ (3)
Mike Reilly	1 100 000 $ (1)
Lucas Raymond	975 000 $ (3)
John Marino	925 000 $ (1)
Kaapo Kakko	925 000 $ (1)
Adam Boqvist	925 000 $ (1)
Devin Shore	850 000 $ (3)
Brendan Guhle	825 000 $ (2)
Charlie Lindgren	800 000 $ (3)
Cale Fleury	800 000 $ (1)
Kyle Burroughs	775 000 $ (1)
Justin Bailey	725 000 $ (2)
Jack Ahcan	675 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 22 : 61 450 000 $
Year 23 : 39 125 000 $
Year 24 : 16 725 000 $
Year 25 : 7 000 000 $
Salary Average Commitment
Year 22 : 46 800 000 $
Year 23 : 25 275 000 $
Year 24 : 8 075 000 $
Year 25 : 0 $
Salary Cap with 1 Way Contract
Year 22 : 61 450 000 $
Year 23 : 39 125 000 $
Year 24 : 16 725 000 $
Year 25 : 7 000 000 $

Farm Players Salaries
Kent Johnson	97 500 $ (3)
Helge Grans	87 500 $ (3)
Julien Gauthier	85 000 $ (1)
Joshua Ho-Sang	82 500 $ (2)
Logan Hutsko	77 500 $ (3)
Wyatte Wylie	77 500 $ (2)
Matej Pekar	77 500 $ (2)
Mikhail Abramov	77 500 $ (3)
Mattias Norlinder	77 500 $ (3)
Will Bitten	75 000 $ (3)
Josh Healey	72 500 $ (3)
Michael Prapavessis	72 500 $ (1)
Amir Miftakhov	67 500 $ (3)
Luka Burzan	67 500 $ (2)
Reece Newkirk	67 500 $ (3)
James Hamblin	65 000 $ (3)
Henry Bowlby	65 000 $ (3)
Kyle MacLean	65 000 $ (3)
Ryan Lohin	65 000 $ (3)
Trent Bourque	65 000 $ (3)
Cole Reinhardt	65 000 $ (3)
Tory Dello	62 500 $ (3)
Michael McNiven	62 500 $ (1)
Arvid Holm	60 000 $ (2)
Luke Esposito	60 000 $ (1)
Nick Pastujov	60 000 $ (2)
Macoy Erkamps	0 $ (0)
Total Farm Players	27
Salary Commitment
Year 22 : 1 857 500 $
Year 23 : 1 577 500 $
Year 24 : 1 152 500 $
Year 25 : 0 $
Salary Average Commitment
Year 22 : 1 782 500 $
Year 23 : 1 502 500 $
Year 24 : 1 077 500 $
Year 25 : 0 $

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6000 - 135 $ - 4 699 - 78.32%
Level 2:	5000 - 80 $ - 3 619 - 72.39%
Level 3:	4000 - 60 $ - 2 618 - 65.45%
Level 4:	4000 - 45 $ - 2 838 - 70.94%
Luxury :	1000 - 270 $ - 704 - 70.35%
Total Capacity :	20000
Farm
Farm Level 1:	3000 - 23 $ - 0 - 0.00%
Farm Level 2:	6000 - 13 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	14 478 - 72.39%
Average Income per Game	1 538 516 $
Year to Date Revenue	6 154 065 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	84 100 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	63 015 625 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	63 015 625 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	2
Pro Expenses Per Days	10 512 500 $
Pro Estimated Expenses	21 025 000 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	21 025 000 $
Season Salary Cap	84 100 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	10 900 000 $
Estimate Over Minimum Salary Cap of 0 $	84 100 000 $
Current Bank Account	(40 539 139 $)
Projected Bank Account	(61 564 139 $)

Pro Players Salaries
Logan Couture	7 000 000 $ (3)
Jacob Markstrom	6 750 000 $ (2)
Reilly Smith	6 650 000 $ (2)
Alex DeBrincat	6 500 000 $ (1)
Vincent Trocheck	6 250 000 $ (4)
Josh Morrissey	5 500 000 $ (2)
Chandler Stephenson	4 450 000 $ (1)
Ryan Pulock	4 425 000 $ (4)
Blake Coleman	4 300 000 $ (1)
Anthony Mantha	3 100 000 $ (1)
Casey DeSmith	2 875 000 $ (1)
Calle Jarnkrok	2 825 000 $ (1)
Colton Sissons	2 825 000 $ (4)
Nick Leddy	2 575 000 $ (2)
Rasmus Andersson	1 950 000 $ (1)
Riley Sheahan	1 475 000 $ (2)
Sam Steel	1 100 000 $ (3)
Nick Jensen	1 100 000 $ (2)
Tage Thompson	1 100 000 $ (2)
Jamie Drysdale	975 000 $ (2)
Cole Caufield	975 000 $ (3)
Cam York	975 000 $ (3)
Bowen Byram	975 000 $ (2)
Matt Boldy	975 000 $ (3)
Quinton Byfield	975 000 $ (3)
Cody Glass	925 000 $ (1)
Kaedan Korczak	875 000 $ (3)
Ukko-Pekka Luukkonen	850 000 $ (1)
Frederick Gaudreau	750 000 $ (1)
Rem Pitlick	725 000 $ (1)
Jarred Tinordi	700 000 $ (2)
Wyatt Kalynuk	675 000 $ (1)
Total Pro Players	32
Salary Commitment
Year 22 : 84 100 000 $
Year 23 : 54 175 000 $
Year 24 : 26 375 000 $
Year 25 : 13 500 000 $
Salary Average Commitment
Year 22 : 84 100 000 $
Year 23 : 54 175 000 $
Year 24 : 26 375 000 $
Year 25 : 13 500 000 $
Salary Cap with 1 Way Contract
Year 22 : 84 100 000 $
Year 23 : 54 175 000 $
Year 24 : 26 375 000 $
Year 25 : 13 500 000 $

Farm Players Salaries
Tyler Bozak	265 000 $ (1)
Keith Yandle	127 500 $ (1)
Taylor Raddysh	112 500 $ (2)
Nicolas Beaudin	92 500 $ (1)
Connor Carrick	87 500 $ (1)
Jesse Ylonen	87 500 $ (2)
German Rubtsov	85 000 $ (1)
Wade Allison	77 500 $ (1)
Olle Eriksson Ek	72 500 $ (1)
Ivan Prosvetov	72 500 $ (1)
Colton Point	72 500 $ (2)
Bryce Misley	67 500 $ (2)
Ilya Konovalov	67 500 $ (2)
Dylan McIlrath	67 500 $ (2)
Kyle Olson	67 500 $ (2)
Mitchell Vande Sompel	65 000 $ (3)
Cole Schneider	62 500 $ (2)
Julien Nantel	60 000 $ (3)
Josiah Didier	60 000 $ (3)
Matheson Iacopelli	60 000 $ (3)
Logan Day	52 500 $ (1)
Travis Barron	40 000 $ (1)
Tyler Steenbergen	0 $ (0)
Filip Chlapik	0 $ (0)
Total Farm Players	24
Salary Commitment
Year 22 : 1 822 500 $
Year 23 : 850 000 $
Year 24 : 245 000 $
Year 25 : 0 $
Salary Average Commitment
Year 22 : 1 822 500 $
Year 23 : 850 000 $
Year 24 : 245 000 $
Year 25 : 0 $

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6600 - 110 $ - 5 775 - 87.49%
Level 2:	5500 - 70 $ - 4 781 - 86.93%
Level 3:	4400 - 40 $ - 3 448 - 78.35%
Level 4:	4400 - 30 $ - 3 916 - 88.99%
Luxury :	1100 - 230 $ - 926 - 84.14%
Total Capacity :	22000
Farm
Farm Level 1:	3000 - 18 $ - 0 - 0.00%
Farm Level 2:	6000 - 9 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	2
Average Attendance - %	18 844 - 85.65%
Average Income per Game	1 581 905 $
Year to Date Revenue	3 163 809 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	81 975 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	61 481 250 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	61 481 250 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	3 163 809 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	2
Pro Expenses Per Days	10 246 875 $
Pro Estimated Expenses	20 493 750 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	20 493 750 $
Season Salary Cap	81 975 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	13 025 000 $
Estimate Over Minimum Salary Cap of 0 $	81 975 000 $
Current Bank Account	(18 350 831 $)
Projected Bank Account	(35 680 772 $)

Pro Players Salaries
Jake Muzzin	9 075 000 $ (3)
Brent Burns	7 850 000 $ (1)
William Karlsson	7 700 000 $ (3)
Darcy Kuemper	7 600 000 $ (3)
Tyler Toffoli	7 025 000 $ (3)
Boone Jenner	5 650 000 $ (4)
Alexander Radulov	4 400 000 $ (2)
Adam Larsson	4 200 000 $ (2)
Viktor Arvidsson	3 100 000 $ (3)
Artturi Lehkonen	2 750 000 $ (2)
Jesper Bratt	2 600 000 $ (2)
Ben Chiarot	2 250 000 $ (1)
Casey Cizikas	2 100 000 $ (2)
Mathieu Joseph	2 000 000 $ (2)
Sean Walker	1 925 000 $ (4)
Loui Eriksson	1 575 000 $ (1)
Chris Wagner	1 450 000 $ (1)
Morgan Frost	925 000 $ (1)
Mario Ferraro	850 000 $ (1)
Samuel Montembeault	800 000 $ (3)
Stefan Noesen	800 000 $ (2)
Louis Domingue	800 000 $ (3)
Casey Fitzgerald	775 000 $ (1)
Brett Seney	700 000 $ (2)
Seth Griffith	700 000 $ (2)
Sheldon Dries	700 000 $ (3)
Ryan Lomberg	700 000 $ (3)
Grant Hutton	525 000 $ (2)
Cameron Hughes	450 000 $ (1)
Total Pro Players	29
Salary Commitment
Year 22 : 81 975 000 $
Year 23 : 65 850 000 $
Year 24 : 45 075 000 $
Year 25 : 7 575 000 $
Salary Average Commitment
Year 22 : 81 975 000 $
Year 23 : 65 850 000 $
Year 24 : 45 075 000 $
Year 25 : 7 575 000 $
Salary Cap with 1 Way Contract
Year 22 : 81 975 000 $
Year 23 : 65 850 000 $
Year 24 : 45 075 000 $
Year 25 : 7 575 000 $

Farm Players Salaries
Wyatt Newpower	107 500 $ (3)
Dylan Holloway	87 500 $ (3)
Riley Barber	80 000 $ (2)
Oskar Back	77 500 $ (3)
Olivier Rodrigue	77 500 $ (2)
Guillaume Brisebois	72 500 $ (1)
Kirill Ustimenko	72 500 $ (1)
Cole Clayton	70 000 $ (4)
Victor Berglund	70 000 $ (4)
Ryan Dzingel	70 000 $ (4)
Nick DeSimone	70 000 $ (2)
Brandon Bussi	70 000 $ (4)
Ian Scott	67 500 $ (3)
Mark Kastelic	67 500 $ (2)
Keaton Middleton	67 500 $ (3)
Anthony Angello	65 000 $ (2)
Jean-Christophe Beaudin	60 000 $ (2)
Kale Howarth	60 000 $ (1)
Tyler Benson	60 000 $ (3)
Montana Onyebuchi	60 000 $ (4)
Cedrick Andree	60 000 $ (3)
Kaden Fulcher	60 000 $ (3)
Andrew Nielsen	60 000 $ (2)
Alexis D'Aoust	0 $ (0)
Total Farm Players	24
Salary Commitment
Year 22 : 1 612 500 $
Year 23 : 1 407 500 $
Year 24 : 927 500 $
Year 25 : 340 000 $
Salary Average Commitment
Year 22 : 1 612 500 $
Year 23 : 1 407 500 $
Year 24 : 927 500 $
Year 25 : 340 000 $

Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Jobing Arena
Level 1:	6300 - 130 $ - 6 234 - 98.95%
Level 2:	5300 - 75 $ - 5 105 - 96.31%
Level 3:	4200 - 55 $ - 2 913 - 69.37%
Level 4:	4200 - 40 $ - 3 204 - 76.29%
Luxury :	1000 - 250 $ - 851 - 85.07%
Total Capacity :	21000
Farm
Farm Level 1:	3000 - 20 $ - 0 - 0.00%
Farm Level 2:	6000 - 10 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	1
Average Attendance - %	18 307 - 87.17%
Average Income per Game	1 863 730 $
Year to Date Revenue	5 591 190 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	77 575 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	58 181 250 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	58 181 250 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	1 863 730 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	2
Pro Expenses Per Days	9 696 875 $
Pro Estimated Expenses	19 393 750 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	19 393 750 $
Season Salary Cap	77 575 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	17 425 000 $
Estimate Over Minimum Salary Cap of 0 $	77 575 000 $
Current Bank Account	(34 448 754 $)
Projected Bank Account	(51 978 774 $)

Pro Players Salaries
Kyle Connor	10 400 000 $ (3)
Andrei Vasilevskiy	9 500 000 $ (1)
Mattias Ekholm	6 175 000 $ (1)
Cam Fowler	6 025 000 $ (3)
Andrei Svechnikov	5 600 000 $ (2)
Esa Lindell	5 100 000 $ (1)
Ryan Graves	4 500 000 $ (2)
Jakob Chychrun	4 500 000 $ (2)
Nazem Kadri	4 125 000 $ (2)
Chris Tierney	3 125 000 $ (1)
Anton Khudobin	1 600 000 $ (2)
Michael Bunting	1 550 000 $ (2)
Morgan Geekie	1 550 000 $ (2)
Mike Amadio	1 000 000 $ (1)
Joel Farabee	1 000 000 $ (1)
Brendan Lemieux	1 000 000 $ (3)
Dylan Cozens	975 000 $ (2)
Lucas Johansen	875 000 $ (2)
Alexander Holtz	875 000 $ (3)
Justin Barron	875 000 $ (3)
Mason Marchment	850 000 $ (2)
Matt Luff	825 000 $ (2)
Noah Cates	775 000 $ (3)
Egor Zamula	775 000 $ (2)
Jalen Chatfield	725 000 $ (2)
Noah Gregor	725 000 $ (1)
Erik Kallgren	675 000 $ (3)
Matt Kiersted	675 000 $ (1)
Joachim Blichfeld	600 000 $ (1)
Mat Robson	600 000 $ (1)
Total Pro Players	30
Salary Commitment
Year 22 : 77 575 000 $
Year 23 : 49 075 000 $
Year 24 : 20 625 000 $
Year 25 : 0 $
Salary Average Commitment
Year 22 : 77 575 000 $
Year 23 : 49 075 000 $
Year 24 : 20 625 000 $
Year 25 : 0 $
Salary Cap with 1 Way Contract
Year 22 : 77 575 000 $
Year 23 : 49 075 000 $
Year 24 : 20 625 000 $
Year 25 : 0 $

