LCHV - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	5400 - 135 $ - 4 466 - 82.71%
Level 2:	4500 - 75 $ - 3 820 - 84.89%
Level 3:	3600 - 55 $ - 2 657 - 73.80%
Level 4:	3600 - 35 $ - 3 569 - 99.13%
Luxury :	900 - 250 $ - 765 - 84.98%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 20 $ - 2 886 - 96.21%
Farm Level 2:	6000 - 10 $ - 5 754 - 95.91%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15 277 - 84.87%
Average Income per Game	1 581 483 $
Year to Date Revenue	66 422 268 $
Farm
Home Games Left	0
Average Attendance - %	8 641 - 96.01%
Average Income per Game	103 742 $
Year to Date Revenue	4 357 143 $
Expense
Pro Players Total Salaries	86 575 000 $
Farm Players Total Salaries	2 250 000 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	86 601 220 $
Farm Year To Date Expenses	2 207 173 $
Pro Salary Cap To Date	86 601 220 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	733 686 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	19 068 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	86 575 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	8 425 000 $
Estimate Over Minimum Salary Cap of 0 $	86 575 000 $
Current Bank Account	18 788 494 $
Projected Bank Account	18 788 494 $

Pro Players Salaries
Aleksander Barkov	11 750 000 $ (2)
Juuse Saros	9 000 000 $ (2)
Jake Guentzel	7 500 000 $ (1)
Noah Hanifin	6 800 000 $ (4)
Cam Fowler	5 625 000 $ (3)
Dylan DeMelo	4 950 000 $ (2)
Brent Burns	4 900 000 $ (2)
Nikolaj Ehlers	4 600 000 $ (3)
Eeli Tolvanen	3 700 000 $ (3)
Maxim Tsyplakov	3 425 000 $ (4)
Cole Sillinger	3 250 000 $ (2)
Tyler Bertuzzi	3 225 000 $ (3)
Zach Whitecloud	2 700 000 $ (4)
Drew O'Connor	2 500 000 $ (1)
Joseph Woll	2 250 000 $ (2)
Nils Hoglander	2 100 000 $ (2)
David Savard	1 900 000 $ (3)
Isac Lundestrom	1 750 000 $ (2)
Ivan Fedotov	1 250 000 $ (3)
Jesper Boqvist	1 000 000 $ (2)
Jake Christiansen	1 000 000 $ (2)
Ben Meyers	725 000 $ (2)
Tye Kartye	675 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 25 : 86 575 000 $
Year 26 : 75 900 000 $
Year 27 : 33 225 000 $
Year 28 : 12 925 000 $
Salary Average Commitment
Year 25 : 86 575 000 $
Year 26 : 75 900 000 $
Year 27 : 33 225 000 $
Year 28 : 12 925 000 $
Salary Cap with 1 Way Contract
Year 25 : 86 575 000 $
Year 26 : 75 900 000 $
Year 27 : 33 225 000 $
Year 28 : 12 925 000 $

Farm Players Salaries
Trent Miner	100 000 $ (3)
Victor Soderstrom	100 000 $ (2)
Evan Gardner	97 500 $ (3)
Samuel Helenius	97 500 $ (3)
Benoit-Olivier Groulx	90 000 $ (2)
Adam Sykora	87 500 $ (2)
Lukas Cormier	87 500 $ (1)
Jan Mysak	87 500 $ (1)
Daniil Chayka	87 500 $ (1)
Vincent Sevigny	80 000 $ (2)
Ethan Prow	80 000 $ (1)
Elliot Desnoyers	77 500 $ (1)
Tucker Robertson	77 500 $ (2)
Tristen Robins	77 500 $ (1)
Olivier Nadeau	77 500 $ (2)
Matt Rempe	77 500 $ (1)
Kieffer Bellows	72 500 $ (2)
Rasmus Asplund	72 500 $ (2)
Isaac Belliveau	67 500 $ (3)
Mackenzie MacEachern	67 500 $ (1)
Gabriel Szturc	67 500 $ (3)
Remi Poirier	67 500 $ (1)
Austin Poganski	65 000 $ (2)
Alex Beaucage	65 000 $ (2)
Tanner Laczynski	65 000 $ (1)
Cam McDonald	65 000 $ (1)
Arttu Hyry	65 000 $ (2)
Adam McCormick	65 000 $ (1)
Bobby Russell	62 500 $ (1)
Total Farm Players	29
Salary Commitment
Year 25 : 2 250 000 $
Year 26 : 1 282 500 $
Year 27 : 430 000 $
Year 28 : 0 $
Salary Average Commitment
Year 25 : 2 250 000 $
Year 26 : 1 282 500 $
Year 27 : 430 000 $
Year 28 : 0 $

BlackHawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	5400 - 150 $ - 4 064 - 75.26%
Level 2:	4500 - 75 $ - 3 755 - 83.45%
Level 3:	3600 - 50 $ - 3 356 - 93.21%
Level 4:	3600 - 35 $ - 3 575 - 99.32%
Luxury :	900 - 220 $ - 893 - 99.27%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 40 $ - 1 297 - 43.22%
Farm Level 2:	6000 - 20 $ - 2 768 - 46.13%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15 644 - 86.91%
Average Income per Game	1 615 424 $
Year to Date Revenue	67 847 812 $
Farm
Home Games Left	0
Average Attendance - %	4 064 - 45.16%
Average Income per Game	96 497 $
Year to Date Revenue	4 052 862 $
Expense
Pro Players Total Salaries	85 325 000 $
Farm Players Total Salaries	2 700 000 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	85 366 949 $
Farm Year To Date Expenses	2 666 846 $
Pro Salary Cap To Date	85 366 949 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	723 093 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	22 881 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	85 325 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	9 675 000 $
Estimate Over Minimum Salary Cap of 0 $	85 325 000 $
Current Bank Account	31 112 056 $
Projected Bank Account	31 112 056 $

Pro Players Salaries
Zach Werenski	10 000 000 $ (1)
Kirill Kaprizov	9 300 000 $ (1)
Bo Horvat	9 250 000 $ (3)
Mikael Granlund	7 225 000 $ (2)
Kevin Fiala	6 875 000 $ (3)
Tristan Jarry	6 500 000 $ (2)
Rasmus Andersson	5 950 000 $ (4)
Pierre-Luc Dubois	4 000 000 $ (2)
Sean Durzi	3 550 000 $ (1)
Mario Ferraro	3 150 000 $ (1)
Ryan Suter	2 750 000 $ (2)
Ryan McDonagh	2 675 000 $ (1)
Jordan Martinook	2 300 000 $ (2)
Connor McMichael	2 100 000 $ (1)
Ryan McLeod	2 000 000 $ (1)
Anton Forsberg	1 650 000 $ (2)
Sam Carrick	1 325 000 $ (3)
Zach Aston-Reese	1 125 000 $ (2)
Joel Armia	1 125 000 $ (1)
Jake Neighbours	875 000 $ (1)
Steven Lorentz	800 000 $ (2)
Brett Leason	800 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 25 : 85 325 000 $
Year 26 : 49 750 000 $
Year 27 : 23 400 000 $
Year 28 : 5 950 000 $
Salary Average Commitment
Year 25 : 89 125 000 $
Year 26 : 49 750 000 $
Year 27 : 23 400 000 $
Year 28 : 5 950 000 $
Salary Cap with 1 Way Contract
Year 25 : 85 325 000 $
Year 26 : 49 750 000 $
Year 27 : 23 400 000 $
Year 28 : 5 950 000 $

Farm Players Salaries
Alec Regula	107 500 $ (1)
Trey Fix-Wolansky	90 000 $ (3)
Eetu Makiniemi	87 500 $ (2)
Nolan Allan	87 500 $ (2)
Hunter Brzustewicz	87 500 $ (3)
Ville Koivunen	87 500 $ (2)
Magnus Chrona	87 500 $ (3)
Jacob MacDonald	85 000 $ (3)
Rodrigo Abols	80 000 $ (4)
Kaapo Kahkonen	80 000 $ (4)
Dylan Roobroeck	77 500 $ (3)
Jake Furlong	77 500 $ (3)
Bryce McConnell-Barker	77 500 $ (3)
Henry Thrun	77 500 $ (1)
Ben King	77 500 $ (2)
Anders Bjork	77 500 $ (2)
Jonny Brodzinski	77 500 $ (4)
Kevin Labanc	75 000 $ (2)
Steven Santini	72 500 $ (4)
Milos Kelemen	72 500 $ (3)
Adam Raska	70 000 $ (3)
Noah Juulsen	67 500 $ (2)
Elmer Soderblom	67 500 $ (1)
Kevin Gravel	67 500 $ (2)
Jan Bednar	67 500 $ (3)
Tristan Lennox	67 500 $ (3)
Carson Bantle	67 500 $ (3)
Eetu Liukas	67 500 $ (2)
Noah Laba	67 500 $ (3)
Andrew Agozzino	67 500 $ (4)
Ryan Greene	67 500 $ (3)
Joe Hicketts	65 000 $ (4)
Justin Dowling	65 000 $ (3)
Walker Duehr	62 500 $ (1)
Spencer Smallman	60 000 $ (2)
Mike Vecchione	60 000 $ (1)
Total Farm Players	36
Salary Commitment
Year 25 : 2 700 000 $
Year 26 : 2 325 000 $
Year 27 : 1 570 000 $
Year 28 : 442 500 $
Salary Average Commitment
Year 25 : 2 700 000 $
Year 26 : 2 325 000 $
Year 27 : 1 570 000 $
Year 28 : 442 500 $

BlueJackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	NationWide Arena
Level 1:	5400 - 140 $ - 4 300 - 79.64%
Level 2:	4500 - 80 $ - 3 486 - 77.46%
Level 3:	3600 - 60 $ - 2 442 - 67.84%
Level 4:	3600 - 45 $ - 2 579 - 71.65%
Luxury :	900 - 260 $ - 726 - 80.67%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 20 $ - 2 882 - 96.07%
Farm Level 2:	6000 - 10 $ - 5 757 - 95.94%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	13 534 - 75.19%
Average Income per Game	1 558 782 $
Year to Date Revenue	65 468 830 $
Farm
Home Games Left	0
Average Attendance - %	8 638 - 95.98%
Average Income per Game	103 684 $
Year to Date Revenue	4 354 731 $
Expense
Pro Players Total Salaries	83 962 500 $
Farm Players Total Salaries	1 980 000 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	83 978 965 $
Farm Year To Date Expenses	1 980 040 $
Pro Salary Cap To Date	83 978 965 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	711 547 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	16 780 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	83 962 500 $
Estimate Under Maximum Salary Cap of 95 000 000 $	11 037 500 $
Estimate Over Minimum Salary Cap of 0 $	83 962 500 $
Current Bank Account	(7 208 739 $)
Projected Bank Account	(7 208 739 $)

Pro Players Salaries
Connor Hellebuyck	9 875 000 $ (1)
Mark Stone	9 150 000 $ (3)
Mika Zibanejad	9 150 000 $ (1)
Hampus Lindholm	7 900 000 $ (2)
Seth Jones	6 500 000 $ (2)
Filip Forsberg	5 800 000 $ (2)
Pius Suter	4 900 000 $ (4)
Teuvo Teravainen	4 000 000 $ (2)
Samuel Girard	3 900 000 $ (1)
Kyle Palmieri	3 250 000 $ (1)
Noah Cates	3 000 000 $ (3)
Jonas Siegenthaler	2 600 000 $ (3)
Damon Severson	2 562 500 $ (1)
Matias Maccelli	1 875 000 $ (3)
Connor Zary	1 850 000 $ (3)
Calen Addison	1 500 000 $ (2)
Matthew Villalta	1 000 000 $ (3)
Artyom Levshunov	975 000 $ (3)
Connor Bedard	975 000 $ (2)
Adam Fantilli	975 000 $ (2)
Vincent Hinostroza	800 000 $ (2)
Ethan Cardwell	775 000 $ (2)
Jakub Skarek	650 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 25 : 83 962 500 $
Year 26 : 54 575 000 $
Year 27 : 25 350 000 $
Year 28 : 4 900 000 $
Salary Average Commitment
Year 25 : 86 525 000 $
Year 26 : 54 575 000 $
Year 27 : 25 350 000 $
Year 28 : 4 900 000 $
Salary Cap with 1 Way Contract
Year 25 : 83 962 500 $
Year 26 : 54 575 000 $
Year 27 : 25 350 000 $
Year 28 : 4 900 000 $

Farm Players Salaries
Santeri Hatakka	90 000 $ (2)
Lucas Johansen	82 500 $ (1)
Mason Shaw	80 000 $ (3)
Ruslan Khazheyev	77 500 $ (3)
Tyson Kozak	77 500 $ (1)
Dylan Garand	77 500 $ (1)
Artem Guryev	77 500 $ (2)
Zack MacEwen	77 500 $ (3)
Isaac Ratcliffe	77 500 $ (2)
Erik Portillo	77 500 $ (1)
Corey Andonovski	75 000 $ (2)
Kole Lind	75 000 $ (3)
Keean Washkurak	75 000 $ (2)
Nathan Legare	75 000 $ (2)
Jake Massie	72 500 $ (3)
Emilio Pettersen	72 500 $ (1)
Josh Lopina	70 000 $ (2)
Carsen Twarynski	70 000 $ (3)
Justin Gill	67 500 $ (3)
Carson Focht	67 500 $ (1)
Hunter McDonald	67 500 $ (2)
Charles-Alexis Legault	67 500 $ (3)
Henri Nikkanen	67 500 $ (1)
Dustin Tokarski	67 500 $ (1)
Ty Gallagher	67 500 $ (3)
Jackson Cates	65 000 $ (1)
David Cotton	62 500 $ (1)
Total Farm Players	27
Salary Commitment
Year 25 : 1 980 000 $
Year 26 : 1 262 500 $
Year 27 : 655 000 $
Year 28 : 0 $
Salary Average Commitment
Year 25 : 1 980 000 $
Year 26 : 1 262 500 $
Year 27 : 655 000 $
Year 28 : 0 $

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6000 - 130 $ - 4 615 - 76.92%
Level 2:	5000 - 75 $ - 3 713 - 74.27%
Level 3:	2000 - 55 $ - 2 000 - 100.00%
Level 4:	4000 - 40 $ - 2 953 - 73.81%
Luxury :	1000 - 250 $ - 745 - 74.55%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 20 $ - 2 859 - 95.29%
Farm Level 2:	6000 - 10 $ - 5 807 - 96.79%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	14 027 - 77.93%
Average Income per Game	1 512 747 $
Year to Date Revenue	63 535 383 $
Farm
Home Games Left	0
Average Attendance - %	8 666 - 96.29%
Average Income per Game	103 722 $
Year to Date Revenue	4 356 324 $
Expense
Pro Players Total Salaries	75 400 000 $
Farm Players Total Salaries	1 965 000 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	74 596 835 $
Farm Year To Date Expenses	2 045 346 $
Pro Salary Cap To Date	74 596 835 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	638 983 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	16 653 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	75 400 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	19 600 000 $
Estimate Over Minimum Salary Cap of 0 $	75 400 000 $
Current Bank Account	21 249 526 $
Projected Bank Account	21 249 526 $

Pro Players Salaries
Rasmus Dahlin	10 250 000 $ (2)
Brad Marchand	7 700 000 $ (2)
Filip Hronek	7 425 000 $ (1)
Jack Hughes	7 150 000 $ (1)
Valeri Nichushkin	6 200 000 $ (4)
Pyotr Kochetkov	4 800 000 $ (3)
William Borgen	3 100 000 $ (2)
Tommy Novak	3 025 000 $ (1)
Jason Zucker	3 000 000 $ (4)
Vladimir Tarasenko	2 600 000 $ (4)
Luke Evangelista	2 600 000 $ (3)
Pierre Engvall	2 300 000 $ (1)
Kevin Hayes	2 150 000 $ (3)
Colin Miller	2 000 000 $ (2)
Urho Vaakanainen	1 650 000 $ (3)
Radek Faksa	1 575 000 $ (4)
Jonatan Berggren	1 500 000 $ (4)
Jarred Tinordi	1 300 000 $ (1)
Will Smith	975 000 $ (3)
Matthew Poitras	875 000 $ (2)
Yaroslav Askarov	875 000 $ (1)
Denton Mateychuk	875 000 $ (3)
Jack Thompson	775 000 $ (1)
Ilya Solovyov	700 000 $ (1)
Total Pro Players	24
Salary Commitment
Year 25 : 75 400 000 $
Year 26 : 51 850 000 $
Year 27 : 27 925 000 $
Year 28 : 14 875 000 $
Salary Average Commitment
Year 25 : 75 400 000 $
Year 26 : 51 850 000 $
Year 27 : 27 925 000 $
Year 28 : 14 875 000 $
Salary Cap with 1 Way Contract
Year 25 : 75 400 000 $
Year 26 : 51 850 000 $
Year 27 : 27 925 000 $
Year 28 : 14 875 000 $

Farm Players Salaries
Michael Dipietro	95 000 $ (2)
Fedor Svechkov	87 500 $ (2)
William Stromgren	87 500 $ (2)
Eemil Viro	87 500 $ (1)
Ethan Del Mastro	87 500 $ (2)
Maxence Guenette	85 000 $ (2)
Jonathan Gruden	85 000 $ (1)
John Farinacci	77 500 $ (2)
Akito Hirose	77 500 $ (3)
Albert Johansson	77 500 $ (1)
Ryan Ufko	77 500 $ (2)
David Spacek	77 500 $ (2)
Evan Nause	77 500 $ (2)
Gabriel Fortier	75 000 $ (1)
Alex Barre-Boulet	75 000 $ (3)
Zayde Wisdom	75 000 $ (3)
Alex Kannok Leipert	75 000 $ (3)
Givani Smith	72 500 $ (2)
Louis Crevier	67 500 $ (1)
Nikita Grebenkin	67 500 $ (3)
Ryder Rolston	67 500 $ (2)
Nicolas Guay	65 000 $ (1)
Owen Lindmark	65 000 $ (2)
Cedric Pare	60 000 $ (1)
Matt Vernon	60 000 $ (1)
Ben Kraws	60 000 $ (2)
Total Farm Players	26
Salary Commitment
Year 25 : 1 965 000 $
Year 26 : 1 387 500 $
Year 27 : 370 000 $
Year 28 : 0 $
Salary Average Commitment
Year 25 : 1 965 000 $
Year 26 : 1 387 500 $
Year 27 : 370 000 $
Year 28 : 0 $

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	5400 - 130 $ - 4 736 - 87.71%
Level 2:	4500 - 75 $ - 3 749 - 83.31%
Level 3:	3600 - 55 $ - 2 743 - 76.21%
Level 4:	3600 - 40 $ - 2 899 - 80.53%
Luxury :	900 - 250 $ - 752 - 83.55%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 20 $ - 2 843 - 94.76%
Farm Level 2:	6000 - 10 $ - 5 760 - 95.99%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	14 880 - 82.67%
Average Income per Game	1 581 527 $
Year to Date Revenue	66 424 114 $
Farm
Home Games Left	0
Average Attendance - %	8 602 - 95.58%
Average Income per Game	103 007 $
Year to Date Revenue	4 326 300 $
Expense
Pro Players Total Salaries	81 000 000 $
Farm Players Total Salaries	2 252 500 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	81 407 844 $
Farm Year To Date Expenses	1 920 576 $
Pro Salary Cap To Date	81 407 844 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	686 441 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	19 089 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	81 000 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	14 000 000 $
Estimate Over Minimum Salary Cap of 0 $	81 000 000 $
Current Bank Account	11 507 127 $
Projected Bank Account	11 507 127 $