Farm Players Salaries
Gustav Nyquist	395 000 $ (2)
Jet Greaves	95 000 $ (4)
Josef Korenar	90 000 $ (2)
Jett Woo	87 500 $ (2)
Matthew Robertson	87 500 $ (3)
Isaac Ratcliffe	85 000 $ (1)
Brett Leason	85 000 $ (1)
Lucas Elvenes	85 000 $ (1)
Damien Giroux	80 000 $ (3)
Klim Kostin	77 500 $ (2)
Brogan Rafferty	75 000 $ (2)
David Hrenak	67 500 $ (2)
Alex Steeves	67 500 $ (3)
Emilio Pettersen	67 500 $ (2)
Dmitry Zavgorodniy	67 500 $ (2)
Andreas Wingerli	60 000 $ (3)
Ben Jones	52 500 $ (1)
John Stevens	0 $ (0)
Cam Johnson	0 $ (0)
Luke Johnson	0 $ (0)
Total Farm Players	20
Salary Commitment
Year 22 : 1 625 000 $
Year 23 : 1 317 500 $
Year 24 : 390 000 $
Year 25 : 95 000 $
Salary Average Commitment
Year 22 : 1 625 000 $
Year 23 : 1 317 500 $
Year 24 : 390 000 $
Year 25 : 95 000 $

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	5400 - 130 $ - 5 400 - 100.00%
Level 2:	4500 - 75 $ - 4 462 - 99.16%
Level 3:	3600 - 55 $ - 2 810 - 78.06%
Level 4:	3600 - 40 $ - 3 384 - 93.99%
Luxury :	900 - 250 $ - 767 - 85.22%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 20 $ - 0 - 0.00%
Farm Level 2:	6000 - 10 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	2
Average Attendance - %	16 823 - 93.46%
Average Income per Game	1 670 119 $
Year to Date Revenue	3 340 238 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	78 950 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	59 212 500 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	59 212 500 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	3 340 238 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	2
Pro Expenses Per Days	9 868 750 $
Pro Estimated Expenses	19 737 500 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	19 737 500 $
Season Salary Cap	78 950 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	16 050 000 $
Estimate Over Minimum Salary Cap of 0 $	78 950 000 $
Current Bank Account	(39 982 269 $)
Projected Bank Account	(56 379 531 $)

Pro Players Salaries
Sebastian Aho	10 150 000 $ (4)
Connor Hellebuyck	9 875 000 $ (4)
Gabriel Landeskog	7 500 000 $ (2)
Devon Toews	6 000 000 $ (1)
Martin Necas	5 600 000 $ (2)
John Klingberg	5 400 000 $ (3)
Anthony DeAngelo	3 850 000 $ (2)
J.T. Compher	3 400 000 $ (2)
Kaapo Kahkonen	3 300 000 $ (3)
Kasperi Kapanen	2 500 000 $ (3)
Tyson Jost	2 500 000 $ (1)
Jake Evans	2 450 000 $ (3)
Olli Maatta	2 250 000 $ (4)
Logan Stanley	1 750 000 $ (2)
Trent Frederic	1 350 000 $ (2)
Jordan Oesterle	1 325 000 $ (4)
Sonny Milano	1 225 000 $ (3)
Josh Leivo	1 000 000 $ (1)
Seth Jarvis	975 000 $ (3)
Owen Tippett	925 000 $ (1)
Otto Koivula	850 000 $ (2)
Brad Richardson	850 000 $ (1)
Gustav Lindstrom	850 000 $ (1)
Fredrik Claesson	775 000 $ (4)
Robin Salo	775 000 $ (2)
Jack Rathbone	775 000 $ (2)
Colton White	750 000 $ (1)
Total Pro Players	27
Salary Commitment
Year 22 : 78 950 000 $
Year 23 : 66 075 000 $
Year 24 : 40 225 000 $
Year 25 : 24 375 000 $
Salary Average Commitment
Year 22 : 78 950 000 $
Year 23 : 66 075 000 $
Year 24 : 40 225 000 $
Year 25 : 24 375 000 $
Salary Cap with 1 Way Contract
Year 22 : 78 950 000 $
Year 23 : 66 075 000 $
Year 24 : 40 225 000 $
Year 25 : 24 375 000 $

Farm Players Salaries
Pheonix Copley	180 000 $ (1)
William Eklund	87 500 $ (3)
Akil Thomas	87 500 $ (2)
Roland McKeown	87 500 $ (1)
Riley Damiani	77 500 $ (2)
Jimmy Schuldt	75 000 $ (3)
Felix Sandstrom	72 500 $ (3)
Beck Malenstyn	72 500 $ (2)
Maksim Sushko	72 500 $ (1)
Maxim Letunov	72 500 $ (3)
Alan Quine	72 500 $ (2)
Mikey Eyssimont	72 500 $ (3)
Adam Werner	72 500 $ (1)
Jay Beagle	70 000 $ (3)
Antti Suomela	70 000 $ (3)
Cole Hults	67 500 $ (1)
Blake Hillman	67 500 $ (3)
Ryan Shea	67 500 $ (1)
Jack Badini	67 500 $ (1)
Shane Gersich	65 000 $ (3)
Trey Fix-Wolansky	60 000 $ (1)
Total Farm Players	21
Salary Commitment
Year 22 : 1 637 500 $
Year 23 : 962 500 $
Year 24 : 652 500 $
Year 25 : 0 $
Salary Average Commitment
Year 22 : 1 637 500 $
Year 23 : 962 500 $
Year 24 : 652 500 $
Year 25 : 0 $

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	5400 - 130 $ - 5 400 - 100.00%
Level 2:	4500 - 75 $ - 4 500 - 100.00%
Level 3:	3600 - 55 $ - 2 669 - 74.15%
Level 4:	3600 - 40 $ - 3 070 - 85.27%
Luxury :	900 - 250 $ - 773 - 85.93%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 20 $ - 0 - 0.00%
Farm Level 2:	6000 - 10 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	1
Average Attendance - %	16 412 - 91.18%
Average Income per Game	1 652 677 $
Year to Date Revenue	4 958 030 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	77 500 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	59 465 625 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	59 465 625 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	1 652 677 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	2
Pro Expenses Per Days	9 687 500 $
Pro Estimated Expenses	19 375 000 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	19 375 000 $
Season Salary Cap	77 500 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	17 500 000 $
Estimate Over Minimum Salary Cap of 0 $	77 500 000 $
Current Bank Account	(28 966 170 $)
Projected Bank Account	(46 688 493 $)

Pro Players Salaries
Drew Doughty	9 000 000 $ (3)
Ryan Ellis	7 650 000 $ (2)
Brayden Schenn	7 575 000 $ (1)
Mats Zuccarello	5 500 000 $ (3)
Linus Ullmark	5 500 000 $ (1)
Gustav Forsling	5 000 000 $ (1)
Tom Wilson	4 800 000 $ (1)
Scott Mayfield	4 250 000 $ (3)
Jaden Schwartz	3 500 000 $ (3)
Victor Olofsson	3 400 000 $ (2)
Nick Paul	3 200 000 $ (2)
Christian Dvorak	2 650 000 $ (1)
Mikko Koskinen	2 450 000 $ (4)
Patrik Nemeth	1 900 000 $ (4)
Cal Foote	1 600 000 $ (3)
Blake Comeau	1 600 000 $ (2)
Radim Simek	1 500 000 $ (2)
Brian Boyle	1 425 000 $ (1)
Cal Clutterbuck	950 000 $ (3)
Evgeny Svechnikov	900 000 $ (1)
Ryan McLeod	850 000 $ (1)
Eetu Luostarinen	850 000 $ (1)
Jasper Weatherby	775 000 $ (2)
Morgan Barron	675 000 $ (1)
Total Pro Players	24
Salary Commitment
Year 22 : 77 500 000 $
Year 23 : 47 275 000 $
Year 24 : 29 150 000 $
Year 25 : 4 350 000 $
Salary Average Commitment
Year 22 : 77 500 000 $
Year 23 : 47 275 000 $
Year 24 : 29 150 000 $
Year 25 : 4 350 000 $
Salary Cap with 1 Way Contract
Year 22 : 77 500 000 $
Year 23 : 47 275 000 $
Year 24 : 29 150 000 $
Year 25 : 4 350 000 $

Farm Players Salaries
Egor Sokolov	87 500 $ (2)
Artemi Kniazev	87 500 $ (3)
Andy Andreoff	87 500 $ (1)
Garrett Pilon	82 500 $ (3)
Andrei Altybarmakian	77 500 $ (1)
Radim Zohorna	77 500 $ (3)
Nathan Todd	77 500 $ (3)
Alex D'Orio	77 500 $ (2)
Ryan Jones	75 000 $ (3)
Nic Petan	72 500 $ (2)
Nicholas Abruzzese	67 500 $ (3)
Josh Dunne	67 500 $ (1)
Olivier LeBlanc	65 000 $ (3)
Hunter Shepard	65 000 $ (3)
Yanni Kaldis	62 500 $ (4)
Kevin Poulin	62 500 $ (4)
Brandon Scanlin	62 500 $ (4)
Adam Clendening	62 500 $ (4)
Patrick Holway	60 000 $ (1)
Arsen Khisamutdinov	60 000 $ (1)
Greg McKegg	60 000 $ (3)
Jeff Taylor	52 500 $ (1)
Jake Kielly	50 000 $ (2)
Cal O'Reilly	50 000 $ (1)
Total Farm Players	24
Salary Commitment
Year 22 : 1 650 000 $
Year 23 : 1 195 000 $
Year 24 : 907 500 $
Year 25 : 250 000 $
Salary Average Commitment
Year 22 : 1 650 000 $
Year 23 : 1 195 000 $
Year 24 : 907 500 $
Year 25 : 250 000 $

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6300 - 130 $ - 5 546 - 88.03%
Level 2:	5300 - 75 $ - 4 728 - 89.20%
Level 3:	4200 - 55 $ - 2 984 - 71.05%
Level 4:	4200 - 40 $ - 3 145 - 74.87%
Luxury :	1000 - 250 $ - 819 - 81.87%
Total Capacity :	21000
Farm
Farm Level 1:	3000 - 20 $ - 0 - 0.00%
Farm Level 2:	6000 - 10 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	1
Average Attendance - %	17 221 - 82.00%
Average Income per Game	1 727 141 $
Year to Date Revenue	5 181 423 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	77 875 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	57 959 375 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	57 959 375 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	1 727 141 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	2
Pro Expenses Per Days	9 734 375 $
Pro Estimated Expenses	19 468 750 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	19 468 750 $
Season Salary Cap	77 875 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	17 125 000 $
Estimate Over Minimum Salary Cap of 0 $	77 875 000 $
Current Bank Account	8 333 442 $
Projected Bank Account	(9 408 167 $)

Pro Players Salaries
Roman Josi	7 500 000 $ (1)
Mathew Barzal	7 300 000 $ (2)
Bryan Rust	6 400 000 $ (3)
Josh Bailey	6 000 000 $ (1)
Tyler Seguin	5 500 000 $ (3)
Travis Konecny	4 400 000 $ (4)
Josh Manson	4 100 000 $ (1)
Vince Dunn	4 000 000 $ (3)
Lars Eller	3 500 000 $ (3)
Cal Petersen	3 425 000 $ (2)
Jakob Silfverberg	3 000 000 $ (3)
Calvin de Haan	2 900 000 $ (1)
Jack Roslovic	2 600 000 $ (1)
Vincent Hinostroza	2 500 000 $ (1)
Andy Greene	2 300 000 $ (1)
Pierre Engvall	2 300 000 $ (4)
Dan Vladar	2 200 000 $ (3)
Andrew Mangiapane	2 125 000 $ (1)
Colin White	1 500 000 $ (1)
Colin Miller	1 500 000 $ (2)
Colton Sceviour	1 350 000 $ (2)
Scott Reedy	775 000 $ (2)
Dysin Mayo	700 000 $ (3)
Total Pro Players	23
Salary Commitment
Year 22 : 77 875 000 $
Year 23 : 46 350 000 $
Year 24 : 32 000 000 $
Year 25 : 6 700 000 $
Salary Average Commitment
Year 22 : 77 875 000 $
Year 23 : 46 350 000 $
Year 24 : 32 000 000 $
Year 25 : 6 700 000 $
Salary Cap with 1 Way Contract
Year 22 : 77 875 000 $
Year 23 : 46 350 000 $
Year 24 : 32 000 000 $
Year 25 : 6 700 000 $

Farm Players Salaries
Frederic Allard	100 000 $ (2)
Braden Schneider	87 500 $ (3)
Jordan Spence	87 500 $ (3)
Lukas Dostal	77 500 $ (2)
Hunter Miska	77 500 $ (2)
Reilly Walsh	77 500 $ (2)
Jakob Forsbacka Karlsson	77 500 $ (1)
David Farrance	77 500 $ (2)
Jeremy McKenna	72 500 $ (3)
Mason Geertsen	70 000 $ (3)
Sheldon Rempal	70 000 $ (3)
Samuel Dove-McFalls	67 500 $ (1)
Jakub Galvas	67 500 $ (3)
Manuel Wiederer	67 500 $ (3)
Kyle Criscuolo	65 000 $ (1)
Walker Duehr	62 500 $ (4)
Josiah Slavin	62 500 $ (3)
Alex-Olivier Voyer	62 500 $ (3)
Maxim Golod	62 500 $ (3)
Ryan McGregor	62 500 $ (3)
Dylan Ferguson	60 000 $ (1)
Ryan Fanti	60 000 $ (3)
Dylan MacPherson	60 000 $ (3)
Kristians Rubins	55 000 $ (2)
Mike Vecchione	55 000 $ (1)
Bobby Nardella	52 500 $ (3)
Sean Malone	50 000 $ (2)
Jimmy Huntington	50 000 $ (1)
Jacob Pritchard	50 000 $ (1)
CJ Suess	50 000 $ (2)
Chris Nell	0 $ (0)
Brad Morrison	0 $ (0)
Total Farm Players	32
Salary Commitment
Year 22 : 1 997 500 $
Year 23 : 1 572 500 $
Year 24 : 1 007 500 $
Year 25 : 62 500 $
Salary Average Commitment
Year 22 : 1 997 500 $
Year 23 : 1 572 500 $
Year 24 : 1 007 500 $
Year 25 : 62 500 $

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	5700 - 130 $ - 5 591 - 98.09%
Level 2:	4800 - 75 $ - 4 730 - 98.55%
Level 3:	3800 - 55 $ - 2 826 - 74.37%
Level 4:	3800 - 40 $ - 3 220 - 84.73%
Luxury :	900 - 250 $ - 744 - 82.70%
Total Capacity :	19000
Farm
Farm Level 1:	3000 - 20 $ - 0 - 0.00%
Farm Level 2:	6000 - 10 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	1
Average Attendance - %	17 112 - 90.06%
Average Income per Game	1 707 143 $
Year to Date Revenue	5 121 430 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	59 625 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	44 718 750 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	44 718 750 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	1 707 143 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	2
Pro Expenses Per Days	7 453 125 $
Pro Estimated Expenses	14 906 250 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	14 906 250 $
Season Salary Cap	59 625 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	35 375 000 $
Estimate Over Minimum Salary Cap of 0 $	59 625 000 $
Current Bank Account	(34 487 849 $)
Projected Bank Account	(47 686 956 $)

Pro Players Salaries
Justin Faulk	5 625 000 $ (3)
Tyson Barrie	4 050 000 $ (2)
Charlie Coyle	3 900 000 $ (3)
Evgeni Malkin	3 850 000 $ (3)
Justin Braun	3 550 000 $ (1)
Tomas Tatar	3 500 000 $ (3)
Chris Kreider	3 450 000 $ (2)
Marc Staal	2 750 000 $ (1)
Ross Colton	2 725 000 $ (3)
Oskar Sundqvist	2 625 000 $ (1)
Michael Rasmussen	2 600 000 $ (3)
Joel Edmundson	2 575 000 $ (2)
Erik Haula	2 500 000 $ (3)
Tyler Johnson	2 500 000 $ (3)
Devan Dubnyk	2 150 000 $ (2)
Antti Raanta	2 150 000 $ (2)
Jonathan Bernier	2 100 000 $ (2)
Trevor van Riemsdyk	1 350 000 $ (1)
Trevor Lewis	1 050 000 $ (2)
Dominik Kubalik	1 000 000 $ (1)
Owen Power	975 000 $ (3)
Tim Stutzle	975 000 $ (2)
Greg Pateryn	950 000 $ (2)
Glenn Gawdin	725 000 $ (3)
Total Pro Players	24
Salary Commitment
Year 22 : 59 625 000 $
Year 23 : 48 350 000 $
Year 24 : 28 900 000 $
Year 25 : 0 $
Salary Average Commitment
Year 22 : 59 625 000 $
Year 23 : 48 350 000 $
Year 24 : 28 900 000 $
Year 25 : 0 $
Salary Cap with 1 Way Contract
Year 22 : 59 625 000 $
Year 23 : 48 350 000 $
Year 24 : 28 900 000 $
Year 25 : 0 $

Farm Players Salaries
Cole Schwindt	87 500 $ (3)
Alex Alexeyev	85 000 $ (1)
Martin Pospisil	85 000 $ (1)
Pierre-Olivier Joseph	85 000 $ (1)
Mason Millman	77 500 $ (2)
Semyon Der-Arguchintsev	77 500 $ (3)
Cameron Crotty	77 500 $ (2)
Curtis Douglas	77 500 $ (2)
Jonas Rondbjerg	77 500 $ (2)
Akira Schmid	77 500 $ (3)
Hunter Jones	77 500 $ (2)
Mason Primeau	77 500 $ (2)
Oskari Laaksonen	77 500 $ (2)
Tarmo Reunanen	77 500 $ (1)
Doyle Somerby	75 000 $ (1)
Hudson Elynuik	72 500 $ (1)
Connor Bunnaman	72 500 $ (3)
Linus Hogberg	67 500 $ (1)
Luke Stevens	67 500 $ (1)
Greg Meireles	67 500 $ (3)
Justin Scott	67 500 $ (1)
Jean-Francois Berube	65 000 $ (2)
Lukas Vejdemo	65 000 $ (3)
Francois Brassard	62 500 $ (4)
Brandon Hickey	62 500 $ (2)
Blake Siebenaler	60 000 $ (2)
Mathieu Olivier	40 000 $ (1)
Dominik Shine	40 000 $ (1)
Total Farm Players	28
Salary Commitment
Year 22 : 2 002 500 $
Year 23 : 1 240 000 $
Year 24 : 510 000 $
Year 25 : 62 500 $
Salary Average Commitment
Year 22 : 2 002 500 $
Year 23 : 1 240 000 $
Year 24 : 510 000 $
Year 25 : 62 500 $

GoldenKnights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	6000 - 130 $ - 5 861 - 97.68%
Level 2:	5000 - 75 $ - 4 650 - 93.00%
Level 3:	2000 - 55 $ - 2 000 - 100.00%
Level 4:	4000 - 40 $ - 3 306 - 82.65%
Luxury :	1000 - 250 $ - 770 - 76.95%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 20 $ - 0 - 0.00%
Farm Level 2:	6000 - 10 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16 586 - 92.14%
Average Income per Game	1 699 768 $
Year to Date Revenue	6 799 073 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	73 075 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	54 806 250 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	54 806 250 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	2
Pro Expenses Per Days	9 134 375 $
Pro Estimated Expenses	18 268 750 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	18 268 750 $
Season Salary Cap	73 075 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	21 925 000 $
Estimate Over Minimum Salary Cap of 0 $	73 075 000 $
Current Bank Account	8 472 049 $
Projected Bank Account	(9 796 701 $)

Pro Players Salaries
Ryan Strome	10 800 000 $ (1)
Joe Pavelski	8 100 000 $ (2)
Adam Henrique	6 225 000 $ (1)
Simeon Varlamov	5 400 000 $ (1)
Rickard Rakell	3 675 000 $ (4)
Erik Cernak	3 050 000 $ (1)
Scott Laughton	2 950 000 $ (4)
P.K. Subban	2 875 000 $ (1)
Teddy Blueger	2 700 000 $ (1)
Brenden Dillon	2 700 000 $ (1)
Logan O'Connor	2 675 000 $ (3)
Jason Dickinson	2 500 000 $ (2)
Oskar Lindblom	2 500 000 $ (2)
Rudolfs Balcers	2 150 000 $ (2)
Haydn Fleury	2 100 000 $ (3)
Jonathan Drouin	1 950 000 $ (2)
Zach Aston-Reese	1 800 000 $ (3)
Jimmy Vesey	1 750 000 $ (2)
Brett Howden	1 625 000 $ (3)
Luke Schenn	1 500 000 $ (1)
Dmitry Kulikov	1 225 000 $ (2)
Jakub Zboril	1 000 000 $ (2)
Gabriel Carlsson	975 000 $ (1)
Anton Forsberg	850 000 $ (1)
Total Pro Players	24
Salary Commitment
Year 22 : 73 075 000 $
Year 23 : 36 000 000 $
Year 24 : 14 825 000 $
Year 25 : 6 625 000 $
Salary Average Commitment
Year 22 : 73 075 000 $
Year 23 : 36 000 000 $
Year 24 : 14 825 000 $
Year 25 : 6 625 000 $
Salary Cap with 1 Way Contract
Year 22 : 73 075 000 $
Year 23 : 36 000 000 $
Year 24 : 14 825 000 $
Year 25 : 6 625 000 $

Farm Players Salaries
Anders Bjork	140 000 $ (2)
Jordan Martinook	125 000 $ (1)
Tucker Poolman	115 000 $ (2)
Carl Grundstrom	100 000 $ (3)
Lucas Carlsson	100 000 $ (2)
Max Jones	100 000 $ (2)
William Carrier	90 000 $ (1)
Joey Anderson	80 000 $ (3)
Jon Gillies	72 500 $ (3)
Dominic Toninato	70 000 $ (1)
Jake Walman	70 000 $ (2)
Jansen Harkins	70 000 $ (2)
Josh Jacobs	70 000 $ (3)
Alexandre Fortin	67 500 $ (1)
Laurent Dauphin	65 000 $ (2)
Antoine Bibeau	65 000 $ (1)
Zachary Fucale	62 500 $ (2)
Gabriel Fontaine	62 500 $ (1)
Turner Elson	60 000 $ (4)
Nate Thompson	60 000 $ (2)
Jerad Rosburg	60 000 $ (3)
Brandon Pirri	60 000 $ (4)
Anthony Bitetto	60 000 $ (4)
Stefan Matteau	60 000 $ (4)
Brandon Crawley	60 000 $ (4)
Tommy Cross	60 000 $ (2)
Zane McIntyre	60 000 $ (4)
Corey Schueneman	50 000 $ (2)
Total Farm Players	28
Salary Commitment
Year 22 : 2 115 000 $
Year 23 : 1 635 000 $
Year 24 : 742 500 $
Year 25 : 360 000 $
Salary Average Commitment
Year 22 : 2 115 000 $
Year 23 : 1 635 000 $
Year 24 : 742 500 $
Year 25 : 360 000 $

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	5400 - 130 $ - 5 400 - 100.00%
Level 2:	4500 - 75 $ - 4 500 - 100.00%
Level 3:	3600 - 55 $ - 2 742 - 76.17%
Level 4:	3600 - 40 $ - 3 060 - 85.00%
Luxury :	900 - 250 $ - 851 - 94.50%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 20 $ - 0 - 0.00%
Farm Level 2:	6000 - 10 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	2
Average Attendance - %	16 553 - 91.96%
Average Income per Game	1 677 869 $
Year to Date Revenue	3 355 737 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	86 825 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	64 359 375 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	64 359 375 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	3 355 737 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	2
Pro Expenses Per Days	10 853 125 $
Pro Estimated Expenses	21 706 250 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	21 706 250 $
Season Salary Cap	86 825 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	8 175 000 $
Estimate Over Minimum Salary Cap of 0 $	86 825 000 $
Current Bank Account	(25 698 885 $)
Projected Bank Account	(44 049 398 $)

Pro Players Salaries
Auston Matthews	11 375 000 $ (1)
Nikita Kucherov	9 500 000 $ (3)
Jared Spurgeon	8 000 000 $ (2)
Quinn Hughes	7 500 000 $ (2)
Clayton Keller	6 050 000 $ (2)
Jake Oettinger	5 650 000 $ (3)
Nick Schmaltz	5 600 000 $ (2)
Matt Roy	3 950 000 $ (2)
Matt Dumba	3 325 000 $ (1)
Dylan DeMelo	2 750 000 $ (2)
Luke Kunin	2 500 000 $ (1)
Filip Zadina	2 150 000 $ (3)
Laurent Brossoit	1 850 000 $ (4)
Connor Clifton	1 500 000 $ (3)
Ryan Hartman	1 400 000 $ (1)
Alexander Nylander	1 000 000 $ (1)
Dawson Mercer	975 000 $ (3)
Vasily Podkolzin	975 000 $ (3)
Cole Perfetti	975 000 $ (2)
JJ Peterka	975 000 $ (3)
Nicholas Robertson	875 000 $ (2)
Bode Wilde	875 000 $ (2)
Mikhail Berdin	875 000 $ (3)
Connor Mackey	825 000 $ (2)
Kiefer Sherwood	825 000 $ (2)
Gavin Bayreuther	750 000 $ (2)
John Moore	725 000 $ (4)
Patrick Maroon	725 000 $ (1)
Jean-Sebastien Dea	650 000 $ (1)
Zac Leslie	625 000 $ (2)
Dakota Joshua	600 000 $ (1)
Joel Kellman	475 000 $ (1)
Total Pro Players	32
Salary Commitment
Year 22 : 86 825 000 $
Year 23 : 64 775 000 $
Year 24 : 25 175 000 $
Year 25 : 2 575 000 $
Salary Average Commitment
Year 22 : 86 825 000 $
Year 23 : 64 775 000 $
Year 24 : 25 175 000 $
Year 25 : 2 575 000 $
Salary Cap with 1 Way Contract
Year 22 : 86 825 000 $
Year 23 : 64 775 000 $
Year 24 : 25 175 000 $
Year 25 : 2 575 000 $

Farm Players Salaries
Alexei Melnichuk	87 500 $ (3)
Jamieson Rees	87 500 $ (2)
Hendrix Lapierre	87 500 $ (3)
Anthony Richard	75 000 $ (1)
Peter DiLiberatore	70 000 $ (3)
Dustin Wolf	67 500 $ (2)
Ashton Sautner	67 500 $ (1)
Lauri Pajuniemi	67 500 $ (3)
Ivan Lodnia	67 500 $ (3)
Patrick Harper	67 500 $ (1)
Declan Carlile	65 000 $ (4)
Ty Ronning	60 000 $ (1)
Carl Neill	60 000 $ (1)
Christopher Gibson	60 000 $ (2)
Ryan Wagner	40 000 $ (1)
Colin Markison	40 000 $ (1)
Charles Williams	40 000 $ (1)
Alex Sakellaropoulos	40 000 $ (1)
Total Farm Players	18
Salary Commitment
Year 22 : 1 150 000 $
Year 23 : 660 000 $
Year 24 : 445 000 $
Year 25 : 65 000 $
Salary Average Commitment
Year 22 : 1 150 000 $
Year 23 : 660 000 $
Year 24 : 445 000 $
Year 25 : 65 000 $

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 118 $ - 5 886 - 98.11%
Level 2:	5000 - 76 $ - 4 521 - 90.43%
Level 3:	2000 - 56 $ - 2 000 - 100.00%
Level 4:	4000 - 36 $ - 3 823 - 95.58%
Luxury :	1000 - 230 $ - 948 - 94.77%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 22 $ - 0 - 0.00%
Farm Level 2:	6000 - 12 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	1
Average Attendance - %	17 179 - 95.44%
Average Income per Game	1 656 393 $
Year to Date Revenue	4 969 179 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	80 550 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	60 728 125 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	60 728 125 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	1 656 393 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	2
Pro Expenses Per Days	10 068 750 $
Pro Estimated Expenses	20 137 500 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	20 137 500 $
Season Salary Cap	80 550 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	14 450 000 $
Estimate Over Minimum Salary Cap of 0 $	80 550 000 $
Current Bank Account	(24 933 292 $)
Projected Bank Account	(43 414 399 $)

Pro Players Salaries
Alexander Ovechkin	14 900 000 $ (1)
Ivan Provorov	6 925 000 $ (1)
Jordan Staal	6 500 000 $ (3)
Braden Holtby	5 750 000 $ (2)
Justin Holl	4 850 000 $ (3)
Kevin Shattenkirk	4 600 000 $ (2)
Hampus Lindholm	4 500 000 $ (1)
Ryan Getzlaf	4 500 000 $ (1)
Jakub Voracek	3 500 000 $ (4)
Ryan Murray	3 275 000 $ (3)
Alex Galchenyuk	2 500 000 $ (1)
Noel Acciari	2 050 000 $ (2)
Kyle Okposo	2 000 000 $ (4)
Jon Merrill	1 875 000 $ (1)
Adam Erne	1 800 000 $ (1)
Craig Andersson	1 500 000 $ (2)
Paul Byron	1 275 000 $ (4)
Ben Harpur	1 100 000 $ (3)
Jake Virtanen	1 000 000 $ (2)
Eric Staal	925 000 $ (2)
A.J. Greer	925 000 $ (2)
Moritz Seider	925 000 $ (1)
Justin Danforth	925 000 $ (4)
Karson Kuhlman	900 000 $ (4)
Eric Comrie	775 000 $ (1)
Arvid Soderblom	775 000 $ (3)
Nikolai Knyzhov	0 $ (0)
Total Pro Players	27
Salary Commitment
Year 22 : 80 550 000 $
Year 23 : 41 850 000 $
Year 24 : 25 100 000 $
Year 25 : 8 600 000 $
Salary Average Commitment
Year 22 : 82 375 000 $
Year 23 : 43 675 000 $
Year 24 : 25 100 000 $
Year 25 : 8 600 000 $
Salary Cap with 1 Way Contract
Year 22 : 80 550 000 $
Year 23 : 41 850 000 $
Year 24 : 25 100 000 $
Year 25 : 8 600 000 $