Pro Players Salaries
Alex Tuch	10 425 000 $ (4)
Jake Oettinger	9 000 000 $ (4)
Ryan Nugent-Hopkins	7 450 000 $ (3)
Darnell Nurse	6 900 000 $ (3)
Phillip Danault	6 700 000 $ (3)
Miro Heiskanen	6 000 000 $ (3)
Mason McTavish	5 125 000 $ (3)
Eetu Luostarinen	4 550 000 $ (2)
Dante Fabbro	3 900 000 $ (2)
Nick Paul	3 250 000 $ (3)
Tanner Jeannot	2 775 000 $ (1)
Adam Lowry	1 800 000 $ (1)
Jesperi Kotkaniemi	1 700 000 $ (1)
Blake Lizotte	1 500 000 $ (3)
Joonas Korpisalo	1 500 000 $ (1)
Mattias Janmark	1 250 000 $ (2)
Jacob Bernard-Docker	1 200 000 $ (4)
T.J. Brodie	1 200 000 $ (1)
Jake Bean	1 100 000 $ (2)
Troy Stecher	1 025 000 $ (2)
Kent Johnson	975 000 $ (1)
Corey Perry	900 000 $ (2)
Matthew Knies	775 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 25 : 81 000 000 $
Year 26 : 70 275 000 $
Year 27 : 57 550 000 $
Year 28 : 20 625 000 $
Salary Average Commitment
Year 25 : 82 800 000 $
Year 26 : 70 275 000 $
Year 27 : 57 550 000 $
Year 28 : 20 625 000 $
Salary Cap with 1 Way Contract
Year 25 : 81 000 000 $
Year 26 : 70 275 000 $
Year 27 : 57 550 000 $
Year 28 : 20 625 000 $

Farm Players Salaries
Kirby Dach	222 500 $ (2)
Robby Fabbri	157 500 $ (3)
Noah Gregor	117 500 $ (1)
Boris Katchouk	85 000 $ (2)
Joe Snively	85 000 $ (4)
Tyson Hinds	77 500 $ (2)
Aleksandr Kisakov	77 500 $ (1)
Ben Hemmerling	77 500 $ (3)
Evan Vierling	77 500 $ (2)
Jason Polin	75 000 $ (3)
Dino Kambeitz	72 500 $ (3)
William Lockwood	72 500 $ (2)
Jagger Joshua	72 500 $ (3)
Dryden McKay	70 000 $ (3)
Zachary Massicotte	70 000 $ (3)
Jiri Patera	70 000 $ (3)
Jeremie Biakabutuka	67 500 $ (3)
Colson Gengenbach	67 500 $ (2)
Luke Tuch	67 500 $ (3)
Mitchell Russell	67 500 $ (2)
Dmitry Osipov	67 500 $ (3)
Colin Felix	65 000 $ (2)
Brett Budgell	65 000 $ (2)
Jackson van de Leest	65 000 $ (2)
Matteo Pietroniro	60 000 $ (1)
Anthony Vincent	60 000 $ (2)
Mitchell Lewandowski	60 000 $ (1)
Jonathan Lemieux	60 000 $ (1)
Total Farm Players	28
Salary Commitment
Year 25 : 2 252 500 $
Year 26 : 1 877 500 $
Year 27 : 952 500 $
Year 28 : 85 000 $
Salary Average Commitment
Year 25 : 2 252 500 $
Year 26 : 1 877 500 $
Year 27 : 952 500 $
Year 28 : 85 000 $

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	6000 - 125 $ - 5 766 - 96.10%
Level 2:	5000 - 90 $ - 3 140 - 62.80%
Level 3:	4000 - 60 $ - 2 497 - 62.44%
Level 4:	4000 - 30 $ - 3 806 - 95.15%
Luxury :	1000 - 225 $ - 934 - 93.40%
Total Capacity :	20000
Farm
Farm Level 1:	3000 - 19 $ - 2 898 - 96.62%
Farm Level 2:	6000 - 10 $ - 5 780 - 96.34%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16 144 - 80.72%
Average Income per Game	1 728 731 $
Year to Date Revenue	72 606 687 $
Farm
Home Games Left	0
Average Attendance - %	8 679 - 96.43%
Average Income per Game	101 586 $
Year to Date Revenue	4 266 625 $
Expense
Pro Players Total Salaries	85 812 500 $
Farm Players Total Salaries	2 367 500 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	85 598 098 $
Farm Year To Date Expenses	2 367 552 $
Pro Salary Cap To Date	85 598 098 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	727 225 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	20 064 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	85 812 500 $
Estimate Under Maximum Salary Cap of 95 000 000 $	9 187 500 $
Estimate Over Minimum Salary Cap of 0 $	85 812 500 $
Current Bank Account	25 390 346 $
Projected Bank Account	25 390 346 $

Pro Players Salaries
Victor Hedman	10 200 000 $ (2)
Lucas Raymond	8 800 000 $ (2)
Sidney Crosby	8 000 000 $ (2)
Jake DeBrusk	5 800 000 $ (4)
Neal Pionk	5 700 000 $ (3)
Matty Beniers	5 575 000 $ (2)
Tom Wilson	5 200 000 $ (2)
Linus Ullmark	4 312 500 $ (1)
John Marino	4 250 000 $ (1)
Niko Mikkola	3 750 000 $ (4)
Marcus Foligno	3 625 000 $ (1)
Ian Cole	3 425 000 $ (1)
Rasmus Sandin	2 975 000 $ (2)
Nicolas Roy	2 800 000 $ (1)
Frank Vatrano	2 750 000 $ (2)
Luke Schenn	1 800 000 $ (2)
Sean Kuraly	1 800 000 $ (2)
Brendan Gallagher	1 025 000 $ (2)
Mark Kastelic	975 000 $ (1)
Mathieu Olivier	925 000 $ (1)
Dmitri Voronkov	775 000 $ (1)
Devon Levi	675 000 $ (2)
Bobby McMann	675 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 25 : 85 812 500 $
Year 26 : 64 050 000 $
Year 27 : 15 250 000 $
Year 28 : 9 550 000 $
Salary Average Commitment
Year 25 : 90 125 000 $
Year 26 : 64 050 000 $
Year 27 : 15 250 000 $
Year 28 : 9 550 000 $
Salary Cap with 1 Way Contract
Year 25 : 85 812 500 $
Year 26 : 64 050 000 $
Year 27 : 15 250 000 $
Year 28 : 9 550 000 $

Farm Players Salaries
Arturs Silovs	95 000 $ (2)
Samuel Fagemo	95 000 $ (2)
Seamus Casey	87 500 $ (3)
Nathan Gaucher	87 500 $ (2)
Jackson Dorrington	87 500 $ (4)
Tim Washe	82 500 $ (4)
Devin Kaplan	77 500 $ (3)
Ty Mueller	77 500 $ (3)
Cole Reinhardt	75 000 $ (4)
Sebastian Aho-D	75 000 $ (4)
James Hamblin	75 000 $ (3)
Isak Posch	75 000 $ (4)
Tory Dello	75 000 $ (1)
Parker Ford	72 500 $ (2)
Gleb Veremyev	70 000 $ (4)
Dylan Wendt	67 500 $ (3)
Brady Stonehouse	67 500 $ (4)
Artem Shlaine	67 500 $ (3)
Wyatte Wylie	67 500 $ (2)
Harrison Scott	67 500 $ (4)
Ryan Hofer	67 500 $ (3)
Ben Steeves	67 500 $ (3)
Reece Newkirk	65 000 $ (1)
Nicky Leivermann	65 000 $ (1)
Quinn Olson	65 000 $ (2)
Case McCarthy	65 000 $ (2)
Aidan Fulp	62 500 $ (3)
Carl Berglund	62 500 $ (2)
Cole Krygier	62 500 $ (3)
John Parker-Jones	60 000 $ (2)
Connor Mackey	60 000 $ (3)
Nolan Maier	60 000 $ (3)
Xavier Parent	60 000 $ (2)
Total Farm Players	33
Salary Commitment
Year 25 : 2 367 500 $
Year 26 : 2 162 500 $
Year 27 : 1 432 500 $
Year 28 : 600 000 $
Salary Average Commitment
Year 25 : 2 367 500 $
Year 26 : 2 162 500 $
Year 27 : 1 432 500 $
Year 28 : 600 000 $

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6000 - 125 $ - 5 618 - 93.64%
Level 2:	5000 - 73 $ - 4 127 - 82.54%
Level 3:	4000 - 45 $ - 3 386 - 84.66%
Level 4:	4000 - 38 $ - 3 169 - 79.23%
Luxury :	1000 - 250 $ - 749 - 74.92%
Total Capacity :	20000
Farm
Farm Level 1:	3000 - 20 $ - 2 868 - 95.59%
Farm Level 2:	6000 - 12 $ - 4 593 - 76.55%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	17 050 - 85.25%
Average Income per Game	1 727 901 $
Year to Date Revenue	72 571 844 $
Farm
Home Games Left	0
Average Attendance - %	7 461 - 82.90%
Average Income per Game	102 300 $
Year to Date Revenue	4 296 614 $
Expense
Pro Players Total Salaries	78 100 000 $
Farm Players Total Salaries	2 120 000 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	77 105 892 $
Farm Year To Date Expenses	2 120 582 $
Pro Salary Cap To Date	77 105 892 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	661 864 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	17 966 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	78 100 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	16 900 000 $
Estimate Over Minimum Salary Cap of 0 $	78 100 000 $
Current Bank Account	38 059 553 $
Projected Bank Account	38 059 553 $

Pro Players Salaries
Josh Morrissey	9 100 000 $ (3)
Alex DeBrincat	7 350 000 $ (1)
Nick Schmaltz	6 550 000 $ (4)
Chandler Stephenson	6 500 000 $ (2)
Quinton Byfield	5 275 000 $ (3)
Ukko-Pekka Luukkonen	4 850 000 $ (3)
Ryan Pulock	4 425 000 $ (1)
Bowen Byram	4 250 000 $ (2)
Brandon Saad	3 225 000 $ (4)
Chris Tanev	3 225 000 $ (3)
Cam York	3 000 000 $ (2)
Colton Sissons	2 825 000 $ (1)
Ben Chiarot	2 625 000 $ (3)
Evgeni Malkin	2 425 000 $ (2)
Cody Ceci	2 375 000 $ (1)
Shane Pinto	1 975 000 $ (1)
Jamie Drysdale	1 700 000 $ (2)
Simeon Varlamov	1 650 000 $ (2)
Sam Steel	1 175 000 $ (2)
Zach Benson	975 000 $ (2)
Wyatt Johnston	975 000 $ (1)
Cody Glass	875 000 $ (2)
Jackson Blake	775 000 $ (3)
Total Pro Players	23
Salary Commitment
Year 25 : 78 100 000 $
Year 26 : 58 175 000 $
Year 27 : 35 625 000 $
Year 28 : 9 775 000 $
Salary Average Commitment
Year 25 : 80 475 000 $
Year 26 : 58 175 000 $
Year 27 : 35 625 000 $
Year 28 : 9 775 000 $
Salary Cap with 1 Way Contract
Year 25 : 78 100 000 $
Year 26 : 58 175 000 $
Year 27 : 35 625 000 $
Year 28 : 9 775 000 $

Farm Players Salaries
Ville Heinola	120 000 $ (1)
Jesse Ylonen	97 500 $ (2)
Dakota Mermis	97 500 $ (3)
Caleb Jones	95 000 $ (3)
Gage Alexander	77 500 $ (2)
Rodwin Dionicio	77 500 $ (3)
Coulson Pitre	77 500 $ (3)
Ryder Korczak	77 500 $ (1)
Michael Benning	77 500 $ (2)
Brandon Halverson	70 000 $ (3)
Hunter Shepard	70 000 $ (3)
Brendan Lemieux	70 000 $ (3)
Connor Carrick	70 000 $ (1)
Clark Bishop	70 000 $ (3)
Louis Domingue	70 000 $ (3)
Matthew Maggio	67 500 $ (2)
Justin Ertel	67 500 $ (3)
Marc-Andre Gaudet	67 500 $ (3)
Jared Davidson	67 500 $ (2)
Taige Harding	67 500 $ (3)
Joseph Cecconi	65 000 $ (2)
Logan Shaw	65 000 $ (1)
Kyle Criscuolo	65 000 $ (3)
Dominik Shine	65 000 $ (1)
Mitchell Vande Sompel	65 000 $ (3)
Travis Barron	60 000 $ (1)
Kevin O'Neil	60 000 $ (2)
Justin Pearson	60 000 $ (2)
Anthony Beauregard	60 000 $ (2)
Total Farm Players	29
Salary Commitment
Year 25 : 2 120 000 $
Year 26 : 1 662 500 $
Year 27 : 1 030 000 $
Year 28 : 0 $
Salary Average Commitment
Year 25 : 2 120 000 $
Year 26 : 1 662 500 $
Year 27 : 1 030 000 $
Year 28 : 0 $

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6600 - 121 $ - 5 765 - 87.35%
Level 2:	5500 - 52 $ - 4 888 - 88.87%
Level 3:	4400 - 42 $ - 3 425 - 77.83%
Level 4:	4400 - 37 $ - 3 722 - 84.60%
Luxury :	1100 - 240 $ - 935 - 84.99%
Total Capacity :	22000
Farm
Farm Level 1:	3000 - 25 $ - 2 075 - 69.16%
Farm Level 2:	6000 - 13 $ - 4 322 - 72.03%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	18 735 - 85.16%
Average Income per Game	1 699 788 $
Year to Date Revenue	71 391 086 $
Farm
Home Games Left	0
Average Attendance - %	6 397 - 71.07%
Average Income per Game	97 248 $
Year to Date Revenue	4 084 424 $
Expense
Pro Players Total Salaries	80 825 000 $
Farm Players Total Salaries	2 097 500 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	81 280 935 $
Farm Year To Date Expenses	2 189 258 $
Pro Salary Cap To Date	81 280 935 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	684 958 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	17 775 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	80 825 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	14 175 000 $
Estimate Over Minimum Salary Cap of 0 $	80 825 000 $
Current Bank Account	19 064 471 $
Projected Bank Account	19 064 471 $

Pro Players Salaries
Sam Reinhart	9 825 000 $ (3)
Jesper Bratt	7 200 000 $ (2)
Matt Duchene	6 150 000 $ (1)
Carter Hart	6 000 000 $ (2)
Ryan Hartman	4 550 000 $ (2)
Dawson Mercer	4 500 000 $ (2)
William Karlsson	4 350 000 $ (2)
Dylan Holloway	4 200 000 $ (3)
Samuel Montembeault	4 075 000 $ (4)
Matt Grzelcyk	4 000 000 $ (4)
Jack McBain	3 850 000 $ (2)
Frederik Andersen	3 650 000 $ (1)
Andrew Peeke	3 250 000 $ (1)
Connor Clifton	3 000 000 $ (3)
Connor Brown	2 500 000 $ (2)
Oskar Sundqvist	2 250 000 $ (2)
Nico Sturm	1 650 000 $ (1)
Adam Boqvist	1 350 000 $ (2)
Luke Hughes	975 000 $ (2)
Emil Bemstrom	950 000 $ (3)
Lucas Carlsson	900 000 $ (1)
Luca Del Bel Belluz	875 000 $ (2)
Mason Lohrei	775 000 $ (2)
Total Pro Players	23
Salary Commitment
Year 25 : 80 825 000 $
Year 26 : 65 225 000 $
Year 27 : 26 050 000 $
Year 28 : 8 075 000 $
Salary Average Commitment
Year 25 : 84 475 000 $
Year 26 : 65 225 000 $
Year 27 : 26 050 000 $
Year 28 : 8 075 000 $
Salary Cap with 1 Way Contract
Year 25 : 80 825 000 $
Year 26 : 65 225 000 $
Year 27 : 26 050 000 $
Year 28 : 8 075 000 $

Farm Players Salaries
Elias Salomonsson	87 500 $ (3)
Stian Solberg	87 500 $ (3)
Gavin Brindley	87 500 $ (3)
Helge Grans	85 000 $ (2)
Dylan Gambrell	85 000 $ (2)
Keaton Middleton	82 500 $ (2)
Guillaume Brisebois	80 000 $ (1)
Brett Seney	80 000 $ (2)
Antonio Stranges	77 500 $ (1)
Marek Alscher	77 500 $ (3)
Cameron Hughes	75 000 $ (2)
Nikolas Matinpalo	72 500 $ (3)
Phil Di Giuseppe	72 500 $ (1)
Cole Clayton	70 000 $ (1)
Callum Tung	67 500 $ (3)
Henrik Rybinski	67 500 $ (1)
Vadim Zherenko	67 500 $ (1)
Guillaume Richard	67 500 $ (3)
Arshdeep Bains	67 500 $ (1)
Karsen Dorwart	67 500 $ (3)
Luke Haymes	67 500 $ (3)
Ethan Haider	65 000 $ (2)
Wyatt Newpower	65 000 $ (2)
Mason Geertsen	65 000 $ (2)
Ian McKinnon	65 000 $ (2)
Kale Howarth	65 000 $ (2)
Olivier Rodrigue	60 000 $ (2)
Patrick Giles	60 000 $ (1)
Montana Onyebuchi	60 000 $ (1)
Total Farm Players	29
Salary Commitment
Year 25 : 2 097 500 $
Year 26 : 1 475 000 $
Year 27 : 682 500 $
Year 28 : 0 $
Salary Average Commitment
Year 25 : 2 097 500 $
Year 26 : 1 475 000 $
Year 27 : 682 500 $
Year 28 : 0 $

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	11868 - 135 $ - 5 934 - 50.00%
Level 2:	4500 - 78 $ - 3 613 - 80.28%
Level 3:	3600 - 60 $ - 2 458 - 68.27%
Level 4:	3600 - 44 $ - 2 696 - 74.89%
Luxury :	900 - 260 $ - 714 - 79.38%
Total Capacity :	24468
Farm
Farm Level 1:	3000 - 20 $ - 2 870 - 95.67%
Farm Level 2:	6000 - 10 $ - 5 741 - 95.68%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15 415 - 63.00%
Average Income per Game	1 795 601 $
Year to Date Revenue	75 415 250 $
Farm
Home Games Left	0
Average Attendance - %	8 611 - 95.68%
Average Income per Game	103 328 $
Year to Date Revenue	4 339 764 $
Expense
Pro Players Total Salaries	84 850 000 $
Farm Players Total Salaries	1 792 500 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	83 963 152 $
Farm Year To Date Expenses	1 880 963 $
Pro Salary Cap To Date	83 963 152 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	719 068 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	15 191 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	84 850 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	10 150 000 $
Estimate Over Minimum Salary Cap of 0 $	84 850 000 $
Current Bank Account	(3 829 101 $)
Projected Bank Account	(3 829 101 $)