Farm Players Salaries
Cedric Paquette	150 000 $ (2)
Dakota Mermis	145 000 $ (2)
Ben Gleason	100 000 $ (3)
Simon Benoit	100 000 $ (1)
Marco Rossi	97 500 $ (3)
Vasili Ponomarev	87 500 $ (3)
Shane Pinto	87 500 $ (2)
Ryan O'Rourke	87 500 $ (2)
Nolan Foote	87 500 $ (2)
Jake Leschyshyn	85 000 $ (1)
Andrej Sustr	80 000 $ (4)
Dillon Hamaliuk	77 500 $ (3)
Simon Lundmark	77 500 $ (3)
Brandon Biro	77 500 $ (2)
Brian Pinho	70 000 $ (2)
Kevin Gravel	70 000 $ (2)
Marc Michaelis	70 000 $ (4)
Philip Kemp	70 000 $ (1)
Turner Ottenbreit	67 500 $ (1)
Jack LaFontaine	67 500 $ (2)
Kyle Clifford	60 000 $ (4)
Joe Murdaca	60 000 $ (1)
Kevin Connauton	60 000 $ (4)
Justin Brazeau	60 000 $ (3)
Robert Carpenter	55 000 $ (2)
Brayden Burke	55 000 $ (1)
Dereck Baribeau	50 000 $ (2)
Max Veronneau	0 $ (0)
Total Farm Players	28
Salary Commitment
Year 22 : 2 155 000 $
Year 23 : 1 717 500 $
Year 24 : 770 000 $
Year 25 : 270 000 $
Salary Average Commitment
Year 22 : 2 155 000 $
Year 23 : 1 717 500 $
Year 24 : 770 000 $
Year 25 : 270 000 $

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Centre
Level 1:	5400 - 130 $ - 5 400 - 100.00%
Level 2:	4500 - 75 $ - 4 500 - 100.00%
Level 3:	3600 - 55 $ - 2 916 - 80.99%
Level 4:	3600 - 40 $ - 3 150 - 87.50%
Luxury :	900 - 250 $ - 769 - 85.39%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 20 $ - 0 - 0.00%
Farm Level 2:	6000 - 10 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	2
Average Attendance - %	16 734 - 92.97%
Average Income per Game	1 669 775 $
Year to Date Revenue	3 339 550 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	74 250 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	55 687 500 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	55 687 500 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	3 339 550 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	2
Pro Expenses Per Days	9 281 250 $
Pro Estimated Expenses	18 562 500 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	18 562 500 $
Season Salary Cap	74 250 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	20 750 000 $
Estimate Over Minimum Salary Cap of 0 $	74 250 000 $
Current Bank Account	(8 090 344 $)
Projected Bank Account	(23 313 294 $)

Pro Players Salaries
John Carlson	10 500 000 $ (3)
Patrick Kane	9 750 000 $ (2)
Seth Jones	8 000 000 $ (1)
Brady Tkachuk	6 000 000 $ (2)
Elias Pettersson	5 575 000 $ (1)
Thatcher Demko	4 500 000 $ (1)
Brock Boeser	3 975 000 $ (2)
Vladislav Namestnikov	3 175 000 $ (1)
Marcus Pettersson	3 000 000 $ (2)
Henri Jokiharju	3 000 000 $ (3)
Michael McLeod	2 550 000 $ (2)
Denis Gurianov	2 350 000 $ (3)
Dylan Gambrell	1 975 000 $ (2)
Andreas Johnsson	1 850 000 $ (1)
Ben Bishop	1 700 000 $ (3)
Ryan Donato	1 200 000 $ (1)
Christian Fischer	1 025 000 $ (1)
Juho Lammikko	875 000 $ (2)
Mikey Anderson	850 000 $ (1)
Sean Durzi	850 000 $ (1)
Cooper Marody	800 000 $ (3)
Christian Wolanin	750 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 22 : 74 250 000 $
Year 23 : 46 475 000 $
Year 24 : 18 350 000 $
Year 25 : 0 $
Salary Average Commitment
Year 22 : 74 250 000 $
Year 23 : 46 475 000 $
Year 24 : 18 350 000 $
Year 25 : 0 $
Salary Cap with 1 Way Contract
Year 22 : 74 250 000 $
Year 23 : 46 475 000 $
Year 24 : 18 350 000 $
Year 25 : 0 $

Farm Players Salaries
Filip Gustavsson	142 500 $ (3)
Lukas Reichel	97 500 $ (3)
Lias Andersson	92 500 $ (1)
Bobby Brink	87 500 $ (3)
Raphael Lavoie	87 500 $ (2)
Peyton Krebs	87 500 $ (2)
Kevin Bahl	87 500 $ (2)
Josh Brook	85 000 $ (1)
MacKenzie Entwistle	85 000 $ (1)
Ethan Keppen	77 500 $ (2)
Maxim Cajkovic	77 500 $ (3)
Timothy Gettinger	77 500 $ (2)
Layton Ahac	77 500 $ (2)
Aidan Dudas	77 500 $ (2)
Joseph Cecconi	72 500 $ (1)
Clark Bishop	70 000 $ (3)
Jacob Moverare	67 500 $ (1)
Kevin Mandolese	67 500 $ (2)
Keaton Thompson	67 500 $ (1)
Brent Gates Jr.	67 500 $ (1)
Xavier Bernard	67 500 $ (3)
Colton Poolman	65 000 $ (3)
Griffin Mendel	65 000 $ (3)
Graham Knott	62 500 $ (3)
Alex Stalock	62 500 $ (2)
Chase Wouters	62 500 $ (4)
Petteri Lindbohm	60 000 $ (4)
Alex Belzile	60 000 $ (1)
Axel Jonsson-Fjallby	55 000 $ (2)
Jordy Bellerive	50 000 $ (2)
Ken Appleby	50 000 $ (1)
Josh Teves	42 500 $ (1)
Total Farm Players	32
Salary Commitment
Year 22 : 2 355 000 $
Year 23 : 1 665 000 $
Year 24 : 857 500 $
Year 25 : 122 500 $
Salary Average Commitment
Year 22 : 2 355 000 $
Year 23 : 1 665 000 $
Year 24 : 857 500 $
Year 25 : 122 500 $

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	5400 - 130 $ - 5 375 - 99.53%
Level 2:	4500 - 75 $ - 4 500 - 100.00%
Level 3:	3600 - 55 $ - 2 875 - 79.85%
Level 4:	3600 - 40 $ - 3 295 - 91.53%
Luxury :	900 - 250 $ - 786 - 87.33%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 20 $ - 0 - 0.00%
Farm Level 2:	6000 - 10 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	2
Average Attendance - %	16 830 - 93.50%
Average Income per Game	1 674 841 $
Year to Date Revenue	3 349 682 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	76 075 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	60 643 750 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	60 643 750 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	3 349 682 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	2
Pro Expenses Per Days	9 509 375 $
Pro Estimated Expenses	19 018 750 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	19 018 750 $
Season Salary Cap	76 075 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	18 925 000 $
Estimate Over Minimum Salary Cap of 0 $	76 075 000 $
Current Bank Account	(39 805 761 $)
Projected Bank Account	(55 474 829 $)

Pro Players Salaries
Aaron Ekblad	7 100 000 $ (1)
Timo Meier	6 600 000 $ (2)
Artemi Panarin	6 550 000 $ (1)
Jack Eichel	6 000 000 $ (2)
Jonathan Audy-Marchessault	5 450 000 $ (1)
Cody Ceci	4 750 000 $ (4)
Chris Tanev	4 700 000 $ (3)
Tyler Myers	4 500 000 $ (4)
Alexandar Georgiev	3 650 000 $ (3)
Jeff Carter	3 500 000 $ (1)
Barclay Goodrow	3 025 000 $ (3)
Warren Foegele	2 900 000 $ (2)
Jordan Binnington	2 750 000 $ (1)
Mason Appleton	2 325 000 $ (2)
Andrew Copp	2 125 000 $ (1)
Michael Del Zotto	2 000 000 $ (4)
Travis Dermott	1 800 000 $ (1)
Milan Lucic	1 700 000 $ (1)
Tomas Nosek	1 100 000 $ (2)
Calle Rosen	975 000 $ (3)
Richard Panik	875 000 $ (3)
Martin Fehervary	850 000 $ (1)
Fabian Zetterlund	850 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 22 : 76 075 000 $
Year 23 : 43 400 000 $
Year 24 : 24 475 000 $
Year 25 : 11 250 000 $
Salary Average Commitment
Year 22 : 76 075 000 $
Year 23 : 43 400 000 $
Year 24 : 24 475 000 $
Year 25 : 11 250 000 $
Salary Cap with 1 Way Contract
Year 22 : 76 075 000 $
Year 23 : 43 400 000 $
Year 24 : 24 475 000 $
Year 25 : 11 250 000 $

Farm Players Salaries
James Neal	240 000 $ (1)
Slater Koekkoek	100 000 $ (1)
Liam Foudy	92 500 $ (1)
Samuel Bolduc	87 500 $ (2)
Thomas Bordeleau	87 500 $ (3)
Mads Sogaard	87 500 $ (2)
Kody Clark	85 000 $ (1)
Dmitri Samorukov	85 000 $ (1)
Nathan Beaulieu	82 500 $ (3)
Jacob Peterson	77 500 $ (3)
Viktor Lodin	77 500 $ (3)
Luke Henman	77 500 $ (3)
Axel Andersson	77 500 $ (2)
Marian Studenic	77 500 $ (2)
Nick Cicek	77 500 $ (3)
Michael Chaput	70 000 $ (2)
Fredrik Karlstrom	67 500 $ (2)
Alex Green	67 500 $ (1)
Sven Baertschi	65 000 $ (4)
Andrew Ladd	65 000 $ (3)
Tyler Wotherspoon	65 000 $ (4)
Nick Jones	52 500 $ (2)
Cole Cassels	52 500 $ (2)
Otto Somppi	52 500 $ (2)
Ryan Bednard	52 500 $ (2)
Chaz Reddekopp	40 000 $ (1)
Logan Thompson	40 000 $ (1)
Total Farm Players	27
Salary Commitment
Year 22 : 2 102 500 $
Year 23 : 1 352 500 $
Year 24 : 675 000 $
Year 25 : 130 000 $
Salary Average Commitment
Year 22 : 2 102 500 $
Year 23 : 1 352 500 $
Year 24 : 675 000 $
Year 25 : 130 000 $

Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	6000 - 130 $ - 5 677 - 94.62%
Level 2:	5000 - 75 $ - 4 763 - 95.26%
Level 3:	2000 - 55 $ - 2 000 - 100.00%
Level 4:	4000 - 40 $ - 3 343 - 83.58%
Luxury :	1000 - 250 $ - 849 - 84.93%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 20 $ - 0 - 0.00%
Farm Level 2:	6000 - 10 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	1
Average Attendance - %	16 633 - 92.40%
Average Income per Game	1 706 432 $
Year to Date Revenue	5 119 295 $
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	71 450 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	53 612 500 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	53 612 500 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	1 706 432 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	2
Pro Expenses Per Days	8 931 250 $
Pro Estimated Expenses	17 862 500 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	17 862 500 $
Season Salary Cap	71 450 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	23 550 000 $
Estimate Over Minimum Salary Cap of 0 $	71 450 000 $
Current Bank Account	8 807 278 $
Projected Bank Account	(7 348 790 $)

Pro Players Salaries
Anze Kopitar	11 000 000 $ (2)
Nicklas Backstrom	8 125 000 $ (1)
Oliver Ekman-Larsson	7 000 000 $ (2)
David Perron	5 900 000 $ (2)
Robin Lehner	4 500 000 $ (4)
Jake Allen	3 500 000 $ (1)
Michael Matheson	3 400 000 $ (1)
Evan Rodrigues	2 750 000 $ (4)
Jesper Fast	2 500 000 $ (2)
Jamie Oleksiak	2 400 000 $ (2)
Daniel Sprong	2 100 000 $ (1)
Andreas Athanasiou	2 100 000 $ (1)
Ondrej Kase	2 000 000 $ (2)
Brock McGinn	1 950 000 $ (1)
Casey Mittelstadt	1 900 000 $ (1)
Erik Gudbranson	1 750 000 $ (1)
Janne Kuokkanen	1 750 000 $ (1)
Riley Stillman	1 600 000 $ (3)
Ben Hutton	1 475 000 $ (3)
Robby Fabbri	1 200 000 $ (2)
Sam Gagner	1 000 000 $ (3)
Miles Wood	950 000 $ (3)
Chase Priskie	600 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 22 : 71 450 000 $
Year 23 : 44 275 000 $
Year 24 : 12 275 000 $
Year 25 : 7 250 000 $
Salary Average Commitment
Year 22 : 71 450 000 $
Year 23 : 44 275 000 $
Year 24 : 12 275 000 $
Year 25 : 7 250 000 $
Salary Cap with 1 Way Contract
Year 22 : 71 450 000 $
Year 23 : 44 275 000 $
Year 24 : 12 275 000 $
Year 25 : 7 250 000 $

Farm Players Salaries
Will Butcher	125 000 $ (2)
Kyle Capobianco	100 000 $ (1)
Matthew Highmore	97 500 $ (1)
Nolan Patrick	90 000 $ (3)
Joey Daccord	87 500 $ (3)
Jayden Halbgewachs	85 000 $ (2)
Lane Pederson	82 500 $ (1)
Nicholas Merkley	82 500 $ (2)
Connor Ingram	80 000 $ (1)
Mitchell Stephens	80 000 $ (1)
Sebastian Aho-D	77 500 $ (3)
Michael McCarron	75 000 $ (1)
Michael Carcone	75 000 $ (2)
Joel Hofer	72 500 $ (2)
Spencer Martin	65 000 $ (4)
Dmitrij Jaskin	62 500 $ (4)
Jeremy Gregoire	62 500 $ (4)
Michael Sgarbossa	62 500 $ (4)
Cody McLeod	60 000 $ (2)
Seth Helgeson	60 000 $ (4)
Tanner Fritz	60 000 $ (4)
Cody Goloubef	60 000 $ (4)
Josh Wesley	60 000 $ (4)
Rob Hamilton	60 000 $ (4)
Dmytro Timashov	60 000 $ (4)
Dillon Simpson	60 000 $ (4)
Matt Moulson	60 000 $ (2)
Total Farm Players	27
Salary Commitment
Year 22 : 2 002 500 $
Year 23 : 1 487 500 $
Year 24 : 927 500 $
Year 25 : 672 500 $
Salary Average Commitment
Year 22 : 2 002 500 $
Year 23 : 1 487 500 $
Year 24 : 927 500 $
Year 25 : 672 500 $

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Tampa Bay Times Forum
Level 1:	6300 - 130 $ - 5 600 - 88.89%
Level 2:	5300 - 75 $ - 4 593 - 86.66%
Level 3:	4200 - 55 $ - 2 806 - 66.82%
Level 4:	4200 - 40 $ - 3 205 - 76.32%
Luxury :	1000 - 250 $ - 787 - 78.73%
Total Capacity :	21000
Farm
Farm Level 1:	3000 - 20 $ - 0 - 0.00%
Farm Level 2:	6000 - 10 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16 992 - 80.91%
Average Income per Game	1 707 005 $
Year to Date Revenue	6 828 018 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	76 400 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	57 743 750 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	57 743 750 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	2
Pro Expenses Per Days	9 550 000 $
Pro Estimated Expenses	19 100 000 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	19 100 000 $
Season Salary Cap	76 400 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	18 600 000 $
Estimate Over Minimum Salary Cap of 0 $	76 400 000 $
Current Bank Account	(26 146 218 $)
Projected Bank Account	(45 246 218 $)

Pro Players Salaries
David Pastrnak	10 350 000 $ (2)
Dougie Hamilton	7 450 000 $ (4)
Taylor Hall	6 600 000 $ (2)
Carey Price	6 000 000 $ (2)
Jordan Kyrou	5 600 000 $ (2)
Ryan McDonagh	5 350 000 $ (4)
David Savard	4 500 000 $ (3)
Shayne Gostisbehere	4 500 000 $ (3)
Troy Terry	4 100 000 $ (3)
Brandon Saad	4 000 000 $ (3)
Lawson Crouse	3 800 000 $ (3)
Danny DeKeyser	3 000 000 $ (4)
Garnet Hathaway	2 000 000 $ (1)
Nicolas Aube-Kubel	1 000 000 $ (2)
Sam Lafferty	1 000 000 $ (2)
Austin Wagner	950 000 $ (2)
Gabriel Vilardi	925 000 $ (1)
Jaret Anderson-Dolan	850 000 $ (1)
Johnathan Kovacevic	850 000 $ (1)
Garret Sparks	825 000 $ (4)
Alex Formenton	775 000 $ (1)
T.J. Tynan	700 000 $ (3)
Chad Ruhwedel	675 000 $ (2)
Matt Martin	600 000 $ (1)
Total Pro Players	24
Salary Commitment
Year 22 : 76 400 000 $
Year 23 : 70 400 000 $
Year 24 : 38 225 000 $
Year 25 : 16 625 000 $
Salary Average Commitment
Year 22 : 76 400 000 $
Year 23 : 70 400 000 $
Year 24 : 38 225 000 $
Year 25 : 16 625 000 $
Salary Cap with 1 Way Contract
Year 22 : 76 400 000 $
Year 23 : 70 400 000 $
Year 24 : 38 225 000 $
Year 25 : 16 625 000 $

Farm Players Salaries
Leo Komarov	275 000 $ (1)
Buddy Robinson	95 000 $ (2)
Ty Dellandrea	87 500 $ (2)
Ryan Suzuki	87 500 $ (3)
Nils Lundkvist	87 500 $ (3)
Dominik Bokk	87 500 $ (2)
Shane Bowers	85 000 $ (1)
Boris Katchouk	82 500 $ (3)
Andreas Englund	80 000 $ (1)
Thomas Schemitsch	80 000 $ (3)
Ronnie Attard	77 500 $ (3)
Daniil Chechelev	77 500 $ (3)
J.D. Greenway	77 500 $ (2)
Drew Helleson	77 500 $ (3)
Kevin Stenlund	75 000 $ (3)
Paul Cotter	72 500 $ (1)
Ryan Fitzgerald	70 000 $ (1)
Colby Williams	70 000 $ (2)
Evan Cormier	70 000 $ (3)
Michael Callahan	67 500 $ (3)
Michael Karow	67 500 $ (2)
Cole Moberg	67 500 $ (2)
Alex Dubeau	62 500 $ (3)
Ben Thomson	62 500 $ (3)
Linus Weissbach	60 000 $ (2)
Nick Wolff	60 000 $ (3)
Brent Pedersen	60 000 $ (1)
Total Farm Players	27
Salary Commitment
Year 22 : 2 222 500 $
Year 23 : 1 580 000 $
Year 24 : 967 500 $
Year 25 : 0 $
Salary Average Commitment
Year 22 : 2 222 500 $
Year 23 : 1 580 000 $
Year 24 : 967 500 $
Year 25 : 0 $

MapleLeafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centre
Level 1:	6300 - 130 $ - 5 267 - 83.61%
Level 2:	5300 - 75 $ - 4 467 - 84.28%
Level 3:	4200 - 48 $ - 3 603 - 85.78%
Level 4:	4200 - 40 $ - 3 141 - 74.77%
Luxury :	1000 - 200 $ - 916 - 91.55%
Total Capacity :	21000
Farm
Farm Level 1:	3000 - 20 $ - 0 - 0.00%
Farm Level 2:	6000 - 10 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	17 393 - 82.82%
Average Income per Game	1 700 316 $
Year to Date Revenue	6 801 262 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	76 330 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	56 550 625 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	56 550 625 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	2
Pro Expenses Per Days	9 541 250 $
Pro Estimated Expenses	19 082 500 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	19 082 500 $
Season Salary Cap	76 330 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	18 670 000 $
Estimate Over Minimum Salary Cap of 0 $	76 330 000 $
Current Bank Account	(16 073 291 $)
Projected Bank Account	(35 155 791 $)

Pro Players Salaries
Leon Draisaitl	12 000 000 $ (3)
Victor Hedman	10 800 000 $ (2)
Jonathan Toews	10 330 000 $ (1)
Evander Kane	7 250 000 $ (1)
John Gibson	6 400 000 $ (3)
Ryan Lindgren	4 000 000 $ (3)
Jeremy Lauzon	3 175 000 $ (2)
Radek Faksa	2 750 000 $ (3)
Sean Kuraly	2 650 000 $ (3)
Trevor Moore	2 200 000 $ (3)
Johan Larsson	1 900 000 $ (2)
Marc-Edouard Vlasic	1 850 000 $ (3)
Kris Russell	1 700 000 $ (3)
Andrew Cogliano	1 450 000 $ (1)
Tyler Motte	1 050 000 $ (1)
Jason Robertson	1 000 000 $ (1)
K'Andre Miller	975 000 $ (2)
Nick Cousins	950 000 $ (1)
Alex Newhook	875 000 $ (3)
Troy Grosenick	800 000 $ (4)
Isaak Phillips	775 000 $ (3)
Jonathan Dahlen	750 000 $ (1)
Alex Nedeljkovic	700 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 22 : 76 330 000 $
Year 23 : 52 850 000 $
Year 24 : 36 000 000 $
Year 25 : 800 000 $
Salary Average Commitment
Year 22 : 76 330 000 $
Year 23 : 52 850 000 $
Year 24 : 36 000 000 $
Year 25 : 800 000 $
Salary Cap with 1 Way Contract
Year 22 : 76 330 000 $
Year 23 : 52 850 000 $
Year 24 : 36 000 000 $
Year 25 : 800 000 $

Farm Players Salaries
Troy Stecher	150 000 $ (1)
Kole Lind	120 000 $ (3)
Joel Blomqvist	87 500 $ (3)
Gage Goncalves	87 500 $ (3)
Yegor Chinakhov	87 500 $ (3)
Alex Vlasic	87 500 $ (3)
Jakub Lauko	77 500 $ (2)
Brady Lyle	77 500 $ (2)
Beck Warm	77 500 $ (2)
Pavel Gogolev	77 500 $ (2)
Jake Christiansen	77 500 $ (2)
Vinni Lettieri	70 000 $ (2)
Ben McCartney	67 500 $ (3)
Tim Berni	67 500 $ (3)
Carson Meyer	67 500 $ (3)
Jeff Malott	67 500 $ (3)
Mitchell Chaffee	67 500 $ (3)
Samuel Asselin	67 500 $ (1)
Tyler Angle	67 500 $ (2)
Tyler Tucker	67 500 $ (2)
Artyom Serikov	60 000 $ (4)
Kirill Semyonov	60 000 $ (4)
Keith Kinkaid	60 000 $ (4)
Nathan Larose	60 000 $ (4)
Hunter Drew	50 000 $ (2)
Reese Johnson	50 000 $ (2)
Kristian Reichel	40 000 $ (1)
Total Farm Players	27
Salary Commitment
Year 22 : 1 997 500 $
Year 23 : 1 740 000 $
Year 24 : 1 047 500 $
Year 25 : 240 000 $
Salary Average Commitment
Year 22 : 1 997 500 $
Year 23 : 1 740 000 $
Year 24 : 1 047 500 $
Year 25 : 240 000 $

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	6000 - 128 $ - 5 653 - 94.21%
Level 2:	5000 - 66 $ - 4 692 - 93.84%
Level 3:	4000 - 38 $ - 3 660 - 91.49%
Level 4:	4000 - 26 $ - 3 906 - 97.66%
Luxury :	1000 - 250 $ - 803 - 80.25%
Total Capacity :	20000
Farm
Farm Level 1:	3000 - 22 $ - 0 - 0.00%
Farm Level 2:	6000 - 12 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	18 713 - 93.57%
Average Income per Game	1 621 912 $
Year to Date Revenue	6 487 648 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	74 625 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	55 968 750 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	55 968 750 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	2
Pro Expenses Per Days	9 328 125 $
Pro Estimated Expenses	18 656 250 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	18 656 250 $
Season Salary Cap	74 625 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	20 375 000 $
Estimate Over Minimum Salary Cap of 0 $	74 625 000 $
Current Bank Account	(13 316 168 $)
Projected Bank Account	(31 972 418 $)

Pro Players Salaries
Steven Stamkos	9 725 000 $ (1)
Blake Wheeler	7 325 000 $ (1)
Neal Pionk	6 975 000 $ (2)
Jonas Brodin	6 000 000 $ (3)
Ondrej Palat	4 650 000 $ (1)
Adrian Kempe	4 125 000 $ (3)
Brendan Gallagher	3 750 000 $ (3)
Travis Sanheim	3 600 000 $ (1)
Adam Lowry	3 600 000 $ (4)
Tristan Jarry	3 450 000 $ (2)
Oliver Kylington	3 000 000 $ (4)
Mackenzie Weegar	2 700 000 $ (2)
Kevin Labanc	2 500 000 $ (2)
Josh Anderson	2 375 000 $ (1)
Andrej Sekera	1 925 000 $ (1)
Tyler Pitlick	1 400 000 $ (1)
Jason Zucker	1 275 000 $ (3)
Nick Suzuki	1 000 000 $ (1)
Spencer Knight	975 000 $ (2)
Alexander Romanov	975 000 $ (2)
Joe Snively	950 000 $ (3)
Barrett Hayton	925 000 $ (1)
Jacob MacDonald	850 000 $ (2)
Ville Husso	575 000 $ (2)
Total Pro Players	24
Salary Commitment
Year 22 : 74 625 000 $
Year 23 : 41 700 000 $
Year 24 : 22 700 000 $
Year 25 : 6 600 000 $
Salary Average Commitment
Year 22 : 74 625 000 $
Year 23 : 41 700 000 $
Year 24 : 22 700 000 $
Year 25 : 6 600 000 $
Salary Cap with 1 Way Contract
Year 22 : 74 625 000 $
Year 23 : 41 700 000 $
Year 24 : 22 700 000 $
Year 25 : 6 600 000 $

Farm Players Salaries
Adam Gaudette	92 500 $ (3)
Nikita Okhotiuk	87 500 $ (2)
Philip Broberg	87 500 $ (3)
Noel Gunler	87 500 $ (3)
Emil Bemstrom	85 000 $ (1)
Dennis Gilbert	80 000 $ (1)
Riley Sutter	77 500 $ (2)
Cameron Hillis	77 500 $ (2)
Tyce Thompson	77 500 $ (2)
Tyler Lewington	72 500 $ (1)
Nick Seeler	72 500 $ (4)
Dennis Yan	70 000 $ (1)
Jonny Brodzinski	70 000 $ (3)
Todd Burgess	67 500 $ (1)
Matthew Strome	67 500 $ (3)
Michael Kesselring	60 000 $ (1)
Felix Robert	60 000 $ (1)
Bryce Kindopp	60 000 $ (2)
Curtis McKenzie	60 000 $ (2)
Timur Ibragimov	60 000 $ (4)
Rylan Toth	60 000 $ (2)
Adam Johnson	60 000 $ (2)
Gustav Olofsson	57 500 $ (1)
Tye Felhaber	57 500 $ (2)
Zachary Sawchenko	57 500 $ (2)
Johan Sodergran	55 000 $ (2)
Total Farm Players	26
Salary Commitment
Year 22 : 1 820 000 $
Year 23 : 1 267 500 $
Year 24 : 537 500 $
Year 25 : 132 500 $
Salary Average Commitment
Year 22 : 1 820 000 $
Year 23 : 1 267 500 $
Year 24 : 537 500 $
Year 25 : 132 500 $

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BBT Center
Level 1:	5400 - 130 $ - 5 384 - 99.70%
Level 2:	4500 - 75 $ - 4 500 - 100.00%
Level 3:	3600 - 55 $ - 3 001 - 83.35%
Level 4:	3600 - 40 $ - 3 285 - 91.25%
Luxury :	900 - 250 $ - 782 - 86.89%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 20 $ - 0 - 0.00%
Farm Level 2:	6000 - 10 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16 952 - 94.18%
Average Income per Game	1 682 261 $
Year to Date Revenue	6 729 045 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	77 075 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	57 806 250 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	57 806 250 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	2
Pro Expenses Per Days	9 634 375 $
Pro Estimated Expenses	19 268 750 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	19 268 750 $
Season Salary Cap	77 075 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	17 925 000 $
Estimate Over Minimum Salary Cap of 0 $	77 075 000 $
Current Bank Account	(29 294 567 $)
Projected Bank Account	(48 563 317 $)

Pro Players Salaries
Erik Karlsson	8 750 000 $ (4)
Jonathan Huberdeau	7 425 000 $ (3)
Patrik Laine	6 625 000 $ (1)
Max Pacioretty	6 000 000 $ (2)
Matthew Tkachuk	6 000 000 $ (1)
Paul Stastny	5 050 000 $ (3)
Jack Campbell	4 700 000 $ (2)
Evan Bouchard	4 250 000 $ (2)
Nico Hischier	3 400 000 $ (2)
Ryan Johansen	3 000 000 $ (3)
Zdeno Chara	2 850 000 $ (1)
Nikita Zadorov	2 850 000 $ (4)
Chris Driedger	2 500 000 $ (1)
Jesse Puljujarvi	2 400 000 $ (2)
Jesperi Kotkaniemi	1 750 000 $ (2)
Nico Sturm	1 650 000 $ (4)
Jaroslav Halak	1 400 000 $ (3)
Riley Nash	1 375 000 $ (1)
Erik Gustafsson	1 350 000 $ (3)
Nick Deslauriers	1 000 000 $ (4)
Cale Makar	975 000 $ (1)
Trevor Zegras	975 000 $ (2)
Jordie Benn	800 000 $ (3)
Total Pro Players	23
Salary Commitment
Year 22 : 77 075 000 $
Year 23 : 56 750 000 $
Year 24 : 33 275 000 $
Year 25 : 14 250 000 $
Salary Average Commitment
Year 22 : 77 075 000 $
Year 23 : 56 750 000 $
Year 24 : 33 275 000 $
Year 25 : 14 250 000 $
Salary Cap with 1 Way Contract
Year 22 : 77 075 000 $
Year 23 : 56 750 000 $
Year 24 : 33 275 000 $
Year 25 : 14 250 000 $