Pro Players Salaries
Jack Eichel	10 875 000 $ (3)
Devon Toews	9 000 000 $ (1)
Seth Jarvis	7 600 000 $ (3)
Jonathan Audy-Marchessault	6 000 000 $ (2)
William Eklund	5 900 000 $ (3)
Shea Theodore	5 900 000 $ (3)
J.T. Compher	5 775 000 $ (2)
John Gibson	4 025 000 $ (3)
Philip Broberg	4 000 000 $ (3)
Jake Evans	3 000 000 $ (4)
Trevor van Riemsdyk	3 000 000 $ (2)
Trent Frederic	2 650 000 $ (2)
Olli Maatta	2 250 000 $ (1)
Connor Murphy	2 250 000 $ (3)
Joel Edmundson	1 850 000 $ (3)
Beck Malenstyn	1 850 000 $ (2)
Scott Wedgewood	1 750 000 $ (3)
Cam Atkinson	1 700 000 $ (2)
Spencer Knight	1 275 000 $ (1)
Jakob Pelletier	1 250 000 $ (3)
Kasperi Kapanen	1 200 000 $ (2)
Macklin Celebrini	975 000 $ (3)
Scott Morrow	775 000 $ (2)
Total Pro Players	23
Salary Commitment
Year 25 : 84 850 000 $
Year 26 : 72 325 000 $
Year 27 : 49 375 000 $
Year 28 : 3 000 000 $
Salary Average Commitment
Year 25 : 84 850 000 $
Year 26 : 72 325 000 $
Year 27 : 49 375 000 $
Year 28 : 3 000 000 $
Salary Cap with 1 Way Contract
Year 25 : 84 850 000 $
Year 26 : 72 325 000 $
Year 27 : 49 375 000 $
Year 28 : 3 000 000 $

Farm Players Salaries
Oliver Kylington	107 500 $ (3)
Jack Rathbone	95 000 $ (2)
Akil Thomas	92 500 $ (2)
Nikita Chibrikov	87 500 $ (2)
Conor Geekie	87 500 $ (3)
Tyler Boucher	87 500 $ (2)
Ryan Johnson	87 500 $ (2)
Tristan Luneau	87 500 $ (2)
Sonny Milano	80 000 $ (3)
Roni Hirvonen	77 500 $ (2)
Luke Prokop	77 500 $ (2)
James Malatesta	77 500 $ (2)
Robert Bortuzzo	77 500 $ (1)
Colton White	72 500 $ (1)
Connor MacEachern	70 000 $ (3)
Anthony Romano	70 000 $ (3)
Xavier Cormier	70 000 $ (2)
Maksymilian Szuber	67 500 $ (2)
Miko Matikka	67 500 $ (3)
Jaydon Dureau	67 500 $ (1)
Michael Bullion	65 000 $ (1)
Mark Sinclair	60 000 $ (1)
Dante Giannuzzi	60 000 $ (3)
Blake Hillman	0 $ (0)
Total Farm Players	24
Salary Commitment
Year 25 : 1 792 500 $
Year 26 : 1 450 000 $
Year 27 : 542 500 $
Year 28 : 0 $
Salary Average Commitment
Year 25 : 1 792 500 $
Year 26 : 1 450 000 $
Year 27 : 542 500 $
Year 28 : 0 $

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	5400 - 130 $ - 4 599 - 85.17%
Level 2:	4500 - 75 $ - 3 747 - 83.26%
Level 3:	3600 - 55 $ - 2 648 - 73.56%
Level 4:	3600 - 40 $ - 2 896 - 80.45%
Luxury :	900 - 250 $ - 744 - 82.62%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 20 $ - 2 831 - 94.35%
Farm Level 2:	6000 - 10 $ - 5 767 - 96.11%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	14 634 - 81.30%
Average Income per Game	1 551 741 $
Year to Date Revenue	65 173 125 $
Farm
Home Games Left	0
Average Attendance - %	8 597 - 95.53%
Average Income per Game	102 851 $
Year to Date Revenue	4 319 721 $
Expense
Pro Players Total Salaries	39 225 000 $
Farm Players Total Salaries	2 225 000 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	44 420 765 $
Farm Year To Date Expenses	2 109 196 $
Pro Salary Cap To Date	44 420 765 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	332 415 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	18 856 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	39 225 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	55 775 000 $
Estimate Over Minimum Salary Cap of 0 $	39 225 000 $
Current Bank Account	46 130 391 $
Projected Bank Account	46 130 391 $

Pro Players Salaries
Connor Ingram	5 500 000 $ (1)
Matt Dumba	4 225 000 $ (2)
Josh Anderson	3 500 000 $ (2)
Calle Jarnkrok	2 700 000 $ (2)
Samuel Ersson	2 050 000 $ (3)
Justin Holl	2 000 000 $ (3)
Sean Walker	1 925 000 $ (1)
Morgan Barron	1 625 000 $ (1)
Victor Olofsson	1 500 000 $ (2)
Kyle Burroughs	1 400 000 $ (1)
Ethan Bear	1 375 000 $ (3)
Max Pacioretty	1 350 000 $ (1)
Tyson Jost	1 000 000 $ (4)
Nikolai Kovalenko	1 000 000 $ (4)
Oskar Back	1 000 000 $ (3)
Egor Sokolov	975 000 $ (2)
Justin Danforth	925 000 $ (1)
Linus Karlsson	900 000 $ (3)
Marat Khusnutdinov	875 000 $ (2)
Mavrik Bourque	875 000 $ (1)
Logan Mailloux	875 000 $ (2)
Shakir Mukhamadullin	875 000 $ (1)
Jayden Struble	775 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 25 : 39 225 000 $
Year 26 : 23 975 000 $
Year 27 : 9 325 000 $
Year 28 : 2 000 000 $
Salary Average Commitment
Year 25 : 39 225 000 $
Year 26 : 23 975 000 $
Year 27 : 9 325 000 $
Year 28 : 2 000 000 $
Salary Cap with 1 Way Contract
Year 25 : 39 225 000 $
Year 26 : 23 975 000 $
Year 27 : 9 325 000 $
Year 28 : 2 000 000 $

Farm Players Salaries
Justin Bailey	100 000 $ (1)
Tobias Bjornfot	100 000 $ (1)
Alex Turcotte	97 500 $ (2)
Eduard Sale	87 500 $ (3)
Fraser Minten	87 500 $ (2)
Mason Morelli	82 500 $ (3)
John Leonard	80 000 $ (1)
Nicholas Abruzzese	80 000 $ (3)
Ondrej Becher	77 500 $ (3)
Marcel Marcel	77 500 $ (2)
Jordan Dumais	77 500 $ (3)
Florian Xhekaj	77 500 $ (3)
Jacob Fowler	77 500 $ (3)
Ryan Jones	77 500 $ (1)
Carter Savoie	77 500 $ (1)
Elias Pettersson-D	77 500 $ (2)
Ty Young	77 500 $ (3)
Jack Ahcan	75 000 $ (1)
Josh Dunne	70 000 $ (1)
Jacob Ingham	70 000 $ (1)
Jermaine Loewen	70 000 $ (3)
Hardy Haman Aktell	70 000 $ (2)
Cole McWard	67 500 $ (1)
Garrett Pilon	67 500 $ (2)
James Stefan	65 000 $ (2)
Collin Delia	65 000 $ (1)
Samuel Hlavaj	65 000 $ (2)
Corey Schueneman	65 000 $ (1)
Brandon Scanlin	62 500 $ (1)
Total Farm Players	29
Salary Commitment
Year 25 : 2 225 000 $
Year 26 : 1 315 000 $
Year 27 : 707 500 $
Year 28 : 0 $
Salary Average Commitment
Year 25 : 2 225 000 $
Year 26 : 1 315 000 $
Year 27 : 707 500 $
Year 28 : 0 $

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6300 - 131 $ - 4 649 - 73.79%
Level 2:	5300 - 75 $ - 3 774 - 71.21%
Level 3:	4200 - 60 $ - 2 462 - 58.61%
Level 4:	4200 - 40 $ - 2 906 - 69.19%
Luxury :	1000 - 250 $ - 742 - 74.20%
Total Capacity :	21000
Farm
Farm Level 1:	3000 - 20 $ - 2 873 - 95.75%
Farm Level 2:	6000 - 10 $ - 5 774 - 96.23%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	14 533 - 69.20%
Average Income per Game	1 569 574 $
Year to Date Revenue	65 922 123 $
Farm
Home Games Left	0
Average Attendance - %	8 646 - 96.07%
Average Income per Game	103 671 $
Year to Date Revenue	4 354 200 $
Expense
Pro Players Total Salaries	76 175 000 $
Farm Players Total Salaries	2 405 000 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	81 174 177 $
Farm Year To Date Expenses	2 312 560 $
Pro Salary Cap To Date	81 174 177 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	645 551 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	20 381 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	76 175 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	18 825 000 $
Estimate Over Minimum Salary Cap of 0 $	76 175 000 $
Current Bank Account	43 975 907 $
Projected Bank Account	43 975 907 $

Pro Players Salaries
Mackenzie Weegar	10 900 000 $ (3)
Jared McCann	9 400 000 $ (4)
Mathew Barzal	6 800 000 $ (3)
Vince Dunn	6 200 000 $ (4)
Tyler Seguin	6 000 000 $ (3)
Travis Konecny	4 400 000 $ (1)
Casey Mittelstadt	4 250 000 $ (2)
Braden Schneider	3 850 000 $ (3)
Max Domi	3 750 000 $ (2)
Mats Zuccarello	3 100 000 $ (2)
Jordan Spence	2 800 000 $ (3)
Evan Rodrigues	2 750 000 $ (1)
Lukas Dostal	2 650 000 $ (2)
Dan Vladar	2 000 000 $ (3)
Teddy Blueger	2 000 000 $ (1)
Jiri Kulich	975 000 $ (1)
Simon Nemec	975 000 $ (1)
Luke Glendening	900 000 $ (3)
Daniil Miromanov	900 000 $ (1)
Ryan Shea	800 000 $ (4)
Noah Philp	775 000 $ (4)
Total Pro Players	21
Salary Commitment
Year 25 : 76 175 000 $
Year 26 : 64 175 000 $
Year 27 : 50 425 000 $
Year 28 : 17 175 000 $
Salary Average Commitment
Year 25 : 76 175 000 $
Year 26 : 64 175 000 $
Year 27 : 50 425 000 $
Year 28 : 17 175 000 $
Salary Cap with 1 Way Contract
Year 25 : 76 175 000 $
Year 26 : 64 175 000 $
Year 27 : 50 425 000 $
Year 28 : 17 175 000 $

Farm Players Salaries
Reilly Walsh	100 000 $ (1)
Jonas Rondbjerg	90 000 $ (1)
Angus Crookshank	90 000 $ (4)
Aleksanteri Kaskimaki	87 500 $ (3)
Dysin Mayo	85 000 $ (3)
Domenic DiVincentiis	77 500 $ (3)
William Dufour	77 500 $ (1)
Jack Studnicka	77 500 $ (3)
Amadeus Lombardi	77 500 $ (2)
Hunter McKown	77 500 $ (1)
Josiah Slavin	75 000 $ (3)
Brandon Coe	75 000 $ (2)
Ethan Edwards	70 000 $ (4)
Clay Stevenson	70 000 $ (4)
Braden Hache	67 500 $ (3)
Taylor Gauthier	67 500 $ (1)
Jimmy Huntington	67 500 $ (1)
Lucas Mercuri	67 500 $ (3)
Brett Chorske	65 000 $ (4)
Trey Taylor	65 000 $ (4)
Mitch Gibson	65 000 $ (4)
Maros Jedlicka	65 000 $ (4)
Tyler Kopff	65 000 $ (4)
Jakub Rychlovsky	65 000 $ (4)
Jack Millar	65 000 $ (4)
Gabe Klassen	65 000 $ (4)
Connor Ungar	65 000 $ (4)
Lleyton Roed	60 000 $ (3)
Avery Hayes	60 000 $ (3)
Jake Murray	60 000 $ (3)
Travis Mitchell	60 000 $ (2)
Chase Wheatcroft	60 000 $ (3)
Gabriel Carriere	60 000 $ (3)
Luke Krys	60 000 $ (3)
Total Farm Players	34
Salary Commitment
Year 25 : 2 405 000 $
Year 26 : 1 925 000 $
Year 27 : 1 712 500 $
Year 28 : 815 000 $
Salary Average Commitment
Year 25 : 2 405 000 $
Year 26 : 1 925 000 $
Year 27 : 1 712 500 $
Year 28 : 815 000 $

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	5700 - 130 $ - 4 710 - 82.63%
Level 2:	4800 - 75 $ - 3 739 - 77.90%
Level 3:	3800 - 50 $ - 3 335 - 87.76%
Level 4:	3800 - 40 $ - 2 847 - 74.91%
Luxury :	900 - 285 $ - 646 - 71.77%
Total Capacity :	19000
Farm
Farm Level 1:	3000 - 25 $ - 2 291 - 76.38%
Farm Level 2:	6000 - 14 $ - 3 983 - 66.38%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15 276 - 80.40%
Average Income per Game	1 598 372 $
Year to Date Revenue	67 131 622 $
Farm
Home Games Left	0
Average Attendance - %	6 274 - 69.71%
Average Income per Game	99 377 $
Year to Date Revenue	4 173 830 $
Expense
Pro Players Total Salaries	82 975 000 $
Farm Players Total Salaries	2 265 000 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	84 432 844 $
Farm Year To Date Expenses	2 336 274 $
Pro Salary Cap To Date	84 432 844 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	703 178 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	19 195 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	82 975 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	12 025 000 $
Estimate Over Minimum Salary Cap of 0 $	82 975 000 $
Current Bank Account	7 119 715 $
Projected Bank Account	7 119 715 $

Pro Players Salaries
Gustav Forsling	9 175 000 $ (4)
Pavel Buchnevich	8 700 000 $ (2)
Tim Stutzle	8 000 000 $ (2)
Tage Thompson	7 900 000 $ (1)
Sergei Bobrovsky	7 850 000 $ (2)
Owen Power	7 275 000 $ (3)
Matt Boldy	7 175 000 $ (3)
Ryan O'Reilly	4 975 000 $ (3)
Jared Spurgeon	4 900 000 $ (2)
Erik Brannstrom	3 000 000 $ (3)
Ross Colton	2 500 000 $ (4)
Anthony Mantha	1 675 000 $ (2)
John Klingberg	1 200 000 $ (4)
Taylor Raddysh	1 100 000 $ (2)
Akira Schmid	1 000 000 $ (3)
Cutter Gauthier	975 000 $ (3)
Zac Jones	950 000 $ (1)
Tyler Tucker	900 000 $ (2)
Glenn Gawdin	900 000 $ (3)
Trevor Carrick	825 000 $ (3)
Jansen Harkins	750 000 $ (2)
Pheonix Copley	650 000 $ (3)
Kevin Rooney	600 000 $ (2)
Total Pro Players	23
Salary Commitment
Year 25 : 82 975 000 $
Year 26 : 74 125 000 $
Year 27 : 39 650 000 $
Year 28 : 12 875 000 $
Salary Average Commitment
Year 25 : 82 975 000 $
Year 26 : 74 125 000 $
Year 27 : 39 650 000 $
Year 28 : 12 875 000 $
Salary Cap with 1 Way Contract
Year 25 : 82 975 000 $
Year 26 : 74 125 000 $
Year 27 : 39 650 000 $
Year 28 : 12 875 000 $

Farm Players Salaries
Jeremie Poirier	87 500 $ (1)
Bradly Nadeau	87 500 $ (3)
Reid Schaefer	87 500 $ (2)
Jakub Stancl	87 500 $ (3)
Cole Schwindt	85 000 $ (3)
Alex Alexeyev	80 000 $ (3)
Konnor Smith	77 500 $ (3)
Carter Mazur	77 500 $ (1)
Antti Tuomisto	77 500 $ (2)
Topi Niemela	77 500 $ (1)
Jakub Demek	77 500 $ (2)
Will MacKinnon	70 000 $ (3)
Greg Meireles	70 000 $ (3)
Ethen Frank	70 000 $ (2)
Cameron Crotty	70 000 $ (2)
Parker Bell	67 500 $ (3)
Ryan Fanti	67 500 $ (2)
Andrew Perrott	65 000 $ (2)
Cal O'Reilly	65 000 $ (1)
Curtis Douglas	65 000 $ (1)
William Rousseau	65 000 $ (2)
Jalen Luypen	65 000 $ (3)
D.J. King	65 000 $ (3)
Mason Millman	65 000 $ (1)
Drew Callin	65 000 $ (3)
Hunter Jones	62 500 $ (1)
Mason Primeau	62 500 $ (1)
Brandon Hickey	62 500 $ (2)
Marc Johnstone	60 000 $ (1)
Cam Hausinger	60 000 $ (2)
Samuel Laberge	60 000 $ (2)
Parker Gahagen	60 000 $ (2)
Total Farm Players	32
Salary Commitment
Year 25 : 2 265 000 $
Year 26 : 1 642 500 $
Year 27 : 820 000 $
Year 28 : 0 $
Salary Average Commitment
Year 25 : 2 265 000 $
Year 26 : 1 642 500 $
Year 27 : 820 000 $
Year 28 : 0 $

GoldenKnights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	6000 - 130 $ - 4 724 - 78.73%
Level 2:	5000 - 75 $ - 3 826 - 76.52%
Level 3:	2000 - 55 $ - 2 000 - 100.00%
Level 4:	4000 - 40 $ - 2 915 - 72.86%
Luxury :	1000 - 250 $ - 756 - 75.62%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 20 $ - 2 875 - 95.84%
Farm Level 2:	6000 - 10 $ - 5 779 - 96.32%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	14 221 - 79.00%
Average Income per Game	1 540 521 $
Year to Date Revenue	64 701 872 $
Farm
Home Games Left	0
Average Attendance - %	8 654 - 96.16%
Average Income per Game	103 767 $
Year to Date Revenue	4 358 232 $
Expense
Pro Players Total Salaries	75 025 000 $
Farm Players Total Salaries	2 170 000 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	70 929 015 $
Farm Year To Date Expenses	2 211 850 $
Pro Salary Cap To Date	70 929 015 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	635 805 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	18 390 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	75 025 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	19 975 000 $
Estimate Over Minimum Salary Cap of 0 $	75 025 000 $
Current Bank Account	8 009 558 $
Projected Bank Account	8 009 558 $