Farm Players Salaries
Aaron Dell	97 500 $ (1)
Ryan Poehling	92 500 $ (1)
Alex Lyon	85 000 $ (1)
Kurtis MacDermid	80 000 $ (3)
Ross Johnston	75 000 $ (2)
Adam Brooks	70 000 $ (2)
Steven Santini	70 000 $ (3)
Marc McLaughlin	67 500 $ (3)
Nick Perbix	67 500 $ (2)
Lukas Rousek	67 500 $ (3)
Rafael Harvey-Pinard	67 500 $ (2)
Filip Berglund	67 500 $ (1)
Daniil Miromanov	67 500 $ (1)
Connor Corcoran	67 500 $ (3)
Sam Miletic	65 000 $ (3)
Ryan Reaves	65 000 $ (3)
Mitch Reinke	65 000 $ (2)
Brett Ritchie	60 000 $ (4)
Brad Malone	60 000 $ (3)
Ian McKinnon	60 000 $ (3)
Angus Redmond	60 000 $ (2)
Valtteri Puustinen	60 000 $ (3)
David Gust	60 000 $ (4)
Anthony Greco	60 000 $ (3)
Byron Froese	60 000 $ (3)
Cole Kehler	55 000 $ (2)
Luke Witkowski	52 500 $ (2)
Patrick Brown	52 500 $ (2)
Tariq Hammond	50 000 $ (1)
Brian Lashoff	50 000 $ (1)
Stefan Leblanc	50 000 $ (1)
Ryan Schmelzer	42 500 $ (1)
Total Farm Players	32
Salary Commitment
Year 22 : 2 070 000 $
Year 23 : 1 467 500 $
Year 24 : 902 500 $
Year 25 : 120 000 $
Salary Average Commitment
Year 22 : 2 070 000 $
Year 23 : 1 467 500 $
Year 24 : 902 500 $
Year 25 : 120 000 $

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	6000 - 130 $ - 5 557 - 92.62%
Level 2:	5000 - 75 $ - 4 941 - 98.82%
Level 3:	4000 - 55 $ - 2 798 - 69.94%
Level 4:	4000 - 40 $ - 3 134 - 78.35%
Luxury :	1000 - 250 $ - 758 - 75.75%
Total Capacity :	20000
Farm
Farm Level 1:	3000 - 20 $ - 0 - 0.00%
Farm Level 2:	6000 - 10 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	17 187 - 85.94%
Average Income per Game	1 717 756 $
Year to Date Revenue	6 871 022 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	77 075 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	58 993 750 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	58 993 750 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	2
Pro Expenses Per Days	9 634 375 $
Pro Estimated Expenses	19 268 750 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	19 268 750 $
Season Salary Cap	77 075 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	17 925 000 $
Estimate Over Minimum Salary Cap of 0 $	77 075 000 $
Current Bank Account	14 015 700 $
Projected Bank Account	(5 253 050 $)

Pro Players Salaries
Patrice Bergeron	8 225 000 $ (2)
Zach Werenski	7 450 000 $ (3)
Philipp Grubauer	6 500 000 $ (3)
Matt Duchene	6 375 000 $ (1)
Duncan Keith	4 500 000 $ (1)
Brandon Montour	3 975 000 $ (1)
Phil Kessel	3 650 000 $ (3)
Marcus Foligno	3 625 000 $ (4)
Kailer Yamamoto	3 500 000 $ (2)
Jared McCann	3 450 000 $ (2)
Ian Cole	3 425 000 $ (4)
Marco Scandella	3 300 000 $ (3)
Max Domi	3 300 000 $ (1)
Eric Robinson	2 125 000 $ (3)
Matt Murray	1 950 000 $ (3)
Jacob Larsson	1 750 000 $ (1)
Austin Watson	1 550 000 $ (1)
Josh Norris	1 000 000 $ (1)
Nick Bjugstad	1 000 000 $ (2)
Noah Dobson	925 000 $ (1)
Sam Carrick	900 000 $ (2)
Josh Brown	900 000 $ (1)
Steven Lorentz	800 000 $ (2)
Hudson Fasching	800 000 $ (2)
Cody Eakin	800 000 $ (4)
Collin Delia	700 000 $ (3)
Sami Niku	600 000 $ (2)
Total Pro Players	27
Salary Commitment
Year 22 : 77 075 000 $
Year 23 : 52 800 000 $
Year 24 : 33 525 000 $
Year 25 : 7 850 000 $
Salary Average Commitment
Year 22 : 77 075 000 $
Year 23 : 52 800 000 $
Year 24 : 33 525 000 $
Year 25 : 7 850 000 $
Salary Cap with 1 Way Contract
Year 22 : 77 075 000 $
Year 23 : 52 800 000 $
Year 24 : 33 525 000 $
Year 25 : 7 850 000 $

Farm Players Salaries
Graeme Clarke	87 500 $ (3)
Zac Jones	87 500 $ (2)
Vladislav Kolyachonok	87 500 $ (3)
Jacob Perreault	87 500 $ (3)
Pavel Dorofeyev	77 500 $ (2)
Noel Hoefenmayer	77 500 $ (2)
Markus Niemelainen	77 500 $ (1)
Sasha Chmelevski	72 500 $ (1)
Jesper Lindgren	72 500 $ (1)
Brendan Warren	67 500 $ (1)
Gage Quinney	67 500 $ (3)
Chad Yetman	67 500 $ (2)
Felix Bibeau	67 500 $ (2)
Veini Vehvilainen	60 000 $ (1)
Cole Bardreau	60 000 $ (2)
Jake McLaughlin	60 000 $ (4)
Matthew Hellickson	60 000 $ (4)
Philippe Desrosiers	60 000 $ (2)
Bobby Trivigno	60 000 $ (4)
Cayden Primeau	60 000 $ (1)
Matthew Murray	60 000 $ (2)
Kole Sherwood	55 000 $ (1)
Brayden Pachal	52 500 $ (2)
Matteo Gennaro	45 000 $ (1)
Total Farm Players	24
Salary Commitment
Year 22 : 1 630 000 $
Year 23 : 1 120 000 $
Year 24 : 510 000 $
Year 25 : 180 000 $
Salary Average Commitment
Year 22 : 1 630 000 $
Year 23 : 1 120 000 $
Year 24 : 510 000 $
Year 25 : 180 000 $

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 130 $ - 5 245 - 87.42%
Level 2:	5000 - 75 $ - 4 976 - 99.52%
Level 3:	2000 - 55 $ - 2 000 - 100.00%
Level 4:	4000 - 40 $ - 3 127 - 78.18%
Luxury :	1000 - 250 $ - 767 - 76.70%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 20 $ - 0 - 0.00%
Farm Level 2:	6000 - 10 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	1
Average Attendance - %	16 115 - 89.53%
Average Income per Game	1 630 116 $
Year to Date Revenue	4 890 347 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	70 075 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	53 878 125 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	53 878 125 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	1 630 116 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	2
Pro Expenses Per Days	8 759 375 $
Pro Estimated Expenses	17 518 750 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	17 518 750 $
Season Salary Cap	70 075 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	24 925 000 $
Estimate Over Minimum Salary Cap of 0 $	70 075 000 $
Current Bank Account	(28 757 426 $)
Projected Bank Account	(44 646 060 $)

Pro Players Salaries
Ryan O'Reilly	11 000 000 $ (3)
Frederik Andersen	7 300 000 $ (4)
Alexander Edler	6 125 000 $ (1)
Erik Johnson	5 750 000 $ (2)
Jordan Eberle	4 500 000 $ (2)
Brayden McNabb	3 850 000 $ (4)
Radko Gudas	3 800 000 $ (3)
Adin Hill	3 500 000 $ (3)
Jake McCabe	3 000 000 $ (3)
Sam Bennett	2 000 000 $ (1)
Carter Rowney	1 700 000 $ (1)
Zach Bogosian	1 625 000 $ (1)
Curtis Lazar	1 325 000 $ (1)
Michal Kempny	1 200 000 $ (3)
Matthew Nieto	1 200 000 $ (2)
Nathan Walker	1 000 000 $ (3)
Kale Clague	1 000 000 $ (3)
Alexis Lafreniere	975 000 $ (2)
Arthur Kaliyev	975 000 $ (3)
Matty Beniers	975 000 $ (3)
Kirby Dach	925 000 $ (1)
Madison Bowey	925 000 $ (3)
Brett Connolly	900 000 $ (3)
Travis Boyd	875 000 $ (1)
Victor Rask	850 000 $ (2)
Martin Frk	825 000 $ (2)
Kyle Turris	700 000 $ (2)
John Leonard	675 000 $ (1)
Michael Houser	600 000 $ (4)
Total Pro Players	29
Salary Commitment
Year 22 : 70 075 000 $
Year 23 : 54 825 000 $
Year 24 : 40 025 000 $
Year 25 : 11 750 000 $
Salary Average Commitment
Year 22 : 70 075 000 $
Year 23 : 54 825 000 $
Year 24 : 40 025 000 $
Year 25 : 11 750 000 $
Salary Cap with 1 Way Contract
Year 22 : 70 075 000 $
Year 23 : 54 825 000 $
Year 24 : 40 025 000 $
Year 25 : 11 750 000 $

Farm Players Salaries
Jon Lizotte	85 000 $ (3)
Michal Teply	77 500 $ (3)
Marc Del Gaizo	77 500 $ (3)
Aliaksei Protas	77 500 $ (3)
Robbie Russo	70 000 $ (3)
Zac Dalpe	70 000 $ (3)
Brinson Pasichnuk	65 000 $ (3)
Matt Jurusik	65 000 $ (2)
Magnus Hellberg	65 000 $ (3)
Rourke Chartier	62 500 $ (3)
Brandon Davidson	62 500 $ (2)
Bokondji Imama	62 500 $ (2)
Chris Wilkie	62 500 $ (3)
Brandon Baddock	60 000 $ (1)
Carter Hutton	60 000 $ (3)
Tanner Kero	60 000 $ (4)
Cameron Gaunce	60 000 $ (2)
Zach Giuttari	60 000 $ (2)
Cameron Hebig	60 000 $ (1)
Brett Sutter	50 000 $ (2)
Total Farm Players	20
Salary Commitment
Year 22 : 1 312 500 $
Year 23 : 1 192 500 $
Year 24 : 832 500 $
Year 25 : 60 000 $
Salary Average Commitment
Year 22 : 1 312 500 $
Year 23 : 1 192 500 $
Year 24 : 832 500 $
Year 25 : 60 000 $

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6300 - 135 $ - 4 747 - 75.35%
Level 2:	5300 - 75 $ - 4 966 - 93.70%
Level 3:	4200 - 55 $ - 2 807 - 66.83%
Level 4:	4200 - 40 $ - 3 151 - 75.03%
Luxury :	1000 - 275 $ - 689 - 68.87%
Total Capacity :	21000
Farm
Farm Level 1:	3000 - 20 $ - 0 - 0.00%
Farm Level 2:	6000 - 10 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	1
Average Attendance - %	16 360 - 77.90%
Average Income per Game	1 631 436 $
Year to Date Revenue	4 894 307 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	78 700 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	60 587 500 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	60 587 500 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	1 631 436 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	2
Pro Expenses Per Days	9 837 500 $
Pro Estimated Expenses	19 675 000 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	19 675 000 $
Season Salary Cap	78 700 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	16 300 000 $
Estimate Over Minimum Salary Cap of 0 $	78 700 000 $
Current Bank Account	4 930 053 $
Projected Bank Account	(13 113 511 $)

Pro Players Salaries
Brad Marchand	10 900 000 $ (2)
Brett Pesce	6 500 000 $ (1)
J.T. Miller	6 250 000 $ (3)
Mikhail Sergachev	5 850 000 $ (1)
Roope Hintz	5 400 000 $ (1)
Robert Thomas	5 300 000 $ (1)
Kevin Hayes	4 900 000 $ (3)
Carter Verhaeghe	4 500 000 $ (2)
Alex Iafallo	4 150 000 $ (3)
Adam Pelech	4 000 000 $ (4)
James van Riemsdyk	3 100 000 $ (4)
Dillon Dube	2 800 000 $ (3)
Jacob Middleton	2 350 000 $ (3)
Pierre-Edouard Bellemare	2 000 000 $ (3)
Thomas Greiss	1 850 000 $ (3)
Justin Schultz	1 650 000 $ (2)
Mark Pysyk	1 300 000 $ (2)
Anton Lundell	975 000 $ (3)
Maxime Lajoie	900 000 $ (1)
Dylan Samberg	875 000 $ (2)
Mattias Samuelsson	875 000 $ (2)
Jeremy Swayman	775 000 $ (1)
Mike Hardman	775 000 $ (2)
Cale Morris	725 000 $ (3)
Total Pro Players	24
Salary Commitment
Year 22 : 78 700 000 $
Year 23 : 53 975 000 $
Year 24 : 33 100 000 $
Year 25 : 7 100 000 $
Salary Average Commitment
Year 22 : 78 700 000 $
Year 23 : 53 975 000 $
Year 24 : 33 100 000 $
Year 25 : 7 100 000 $
Salary Cap with 1 Way Contract
Year 22 : 78 700 000 $
Year 23 : 53 975 000 $
Year 24 : 33 100 000 $
Year 25 : 7 100 000 $

Farm Players Salaries
Dominik Simon	155 000 $ (1)
Adam Beckman	87 500 $ (3)
Jack Drury	87 500 $ (3)
Samuel Poulin	87 500 $ (3)
Will Cuylle	87 500 $ (3)
Jean-Luc Foudy	87 500 $ (3)
John Ludvig	87 500 $ (2)
Jack Studnicka	85 000 $ (1)
Rasmus Kupari	85 000 $ (1)
Logan Brown	80 000 $ (2)
Michael Krutil	77 500 $ (2)
Lukas Parik	77 500 $ (3)
Gregory Hofmann	77 500 $ (1)
Zachary Gallant	77 500 $ (2)
Matt Filipe	77 500 $ (1)
Declan Chisholm	77 500 $ (2)
Curtis Hall	77 500 $ (2)
Sampo Ranta	77 500 $ (3)
Pascal Laberge	77 500 $ (1)
Nikita Alexandrov	77 500 $ (2)
Leon Gawanke	72 500 $ (1)
Gemel Smith	72 500 $ (1)
Jack Kopacka	72 500 $ (1)
Frederik Gauthier	70 000 $ (2)
Trevor Carrick	70 000 $ (1)
Nick Blankenburg	67 500 $ (2)
Philippe Daoust	67 500 $ (3)
Chris Bigras	65 000 $ (1)
Scott Wilson	62 500 $ (1)
Andrew Hammond	62 500 $ (4)
Jon Martin	45 000 $ (1)
Andrew Shortridge	45 000 $ (1)
Conner Bleackley	0 $ (0)
Total Farm Players	33
Salary Commitment
Year 22 : 2 477 500 $
Year 23 : 1 415 000 $
Year 24 : 722 500 $
Year 25 : 62 500 $
Salary Average Commitment
Year 22 : 2 477 500 $
Year 23 : 1 415 000 $
Year 24 : 722 500 $
Year 25 : 62 500 $

RedWings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6000 - 130 $ - 5 837 - 97.28%
Level 2:	5000 - 75 $ - 4 571 - 91.42%
Level 3:	4000 - 55 $ - 2 753 - 68.83%
Level 4:	4000 - 40 $ - 2 966 - 74.14%
Luxury :	1000 - 250 $ - 820 - 81.95%
Total Capacity :	20000
Farm
Farm Level 1:	3000 - 20 $ - 0 - 0.00%
Farm Level 2:	6000 - 10 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	2
Average Attendance - %	16 946 - 84.73%
Average Income per Game	1 734 128 $
Year to Date Revenue	3 468 256 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	80 050 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	60 556 250 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	60 556 250 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	3 468 256 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	2
Pro Expenses Per Days	10 006 250 $
Pro Estimated Expenses	20 012 500 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	20 012 500 $
Season Salary Cap	80 050 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	14 950 000 $
Estimate Over Minimum Salary Cap of 0 $	80 050 000 $
Current Bank Account	(12 973 105 $)
Projected Bank Account	(29 517 349 $)

Pro Players Salaries
Mikko Rantanen	10 100 000 $ (2)
Rasmus Ristolainen	7 400 000 $ (1)
Dylan Larkin	7 100 000 $ (3)
Zach Hyman	7 075 000 $ (1)
Anthony Cirelli	5 200 000 $ (2)
Tuukka Rask	5 000 000 $ (3)
Oliver Bjorkstrand	4 200 000 $ (2)
Evgeni Dadonov	4 100 000 $ (2)
Pius Suter	3 900 000 $ (3)
Brandon Carlo	3 775 000 $ (1)
Dmitry Orlov	3 425 000 $ (1)
Pavel Buchnevich	3 275 000 $ (1)
Ilya Samsonov	2 700 000 $ (4)
Nino Niederreiter	2 425 000 $ (2)
Zach Sanford	1 400 000 $ (1)
Danton Heinen	1 200 000 $ (1)
Ty Smith	975 000 $ (2)
Mason McTavish	975 000 $ (3)
Juuso Valimaki	925 000 $ (1)
Rocco Grimaldi	925 000 $ (2)
Tobias Bjornfot	925 000 $ (1)
Ian Mitchell	875 000 $ (2)
Joey Keane	850 000 $ (1)
Tommy Novak	725 000 $ (1)
Calvin Pickard	600 000 $ (2)
Total Pro Players	25
Salary Commitment
Year 22 : 80 050 000 $
Year 23 : 49 075 000 $
Year 24 : 19 675 000 $
Year 25 : 2 700 000 $
Salary Average Commitment
Year 22 : 80 050 000 $
Year 23 : 49 075 000 $
Year 24 : 19 675 000 $
Year 25 : 2 700 000 $
Salary Cap with 1 Way Contract
Year 22 : 80 050 000 $
Year 23 : 49 075 000 $
Year 24 : 19 675 000 $
Year 25 : 2 700 000 $

Farm Players Salaries
Tyson Foerster	97 500 $ (3)
Dennis Cholowski	92 500 $ (3)
Peter Cehlarik	87 500 $ (1)
Jan Jenik	87 500 $ (2)
Jared McIsaac	87 500 $ (2)
Conor Timmins	85 000 $ (1)
Chad Krys	85 000 $ (1)
Egor Korshkov	85 000 $ (1)
Joel Kiviranta	80 000 $ (2)
Nathan Smith	77 500 $ (2)
Linus Sandin	77 500 $ (3)
Markus Phillips	77 500 $ (2)
Blade Jenkins	77 500 $ (2)
Arnaud Durandeau	75 000 $ (3)
Patrick Khodorenko	72 500 $ (3)
Rhett Gardner	72 500 $ (1)
Phil Di Giuseppe	72 500 $ (4)
Cam Dineen	72 500 $ (3)
Jesper Sellgren	70 000 $ (4)
Tommy Nappier	70 000 $ (4)
Dillon Heatherington	70 000 $ (3)
Andre Lee	67 500 $ (3)
Linden Marshall	65 000 $ (4)
Daniel Mannella	62 500 $ (3)
Nick Swaney	62 500 $ (4)
Dylan Blujus	60 000 $ (2)
Nicholas Caamano	60 000 $ (3)
Tyrell Goulbourne	60 000 $ (3)
Dylan Wells	60 000 $ (3)
Brandon Gignac	60 000 $ (3)
Total Farm Players	30
Salary Commitment
Year 22 : 2 230 000 $
Year 23 : 1 815 000 $
Year 24 : 1 267 500 $
Year 25 : 340 000 $
Salary Average Commitment
Year 22 : 2 065 000 $
Year 23 : 1 650 000 $
Year 24 : 1 102 500 $
Year 25 : 340 000 $

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	First Niagara Center
Level 1:	6000 - 115 $ - 5 714 - 95.23%
Level 2:	5000 - 75 $ - 4 967 - 99.33%
Level 3:	2000 - 60 $ - 2 000 - 100.00%
Level 4:	4000 - 45 $ - 2 865 - 71.62%
Luxury :	1000 - 215 $ - 944 - 94.40%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 25 $ - 0 - 0.00%
Farm Level 2:	6000 - 12 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	1
Average Attendance - %	16 489 - 91.61%
Average Income per Game	1 629 586 $
Year to Date Revenue	4 888 757 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	80 725 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	60 543 750 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	60 543 750 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	1 629 586 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	2
Pro Expenses Per Days	10 090 625 $
Pro Estimated Expenses	20 181 250 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	20 181 250 $
Season Salary Cap	80 725 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	14 275 000 $
Estimate Over Minimum Salary Cap of 0 $	80 725 000 $
Current Bank Account	(10 860 730 $)
Projected Bank Account	(29 412 394 $)

Pro Players Salaries
Connor McDavid	12 300 000 $ (4)
Mitchell Marner	11 125 000 $ (1)
Ilya Sorokin	8 600 000 $ (2)
Joel Eriksson Ek	6 700 000 $ (2)
Thomas Chabot	4 600 000 $ (1)
Jeff Skinner	4 525 000 $ (1)
Alex Goligoski	4 525 000 $ (1)
Egor Sharangovich	4 300 000 $ (2)
Ethan Bear	3 200 000 $ (2)
Jordan Greenway	3 175 000 $ (3)
Carson Soucy	2 850 000 $ (2)
Jan Rutta	2 125 000 $ (4)
Zach Parise	2 100 000 $ (1)
Jack Johnson	1 525 000 $ (1)
Craig Smith	1 375 000 $ (3)
Derek Stepan	1 150 000 $ (4)
Ryan Carpenter	950 000 $ (4)
Alexander True	950 000 $ (1)
Max Willman	800 000 $ (2)
Maxim Mamin	750 000 $ (4)
Matt Tennyson	725 000 $ (3)
Dean Kukan	700 000 $ (1)
Karel Vejmelka	675 000 $ (1)
Oskar Steen	600 000 $ (2)
Tanner Jeannot	400 000 $ (1)
Total Pro Players	25
Salary Commitment
Year 22 : 80 725 000 $
Year 23 : 49 600 000 $
Year 24 : 22 550 000 $
Year 25 : 17 275 000 $
Salary Average Commitment
Year 22 : 80 725 000 $
Year 23 : 49 600 000 $
Year 24 : 22 550 000 $
Year 25 : 17 275 000 $
Salary Cap with 1 Way Contract
Year 22 : 80 725 000 $
Year 23 : 49 600 000 $
Year 24 : 22 550 000 $
Year 25 : 17 275 000 $

Farm Players Salaries
Dominic Turgeon	90 000 $ (1)
Roby Jarventie	87 500 $ (3)
Christian Jaros	85 000 $ (2)
Liam O'Brien	82 500 $ (1)
Michael Spacek	80 000 $ (3)
Justin Kirkland	80 000 $ (1)
Jordan Harris	77 500 $ (3)
Xavier Ouellet	77 500 $ (1)
Filip Hallander	77 500 $ (3)
Sam Harvey	72 500 $ (3)
Jeffrey Truchon-Viel	72 500 $ (3)
Hayden Hodgson	72 500 $ (4)
Eetu Tuulola	72 500 $ (1)
Joona Koppanen	70 000 $ (3)
Ostap Safin	67 500 $ (2)
Joel Teasdale	67 500 $ (2)
Sam Houde	67 500 $ (3)
Griffin Luce	65 000 $ (3)
Michael Hutchinson	65 000 $ (4)
Devin Cooley	62 500 $ (1)
Darien Kielb	62 500 $ (4)
Mareks Mitens	62 500 $ (3)
Tobie Paquette-Bisson	60 000 $ (1)
Eduards Tralmaks	60 000 $ (4)
Pavel Shen	55 000 $ (2)
Cooper Zech	55 000 $ (2)
Dmitry Osipov	50 000 $ (1)
David Kase	0 $ (0)
Sebastian Repo	0 $ (0)
Total Farm Players	29
Salary Commitment
Year 22 : 1 897 500 $
Year 23 : 1 322 500 $
Year 24 : 992 500 $
Year 25 : 260 000 $
Salary Average Commitment
Year 22 : 1 897 500 $
Year 23 : 1 322 500 $
Year 24 : 992 500 $
Year 25 : 260 000 $

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Center
Level 1:	5400 - 130 $ - 5 304 - 98.21%
Level 2:	4500 - 75 $ - 4 500 - 100.00%
Level 3:	3600 - 55 $ - 2 959 - 82.18%
Level 4:	3600 - 40 $ - 3 074 - 85.38%
Luxury :	900 - 250 $ - 756 - 83.94%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 20 $ - 0 - 0.00%
Farm Level 2:	6000 - 10 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	2
Average Attendance - %	16 591 - 92.17%
Average Income per Game	1 651 637 $
Year to Date Revenue	3 303 273 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	80 525 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	60 393 750 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	60 393 750 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	3 303 273 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	2
Pro Expenses Per Days	10 065 625 $
Pro Estimated Expenses	20 131 250 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	20 131 250 $
Season Salary Cap	80 525 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	14 475 000 $
Estimate Over Minimum Salary Cap of 0 $	80 525 000 $
Current Bank Account	(32 090 477 $)
Projected Bank Account	(48 918 454 $)

Pro Players Salaries
Mark Stone	10 375 000 $ (3)
Cam Atkinson	7 100 000 $ (3)
Vladimir Tarasenko	6 250 000 $ (4)
Teuvo Teravainen	5 300 000 $ (1)
Mikael Backlund	5 075 000 $ (1)
Jamie Benn	4 900 000 $ (4)
T.J. Brodie	4 400 000 $ (4)
Kyle Palmieri	3 250 000 $ (4)
Andre Burakovsky	3 000 000 $ (2)
Joel Armia	2 800 000 $ (2)
Travis Hamonic	2 725 000 $ (4)
Petr Mrazek	2 500 000 $ (4)
Robert Hagg	2 400 000 $ (1)
Kevin Rooney	2 000 000 $ (2)
Nathan Bastian	1 875 000 $ (1)
Ilya Lyubushkin	1 800 000 $ (4)
Matt Benning	1 650 000 $ (1)
Joonas Korpisalo	1 500 000 $ (4)
Jakob Pelletier	875 000 $ (3)
Jaycob Megna	875 000 $ (1)
J.J. Moser	875 000 $ (3)
Lassi Thomson	875 000 $ (2)
Aleksi Heponiemi	850 000 $ (1)
Libor Hajek	850 000 $ (3)
Chase De Leo	850 000 $ (3)
Antoine Roussel	825 000 $ (2)
Brandon Duhaime	725 000 $ (1)
Philipp Kurashev	725 000 $ (1)
Matt Irwin	675 000 $ (1)
Arttu Ruotsalainen	675 000 $ (1)
Dustin Tokarski	675 000 $ (4)
Sam Anas	650 000 $ (1)
Paul LaDue	625 000 $ (2)
Total Pro Players	33
Salary Commitment
Year 22 : 80 525 000 $
Year 23 : 59 050 000 $
Year 24 : 48 925 000 $
Year 25 : 28 000 000 $
Salary Average Commitment
Year 22 : 80 525 000 $
Year 23 : 59 050 000 $
Year 24 : 48 925 000 $
Year 25 : 28 000 000 $
Salary Cap with 1 Way Contract
Year 22 : 80 525 000 $
Year 23 : 59 050 000 $
Year 24 : 48 925 000 $
Year 25 : 28 000 000 $

Farm Players Salaries
Egor Afanasyev	87 500 $ (3)
Hunter Skinner	77 500 $ (2)
Josh Lopina	77 500 $ (3)
Nathan Legare	77 500 $ (3)
Rasmus Korhonen	77 500 $ (3)
William Lockwood	77 500 $ (1)
Jack McBain	77 500 $ (3)
Nick Henry	72 500 $ (1)
Jonah Gadjovich	70 000 $ (3)
Zack MacEwen	70 000 $ (2)
Kristian Vesalainen	70 000 $ (3)
Drake Rymsha	67 500 $ (1)
Santeri Hatakka	67 500 $ (3)
David Cotton	67 500 $ (1)
Matthew Kessel	67 500 $ (3)
Justin Richards	67 500 $ (1)
Filip Kral	67 500 $ (2)
Daniil Tarasov	67 500 $ (2)
Alex Limoges	65 000 $ (3)
Remi Elie	65 000 $ (1)
Cam Lee	62 500 $ (3)
Carsen Twarynski	62 500 $ (3)
Jiri Patera	62 500 $ (3)
Billy Christopoulos	60 000 $ (1)
Jackson Cates	60 000 $ (1)
Total Farm Players	25
Salary Commitment
Year 22 : 1 745 000 $
Year 23 : 1 207 500 $
Year 24 : 925 000 $
Year 25 : 0 $
Salary Average Commitment
Year 22 : 1 745 000 $
Year 23 : 1 207 500 $
Year 24 : 925 000 $
Year 25 : 0 $

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	HP Pavilion
Level 1:	5400 - 130 $ - 5 307 - 98.28%
Level 2:	4500 - 75 $ - 4 458 - 99.07%
Level 3:	3600 - 55 $ - 2 739 - 76.07%
Level 4:	3600 - 40 $ - 3 313 - 92.03%
Luxury :	900 - 250 $ - 804 - 89.33%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 20 $ - 0 - 0.00%
Farm Level 2:	6000 - 10 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	1
Average Attendance - %	16 621 - 92.34%
Average Income per Game	1 659 247 $
Year to Date Revenue	4 977 742 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	86 950 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	65 212 500 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	65 212 500 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	1 659 247 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	2
Pro Expenses Per Days	10 868 750 $
Pro Estimated Expenses	21 737 500 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	21 737 500 $
Season Salary Cap	86 950 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	8 050 000 $
Estimate Over Minimum Salary Cap of 0 $	86 950 000 $
Current Bank Account	(6 675 262 $)
Projected Bank Account	(26 753 515 $)