Pro Players Salaries
Igor Shesterkin	10 000 000 $ (2)
Brett Pesce	6 500 000 $ (2)
Tyler Toffoli	5 250 000 $ (3)
Oliver Ekman-Larsson	5 000 000 $ (1)
Alex Iafallo	5 000 000 $ (4)
Andrew Copp	4 400 000 $ (2)
Adam Henrique	4 150 000 $ (3)
Yanni Gourde	4 100 000 $ (4)
Jamie Oleksiak	3 600 000 $ (3)
Warren Foegele	3 275 000 $ (3)
Anthony Duclair	3 250 000 $ (2)
J.J. Moser	3 000 000 $ (4)
Nic Dowd	2 750 000 $ (3)
Garnet Hathaway	2 500 000 $ (2)
Alex Nedeljkovic	2 100 000 $ (2)
Ty Emberson	1 925 000 $ (3)
Eric Robinson	1 800 000 $ (4)
Marcus Johansson	1 400 000 $ (3)
Logan Stanley	1 350 000 $ (3)
Mark Jankowski	1 175 000 $ (4)
Uvis Balinskis	875 000 $ (2)
Tomas Tatar	850 000 $ (3)
Ryker Evans	775 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 25 : 75 025 000 $
Year 26 : 69 250 000 $
Year 27 : 39 625 000 $
Year 28 : 15 075 000 $
Salary Average Commitment
Year 25 : 67 850 006 $
Year 26 : 62 075 006 $
Year 27 : 32 450 006 $
Year 28 : 15 075 000 $
Salary Cap with 1 Way Contract
Year 25 : 75 025 000 $
Year 26 : 69 250 000 $
Year 27 : 39 625 000 $
Year 28 : 15 075 000 $

Farm Players Salaries
Curtis Lazar	170 000 $ (2)
William Carrier	105 000 $ (1)
Brandon Biro	100 000 $ (2)
Philippe Myers	100 000 $ (1)
Ryan Carpenter	95 000 $ (1)
Arthur Kaliyev	92 500 $ (3)
Stanislav Svozil	87 500 $ (2)
Rem Pitlick	85 000 $ (1)
Ben Gleason	85 000 $ (1)
Nikolai Knyzhov	80 000 $ (1)
David Goyette	77 500 $ (3)
Patrick Guay	77 500 $ (1)
Philip Kemp	75 000 $ (1)
Wyatt Bongiovanni	70 000 $ (2)
Bokondji Imama	65 000 $ (2)
Tyler Inamoto	65 000 $ (2)
Connor Hughes	65 000 $ (4)
Seth Eisele	65 000 $ (1)
Ryan McGregor	65 000 $ (2)
Waltteri Ignatjew	65 000 $ (1)
Ryan Chyzowski	60 000 $ (2)
Patrik Koch	60 000 $ (1)
Gustav Olofsson	60 000 $ (1)
Kyle Clifford	60 000 $ (1)
Cole Bardreau	60 000 $ (1)
Chris Harpur	60 000 $ (1)
Cameron Butler	60 000 $ (3)
Zach Metsa	60 000 $ (1)
Total Farm Players	28
Salary Commitment
Year 25 : 2 170 000 $
Year 26 : 977 500 $
Year 27 : 295 000 $
Year 28 : 65 000 $
Salary Average Commitment
Year 25 : 2 040 130 $
Year 26 : 847 630 $
Year 27 : 295 000 $
Year 28 : 65 000 $

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	5400 - 130 $ - 4 639 - 85.91%
Level 2:	4500 - 75 $ - 3 789 - 84.19%
Level 3:	3600 - 55 $ - 2 680 - 74.46%
Level 4:	3600 - 40 $ - 2 973 - 82.58%
Luxury :	900 - 250 $ - 760 - 84.40%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 20 $ - 2 863 - 95.43%
Farm Level 2:	6000 - 10 $ - 5 775 - 96.24%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	14 841 - 82.45%
Average Income per Game	1 571 870 $
Year to Date Revenue	66 018 553 $
Farm
Home Games Left	0
Average Attendance - %	8 638 - 95.97%
Average Income per Game	103 506 $
Year to Date Revenue	4 347 252 $
Expense
Pro Players Total Salaries	85 000 000 $
Farm Players Total Salaries	2 320 000 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	83 930 929 $
Farm Year To Date Expenses	2 365 665 $
Pro Salary Cap To Date	83 930 929 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	720 339 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	19 661 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	85 000 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	10 000 000 $
Estimate Over Minimum Salary Cap of 0 $	85 000 000 $
Current Bank Account	(277 349 $)
Projected Bank Account	(277 349 $)

Pro Players Salaries
Auston Matthews	10 750 000 $ (1)
Quinn Hughes	10 000 000 $ (1)
Cole Caufield	7 450 000 $ (3)
Charlie McAvoy	7 375 000 $ (1)
Tomas Hertl	7 350 000 $ (1)
Colton Parayko	6 600 000 $ (1)
JJ Peterka	5 750 000 $ (3)
Claude Giroux	5 200 000 $ (3)
Kristopher Letang	4 475 000 $ (1)
Esa Lindell	3 350 000 $ (1)
Nick Jensen	2 750 000 $ (3)
Cole Perfetti	2 725 000 $ (2)
Dustin Wolf	2 000 000 $ (2)
Nicholas Robertson	1 700 000 $ (2)
Kiefer Sherwood	1 300 000 $ (1)
Anthony Stolarz	1 300 000 $ (2)
A.J. Greer	950 000 $ (3)
Olle Lycksell	900 000 $ (3)
Olen Zellweger	875 000 $ (2)
Mackie Samoskevich	875 000 $ (2)
Kirill Marchenko	675 000 $ (1)
Declan Carlile	650 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 25 : 85 000 000 $
Year 26 : 32 475 000 $
Year 27 : 23 000 000 $
Year 28 : 0 $
Salary Average Commitment
Year 25 : 91 925 900 $
Year 26 : 31 575 900 $
Year 27 : 22 100 900 $
Year 28 : 0 $
Salary Cap with 1 Way Contract
Year 25 : 85 000 000 $
Year 26 : 32 475 000 $
Year 27 : 23 000 000 $
Year 28 : 0 $

Farm Players Salaries
Georgi Romanov	100 000 $ (3)
Jake Lucchini	97 500 $ (2)
Danil Gushchin	87 500 $ (1)
Otto Stenberg	87 500 $ (3)
Matt Savoie	87 500 $ (2)
Filip Kral	85 000 $ (3)
Matthew Sop	85 000 $ (4)
Michael Simpson	82 500 $ (4)
Joe Arntsen	82 500 $ (4)
Alexander Nylander	80 000 $ (1)
Anthony Richard	80 000 $ (2)
Julien Gauthier	80 000 $ (1)
Calle Clang	77 500 $ (1)
Michael Milne	77 500 $ (1)
Hunter Skinner	77 500 $ (2)
Noel Hoefenmayer	77 500 $ (2)
Jakub Brabenec	77 500 $ (2)
Peter DiLiberatore	70 000 $ (2)
Ilya Nikolaev	67 500 $ (1)
Ryan Francis	67 500 $ (2)
Ashton Sautner	67 500 $ (1)
Tyce Thompson	67 500 $ (1)
Xavier Simoneau	67 500 $ (1)
Shawn Element	65 000 $ (1)
Brandon Baddock	62 500 $ (1)
Cameron Hebig	62 500 $ (1)
Roman Ahcan	60 000 $ (3)
Ryan Wagner	60 000 $ (1)
Jaxsen Wiebe	60 000 $ (2)
Tyson Feist	60 000 $ (2)
Kasimir Kaskisuo	60 000 $ (1)
Total Farm Players	31
Salary Commitment
Year 25 : 2 320 000 $
Year 26 : 1 337 500 $
Year 27 : 582 500 $
Year 28 : 250 000 $
Salary Average Commitment
Year 25 : 2 320 000 $
Year 26 : 1 337 500 $
Year 27 : 582 500 $
Year 28 : 250 000 $

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 115 $ - 5 766 - 96.09%
Level 2:	5000 - 70 $ - 4 667 - 93.34%
Level 3:	2000 - 69 $ - 1 992 - 99.61%
Level 4:	4000 - 30 $ - 3 830 - 95.74%
Luxury :	1000 - 232 $ - 915 - 91.54%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 25 $ - 2 064 - 68.81%
Farm Level 2:	6000 - 15 $ - 3 713 - 61.89%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	17 170 - 95.39%
Average Income per Game	1 700 945 $
Year to Date Revenue	71 439 675 $
Farm
Home Games Left	0
Average Attendance - %	5 778 - 64.19%
Average Income per Game	96 575 $
Year to Date Revenue	4 056 139 $
Expense
Pro Players Total Salaries	82 625 000 $
Farm Players Total Salaries	2 487 500 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	86 411 214 $
Farm Year To Date Expenses	2 552 825 $
Pro Salary Cap To Date	86 411 214 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	700 212 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	21 081 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	82 625 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	12 375 000 $
Estimate Over Minimum Salary Cap of 0 $	82 625 000 $
Current Bank Account	6 988 174 $
Projected Bank Account	6 988 174 $

Pro Players Salaries
Sean Monahan	7 500 000 $ (4)
Gabriel Landeskog	7 500 000 $ (1)
Moritz Seider	7 000 000 $ (1)
Morgan Rielly	7 000 000 $ (2)
Nazem Kadri	6 600 000 $ (3)
Stuart Skinner	6 500 000 $ (2)
Alexander Ovechkin	6 500 000 $ (2)
Pavel Zacha	6 225 000 $ (1)
Marco Rossi	4 200 000 $ (3)
Mikael Backlund	4 175 000 $ (1)
Oliver Bjorkstrand	4 150 000 $ (2)
Casey DeSmith	2 550 000 $ (2)
Simon Benoit	2 300 000 $ (2)
Nick Perbix	2 000 000 $ (2)
Jeff Petry	1 400 000 $ (1)
Nick Leddy	1 250 000 $ (4)
James van Riemsdyk	1 200 000 $ (3)
Haydn Fleury	1 050 000 $ (3)
Justin Brazeau	1 000 000 $ (2)
Logan Stankoven	875 000 $ (2)
Matvei Michkov	875 000 $ (3)
Jackson LaCombe	775 000 $ (2)
Ryan Merkley	0 $ (0)
Total Pro Players	23
Salary Commitment
Year 25 : 82 625 000 $
Year 26 : 56 325 000 $
Year 27 : 22 675 000 $
Year 28 : 8 750 000 $
Salary Average Commitment
Year 25 : 84 025 000 $
Year 26 : 56 325 000 $
Year 27 : 22 675 000 $
Year 28 : 8 750 000 $
Salary Cap with 1 Way Contract
Year 25 : 82 625 000 $
Year 26 : 56 325 000 $
Year 27 : 22 675 000 $
Year 28 : 8 750 000 $

Farm Players Salaries
Arvid Soderblom	140 000 $ (1)
David Jiricek	97 500 $ (1)
Samuel Bolduc	97 500 $ (2)
Joey Anderson	90 000 $ (1)
Oskar Olausson	87 500 $ (1)
Artem Grushnikov	87 500 $ (2)
Jakub Dvorak	87 500 $ (3)
Damian Clara	87 500 $ (3)
Ryan O'Rourke	85 000 $ (3)
Simon Lundmark	80 000 $ (3)
Ty Tullio	77 500 $ (1)
Jon-Randall Avon	77 500 $ (2)
Gleb Trikozov	77 500 $ (3)
Fabian Wagner	77 500 $ (3)
Viktor Neuchev	77 500 $ (2)
Dennis Hildeby	77 500 $ (2)
Dillon Hamaliuk	77 500 $ (1)
Nolan Foote	75 000 $ (2)
Riley Fiddler-Schultz	75 000 $ (3)
Djibril Toure	67 500 $ (3)
Carl Lindbom	67 500 $ (3)
Sean Farrell	67 500 $ (2)
Niko Huuhtanen	67 500 $ (3)
Ivan Ivan	67 500 $ (2)
Jack Williams	67 500 $ (3)
Juuso Parssinen	67 500 $ (1)
Jeremy Hanzel	67 500 $ (2)
Atley Calvert	67 500 $ (3)
Braeden Bowman	67 500 $ (3)
Carson Golder	60 000 $ (3)
Henrik Tikkanen	60 000 $ (1)
Sam Lipkin	60 000 $ (2)
Riley Bezeau	0 $ (0)
Logan Nijhoff	0 $ (0)
Total Farm Players	34
Salary Commitment
Year 25 : 2 487 500 $
Year 26 : 1 790 000 $
Year 27 : 1 035 000 $
Year 28 : 0 $
Salary Average Commitment
Year 25 : 2 487 500 $
Year 26 : 1 790 000 $
Year 27 : 1 035 000 $
Year 28 : 0 $

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Centre
Level 1:	5400 - 130 $ - 4 628 - 85.70%
Level 2:	4500 - 75 $ - 3 757 - 83.50%
Level 3:	3600 - 55 $ - 2 683 - 74.54%
Level 4:	3600 - 40 $ - 2 922 - 81.15%
Luxury :	900 - 250 $ - 757 - 84.06%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 20 $ - 2 869 - 95.64%
Farm Level 2:	6000 - 10 $ - 5 723 - 95.39%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	14 746 - 81.92%
Average Income per Game	1 564 246 $
Year to Date Revenue	65 698 333 $
Farm
Home Games Left	0
Average Attendance - %	8 592 - 95.47%
Average Income per Game	103 154 $
Year to Date Revenue	4 332 456 $
Expense
Pro Players Total Salaries	83 950 000 $
Farm Players Total Salaries	2 612 500 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	83 974 614 $
Farm Year To Date Expenses	2 595 820 $
Pro Salary Cap To Date	83 974 614 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	711 441 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	22 140 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	83 950 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	11 050 000 $
Estimate Over Minimum Salary Cap of 0 $	83 950 000 $
Current Bank Account	(2 296 290 $)
Projected Bank Account	(2 296 290 $)

Pro Players Salaries
Elias Pettersson	11 700 000 $ (1)
John Carlson	8 750 000 $ (2)
Brady Tkachuk	8 250 000 $ (2)
Brock Boeser	6 400 000 $ (3)
Thatcher Demko	5 950 000 $ (2)
Mikey Anderson	5 000 000 $ (2)
Marcus Pettersson	5 000 000 $ (2)
Radko Gudas	4 000 000 $ (1)
Patrick Kane	3 500 000 $ (2)
Josh Manson	3 200 000 $ (2)
Bobby Brink	2 850 000 $ (3)
Kevin Bahl	2 800 000 $ (1)
Ilya Mikheyev	2 400 000 $ (1)
Ryan Donato	2 250 000 $ (1)
Alexey Toropchenko	2 250 000 $ (2)
Peyton Krebs	1 900 000 $ (1)
Parker Kelly	1 850 000 $ (2)
Viktor Arvidsson	1 500 000 $ (4)
MacKenzie Entwistle	950 000 $ (1)
Jacob Moverare	925 000 $ (1)
Matt Coronato	875 000 $ (1)
Brock Faber	875 000 $ (1)
Leevi Merilainen	775 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 25 : 83 950 000 $
Year 26 : 54 500 000 $
Year 27 : 10 750 000 $
Year 28 : 1 500 000 $
Salary Average Commitment
Year 25 : 83 950 000 $
Year 26 : 54 500 000 $
Year 27 : 10 750 000 $
Year 28 : 1 500 000 $
Salary Cap with 1 Way Contract
Year 25 : 83 950 000 $
Year 26 : 54 500 000 $
Year 27 : 10 750 000 $
Year 28 : 1 500 000 $

Farm Players Salaries
Lukas Reichel	142 500 $ (3)
Kevin Korchinski	97 500 $ (2)
Raphael Lavoie	90 000 $ (2)
Filip Mesar	87 500 $ (3)
Vincent Iorio	87 500 $ (1)
Samu Tuomaala	87 500 $ (2)
Ozzy Wiesblatt	87 500 $ (1)
Lian Bichsel	87 500 $ (2)
Xavier Bourgault	87 500 $ (1)
Chase Stillman	87 500 $ (2)
Angus Booth	77 500 $ (3)
William Trudeau	77 500 $ (1)
Axel Jonsson-Fjallby	77 500 $ (4)
Jesper Vikman	77 500 $ (1)
Shai Buium	77 500 $ (3)
Brett Harrison	77 500 $ (2)
Ronan Seeley	77 500 $ (1)
Brendan Brisson	77 500 $ (1)
Emil Heineman	77 500 $ (1)
Colten Ellis	77 500 $ (1)
Aleksi Heimosalmi	77 500 $ (3)
Jack Peart	77 500 $ (3)
Kevin Mandolese	75 000 $ (1)
Layton Ahac	75 000 $ (1)
Reese Johnson	70 000 $ (3)
Tanner Dickinson	67 500 $ (2)
Timothy Gettinger	67 500 $ (1)
Justin Robidas	67 500 $ (3)
Ethan Keppen	65 000 $ (1)
Marshall Warren	65 000 $ (2)
Massimo Rizzo	65 000 $ (2)
Chase Wouters	62 500 $ (1)
Justin Hryckowian	60 000 $ (2)
Cooper Marody	0 $ (0)
Xavier Bernard	0 $ (0)
Total Farm Players	35
Salary Commitment
Year 25 : 2 612 500 $
Year 26 : 1 540 000 $
Year 27 : 755 000 $
Year 28 : 77 500 $
Salary Average Commitment
Year 25 : 2 612 500 $
Year 26 : 1 540 000 $
Year 27 : 755 000 $
Year 28 : 77 500 $

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	5400 - 125 $ - 5 356 - 99.18%
Level 2:	4500 - 73 $ - 4 106 - 91.24%
Level 3:	3600 - 45 $ - 3 408 - 94.67%
Level 4:	3600 - 38 $ - 3 124 - 86.79%
Luxury :	900 - 247 $ - 804 - 89.33%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 20 $ - 2 849 - 94.97%
Farm Level 2:	6000 - 10 $ - 5 774 - 96.23%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16 798 - 93.32%
Average Income per Game	1 686 589 $
Year to Date Revenue	70 836 744 $
Farm
Home Games Left	0
Average Attendance - %	8 623 - 95.81%
Average Income per Game	103 248 $
Year to Date Revenue	4 336 425 $
Expense
Pro Players Total Salaries	70 300 000 $
Farm Players Total Salaries	2 380 000 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	74 236 257 $
Farm Year To Date Expenses	2 529 639 $
Pro Salary Cap To Date	74 236 257 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	595 763 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	20 169 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	70 300 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	24 700 000 $
Estimate Over Minimum Salary Cap of 0 $	70 300 000 $
Current Bank Account	21 601 289 $
Projected Bank Account	21 601 289 $

Pro Players Salaries
Brayden Schenn	7 550 000 $ (2)
Dmitry Orlov	7 400 000 $ (2)
Aaron Ekblad	7 000 000 $ (4)
Martin Fehervary	5 000 000 $ (2)
Reilly Smith	4 500 000 $ (3)
Trevor Moore	4 000 000 $ (4)
Alexandar Georgiev	4 000 000 $ (4)
Elvis Merzlikins	3 225 000 $ (2)
Fabian Zetterlund	2 800 000 $ (2)
Kaapo Kakko	2 750 000 $ (2)
Ryan Strome	2 750 000 $ (4)
Pierre-Olivier Joseph	2 600 000 $ (1)
Anthony Beauvillier	2 450 000 $ (3)
Christian Fischer	2 000 000 $ (1)
Ilya Lyubushkin	1 800 000 $ (1)
Jaycob Megna	1 750 000 $ (2)
Nino Niederreiter	1 675 000 $ (3)
Lars Eller	1 400 000 $ (2)
Tanner Pearson	1 350 000 $ (2)
Jordan Oesterle	1 325 000 $ (1)
Derek Ryan	1 000 000 $ (1)
Brandon Duhaime	1 000 000 $ (1)
Simon Edvinsson	975 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 25 : 70 300 000 $
Year 26 : 59 600 000 $
Year 27 : 26 375 000 $
Year 28 : 17 750 000 $
Salary Average Commitment
Year 25 : 70 300 000 $
Year 26 : 59 600 000 $
Year 27 : 26 375 000 $
Year 28 : 17 750 000 $
Salary Cap with 1 Way Contract
Year 25 : 70 300 000 $
Year 26 : 59 600 000 $
Year 27 : 26 375 000 $
Year 28 : 17 750 000 $

Farm Players Salaries
Jack Johnson	175 000 $ (1)
Mads Sogaard	170 000 $ (1)
Ivan Demidov	97 500 $ (3)
David Reinbacher	97 500 $ (2)
Cale Fleury	97 500 $ (3)
Zack Ostapchuk	87 500 $ (2)
Francesco Pinelli	87 500 $ (2)
Paul Ludwinski	87 500 $ (2)
Cam Lund	87 500 $ (3)
Fabian Lysell	87 500 $ (1)
Artem Duda	87 500 $ (3)
Maveric Lamoureux	87 500 $ (3)
Thomas Bordeleau	80 000 $ (2)
Liam Foudy	80 000 $ (2)
Raivis Ansons	77 500 $ (1)
Brett Berard	77 500 $ (2)
Ville Ottavainen	77 500 $ (2)
Fredrik Karlstrom	72 500 $ (2)
Jack LaFontaine	70 000 $ (3)
Luke Henman	70 000 $ (3)
Joni Jurmo	67 500 $ (3)
Artur Akhtyamov	67 500 $ (2)
Victor Mancini	67 500 $ (2)
Jake Chiasson	67 500 $ (3)
Rhett Pitlick	65 000 $ (2)
Chaz Reddekopp	65 000 $ (1)
Tyler Wotherspoon	65 000 $ (1)
Isaac Poulter	60 000 $ (2)
Total Farm Players	28
Salary Commitment
Year 25 : 2 380 000 $
Year 26 : 1 740 000 $
Year 27 : 732 500 $
Year 28 : 0 $
Salary Average Commitment
Year 25 : 2 380 000 $
Year 26 : 1 740 000 $
Year 27 : 732 500 $
Year 28 : 0 $

Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	6000 - 120 $ - 5 794 - 96.56%
Level 2:	5000 - 56 $ - 4 805 - 96.10%
Level 3:	2000 - 50 $ - 2 000 - 100.00%
Level 4:	4000 - 25 $ - 3 864 - 96.59%
Luxury :	1000 - 210 $ - 941 - 94.15%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 20 $ - 2 849 - 94.97%
Farm Level 2:	6000 - 10 $ - 5 754 - 95.90%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	17 404 - 96.69%
Average Income per Game	1 589 585 $
Year to Date Revenue	66 762 556 $
Farm
Home Games Left	0
Average Attendance - %	8 603 - 95.59%
Average Income per Game	103 065 $
Year to Date Revenue	4 328 748 $
Expense
Pro Players Total Salaries	85 150 000 $
Farm Players Total Salaries	1 847 500 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	85 278 170 $
Farm Year To Date Expenses	1 890 062 $
Pro Salary Cap To Date	85 278 170 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	721 610 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	15 657 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	85 150 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	9 850 000 $
Estimate Over Minimum Salary Cap of 0 $	85 150 000 $
Current Bank Account	20 422 383 $
Projected Bank Account	20 422 383 $

Pro Players Salaries
Nikita Kucherov	11 200 000 $ (3)
Roman Josi	9 900 000 $ (1)
Anze Kopitar	7 625 000 $ (1)
Joey Daccord	7 100 000 $ (2)
Michael Matheson	6 600 000 $ (2)
Drew Doughty	5 700 000 $ (3)
Jordan Eberle	4 950 000 $ (1)
Joel Hofer	4 800 000 $ (2)
Sean Couturier	3 950 000 $ (3)
Rickard Rakell	3 675 000 $ (1)
Alexandre Carrier	3 475 000 $ (2)
Jeff Skinner	3 100 000 $ (4)
Jason Dickinson	2 850 000 $ (1)
Jonathan Drouin	2 700 000 $ (3)
Dakota Joshua	1 350 000 $ (3)
Kaedan Korczak	1 200 000 $ (3)
Juraj Slafkovsky	975 000 $ (1)
Zemgus Girgensons	950 000 $ (4)
Kyle Capobianco	875 000 $ (2)
Tyson Barrie	850 000 $ (4)
Georgii Merkulov	675 000 $ (1)
Colin Blackwell	650 000 $ (2)
Total Pro Players	22
Salary Commitment
Year 25 : 85 150 000 $
Year 26 : 54 500 000 $
Year 27 : 31 000 000 $
Year 28 : 4 900 000 $
Salary Average Commitment
Year 25 : 64 300 020 $
Year 26 : 33 650 020 $
Year 27 : 17 250 013 $
Year 28 : 4 900 000 $
Salary Cap with 1 Way Contract
Year 25 : 85 150 000 $
Year 26 : 54 500 000 $
Year 27 : 31 000 000 $
Year 28 : 4 900 000 $

Farm Players Salaries
Jack Campbell	175 000 $ (3)
Chris Driedger	100 000 $ (2)
Matthew Highmore	87 500 $ (1)
Riley Stillman	85 000 $ (3)
Lane Pederson	77 500 $ (1)
Luca Cagnoni	77 500 $ (3)
Logan Morrison	77 500 $ (2)
Chase Priskie	70 000 $ (1)
Mitchell Stephens	70 000 $ (1)
Sheldon Dries	70 000 $ (4)
Tyler Johnson	67 500 $ (3)
Devin Shore	67 500 $ (4)
Quinn Hutson	67 500 $ (3)
Collin Graf	67 500 $ (2)
Brian Pinho	65 000 $ (2)
Sam Gagner	65 000 $ (3)
Gabriel Dumont	65 000 $ (3)
Ben Harpur	65 000 $ (4)
Aaron Ness	65 000 $ (3)
Michael Sgarbossa	62 500 $ (1)
Seth Helgeson	60 000 $ (1)
Garrett Wilson	60 000 $ (2)
Kevin Connauton	60 000 $ (1)
Nate Clurman	60 000 $ (2)
Wyatt Aamodt	60 000 $ (2)
Total Farm Players	25
Salary Commitment
Year 25 : 1 847 500 $
Year 26 : 1 360 000 $
Year 27 : 870 000 $
Year 28 : 202 500 $
Salary Average Commitment
Year 25 : 1 762 585 $
Year 26 : 1 275 085 $
Year 27 : 785 085 $
Year 28 : 202 500 $

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Tampa Bay Times Forum
Level 1:	6300 - 120 $ - 5 838 - 92.67%
Level 2:	5300 - 80 $ - 3 454 - 65.17%
Level 3:	4200 - 55 $ - 2 676 - 63.72%
Level 4:	4200 - 40 $ - 2 930 - 69.75%
Luxury :	1000 - 250 $ - 753 - 75.32%
Total Capacity :	21000
Farm
Farm Level 1:	3000 - 20 $ - 2 902 - 96.73%
Farm Level 2:	6000 - 10 $ - 5 815 - 96.91%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15 651 - 74.53%
Average Income per Game	1 672 631 $
Year to Date Revenue	70 250 518 $
Farm
Home Games Left	0
Average Attendance - %	8 717 - 96.85%
Average Income per Game	104 567 $
Year to Date Revenue	4 391 793 $
Expense
Pro Players Total Salaries	70 075 000 $
Farm Players Total Salaries	2 610 000 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	74 302 333 $
Farm Year To Date Expenses	2 386 470 $
Pro Salary Cap To Date	74 302 333 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	593 856 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	22 119 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
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	23 845 219 $
Projected Bank Account	23 845 219 $

Pro Players Salaries
David Pastrnak	11 200 000 $ (3)
Dougie Hamilton	7 450 000 $ (1)
Shayne Gostisbehere	5 925 000 $ (2)
Charlie Coyle	5 000 000 $ (4)
Cameron Talbot	4 750 000 $ (2)
Gabriel Vilardi	4 500 000 $ (3)
Lawson Crouse	4 500 000 $ (1)
Jack Roslovic	4 250 000 $ (1)
Brett Howden	3 000 000 $ (2)
Jeremy Lauzon	2 675 000 $ (1)
Kevin Stenlund	2 575 000 $ (4)
Vladislav Namestnikov	2 375 000 $ (2)
Barclay Goodrow	2 200 000 $ (3)
Sam Lafferty	1 500 000 $ (2)
Paul Cotter	1 500 000 $ (3)
Ty Dellandrea	1 400 000 $ (1)
Nils Lundkvist	1 125 000 $ (3)
Andreas Englund	1 000 000 $ (4)
Kaiden Guhle	875 000 $ (1)
Ronnie Attard	825 000 $ (3)
Alex Lyon	800 000 $ (2)
Jeffrey Truchon-Viel	650 000 $ (4)
Total Pro Players	22
Salary Commitment
Year 25 : 70 075 000 $
Year 26 : 48 925 000 $
Year 27 : 30 575 000 $
Year 28 : 9 225 000 $
Salary Average Commitment
Year 25 : 70 075 000 $
Year 26 : 48 925 000 $
Year 27 : 30 575 000 $
Year 28 : 9 225 000 $
Salary Cap with 1 Way Contract
Year 25 : 70 075 000 $
Year 26 : 48 925 000 $
Year 27 : 30 575 000 $
Year 28 : 9 225 000 $

Farm Players Salaries
Drew Helleson	150 000 $ (2)
Trevor Connelly	97 500 $ (3)
Filip Bystedt	87 500 $ (3)
Matthew Wood	87 500 $ (3)
Jimmy Snuggerud	87 500 $ (3)
Aatu Raty	87 500 $ (1)
Oskar Pettersson	87 500 $ (2)
Noah Warren	87 500 $ (3)
Michael Callahan	82 500 $ (3)
Wilmer Skoog	80 000 $ (3)
Ryan Suzuki	80 000 $ (2)
Shane Bowers	77 500 $ (3)
Jaret Anderson-Dolan	77 500 $ (3)
Tyrel Bauer	77 500 $ (1)
Joel Teasdale	75 000 $ (4)
Juha Jaaska	75 000 $ (4)
Michael Karow	72 500 $ (2)
Cole Moberg	72 500 $ (1)
Chase De Leo	70 000 $ (3)
Marshall Rifai	70 000 $ (2)
Anthony Angello	70 000 $ (3)
Evan Cormier	70 000 $ (3)
Logan Brown	67 500 $ (4)
Kyle Looft	67 500 $ (4)
Jakub Dobes	67 500 $ (2)
Cameron Whitehead	67 500 $ (3)
Matt Martin	65 000 $ (3)
Patrick Maroon	65 000 $ (3)
Taylor Ward	65 000 $ (3)
Austin Wagner	65 000 $ (4)
Matt Radomsky	65 000 $ (1)
Trevor Janicke	65 000 $ (1)
Turner Ottenbreit	65 000 $ (4)
Brent Pedersen	62 500 $ (1)
Total Farm Players	34
Salary Commitment
Year 25 : 2 610 000 $
Year 26 : 2 180 000 $
Year 27 : 1 652 500 $
Year 28 : 415 000 $
Salary Average Commitment
Year 25 : 2 610 000 $
Year 26 : 2 180 000 $
Year 27 : 1 652 500 $
Year 28 : 415 000 $

Mammoth

Arena Capacity - Ticket Price Attendance - %
Arena Name	Jobing Arena
Level 1:	6300 - 130 $ - 4 703 - 74.66%
Level 2:	5300 - 75 $ - 3 744 - 70.64%
Level 3:	4200 - 55 $ - 2 641 - 62.89%
Level 4:	4200 - 40 $ - 2 948 - 70.18%
Luxury :	1000 - 250 $ - 759 - 75.90%
Total Capacity :	21000
Farm
Farm Level 1:	3000 - 20 $ - 2 835 - 94.51%
Farm Level 2:	6000 - 10 $ - 5 801 - 96.68%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	14 795 - 70.45%
Average Income per Game	1 573 808 $
Year to Date Revenue	66 099 950 $
Farm
Home Games Left	0
Average Attendance - %	8 636 - 95.96%
Average Income per Game	103 244 $
Year to Date Revenue	4 336 245 $
Expense
Pro Players Total Salaries	68 425 000 $
Farm Players Total Salaries	2 180 000 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	67 467 395 $
Farm Year To Date Expenses	2 255 799 $
Pro Salary Cap To Date	67 467 395 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	579 873 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	18 475 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	68 425 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	26 575 000 $
Estimate Over Minimum Salary Cap of 0 $	68 425 000 $
Current Bank Account	513 001 $
Projected Bank Account	513 001 $

Pro Players Salaries
Kyle Connor	9 500 000 $ (4)
Andrei Vasilevskiy	9 500 000 $ (1)
Jakob Chychrun	6 250 000 $ (2)
Dylan Cozens	5 600 000 $ (1)
Andrei Svechnikov	4 100 000 $ (1)
Michael Bunting	4 000 000 $ (2)
Mason Marchment	2 850 000 $ (2)
Jalen Chatfield	2 750 000 $ (2)
Frederick Gaudreau	2 650 000 $ (3)
Justin Barron	2 500 000 $ (2)
Joel Farabee	2 500 000 $ (3)
Morgan Geekie	2 300 000 $ (2)
Henri Jokiharju	2 150 000 $ (3)
Mike Amadio	1 650 000 $ (3)
Egor Zamula	1 650 000 $ (1)
Ville Husso	1 350 000 $ (3)
Alexander Holtz	1 225 000 $ (3)
Jett Woo	1 000 000 $ (1)
Matt Kiersted	975 000 $ (2)
Alex Steeves	950 000 $ (3)
Jet Greaves	950 000 $ (1)
Max Sasson	700 000 $ (2)
Matej Blumel	675 000 $ (1)
Sam Malinski	650 000 $ (2)
Max Comtois	0 $ (0)
Total Pro Players	25
Salary Commitment
Year 25 : 68 425 000 $
Year 26 : 44 950 000 $
Year 27 : 21 975 000 $
Year 28 : 9 500 000 $
Salary Average Commitment
Year 25 : 68 425 000 $
Year 26 : 44 950 000 $
Year 27 : 21 975 000 $
Year 28 : 9 500 000 $
Salary Cap with 1 Way Contract
Year 25 : 68 425 000 $
Year 26 : 44 950 000 $
Year 27 : 21 975 000 $
Year 28 : 9 500 000 $

Farm Players Salaries
Matthew Robertson	100 000 $ (3)
Dalibor Dvorsky	97 500 $ (3)
Jake Livingstone	95 000 $ (2)
Zac Funk	92 500 $ (3)
Victor Ostman	92 500 $ (3)
Jagger Firkus	87 500 $ (3)
Daemon Hunt	87 500 $ (1)
Ben Jones	87 500 $ (2)
Daniil Misyul	77 500 $ (1)
Ryan Tverberg	77 500 $ (1)
Nikita Prishchepov	77 500 $ (3)
Sasha Pastujov	77 500 $ (2)
Michael Buchinger	77 500 $ (3)
Landon Slaggert	77 500 $ (2)
Brogan Rafferty	75 000 $ (2)
Kai Uchacz	67 500 $ (3)
Matt Luff	67 500 $ (2)
Ian Moore	67 500 $ (3)
Jacob Quillan	67 500 $ (2)
Dylan Duke	67 500 $ (3)
Chase Bradley	67 500 $ (3)
Nikita Tolopilo	67 500 $ (1)
Jacob Gaucher	62 500 $ (2)
Ondrej Pavel	62 500 $ (2)
Daylan Kuefler	62 500 $ (2)
Devin Cooley	60 000 $ (1)
Sam Morton	60 000 $ (1)
Alex Doucet	60 000 $ (2)
Luke Cavallin	60 000 $ (2)
Damien Giroux	0 $ (0)
Total Farm Players	30
Salary Commitment
Year 25 : 2 180 000 $
Year 26 : 1 750 000 $
Year 27 : 895 000 $
Year 28 : 0 $
Salary Average Commitment
Year 25 : 2 180 000 $
Year 26 : 1 750 000 $
Year 27 : 895 000 $
Year 28 : 0 $

MapleLeafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centre
Level 1:	6900 - 115 $ - 5 796 - 84.00%
Level 2:	5800 - 50 $ - 4 990 - 86.04%
Level 3:	4600 - 30 $ - 3 753 - 81.58%
Level 4:	4600 - 27 $ - 4 066 - 88.40%
Luxury :	1100 - 195 $ - 968 - 88.02%
Total Capacity :	23000
Farm
Farm Level 1:	3000 - 25 $ - 2 084 - 69.46%
Farm Level 2:	6000 - 15 $ - 3 781 - 63.01%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	19 574 - 85.10%
Average Income per Game	1 571 232 $
Year to Date Revenue	65 991 738 $
Farm
Home Games Left	0
Average Attendance - %	5 864 - 65.16%
Average Income per Game	97 924 $
Year to Date Revenue	4 112 812 $
Expense
Pro Players Total Salaries	92 250 000 $
Farm Players Total Salaries	2 432 500 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	90 206 568 $
Farm Year To Date Expenses	2 255 934 $
Pro Salary Cap To Date	90 206 568 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	781 780 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	20 614 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	92 250 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	2 750 000 $
Estimate Over Minimum Salary Cap of 0 $	92 250 000 $
Current Bank Account	7 476 743 $
Projected Bank Account	7 476 743 $

Pro Players Salaries
Leon Draisaitl	12 300 000 $ (3)
Jason Robertson	11 550 000 $ (1)
John Tavares	8 000 000 $ (1)
K'Andre Miller	6 800 000 $ (2)
Karel Vejmelka	5 750 000 $ (4)
Matt Roy	4 825 000 $ (1)
Alex Vlasic	4 250 000 $ (3)
Christian Dvorak	3 925 000 $ (3)
Artturi Lehkonen	3 900 000 $ (3)
Evgeny Kuznetsov	3 900 000 $ (3)
Evander Kane	3 800 000 $ (2)
Owen Tippett	3 425 000 $ (1)
Alex Newhook	3 000 000 $ (3)
Ryan Lindgren	2 900 000 $ (2)
Darren Raddysh	2 800 000 $ (3)
Jani Hakanpaa	2 000 000 $ (2)
Yegor Chinakhov	1 750 000 $ (3)
Kailer Yamamoto	1 250 000 $ (1)
Connor Dewar	1 200 000 $ (1)
Tomas Nosek	900 000 $ (3)
Joel Blomqvist	875 000 $ (2)
Tyler Motte	800 000 $ (4)
Mitchell Chaffee	800 000 $ (2)
Emil Lilleberg	775 000 $ (2)
Jonas Johansson	775 000 $ (2)
Total Pro Players	25
Salary Commitment
Year 25 : 92 250 000 $
Year 26 : 62 000 000 $
Year 27 : 43 275 000 $
Year 28 : 6 550 000 $
Salary Average Commitment
Year 25 : 92 250 000 $
Year 26 : 62 000 000 $
Year 27 : 43 275 000 $
Year 28 : 6 550 000 $
Salary Cap with 1 Way Contract
Year 25 : 92 250 000 $
Year 26 : 62 000 000 $
Year 27 : 43 275 000 $
Year 28 : 6 550 000 $