Pro Players Salaries
Nathan MacKinnon	10 950 000 $ (2)
Mark Scheifele	9 725 000 $ (1)
Sidney Crosby	9 500 000 $ (2)
Charlie McAvoy	7 125 000 $ (2)
Jaccob Slavin	6 175 000 $ (1)
Vitek Vanecek	5 000 000 $ (1)
Pavel Zacha	4 225 000 $ (3)
Connor Brown	4 100 000 $ (1)
Artem Zub	3 275 000 $ (2)
Nick Bonino	2 950 000 $ (1)
Martin Jones	2 625 000 $ (3)
Nick Holden	2 050 000 $ (3)
Nicolas Roy	1 975 000 $ (2)
Stuart Skinner	1 450 000 $ (2)
Rasmus Sandin	1 450 000 $ (2)
Alexander Volkov	975 000 $ (1)
Jujhar Khaira	925 000 $ (4)
Vladislav Gavrikov	925 000 $ (1)
Ryan Merkley	875 000 $ (2)
Logan Shaw	850 000 $ (1)
Tyler Ennis	825 000 $ (3)
Dylan Sikura	750 000 $ (1)
Matthew Peca	725 000 $ (4)
Brett Murray	725 000 $ (1)
Zack Kassian	725 000 $ (3)
Nikolas Brouillard	700 000 $ (3)
Joel Hanley	700 000 $ (1)
Louie Belpedio	700 000 $ (2)
Derrick Pouliot	700 000 $ (4)
Jordan Gross	700 000 $ (2)
Parker Kelly	675 000 $ (2)
Cory Schneider	675 000 $ (2)
Dan Renouf	650 000 $ (1)
Jayson Megna	575 000 $ (2)
Total Pro Players	34
Salary Commitment
Year 22 : 86 950 000 $
Year 23 : 53 425 000 $
Year 24 : 13 500 000 $
Year 25 : 2 350 000 $
Salary Average Commitment
Year 22 : 86 950 000 $
Year 23 : 53 425 000 $
Year 24 : 13 500 000 $
Year 25 : 2 350 000 $
Salary Cap with 1 Way Contract
Year 22 : 86 950 000 $
Year 23 : 53 425 000 $
Year 24 : 13 500 000 $
Year 25 : 2 350 000 $

Farm Players Salaries
Danila Klimovich	87 500 $ (3)
Brayden Tracey	87 500 $ (3)
David Gustafsson	85 000 $ (1)
Brendan Gaunce	82 500 $ (4)
Hugo Alnefelt	77 500 $ (3)
Ian McCoshen	75 000 $ (2)
Cole Smith	72 500 $ (4)
Jesper Froden	67 500 $ (4)
Luke Philp	67 500 $ (2)
Will Reilly	62 500 $ (3)
Tyler Wall	60 000 $ (3)
Cavan Fitzgerald	60 000 $ (3)
Peter Abbandonato	57 500 $ (2)
Michael Pezzetta	50 000 $ (1)
Total Farm Players	14
Salary Commitment
Year 22 : 992 500 $
Year 23 : 857 500 $
Year 24 : 657 500 $
Year 25 : 222 500 $
Salary Average Commitment
Year 22 : 992 500 $
Year 23 : 857 500 $
Year 24 : 657 500 $
Year 25 : 222 500 $

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	5400 - 125 $ - 5 400 - 100.00%
Level 2:	4500 - 70 $ - 4 496 - 99.92%
Level 3:	3600 - 40 $ - 3 567 - 99.07%
Level 4:	3600 - 30 $ - 3 600 - 100.00%
Luxury :	900 - 200 $ - 900 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 18 $ - 0 - 0.00%
Farm Level 2:	6000 - 9 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	1
Average Attendance - %	17 963 - 99.79%
Average Income per Game	1 527 801 $
Year to Date Revenue	4 583 403 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	79 225 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	59 418 750 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	59 418 750 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	1 527 801 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	2
Pro Expenses Per Days	9 903 125 $
Pro Estimated Expenses	19 806 250 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	19 806 250 $
Season Salary Cap	79 225 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	15 775 000 $
Estimate Over Minimum Salary Cap of 0 $	79 225 000 $
Current Bank Account	(30 443 145 $)
Projected Bank Account	(48 721 594 $)

Pro Players Salaries
Ryan Nugent-Hopkins	9 000 000 $ (3)
Darnell Nurse	7 650 000 $ (1)
Jeff Petry	7 550 000 $ (2)
Jean-Gabriel Pageau	6 250 000 $ (4)
Mike Hoffman	6 000 000 $ (3)
Sam Reinhart	5 250 000 $ (1)
Brian Dumoulin	4 650 000 $ (2)
Alex Tuch	4 600 000 $ (3)
Nic Hague	3 400 000 $ (2)
Mike Smith	3 250 000 $ (1)
Tanner Pearson	3 200 000 $ (1)
Frank Vatrano	2 000 000 $ (1)
Brett Kulak	1 900 000 $ (1)
Blake Lizotte	1 875 000 $ (3)
Conor Sheary	1 725 000 $ (3)
Jonas Siegenthaler	1 500 000 $ (2)
Anthony Stolarz	1 300 000 $ (1)
Markus Nutivaara	1 275 000 $ (1)
Luke Glendening	1 125 000 $ (2)
Pavel Francouz	1 000 000 $ (1)
Matthew Phillips	975 000 $ (3)
Joe Hicketts	850 000 $ (2)
Taro Hirose	750 000 $ (3)
Michael Stone	750 000 $ (2)
Alex Chiasson	725 000 $ (2)
Joseph Duszak	675 000 $ (3)
Total Pro Players	26
Salary Commitment
Year 22 : 79 225 000 $
Year 23 : 52 400 000 $
Year 24 : 31 850 000 $
Year 25 : 6 250 000 $
Salary Average Commitment
Year 22 : 79 225 000 $
Year 23 : 52 400 000 $
Year 24 : 31 850 000 $
Year 25 : 6 250 000 $
Salary Cap with 1 Way Contract
Year 22 : 79 225 000 $
Year 23 : 52 400 000 $
Year 24 : 31 850 000 $
Year 25 : 6 250 000 $

Farm Players Salaries
Vitali Kravtsov	92 500 $ (1)
Donovan Sebrango	87 500 $ (3)
Connor Dewar	85 000 $ (1)
Justus Annunen	77 500 $ (3)
Tyler Madden	77 500 $ (2)
Devante Stephens	72 500 $ (1)
Mac Hollowell	72 500 $ (1)
Hugh McGing	67 500 $ (1)
Kasper Bjorkqvist	67 500 $ (1)
Cole Fonstad	67 500 $ (3)
Joseph Blandisi	65 000 $ (2)
Jimmy Oligny	62 500 $ (1)
Danick Martel	60 000 $ (3)
Oliwer Kaski	60 000 $ (1)
Justin Kapelmaster	60 000 $ (3)
Jeremy Brodeur	60 000 $ (3)
Spencer Smallman	60 000 $ (1)
D.J. Busdeker	60 000 $ (3)
Matt Bartkowski	57 500 $ (1)
Tyler Sikura	50 000 $ (2)
Jan Drozg	50 000 $ (2)
Kelly Klima	50 000 $ (2)
Ryan Stanton	42 500 $ (1)
Daniel Walcott	40 000 $ (1)
Evan Polei	40 000 $ (1)
Total Farm Players	25
Salary Commitment
Year 22 : 1 585 000 $
Year 23 : 765 000 $
Year 24 : 472 500 $
Year 25 : 0 $
Salary Average Commitment
Year 22 : 1 585 000 $
Year 23 : 765 000 $
Year 24 : 472 500 $
Year 25 : 0 $

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6300 - 128 $ - 5 592 - 88.76%
Level 2:	5300 - 70 $ - 4 865 - 91.80%
Level 3:	4200 - 50 $ - 3 639 - 86.64%
Level 4:	4200 - 39 $ - 3 785 - 90.11%
Luxury :	1000 - 245 $ - 967 - 96.70%
Total Capacity :	21000
Farm
Farm Level 1:	3000 - 19 $ - 0 - 0.00%
Farm Level 2:	6000 - 9 $ - 0 - 0.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	18 848 - 89.75%
Average Income per Game	1 785 049 $
Year to Date Revenue	7 140 196 $
Farm
Home Games Left	4
Average Attendance - %	0 - 0.00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	76 250 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	57 618 750 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	57 618 750 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	2
Pro Expenses Per Days	9 531 250 $
Pro Estimated Expenses	19 062 500 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	19 062 500 $
Season Salary Cap	76 250 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	18 750 000 $
Estimate Over Minimum Salary Cap of 0 $	76 250 000 $
Current Bank Account	13 774 954 $
Projected Bank Account	(5 287 546 $)

Pro Players Salaries
Claude Giroux	9 000 000 $ (1)
Sean Monahan	7 175 000 $ (1)
Brock Nelson	6 425 000 $ (1)
William Nylander	5 500 000 $ (2)
Torey Krug	5 200 000 $ (2)
Damon Severson	4 700 000 $ (1)
Drake Batherson	4 175 000 $ (3)
James Reimer	3 600 000 $ (1)
Jakub Vrana	3 500 000 $ (3)
Brady Skjei	3 500 000 $ (1)
Alexander Wennberg	3 425 000 $ (1)
Mackenzie Blackwood	2 175 000 $ (3)
Dylan Strome	2 100 000 $ (1)
Zemgus Girgensons	1 525 000 $ (3)
Yakov Trenin	1 200 000 $ (2)
Josh Mahura	1 000 000 $ (3)
Adam Fox	975 000 $ (1)
Ilya Mikheyev	925 000 $ (1)
Mark Jankowski	925 000 $ (2)
Joe Veleno	925 000 $ (1)
Timothy Liljegren	900 000 $ (2)
Grigori Denisenko	875 000 $ (2)
Jack Quinn	875 000 $ (3)
Phil Tomasino	875 000 $ (3)
Jani Hakanpaa	850 000 $ (2)
Maxime Lagace	800 000 $ (2)
Brandon Hagel	775 000 $ (2)
Adam Ruzicka	725 000 $ (1)
Jeremy Davies	600 000 $ (1)
Austin Strand	550 000 $ (1)
Kevin Lankinen	475 000 $ (1)
Total Pro Players	31
Salary Commitment
Year 22 : 76 250 000 $
Year 23 : 31 150 000 $
Year 24 : 14 125 000 $
Year 25 : 0 $
Salary Average Commitment
Year 22 : 76 250 000 $
Year 23 : 31 150 000 $
Year 24 : 14 125 000 $
Year 25 : 0 $
Salary Cap with 1 Way Contract
Year 22 : 76 250 000 $
Year 23 : 31 150 000 $
Year 24 : 14 125 000 $
Year 25 : 0 $

Farm Players Salaries
Vladimir Tkachev	90 000 $ (4)
Yan Kuznetsov	87 500 $ (3)
Michael Vukojevic	87 500 $ (3)
Riley Tufte	85 000 $ (1)
Evan Fitzpatrick	77 500 $ (1)
Adam Scheel	77 500 $ (2)
Charles Hudon	77 500 $ (4)
Gianni Fairbrother	77 500 $ (3)
Alex Petrovic	77 500 $ (1)
Daniel O'Regan	75 000 $ (1)
Martin Kaut	72 500 $ (3)
Parker Wotherspoon	72 500 $ (1)
Max McCormick	70 000 $ (2)
Keith Petruzzelli	67 500 $ (3)
Jacob Ingham	67 500 $ (3)
Cole Koepke	67 500 $ (2)
Jack Dugan	67 500 $ (1)
Joe Gambardella	65 000 $ (1)
Vincent Desharnais	60 000 $ (3)
Dawson Barteaux	60 000 $ (3)
Cole Coskey	60 000 $ (1)
Simon Ryfors	60 000 $ (1)
Austin Rueschhoff	60 000 $ (3)
Zachary Emond	60 000 $ (3)
Jonathan Aspirot	52 500 $ (2)
Total Farm Players	25
Salary Commitment
Year 22 : 1 775 000 $
Year 23 : 1 135 000 $
Year 24 : 867 500 $
Year 25 : 167 500 $
Salary Average Commitment
Year 22 : 1 775 000 $
Year 23 : 1 135 000 $
Year 24 : 867 500 $
Year 25 : 167 500 $

Team	Current Fund	Season Salary Cap	Under Maximum of 95 000 000 $ Available Cap Space	Over Minimum of 0 $	Pro Players	Farm Players	Total Players
Avalanche	(17 455 293 $)	79 675 000 $	15 325 000 $	79 675 000 $	24	28	52
BlackHawks	(7 391 273 $)	72 100 000 $	22 900 000 $	72 100 000 $	23	27	50
BlueJackets	(28 039 749 $)	74 950 000 $	20 050 000 $	74 950 000 $	29	19	48
Blues	(30 356 585 $)	77 525 000 $	17 475 000 $	77 525 000 $	24	24	48
Bruins	(8 727 710 $)	63 875 000 $	31 125 000 $	63 875 000 $	25	27	52
Canadiens	(14 840 670 $)	61 450 000 $	33 550 000 $	61 450 000 $	23	27	50
Canucks	(40 539 139 $)	84 100 000 $	10 900 000 $	84 100 000 $	32	24	56
Capitals	(18 350 831 $)	81 975 000 $	13 025 000 $	81 975 000 $	29	24	53
Coyotes	(34 448 754 $)	77 575 000 $	17 425 000 $	77 575 000 $	30	20	50
Devils	(39 982 269 $)	78 950 000 $	16 050 000 $	78 950 000 $	27	21	48
Ducks	(28 966 170 $)	77 500 000 $	17 500 000 $	77 500 000 $	24	24	48
Flames	8 333 442 $	77 875 000 $	17 125 000 $	77 875 000 $	23	32	55
Flyers	(34 487 849 $)	59 625 000 $	35 375 000 $	59 625 000 $	24	28	52
GoldenKnights	8 472 049 $	73 075 000 $	21 925 000 $	73 075 000 $	24	28	52
Hurricanes	(25 698 885 $)	86 825 000 $	8 175 000 $	86 825 000 $	32	18	50
Islanders	(24 933 292 $)	80 550 000 $	14 450 000 $	80 550 000 $	27	28	55
Jets	(8 090 344 $)	74 250 000 $	20 750 000 $	74 250 000 $	22	32	54
Kings	(39 805 761 $)	76 075 000 $	18 925 000 $	76 075 000 $	23	27	50
Kraken	8 807 278 $	71 450 000 $	23 550 000 $	71 450 000 $	23	27	50
Lightning	(26 146 218 $)	76 400 000 $	18 600 000 $	76 400 000 $	24	27	51
MapleLeafs	(16 073 291 $)	76 330 000 $	18 670 000 $	76 330 000 $	23	27	50
Oilers	(13 316 168 $)	74 625 000 $	20 375 000 $	74 625 000 $	24	26	50
Panthers	(29 294 567 $)	77 075 000 $	17 925 000 $	77 075 000 $	23	32	55
Penguins	14 015 700 $	77 075 000 $	17 925 000 $	77 075 000 $	27	24	51
Predators	(28 757 426 $)	70 075 000 $	24 925 000 $	70 075 000 $	29	20	49
Rangers	4 930 053 $	78 700 000 $	16 300 000 $	78 700 000 $	24	33	57
RedWings	(12 973 105 $)	80 050 000 $	14 950 000 $	80 050 000 $	25	30	55
Sabres	(10 860 730 $)	80 725 000 $	14 275 000 $	80 725 000 $	25	29	54
Senators	(32 090 477 $)	80 525 000 $	14 475 000 $	80 525 000 $	33	25	58
Sharks	(6 675 262 $)	86 950 000 $	8 050 000 $	86 950 000 $	34	14	48
Stars	(30 443 145 $)	79 225 000 $	15 775 000 $	79 225 000 $	26	25	51
Wild	13 774 954 $	76 250 000 $	18 750 000 $	76 250 000 $	31	25	56

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 - %