Farm Players Salaries
Gage Goncalves	145 000 $ (3)
Nicolas Aube-Kubel	100 000 $ (2)
Isaak Phillips	97 500 $ (3)
Jakub Lauko	95 000 $ (2)
Nico Daws	92 500 $ (3)
Ben McCartney	87 500 $ (3)
Sammy Walker	87 500 $ (3)
Kale Clague	87 500 $ (3)
Oliver Moore	87 500 $ (3)
Nico Myatovic	87 500 $ (2)
Jonathan Lekkerimaki	87 500 $ (2)
Colin White	85 000 $ (2)
Daniel Sprong	80 000 $ (4)
Isaiah George	77 500 $ (3)
Yegor Sidorov	77 500 $ (3)
Travis Dermott	77 500 $ (1)
Sergei Murashov	77 500 $ (3)
Adam Ginning	67 500 $ (1)
Pavel Novak	67 500 $ (2)
Nikita Novikov	67 500 $ (2)
Max Wanner	67 500 $ (2)
Lukas Svejkovsky	67 500 $ (1)
Milo Roelens	65 000 $ (2)
Ole Julian Bjorgvik-Holm	65 000 $ (2)
Braeden Kressler	65 000 $ (2)
Aatu Jamsen	65 000 $ (2)
Lleyton Moore	65 000 $ (4)
Pavel Cajan	60 000 $ (2)
Hunter Drew	60 000 $ (3)
Chris Wagner	60 000 $ (2)
Jordan Frasca	60 000 $ (2)
Total Farm Players	31
Salary Commitment
Year 25 : 2 432 500 $
Year 26 : 2 220 000 $
Year 27 : 1 122 500 $
Year 28 : 145 000 $
Salary Average Commitment
Year 25 : 2 432 500 $
Year 26 : 2 220 000 $
Year 27 : 1 122 500 $
Year 28 : 145 000 $

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	6000 - 128 $ - 4 684 - 78.06%
Level 2:	5000 - 66 $ - 4 718 - 94.36%
Level 3:	4000 - 38 $ - 3 493 - 87.33%
Level 4:	4000 - 26 $ - 3 896 - 97.39%
Luxury :	1000 - 250 $ - 759 - 75.90%
Total Capacity :	20000
Farm
Farm Level 1:	3000 - 22 $ - 2 625 - 87.49%
Farm Level 2:	6000 - 12 $ - 4 764 - 79.40%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	17 550 - 87.75%
Average Income per Game	1 561 563 $
Year to Date Revenue	65 585 663 $
Farm
Home Games Left	0
Average Attendance - %	7 389 - 82.10%
Average Income per Game	103 420 $
Year to Date Revenue	4 343 626 $
Expense
Pro Players Total Salaries	81 150 000 $
Farm Players Total Salaries	2 137 500 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	84 303 997 $
Farm Year To Date Expenses	2 102 756 $
Pro Salary Cap To Date	84 303 997 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	687 712 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	18 114 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	81 150 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	13 850 000 $
Estimate Over Minimum Salary Cap of 0 $	81 150 000 $
Current Bank Account	22 154 204 $
Projected Bank Account	22 154 204 $

Pro Players Salaries
Adrian Kempe	9 875 000 $ (3)
Nick Suzuki	8 100 000 $ (1)
Jonathan Huberdeau	7 550 000 $ (4)
Martin Necas	6 300 000 $ (3)
Adam Larsson	6 100 000 $ (3)
Jordan Binnington	5 750 000 $ (1)
Michael Kesselring	4 650 000 $ (3)
Simon Holmstrom	4 625 000 $ (2)
Artem Zub	4 100 000 $ (3)
Ondrej Palat	3 600 000 $ (2)
Carson Soucy	3 225 000 $ (3)
Mathieu Joseph	3 000 000 $ (1)
Alexandre Texier	2 200 000 $ (2)
Casey Cizikas	2 050 000 $ (3)
Filip Chytil	1 750 000 $ (2)
David Rittich	1 600 000 $ (2)
Scott Perunovich	1 475 000 $ (1)
Adam Gaudette	1 425 000 $ (3)
Matthew Kessel	1 150 000 $ (2)
Lane Hutson	875 000 $ (2)
Marc Gatcomb	875 000 $ (4)
Nathan Walker	875 000 $ (2)
Total Pro Players	22
Salary Commitment
Year 25 : 81 150 000 $
Year 26 : 62 825 000 $
Year 27 : 46 150 000 $
Year 28 : 8 425 000 $
Salary Average Commitment
Year 25 : 81 150 000 $
Year 26 : 62 825 000 $
Year 27 : 46 150 000 $
Year 28 : 8 425 000 $
Salary Cap with 1 Way Contract
Year 25 : 81 150 000 $
Year 26 : 62 825 000 $
Year 27 : 46 150 000 $
Year 28 : 8 425 000 $

Farm Players Salaries
Oliver Wahlstrom	95 000 $ (1)
Gustav Lindstrom	90 000 $ (1)
Noel Gunler	87 500 $ (1)
Dennis Gilbert	87 500 $ (3)
Tye Felhaber	80 000 $ (1)
Topias Vilen	77 500 $ (2)
Rory Kerins	77 500 $ (2)
Matyas Sapovaliv	77 500 $ (3)
Jorian Donovan	77 500 $ (3)
Joshua Roy	77 500 $ (2)
William Villeneuve	77 500 $ (1)
Dmitry Kuzmin	77 500 $ (2)
Josh Brown	72 500 $ (1)
T.J. Tynan	72 500 $ (2)
Felix Sandstrom	70 000 $ (3)
Matthew Strome	70 000 $ (1)
Riley Sutter	70 000 $ (1)
Danila Klimovich	70 000 $ (3)
Cade Webber	67 500 $ (2)
Matvey Petrov	67 500 $ (2)
Aku Raty	67 500 $ (2)
Alex Jefferies	67 500 $ (2)
Alexis Gendron	67 500 $ (2)
Matthew Seminoff	67 500 $ (2)
Blake Biondi	67 500 $ (3)
Zachary Sawchenko	67 500 $ (1)
Mikulas Hovorka	65 000 $ (2)
Tommy Miller	62 500 $ (1)
Mitchell Weeks	62 500 $ (2)
Total Farm Players	29
Salary Commitment
Year 25 : 2 137 500 $
Year 26 : 1 365 000 $
Year 27 : 450 000 $
Year 28 : 0 $
Salary Average Commitment
Year 25 : 2 137 500 $
Year 26 : 1 365 000 $
Year 27 : 450 000 $
Year 28 : 0 $

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BBT Center
Level 1:	5400 - 125 $ - 5 395 - 99.90%
Level 2:	4500 - 76 $ - 3 672 - 81.61%
Level 3:	3600 - 56 $ - 2 645 - 73.47%
Level 4:	3600 - 42 $ - 2 749 - 76.37%
Luxury :	900 - 250 $ - 756 - 84.01%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 25 $ - 2 061 - 68.70%
Farm Level 2:	6000 - 15 $ - 3 746 - 62.44%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15 217 - 84.54%
Average Income per Game	1 645 045 $
Year to Date Revenue	69 091 891 $
Farm
Home Games Left	0
Average Attendance - %	5 807 - 64.53%
Average Income per Game	96 946 $
Year to Date Revenue	4 071 752 $
Expense
Pro Players Total Salaries	85 300 000 $
Farm Players Total Salaries	2 485 000 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	85 239 402 $
Farm Year To Date Expenses	2 432 588 $
Pro Salary Cap To Date	85 239 402 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	722 881 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	21 059 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	85 300 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	9 700 000 $
Estimate Over Minimum Salary Cap of 0 $	85 300 000 $
Current Bank Account	27 461 889 $
Projected Bank Account	27 461 889 $

Pro Players Salaries
Cale Makar	10 850 000 $ (1)
Evan Bouchard	9 700 000 $ (2)
Matthew Tkachuk	9 600 000 $ (1)
Nico Hischier	8 850 000 $ (2)
Timo Meier	5 400 000 $ (4)
Steven Stamkos	5 300 000 $ (1)
Logan Thompson	4 500 000 $ (1)
Alexander Romanov	4 300 000 $ (2)
Sam Bennett	3 850 000 $ (2)
Troy Terry	3 825 000 $ (1)
Brenden Dillon	3 500 000 $ (1)
Jean-Gabriel Pageau	3 125 000 $ (1)
Nikita Zadorov	2 850 000 $ (1)
Ryan Poehling	2 525 000 $ (1)
Trevor Zegras	1 675 000 $ (1)
Shane Wright	975 000 $ (1)
Wyatt Kaiser	875 000 $ (2)
Michael McCarron	875 000 $ (1)
Arber Xhekaj	775 000 $ (1)
Brandon Bussi	700 000 $ (1)
Martin Pospisil	650 000 $ (1)
Joel Hanley	600 000 $ (2)
Total Pro Players	22
Salary Commitment
Year 25 : 85 300 000 $
Year 26 : 33 575 000 $
Year 27 : 5 400 000 $
Year 28 : 5 400 000 $
Salary Average Commitment
Year 25 : 93 725 000 $
Year 26 : 33 575 000 $
Year 27 : 5 400 000 $
Year 28 : 5 400 000 $
Salary Cap with 1 Way Contract
Year 25 : 85 300 000 $
Year 26 : 33 575 000 $
Year 27 : 5 400 000 $
Year 28 : 5 400 000 $

Farm Players Salaries
Rafael Harvey-Pinard	122 500 $ (2)
Matthew Nieto	92 500 $ (3)
Chad Ruhwedel	92 500 $ (3)
Ryan Leonard	87 500 $ (3)
Gabe Perreault	87 500 $ (3)
Cayden Primeau	85 000 $ (1)
Valtteri Puustinen	85 000 $ (3)
Travis Boyd	85 000 $ (4)
Ryan Lomberg	85 000 $ (4)
Brad Hunt	82 500 $ (2)
Seth Griffith	82 500 $ (3)
Calle Rosen	80 000 $ (4)
Marc McLaughlin	80 000 $ (3)
Patrick Brown	80 000 $ (3)
Robbie Russo	75 000 $ (4)
Dryden Hunt	72 500 $ (4)
Matt Murray	72 500 $ (4)
Roland McKeown	72 500 $ (4)
Jayson Megna	70 000 $ (3)
Marcus Hogberg	70 000 $ (4)
Kyle McDonald	67 500 $ (2)
Blake McLaughlin	67 500 $ (1)
Mike Reilly	65 000 $ (1)
Brendan Smith	65 000 $ (1)
Joseph Blandisi	65 000 $ (1)
Connor Corcoran	65 000 $ (3)
Ben Hutton	65 000 $ (1)
Dylan McIlrath	62 500 $ (3)
Ken Appleby	62 500 $ (3)
Ross Johnston	60 000 $ (2)
Curtis McKenzie	60 000 $ (3)
Aaron Dell	60 000 $ (2)
Tristen Nielsen	60 000 $ (1)
Total Farm Players	33
Salary Commitment
Year 25 : 2 485 000 $
Year 26 : 2 012 500 $
Year 27 : 1 620 000 $
Year 28 : 612 500 $
Salary Average Commitment
Year 25 : 2 485 000 $
Year 26 : 2 012 500 $
Year 27 : 1 620 000 $
Year 28 : 612 500 $

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	6000 - 125 $ - 5 280 - 88.00%
Level 2:	5000 - 73 $ - 4 040 - 80.79%
Level 3:	4000 - 50 $ - 3 113 - 77.84%
Level 4:	4000 - 35 $ - 3 392 - 84.80%
Luxury :	1000 - 245 $ - 854 - 85.35%
Total Capacity :	20000
Farm
Farm Level 1:	3000 - 19 $ - 2 869 - 95.64%
Farm Level 2:	6000 - 9 $ - 5 852 - 97.53%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16 678 - 83.39%
Average Income per Game	1 714 755 $
Year to Date Revenue	72 019 719 $
Farm
Home Games Left	0
Average Attendance - %	8 721 - 96.90%
Average Income per Game	99 998 $
Year to Date Revenue	4 199 914 $
Expense
Pro Players Total Salaries	85 800 000 $
Farm Players Total Salaries	2 570 000 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	81 687 937 $
Farm Year To Date Expenses	2 589 539 $
Pro Salary Cap To Date	81 687 937 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	727 119 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	21 780 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	85 800 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	9 200 000 $
Estimate Over Minimum Salary Cap of 0 $	85 800 000 $
Current Bank Account	48 362 103 $
Projected Bank Account	48 362 103 $

Pro Players Salaries
Artemi Panarin	12 800 000 $ (2)
Mark Scheifele	7 950 000 $ (1)
Noah Dobson	7 050 000 $ (3)
Brandon Montour	7 000 000 $ (2)
Jordan Kyrou	6 500 000 $ (2)
Jacob Markstrom	5 750 000 $ (3)
Tyler Myers	4 500 000 $ (1)
Jordan Staal	4 125 000 $ (2)
Brian Dumoulin	3 800 000 $ (1)
Jacob Middleton	3 750 000 $ (4)
Josh Norris	3 425 000 $ (2)
Taylor Hall	2 800 000 $ (3)
Gustav Nyquist	2 500 000 $ (1)
Jaden Schwartz	2 400 000 $ (2)
Adam Pelech	2 000 000 $ (1)
Jake Allen	1 800 000 $ (1)
Pavel Dorofeyev	1 425 000 $ (1)
Brayden Pachal	1 100 000 $ (2)
Logan Cooley	975 000 $ (2)
Ridly Greig	875 000 $ (1)
Frank Nazar	875 000 $ (3)
Brandt Clarke	875 000 $ (1)
John Beecher	775 000 $ (1)
Matthew Murray	750 000 $ (1)
Total Pro Players	24
Salary Commitment
Year 25 : 85 800 000 $
Year 26 : 58 550 000 $
Year 27 : 20 225 000 $
Year 28 : 3 750 000 $
Salary Average Commitment
Year 25 : 90 300 000 $
Year 26 : 58 550 000 $
Year 27 : 20 225 000 $
Year 28 : 3 750 000 $
Salary Cap with 1 Way Contract
Year 25 : 85 800 000 $
Year 26 : 58 550 000 $
Year 27 : 20 225 000 $
Year 28 : 3 750 000 $

Farm Players Salaries
Vladislav Kolyachonok	102 500 $ (2)
Jon Merrill	100 000 $ (3)
Max Jones	100 000 $ (2)
Harrison Brunicke	97 500 $ (3)
Jesper Wallstedt	87 500 $ (1)
Jack Finley	87 500 $ (1)
Tyler Kleven	87 500 $ (2)
Liam Ohgren	87 500 $ (3)
Graeme Clarke	87 500 $ (3)
Zach Dean	87 500 $ (2)
Cross Hanas	87 500 $ (1)
Filip Larsson	85 000 $ (4)
Hudson Fasching	82 500 $ (2)
Jeremy Davies	80 000 $ (1)
Samuel Savoie	77 500 $ (3)
Stephen Halliday	77 500 $ (2)
Tomas Suchanek	77 500 $ (2)
Kirill Kudryavtsev	77 500 $ (3)
Josh Davies	77 500 $ (3)
Gavin White	77 500 $ (2)
Jesse Pulkkinen	77 500 $ (3)
Kyle Masters	77 500 $ (2)
William Lagesson	70 000 $ (3)
Alex Limoges	67 500 $ (3)
Kaleb Lawrence	67 500 $ (3)
Jacob Perreault	65 000 $ (3)
Mason Jobst	60 000 $ (2)
Owen Sillinger	60 000 $ (1)
Mathias Laferriere	60 000 $ (1)
Jaxon Nelson	60 000 $ (3)
Callahan Burke	60 000 $ (1)
Brian Halonen	60 000 $ (1)
Hugo Ollas	60 000 $ (2)
Total Farm Players	33
Salary Commitment
Year 25 : 2 570 000 $
Year 26 : 1 987 500 $
Year 27 : 1 097 500 $
Year 28 : 85 000 $
Salary Average Commitment
Year 25 : 2 570 000 $
Year 26 : 1 987 500 $
Year 27 : 1 097 500 $
Year 28 : 85 000 $

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 125 $ - 5 042 - 84.03%
Level 2:	5000 - 75 $ - 3 639 - 72.78%
Level 3:	2000 - 60 $ - 2 000 - 100.00%
Level 4:	4000 - 50 $ - 2 241 - 56.02%
Luxury :	1000 - 325 $ - 544 - 54.42%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 20 $ - 2 432 - 81.07%
Farm Level 2:	6000 - 15 $ - 3 266 - 54.43%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	13 465 - 74.81%
Average Income per Game	1 621 714 $
Year to Date Revenue	68 112 008 $
Farm
Home Games Left	0
Average Attendance - %	5 698 - 63.31%
Average Income per Game	100 167 $
Year to Date Revenue	4 206 994 $
Expense
Pro Players Total Salaries	85 937 500 $
Farm Players Total Salaries	2 085 000 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	86 094 485 $
Farm Year To Date Expenses	2 172 196 $
Pro Salary Cap To Date	86 094 485 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	728 284 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	17 669 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	85 937 500 $
Estimate Under Maximum Salary Cap of 95 000 000 $	9 062 500 $
Estimate Over Minimum Salary Cap of 0 $	85 937 500 $
Current Bank Account	(5 956 053 $)
Projected Bank Account	(5 956 053 $)

Pro Players Salaries
Mitchell Marner	11 500 000 $ (2)
Brayden Point	9 450 000 $ (3)
Mattias Ekholm	8 000 000 $ (2)
Drake Batherson	6 225 000 $ (3)
Jake McCabe	5 800 000 $ (4)
Alex Pietrangelo	5 037 500 $ (1)
Aliaksei Protas	4 950 000 $ (2)
Brayden McNabb	3 850 000 $ (1)
Darcy Kuemper	3 775 000 $ (1)
Anders Lee	3 650 000 $ (2)
Ivan Barbashev	3 650 000 $ (3)
Alexander Kerfoot	3 300 000 $ (2)
Ivan Provorov	3 300 000 $ (1)
Mason Appleton	2 850 000 $ (2)
Kevin Lankinen	2 000 000 $ (2)
Luke Kunin	1 750 000 $ (1)
Erik Haula	1 625 000 $ (3)
Marc Del Gaizo	1 500 000 $ (1)
Josh Mahura	1 000 000 $ (3)
Marco Kasper	975 000 $ (2)
Jeff Malott	875 000 $ (2)
Isak Rosen	875 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 25 : 85 937 500 $
Year 26 : 65 850 000 $
Year 27 : 27 750 000 $
Year 28 : 5 800 000 $
Salary Average Commitment
Year 25 : 94 275 000 $
Year 26 : 65 850 000 $
Year 27 : 27 750 000 $
Year 28 : 5 800 000 $
Salary Cap with 1 Way Contract
Year 25 : 85 937 500 $
Year 26 : 65 850 000 $
Year 27 : 27 750 000 $
Year 28 : 5 800 000 $

Farm Players Salaries
Owen Beck	97 500 $ (3)
Austin Watson	92 500 $ (2)
William Wallinder	87 500 $ (2)
Carson Lambos	87 500 $ (2)
Kasper Halttunen	87 500 $ (3)
Emil Andrae	87 500 $ (1)
Calle Odelius	87 500 $ (3)
Carl Grundstrom	85 000 $ (3)
Craig Smith	85 000 $ (3)
Rocco Grimaldi	85 000 $ (3)
Drew Commesso	77 500 $ (2)
Karl Henriksson	77 500 $ (1)
Dillon Heatherington	77 500 $ (4)
Gannon Laroque	77 500 $ (3)
Caedan Bankier	77 500 $ (2)
Drake Caggiula	72 500 $ (3)
Alex Belzile	72 500 $ (2)
Austin Strand	70 000 $ (1)
John Hayden	67 500 $ (4)
Jimmy Schuldt	67 500 $ (3)
Ryan Mast	67 500 $ (2)
Adam Edstrom	67 500 $ (1)
Thomas Milic	67 500 $ (2)
Alexei Kolosov	67 500 $ (3)
Max McCue	65 000 $ (3)
Chaz Lucius	65 000 $ (3)
Dominic Toninato	65 000 $ (3)
Total Farm Players	27
Salary Commitment
Year 25 : 2 085 000 $
Year 26 : 1 782 500 $
Year 27 : 1 152 500 $
Year 28 : 145 000 $
Salary Average Commitment
Year 25 : 2 085 000 $
Year 26 : 1 782 500 $
Year 27 : 1 152 500 $
Year 28 : 145 000 $

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6300 - 110 $ - 5 850 - 92.85%
Level 2:	5300 - 70 $ - 4 701 - 88.69%
Level 3:	4200 - 50 $ - 3 447 - 82.06%
Level 4:	4200 - 40 $ - 2 924 - 69.62%
Luxury :	1000 - 260 $ - 719 - 71.94%
Total Capacity :	21000
Farm
Farm Level 1:	3000 - 20 $ - 2 840 - 94.68%
Farm Level 2:	6000 - 10 $ - 5 718 - 95.29%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	17 640 - 84.00%
Average Income per Game	1 695 135 $
Year to Date Revenue	71 195 669 $
Farm
Home Games Left	0
Average Attendance - %	8 558 - 95.09%
Average Income per Game	102 587 $
Year to Date Revenue	4 308 651 $
Expense
Pro Players Total Salaries	73 525 000 $
Farm Players Total Salaries	2 175 000 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	72 949 976 $
Farm Year To Date Expenses	2 195 728 $
Pro Salary Cap To Date	72 949 976 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	623 093 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	18 432 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	73 525 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	21 475 000 $
Estimate Over Minimum Salary Cap of 0 $	73 525 000 $
Current Bank Account	64 794 911 $
Projected Bank Account	64 794 911 $

Pro Players Salaries
Roope Hintz	9 250 000 $ (4)
Carter Verhaeghe	7 500 000 $ (3)
Mikhail Sergachev	7 000 000 $ (1)
Jeremy Swayman	6 100 000 $ (1)
Ryan Graves	5 625 000 $ (3)
Anton Lundell	5 075 000 $ (2)
Dylan Samberg	4 650 000 $ (2)
Egor Sharangovich	4 625 000 $ (1)
Erik Cernak	4 000 000 $ (1)
Mattias Samuelsson	2 600 000 $ (2)
Brandon Tanev	2 375 000 $ (3)
Logan O'Connor	2 250 000 $ (3)
James Reimer	1 850 000 $ (2)
Noel Acciari	1 450 000 $ (3)
Jack Drury	1 450 000 $ (3)
Erik Gustafsson	1 400 000 $ (4)
Nick Blankenburg	1 200 000 $ (2)
Declan Chisholm	1 000 000 $ (1)
Samuel Poulin	900 000 $ (2)
Will Cuylle	875 000 $ (1)
Rasmus Kupari	800 000 $ (2)
Miles Wood	800 000 $ (4)
Nikita Alexandrov	750 000 $ (2)
Total Pro Players	23
Salary Commitment
Year 25 : 73 525 000 $
Year 26 : 49 925 000 $
Year 27 : 32 100 000 $
Year 28 : 11 450 000 $
Salary Average Commitment
Year 25 : 73 525 000 $
Year 26 : 49 925 000 $
Year 27 : 32 100 000 $
Year 28 : 11 450 000 $
Salary Cap with 1 Way Contract
Year 25 : 73 525 000 $
Year 26 : 49 925 000 $
Year 27 : 32 100 000 $
Year 28 : 11 450 000 $

Farm Players Salaries
Jett Luchanko	97 500 $ (3)
John Ludvig	90 000 $ (2)
Adam Beckman	87 500 $ (3)
Calum Ritchie	87 500 $ (3)
Zach L'Heureux	87 500 $ (2)
Rutger McGroarty	87 500 $ (3)
Emmitt Finnie	87 500 $ (3)
Hunter Haight	87 500 $ (3)
Martin Chromiak	77 500 $ (1)
Dyllan Gill	77 500 $ (3)
Frederic Brunet	77 500 $ (2)
Jacob Melanson	77 500 $ (2)
Colton Dach	77 500 $ (2)
Jean-Luc Foudy	75 000 $ (3)
Maxime Lajoie	72 500 $ (1)
T.J. Semptimphelter	70 000 $ (4)
Mike Hardman	70 000 $ (2)
Lucas Condotta	70 000 $ (2)
Kurtis MacDermid	67 500 $ (4)
Nikita Nesterenko	67 500 $ (1)
Marc-Edouard Vlasic	67 500 $ (2)
Dylan Anhorn	67 500 $ (4)
Brett Brochu	65 000 $ (3)
Philippe Daoust	65 000 $ (2)
Christian Wolanin	65 000 $ (2)
Luke Richardson	65 000 $ (1)
David Tendeck	65 000 $ (1)
Gage Quinney	62 500 $ (2)
Aidan McDonough	60 000 $ (1)
Curtis Hall	0 $ (0)
Scott Walford	0 $ (0)
Total Farm Players	31
Salary Commitment
Year 25 : 2 175 000 $
Year 26 : 1 767 500 $
Year 27 : 957 500 $
Year 28 : 205 000 $
Salary Average Commitment
Year 25 : 2 175 000 $
Year 26 : 1 767 500 $
Year 27 : 957 500 $
Year 28 : 205 000 $

RedWings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6000 - 110 $ - 5 770 - 96.17%
Level 2:	5000 - 80 $ - 3 513 - 70.27%
Level 3:	4000 - 60 $ - 2 441 - 61.01%
Level 4:	4000 - 50 $ - 2 375 - 59.38%
Luxury :	1000 - 225 $ - 938 - 93.83%
Total Capacity :	20000
Farm
Farm Level 1:	3000 - 30 $ - 1 760 - 58.68%
Farm Level 2:	6000 - 20 $ - 2 794 - 46.56%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15 038 - 75.19%
Average Income per Game	1 628 752 $
Year to Date Revenue	68 407 599 $
Farm
Home Games Left	0
Average Attendance - %	4 554 - 50.60%
Average Income per Game	97 814 $
Year to Date Revenue	4 108 194 $
Expense
Pro Players Total Salaries	84 400 000 $
Farm Players Total Salaries	2 552 500 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	84 460 988 $
Farm Year To Date Expenses	2 458 746 $
Pro Salary Cap To Date	84 460 988 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	715 254 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	21 631 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	84 400 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	10 600 000 $
Estimate Over Minimum Salary Cap of 0 $	84 400 000 $
Current Bank Account	24 178 167 $
Projected Bank Account	24 178 167 $

Pro Players Salaries
Mikko Rantanen	11 500 000 $ (3)
Dylan Larkin	11 200 000 $ (3)
Travis Sanheim	8 000 000 $ (3)
Zach Hyman	7 000 000 $ (1)
Anthony Cirelli	6 600 000 $ (1)
Vladislav Gavrikov	4 500 000 $ (2)
Tyson Foerster	4 350 000 $ (3)
Brandon Carlo	4 100 000 $ (3)
Michael Rasmussen	3 425 000 $ (2)
Juuso Valimaki	3 100 000 $ (2)
Ilya Samsonov	2 700 000 $ (1)
Scott Mayfield	2 500 000 $ (3)
Conor Timmins	2 225 000 $ (2)
Philipp Kurashev	2 200 000 $ (3)
Danton Heinen	2 100 000 $ (2)
Marc-Andre Fleury	1 850 000 $ (1)
Blake Coleman	1 750 000 $ (1)
Stefan Noesen	1 400 000 $ (3)
Pontus Holmberg	1 350 000 $ (3)
Nick DeSimone	950 000 $ (3)
Joel Kiviranta	800 000 $ (2)
Jan Jenik	800 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 25 : 84 400 000 $
Year 26 : 63 700 000 $
Year 27 : 47 550 000 $
Year 28 : 0 $
Salary Average Commitment
Year 25 : 88 000 000 $
Year 26 : 63 700 000 $
Year 27 : 47 550 000 $
Year 28 : 0 $
Salary Cap with 1 Way Contract
Year 25 : 84 400 000 $
Year 26 : 63 700 000 $
Year 27 : 47 550 000 $
Year 28 : 0 $

Farm Players Salaries
Ty Smith	110 000 $ (1)
Joakim Kemell	97 500 $ (1)
Dennis Cholowski	90 000 $ (2)
Cam Dineen	90 000 $ (2)
Samuel Knazko	87 500 $ (1)
Felix Unger Sorum	87 500 $ (3)
Nikke Kokko	87 500 $ (3)
Anton Wahlberg	87 500 $ (2)
Corson Ceulemans	87 500 $ (1)
Scott Sabourin	82 500 $ (3)
Maxim Groshev	77 500 $ (2)
Domenick Fensore	77 500 $ (2)
Jani Nyman	77 500 $ (2)
Aydar Suniev	77 500 $ (3)
Anton Johansson	77 500 $ (3)
Sam Colangelo	77 500 $ (2)
Alex Campbell	77 500 $ (2)
Trevor Kuntar	77 500 $ (2)
Gavin Hayes	77 500 $ (3)
Brandon Gignac	75 000 $ (3)
Billy Sweezey	72 500 $ (3)
Bryan Thomson	70 000 $ (3)
Cooper Black	70 000 $ (3)
Judd Caulfield	67 500 $ (2)
Oliver Kapanen	67 500 $ (3)
Filip Engaras	67 500 $ (3)
Andre Lee	67 500 $ (3)
Ben Gaudreau	67 500 $ (3)
Nathan Smith	65 000 $ (2)
Rhett Gardner	65 000 $ (3)
Blade Jenkins	65 000 $ (2)
Dylan Wells	65 000 $ (2)
Nick Swaney	62 500 $ (1)
Total Farm Players	33
Salary Commitment
Year 25 : 2 552 500 $
Year 26 : 2 107 500 $
Year 27 : 1 112 500 $
Year 28 : 0 $
Salary Average Commitment
Year 25 : 2 552 500 $
Year 26 : 2 107 500 $
Year 27 : 1 112 500 $
Year 28 : 0 $

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	First Niagara Center
Level 1:	6900 - 115 $ - 5 888 - 85.33%
Level 2:	5750 - 75 $ - 3 751 - 65.24%
Level 3:	2600 - 55 $ - 2 578 - 99.16%
Level 4:	4600 - 40 $ - 2 942 - 63.95%
Luxury :	1150 - 215 $ - 955 - 83.03%
Total Capacity :	21000
Farm
Farm Level 1:	3000 - 25 $ - 2 083 - 69.43%
Farm Level 2:	6000 - 13 $ - 4 244 - 70.73%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	16 114 - 76.73%
Average Income per Game	1 665 191 $
Year to Date Revenue	69 938 020 $
Farm
Home Games Left	0
Average Attendance - %	6 327 - 70.30%
Average Income per Game	96 522 $
Year to Date Revenue	4 053 903 $
Expense
Pro Players Total Salaries	86 025 000 $
Farm Players Total Salaries	1 912 500 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	86 122 675 $
Farm Year To Date Expenses	1 956 386 $
Pro Salary Cap To Date	86 122 675 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	729 025 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	16 208 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	86 025 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	8 975 000 $
Estimate Over Minimum Salary Cap of 0 $	86 025 000 $
Current Bank Account	12 837 862 $
Projected Bank Account	12 837 862 $

Pro Players Salaries
Connor McDavid	12 300 000 $ (1)
Ilya Sorokin	9 600 000 $ (3)
Joel Eriksson Ek	9 500 000 $ (1)
Elias Lindholm	7 225 000 $ (4)
Thomas Chabot	6 350 000 $ (1)
Jonas Brodin	5 975 000 $ (4)
Alex Killorn	5 800 000 $ (2)
Alexis Lafreniere	5 600 000 $ (2)
Andrei Kuzmenko	3 250 000 $ (4)
Nate Schmidt	2 750 000 $ (4)
Brett Kulak	2 650 000 $ (2)
Jamie Benn	2 450 000 $ (1)
Alexander Wennberg	1 700 000 $ (1)
Evgeni Dadonov	1 450 000 $ (2)
Erik Gudbranson	1 400 000 $ (4)
Derek Forbort	1 350 000 $ (1)
Calvin Pickard	1 350 000 $ (3)
Jordan Harris	1 250 000 $ (2)
Justin Kirkland	900 000 $ (3)
Zack Bolduc	875 000 $ (2)
Conor Sheary	775 000 $ (4)
Alex Laferriere	775 000 $ (2)
David Gustafsson	750 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 25 : 86 025 000 $
Year 26 : 51 625 000 $
Year 27 : 33 225 000 $
Year 28 : 21 375 000 $
Salary Average Commitment
Year 25 : 90 175 000 $
Year 26 : 51 625 000 $
Year 27 : 33 225 000 $
Year 28 : 21 375 000 $
Salary Cap with 1 Way Contract
Year 25 : 86 025 000 $
Year 26 : 51 625 000 $
Year 27 : 33 225 000 $
Year 28 : 21 375 000 $

Farm Players Salaries
Cal Petersen	122 500 $ (3)
Sam Rinzel	87 500 $ (3)
Noah Ostlund	87 500 $ (3)
Liam O'Brien	80 000 $ (1)
Lukas Rousek	80 000 $ (3)
Jayden Grubbe	77 500 $ (2)
Max Willman	77 500 $ (2)
Jake Wise	77 500 $ (1)
Matthew Stienburg	77 500 $ (1)
Mark Friedman	77 500 $ (1)
Scott Reedy	75 000 $ (2)
Roby Jarventie	75 000 $ (2)
Hayden Hodgson	72 500 $ (1)
Grant Hutton	72 500 $ (2)
Riley Duran	67 500 $ (2)
Christoffer Sedoff	67 500 $ (2)
Tobie Paquette-Bisson	67 500 $ (1)
Jaroslav Chmelar	67 500 $ (2)
Dylan Peterson	67 500 $ (3)
Cam Johnson	65 000 $ (1)
Anton Malmstrom	62 500 $ (3)
Drew Bavaro	62 500 $ (3)
Ethan Frisch	62 500 $ (3)
Connor Murphy-G	62 500 $ (3)
Mikko Kokkonen	60 000 $ (2)
Joe Carroll	60 000 $ (2)
Griffin Luce	0 $ (0)
Sam Houde	0 $ (0)
Total Farm Players	28
Salary Commitment
Year 25 : 1 912 500 $
Year 26 : 1 395 000 $
Year 27 : 695 000 $
Year 28 : 0 $
Salary Average Commitment
Year 25 : 1 912 500 $
Year 26 : 1 395 000 $
Year 27 : 695 000 $
Year 28 : 0 $

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Center
Level 1:	5400 - 117 $ - 5 395 - 99.90%
Level 2:	4500 - 73 $ - 3 928 - 87.29%
Level 3:	3600 - 49 $ - 3 407 - 94.63%
Level 4:	3600 - 37 $ - 3 569 - 99.14%
Luxury :	900 - 240 $ - 882 - 98.01%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 20 $ - 2 835 - 94.51%
Farm Level 2:	6000 - 11 $ - 5 632 - 93.86%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	17 181 - 95.45%
Average Income per Game	1 659 486 $
Year to Date Revenue	69 698 395 $
Farm
Home Games Left	0
Average Attendance - %	8 467 - 94.08%
Average Income per Game	107 448 $
Year to Date Revenue	4 512 823 $
Expense
Pro Players Total Salaries	57 950 000 $
Farm Players Total Salaries	3 872 500 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	56 852 542 $
Farm Year To Date Expenses	3 721 680 $
Pro Salary Cap To Date	56 852 542 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	491 102 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	32 818 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	57 950 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	37 050 000 $
Estimate Over Minimum Salary Cap of 0 $	57 950 000 $
Current Bank Account	30 360 710 $
Projected Bank Account	30 360 710 $

Pro Players Salaries
J.T. Miller	14 875 000 $ (2)
Bryan Rust	10 675 000 $ (2)
Rasmus Ristolainen	5 700 000 $ (2)
Boone Jenner	5 650 000 $ (1)
Charlie Lindgren	3 325 000 $ (4)
Michael Carcone	1 500 000 $ (2)
Philipp Grubauer	1 425 000 $ (3)
Jacob Bryson	1 100 000 $ (1)
Pavel Mintyukov	975 000 $ (2)
Konsta Helenius	975 000 $ (3)
Nick Cousins	900 000 $ (3)
Jack St. Ivany	875 000 $ (3)
Samuel Honzek	875 000 $ (3)
Christian Kyrou	875 000 $ (2)
Nate Danielson	875 000 $ (3)
Mikey Eyssimont	875 000 $ (2)
Sandis Vilmanis	775 000 $ (3)
Dans Locmelis	775 000 $ (3)
Justin Sourdif	775 000 $ (1)
Erik Johnson	750 000 $ (3)
Jonah Gadjovich	700 000 $ (2)
Roman Schmidt	675 000 $ (3)
Adam Wilsby	675 000 $ (1)
Adam Klapka	675 000 $ (1)
Tristan Broz	675 000 $ (3)
Total Pro Players	25
Salary Commitment
Year 25 : 57 950 000 $
Year 26 : 49 075 000 $
Year 27 : 12 900 000 $
Year 28 : 3 325 000 $
Salary Average Commitment
Year 25 : 57 950 000 $
Year 26 : 49 075 000 $
Year 27 : 12 900 000 $
Year 28 : 3 325 000 $
Salary Cap with 1 Way Contract
Year 25 : 57 950 000 $
Year 26 : 49 075 000 $
Year 27 : 12 900 000 $
Year 28 : 3 325 000 $

Farm Players Salaries
David Perron	545 000 $ (2)
Travis Hamonic	272 500 $ (1)
Matt Benning	272 500 $ (2)
Andreas Athanasiou	240 000 $ (2)
Brock McGinn	235 000 $ (2)
Alec Martinez	220 000 $ (2)
Jimmy Vesey	150 000 $ (3)
Daniil Tarasov	125 000 $ (3)
Robert Hagg	117 500 $ (2)
Ian Mitchell	110 000 $ (2)
Jakub Vrana	100 000 $ (3)
Klim Kostin	100 000 $ (2)
Owen Pickering	97 500 $ (2)
Carter George	97 500 $ (3)
Hendrix Lapierre	95 000 $ (3)
Ryan Winterton	87 500 $ (2)
Ty Nelson	87 500 $ (3)
Brad Lambert	87 500 $ (1)
Sebastian Cossa	87 500 $ (2)
Joona Koppanen	85 000 $ (2)
Pavol Regenda	85 000 $ (3)
Jesse Puljujarvi	82 500 $ (2)
Adam Erne	77 500 $ (4)
Samuel Blais	75 000 $ (4)
Andrew Poturalski	72 500 $ (1)
Jaxson Stauber	70 000 $ (3)
Ruslan Iskhakov	67 500 $ (1)
Trevor Lewis	65 000 $ (2)
Zach Sanford	65 000 $ (4)
Egor Afanasyev	0 $ (1)
Filip Zadina	0 $ (0)
Total Farm Players	31
Salary Commitment
Year 25 : 3 872 500 $
Year 26 : 3 372 500 $
Year 27 : 1 027 500 $
Year 28 : 217 500 $
Salary Average Commitment
Year 25 : 3 872 500 $
Year 26 : 3 372 500 $
Year 27 : 1 027 500 $
Year 28 : 217 500 $

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	HP Pavilion
Level 1:	5400 - 130 $ - 4 614 - 85.45%
Level 2:	4500 - 75 $ - 3 803 - 84.51%
Level 3:	3600 - 55 $ - 2 677 - 74.35%
Level 4:	3600 - 40 $ - 2 871 - 79.74%
Luxury :	900 - 250 $ - 765 - 84.98%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 20 $ - 2 876 - 95.85%
Farm Level 2:	6000 - 10 $ - 5 720 - 95.33%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	14 729 - 81.83%
Average Income per Game	1 565 850 $
Year to Date Revenue	65 765 712 $
Farm
Home Games Left	0
Average Attendance - %	8 595 - 95.50%
Average Income per Game	103 238 $
Year to Date Revenue	4 335 984 $
Expense
Pro Players Total Salaries	84 400 000 $
Farm Players Total Salaries	2 155 000 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	84 091 720 $
Farm Year To Date Expenses	2 155 276 $
Pro Salary Cap To Date	84 091 720 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	715 254 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	18 263 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	84 400 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	10 600 000 $
Estimate Over Minimum Salary Cap of 0 $	84 400 000 $
Current Bank Account	47 350 634 $
Projected Bank Account	47 350 634 $

Pro Players Salaries
Nathan MacKinnon	10 900 000 $ (3)
Sebastian Aho	10 150 000 $ (1)
Filip Gustavsson	9 600 000 $ (1)
Robert Thomas	8 750 000 $ (3)
Clayton Keller	8 350 000 $ (2)
Thomas Harley	8 000 000 $ (3)
Jaccob Slavin	6 200 000 $ (2)
Jake Walman	3 150 000 $ (2)
Vincent Trocheck	3 125 000 $ (1)
Johnathan Kovacevic	2 500 000 $ (1)
Morgan Frost	2 500 000 $ (1)
Nick Foligno	1 600 000 $ (2)
Scott Laughton	1 475 000 $ (1)
Keegan Kolesar	1 250 000 $ (1)
Eric Comrie	1 000 000 $ (2)
Leo Carlsson	975 000 $ (2)
Dylan Guenther	975 000 $ (1)
Zach Bogosian	900 000 $ (2)
Jake Sanderson	875 000 $ (1)
Nick Seeler	725 000 $ (1)
Cole Smith	725 000 $ (1)
Max Crozier	675 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 25 : 84 400 000 $
Year 26 : 49 825 000 $
Year 27 : 27 650 000 $
Year 28 : 0 $
Salary Average Commitment
Year 25 : 89 000 000 $
Year 26 : 49 825 000 $
Year 27 : 27 650 000 $
Year 28 : 0 $
Salary Cap with 1 Way Contract
Year 25 : 84 400 000 $
Year 26 : 49 825 000 $
Year 27 : 27 650 000 $
Year 28 : 0 $

Farm Players Salaries
Nathan Bastian	102 500 $ (4)
Dylan Coghlan	100 000 $ (2)
Jujhar Khaira	92 500 $ (1)
Skyler Brind'Amour	87 500 $ (4)
Daniel Torgersson	87 500 $ (1)
Michael Pezzetta	85 000 $ (2)
Brendan Gaunce	82 500 $ (1)
Louie Belpedio	82 500 $ (3)
Cole Guttman	75 000 $ (1)
Nikolas Brouillard	75 000 $ (4)
Alex Petrovic	75 000 $ (4)
Matthew Peca	72 500 $ (1)
Cavan Fitzgerald	72 500 $ (3)
Derrick Pouliot	70 000 $ (1)
Luke Philp	70 000 $ (3)
Ales Stezka	70 000 $ (3)
Magnus Hellberg	70 000 $ (4)
Jeremy Brodeur	70 000 $ (4)
Brett Murray	70 000 $ (2)
Nils Aman	67 500 $ (1)
Brayden Tracey	67 500 $ (2)
Bogdan Trineyev	67 500 $ (2)
Max McCormick	65 000 $ (3)
Casey Fitzgerald	65 000 $ (1)
Dan Renouf	65 000 $ (2)
Malcolm Subban	65 000 $ (2)
Tyler Pitlick	62 500 $ (2)
Jamieson Rees	60 000 $ (2)
Chad Nychuk	60 000 $ (2)
Total Farm Players	29
Salary Commitment
Year 25 : 2 155 000 $
Year 26 : 1 542 500 $
Year 27 : 840 000 $
Year 28 : 480 000 $
Salary Average Commitment
Year 25 : 2 155 000 $
Year 26 : 1 542 500 $
Year 27 : 840 000 $
Year 28 : 480 000 $

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	5400 - 120 $ - 5 036 - 93.26%
Level 2:	4500 - 70 $ - 4 141 - 92.02%
Level 3:	3600 - 50 $ - 3 432 - 95.33%
Level 4:	3600 - 35 $ - 3 565 - 99.03%
Luxury :	900 - 240 $ - 885 - 98.38%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 15 $ - 2 895 - 96.50%
Farm Level 2:	6000 - 10 $ - 5 729 - 95.49%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	17 059 - 94.77%
Average Income per Game	1 657 583 $
Year to Date Revenue	69 618 492 $
Farm
Home Games Left	0
Average Attendance - %	8 624 - 95.83%
Average Income per Game	98 989 $
Year to Date Revenue	4 157 549 $
Expense
Pro Players Total Salaries	66 425 000 $
Farm Players Total Salaries	2 085 000 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	72 890 054 $
Farm Year To Date Expenses	1 869 556 $
Pro Salary Cap To Date	72 890 054 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	562 924 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	17 669 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	66 425 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	28 575 000 $
Estimate Over Minimum Salary Cap of 0 $	66 425 000 $
Current Bank Account	18 202 779 $
Projected Bank Account	18 202 779 $

Pro Players Salaries
Chris Kreider	10 500 000 $ (3)
Erik Karlsson	8 750 000 $ (1)
Jacob Trouba	7 825 000 $ (1)
Justin Faulk	6 750 000 $ (4)
Patrik Laine	4 600 000 $ (1)
Conor Garland	3 500 000 $ (4)
Barrett Hayton	3 450 000 $ (1)
Nick Bjugstad	3 400 000 $ (3)
Nic Hague	2 750 000 $ (1)
Petr Mrazek	2 500 000 $ (1)
Dmitry Kulikov	2 450 000 $ (3)
Vitek Vanecek	1 675 000 $ (3)
Nick Deslauriers	1 000 000 $ (1)
Josh Doan	875 000 $ (1)
Luke Toporowski	825 000 $ (2)
Donovan Sebrango	800 000 $ (1)
Pierrick Dube	800 000 $ (2)
Mikael Pyyhtia	675 000 $ (1)
Ryan McAllister	675 000 $ (2)
Ethan Samson	675 000 $ (2)
Lucas Ciona	650 000 $ (1)
Spencer Martin	650 000 $ (1)
Tristan Allard	650 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 25 : 66 425 000 $
Year 26 : 31 250 000 $
Year 27 : 28 275 000 $
Year 28 : 10 250 000 $
Salary Average Commitment
Year 25 : 66 425 000 $
Year 26 : 31 250 000 $
Year 27 : 28 275 000 $
Year 28 : 10 250 000 $
Salary Cap with 1 Way Contract
Year 25 : 66 425 000 $
Year 26 : 31 250 000 $
Year 27 : 28 275 000 $
Year 28 : 10 250 000 $

Farm Players Salaries
David Kampf	225 000 $ (3)
Jan Rutta	212 500 $ (1)
Calvin de Haan	200 000 $ (2)
Vinni Lettieri	85 000 $ (2)
Vsevolod Komarov	77 500 $ (3)
Lucas Edmonds	77 500 $ (1)
Adam Engstrom	77 500 $ (3)
Josh Bloom	77 500 $ (2)
Justus Annunen	75 000 $ (1)
Michael Houser	70 000 $ (1)
Filip Roos	67 500 $ (1)
Mac Hollowell	67 500 $ (2)
Maxim Barbashev	67 500 $ (3)
Blake Murray	67 500 $ (1)
Vyacheslav Buteyets	67 500 $ (3)
Ethan Langenegger	65 000 $ (1)
Chris Ortiz	65 000 $ (1)
Jake Leschyshyn	65 000 $ (1)
Matthew Phillips	65 000 $ (1)
Anton Blidh	65 000 $ (2)
Jackson Edward	65 000 $ (1)
Hugh McGing	60 000 $ (2)
Tyler Madden	60 000 $ (3)
Daniel Walcott	60 000 $ (2)
Total Farm Players	24
Salary Commitment
Year 25 : 2 085 000 $
Year 26 : 1 190 000 $
Year 27 : 575 000 $
Year 28 : 0 $
Salary Average Commitment
Year 25 : 2 085 000 $
Year 26 : 1 190 000 $
Year 27 : 575 000 $
Year 28 : 0 $

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6300 - 112 $ - 5 853 - 92.90%
Level 2:	5300 - 62 $ - 4 833 - 91.19%
Level 3:	4200 - 39 $ - 3 535 - 84.16%
Level 4:	4200 - 34 $ - 3 764 - 89.61%
Luxury :	1000 - 219 $ - 933 - 93.25%
Total Capacity :	21000
Farm
Farm Level 1:	3000 - 21 $ - 2 810 - 93.65%
Farm Level 2:	6000 - 11 $ - 5 720 - 95.33%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	18 917 - 90.08%
Average Income per Game	1 667 533 $
Year to Date Revenue	70 036 397 $
Farm
Home Games Left	0
Average Attendance - %	8 530 - 94.77%
Average Income per Game	109 729 $
Year to Date Revenue	4 608 603 $
Expense
Pro Players Total Salaries	83 825 000 $
Farm Players Total Salaries	2 582 500 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	84 219 039 $
Farm Year To Date Expenses	2 543 659 $
Pro Salary Cap To Date	84 219 039 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	710 381 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	21 886 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	83 825 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	11 175 000 $
Estimate Over Minimum Salary Cap of 0 $	83 825 000 $
Current Bank Account	45 674 059 $
Projected Bank Account	45 674 059 $

Pro Players Salaries
Adam Fox	11 000 000 $ (1)
William Nylander	9 100 000 $ (3)
Brandon Hagel	8 875 000 $ (2)
Brock Nelson	8 750 000 $ (1)
Adin Hill	5 900 000 $ (4)
Mackenzie Blackwood	5 800 000 $ (4)
Brady Skjei	5 125 000 $ (1)
Andrew Mangiapane	4 500 000 $ (3)
Dylan Strome	4 250 000 $ (1)
Timothy Liljegren	3 000 000 $ (2)
Jack Quinn	2 725 000 $ (3)
Yakov Trenin	2 300 000 $ (1)
Vasily Podkolzin	1 700 000 $ (3)
Joe Veleno	1 675 000 $ (1)
Andre Burakovsky	1 525 000 $ (3)
Anthony DeAngelo	1 400 000 $ (4)
Jon Quick	1 200 000 $ (1)
Vincent Desharnais	1 075 000 $ (3)
Jordan Greenway	1 000 000 $ (1)
Kyle MacLean	825 000 $ (3)
Parker Wotherspoon	725 000 $ (1)
Cole Koepke	700 000 $ (2)
Spencer Stastney	675 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 25 : 83 825 000 $
Year 26 : 47 125 000 $
Year 27 : 34 550 000 $
Year 28 : 13 100 000 $
Salary Average Commitment
Year 25 : 83 825 000 $
Year 26 : 47 125 000 $
Year 27 : 34 550 000 $
Year 28 : 13 100 000 $
Salary Cap with 1 Way Contract
Year 25 : 83 825 000 $
Year 26 : 47 125 000 $
Year 27 : 34 550 000 $
Year 28 : 13 100 000 $

Farm Players Salaries
Phil Tomasino	110 000 $ (3)
Zayne Parekh	97 500 $ (3)
Grigori Denisenko	95 000 $ (2)
Vasili Ponomarev	92 500 $ (4)
Jonathan Aspirot	90 000 $ (2)
Ivan Miroshnichenko	87 500 $ (2)
Matt Tomkins	87 500 $ (3)
Julian Lutz	87 500 $ (3)
Oscar Fisker Molgaard	87 500 $ (3)
Brennan Othmann	87 500 $ (2)
Yan Kuznetsov	80 000 $ (3)
Jack Matier	77 500 $ (2)
Robert Mastrosimone	77 500 $ (2)
Riley Kidney	77 500 $ (2)
Simon Robertsson	77 500 $ (3)
Mats Lindgren	77 500 $ (3)
Leo Loof	77 500 $ (2)
Valtteri Pulli	77 500 $ (3)
Josh Filmon	77 500 $ (3)
Charles Hudon	77 500 $ (1)
Danny Zhilkin	77 500 $ (2)
Riley Tufte	72 500 $ (1)
Dawson Barteaux	72 500 $ (4)
Carson Meyer	70 000 $ (4)
Devante Stephens	70 000 $ (1)
Oliver Okuliar	70 000 $ (4)
Keith Petruzzelli	67 500 $ (1)
Jack Dugan	67 500 $ (1)
Samuel Johannesson	65 000 $ (1)
Gerald Mayhew	65 000 $ (1)
Liam McLinskey	65 000 $ (2)
Adam Scheel	60 000 $ (2)
Yaniv Perets	60 000 $ (1)
Total Farm Players	33
Salary Commitment
Year 25 : 2 582 500 $
Year 26 : 2 037 500 $
Year 27 : 1 165 000 $
Year 28 : 305 000 $
Salary Average Commitment
Year 25 : 2 582 500 $
Year 26 : 2 037 500 $
Year 27 : 1 165 000 $
Year 28 : 305 000 $

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	18 788 494 $	86 575 000 $	8 425 000 $	86 575 000 $	23	29	52
BlackHawks	31 112 056 $	85 325 000 $	9 675 000 $	85 325 000 $	22	36	58
BlueJackets	(7 208 739 $)	83 962 500 $	11 037 500 $	83 962 500 $	23	27	50
Blues	21 249 526 $	75 400 000 $	19 600 000 $	75 400 000 $	24	26	50
Bruins	11 507 127 $	81 000 000 $	14 000 000 $	81 000 000 $	23	28	51
Canadiens	25 390 346 $	85 812 500 $	9 187 500 $	85 812 500 $	23	33	56
Canucks	38 059 553 $	78 100 000 $	16 900 000 $	78 100 000 $	23	29	52
Capitals	19 064 471 $	80 825 000 $	14 175 000 $	80 825 000 $	23	29	52
Devils	(3 829 101 $)	84 850 000 $	10 150 000 $	84 850 000 $	23	24	47
Ducks	46 130 391 $	39 225 000 $	55 775 000 $	39 225 000 $	23	29	52
Flames	43 975 907 $	76 175 000 $	18 825 000 $	76 175 000 $	21	34	55
Flyers	7 119 715 $	82 975 000 $	12 025 000 $	82 975 000 $	23	32	55
GoldenKnights	8 009 558 $	75 025 000 $	19 975 000 $	75 025 000 $	23	28	51
Hurricanes	(277 349 $)	85 000 000 $	10 000 000 $	85 000 000 $	22	31	53
Islanders	6 988 174 $	82 625 000 $	12 375 000 $	82 625 000 $	23	34	57
Jets	(2 296 290 $)	83 950 000 $	11 050 000 $	83 950 000 $	23	35	58
Kings	21 601 289 $	70 300 000 $	24 700 000 $	70 300 000 $	23	28	51
Kraken	20 422 383 $	85 150 000 $	9 850 000 $	85 150 000 $	22	25	47
Lightning	23 845 219 $	70 075 000 $	24 925 000 $	70 075 000 $	22	34	56
Mammoth	513 001 $	68 425 000 $	26 575 000 $	68 425 000 $	25	30	55
MapleLeafs	7 476 743 $	92 250 000 $	2 750 000 $	92 250 000 $	25	31	56
Oilers	22 154 204 $	81 150 000 $	13 850 000 $	81 150 000 $	22	29	51
Panthers	27 461 889 $	85 300 000 $	9 700 000 $	85 300 000 $	22	33	55
Penguins	48 362 103 $	85 800 000 $	9 200 000 $	85 800 000 $	24	33	57
Predators	(5 956 053 $)	85 937 500 $	9 062 500 $	85 937 500 $	22	27	49
Rangers	64 794 911 $	73 525 000 $	21 475 000 $	73 525 000 $	23	31	54
RedWings	24 178 167 $	84 400 000 $	10 600 000 $	84 400 000 $	22	33	55
Sabres	12 837 862 $	86 025 000 $	8 975 000 $	86 025 000 $	23	28	51
Senators	30 360 710 $	57 950 000 $	37 050 000 $	57 950 000 $	25	31	56
Sharks	47 350 634 $	84 400 000 $	10 600 000 $	84 400 000 $	22	29	51
Stars	18 202 779 $	66 425 000 $	28 575 000 $	66 425 000 $	23	24	47
Wild	45 674 059 $	83 825 000 $	11 175 000 $	83 825 000 $	23	33	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 - %