LCHV - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	5400 - 135 $ - 4 536 - 84.00%
Level 2:	4500 - 75 $ - 3 847 - 85.48%
Level 3:	3600 - 55 $ - 2 645 - 73.48%
Level 4:	3600 - 35 $ - 3 578 - 99.39%
Luxury :	900 - 250 $ - 766 - 85.10%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 20 $ - 2 884 - 96.13%
Farm Level 2:	6000 - 10 $ - 5 772 - 96.19%
Farm Total Capacity :	9000
Income
Home Games Left	20
Average Attendance - %	15 372 - 85.40%
Average Income per Game	1 594 776 $
Year to Date Revenue	35 085 082 $
Farm
Home Games Left	19
Average Attendance - %	8 656 - 96.17%
Average Income per Game	103 857 $
Year to Date Revenue	2 388 708 $
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	46 248 490 $
Farm Year To Date Expenses	1 158 433 $
Pro Salary Cap To Date	46 248 490 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	31 895 529 $
Farm Estimated Season Revenue	1 973 281 $
Pro Remaining Season Days	55
Pro Expenses Per Days	733 686 $
Pro Estimated Expenses	40 352 730 $
Farm Remaining Season Days	55
Farm Expenses Per Days	19 068 $
Farm Estimated Expenses	1 048 740 $
Estimated Season Expenses	41 401 470 $
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	26 884 343 $
Projected Bank Account	19 351 683 $

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 $ - 4 004 - 74.15%
Level 2:	4500 - 75 $ - 3 713 - 82.50%
Level 3:	3600 - 50 $ - 3 358 - 93.27%
Level 4:	3600 - 35 $ - 3 587 - 99.63%
Luxury :	900 - 220 $ - 894 - 99.30%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 40 $ - 1 313 - 43.77%
Farm Level 2:	6000 - 20 $ - 2 808 - 46.80%
Farm Total Capacity :	9000
Income
Home Games Left	19
Average Attendance - %	15 555 - 86.41%
Average Income per Game	1 601 833 $
Year to Date Revenue	36 842 156 $
Farm
Home Games Left	20
Average Attendance - %	4 121 - 45.79%
Average Income per Game	97 822 $
Year to Date Revenue	2 152 080 $
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	45 570 562 $
Farm Year To Date Expenses	1 411 015 $
Pro Salary Cap To Date	45 570 562 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	30 434 825 $
Farm Estimated Season Revenue	1 956 436 $
Pro Remaining Season Days	55
Pro Expenses Per Days	723 093 $
Pro Estimated Expenses	39 770 115 $
Farm Remaining Season Days	55
Farm Expenses Per Days	22 881 $
Farm Estimated Expenses	1 258 455 $
Estimated Season Expenses	41 028 570 $
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	39 257 836 $
Projected Bank Account	30 620 527 $

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 $ - 4 356 - 80.66%
Level 2:	4500 - 80 $ - 3 480 - 77.34%
Level 3:	3600 - 60 $ - 2 443 - 67.85%
Level 4:	3600 - 45 $ - 2 599 - 72.20%
Luxury :	900 - 260 $ - 735 - 81.65%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 20 $ - 2 904 - 96.80%
Farm Level 2:	6000 - 10 $ - 5 761 - 96.02%
Farm Total Capacity :	9000
Income
Home Games Left	18
Average Attendance - %	13 613 - 75.63%
Average Income per Game	1 571 086 $
Year to Date Revenue	37 706 053 $
Farm
Home Games Left	19
Average Attendance - %	8 665 - 96.28%
Average Income per Game	104 121 $
Year to Date Revenue	2 394 783 $
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	44 843 880 $
Farm Year To Date Expenses	1 057 140 $
Pro Salary Cap To Date	44 843 880 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	28 279 540 $
Farm Estimated Season Revenue	1 978 299 $
Pro Remaining Season Days	55
Pro Expenses Per Days	711 547 $
Pro Estimated Expenses	39 135 085 $
Farm Remaining Season Days	55
Farm Expenses Per Days	16 780 $
Farm Estimated Expenses	922 900 $
Estimated Season Expenses	40 057 985 $
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	3 126 521 $
Projected Bank Account	(6 673 625 $)

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 $ - 4 626 - 77.10%
Level 2:	5000 - 75 $ - 3 731 - 74.61%
Level 3:	2000 - 55 $ - 2 000 - 100.00%
Level 4:	4000 - 40 $ - 2 968 - 74.21%
Luxury :	1000 - 250 $ - 746 - 74.61%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 20 $ - 2 870 - 95.67%
Farm Level 2:	6000 - 10 $ - 5 777 - 96.29%
Farm Total Capacity :	9000
Income
Home Games Left	19
Average Attendance - %	14 071 - 78.17%
Average Income per Game	1 516 871 $
Year to Date Revenue	34 888 026 $
Farm
Home Games Left	18
Average Attendance - %	8 647 - 96.08%
Average Income per Game	103 653 $
Year to Date Revenue	2 487 681 $
Expense
Pro Players Total Salaries	74 700 000 $
Farm Players Total Salaries	2 035 000 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	39 793 652 $
Farm Year To Date Expenses	1 095 353 $
Pro Salary Cap To Date	39 793 652 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	28 820 543 $
Farm Estimated Season Revenue	1 865 761 $
Pro Remaining Season Days	55
Pro Expenses Per Days	633 051 $
Pro Estimated Expenses	34 817 805 $
Farm Remaining Season Days	55
Farm Expenses Per Days	17 246 $
Farm Estimated Expenses	948 530 $
Estimated Season Expenses	35 766 335 $
Season Salary Cap	74 700 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	20 300 000 $
Estimate Over Minimum Salary Cap of 0 $	74 700 000 $
Current Bank Account	26 486 702 $
Projected Bank Account	21 406 671 $

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)
Michael Dipietro	950 000 $ (2)
Denton Mateychuk	875 000 $ (3)
Yaroslav Askarov	875 000 $ (1)
Ilya Solovyov	700 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 25 : 74 700 000 $
Year 26 : 51 925 000 $
Year 27 : 27 925 000 $
Year 28 : 14 875 000 $
Salary Average Commitment
Year 25 : 74 700 000 $
Year 26 : 51 925 000 $
Year 27 : 27 925 000 $
Year 28 : 14 875 000 $
Salary Cap with 1 Way Contract
Year 25 : 74 700 000 $
Year 26 : 51 925 000 $
Year 27 : 27 925 000 $
Year 28 : 14 875 000 $

Farm Players Salaries
William Stromgren	87 500 $ (2)
Matthew Poitras	87 500 $ (2)
Eemil Viro	87 500 $ (1)
Ethan Del Mastro	87 500 $ (2)
Fedor Svechkov	87 500 $ (2)
Jonathan Gruden	85 000 $ (1)
Maxence Guenette	85 000 $ (2)
Jack Thompson	77 500 $ (1)
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)
John Farinacci	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)
Matt Vernon	60 000 $ (1)
Cedric Pare	60 000 $ (1)
Ben Kraws	60 000 $ (2)
Total Farm Players	27
Salary Commitment
Year 25 : 2 035 000 $
Year 26 : 1 380 000 $
Year 27 : 370 000 $
Year 28 : 0 $
Salary Average Commitment
Year 25 : 2 035 000 $
Year 26 : 1 380 000 $
Year 27 : 370 000 $
Year 28 : 0 $

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	5400 - 130 $ - 4 791 - 88.72%
Level 2:	4500 - 75 $ - 3 709 - 82.41%
Level 3:	3600 - 55 $ - 2 728 - 75.79%
Level 4:	3600 - 40 $ - 2 900 - 80.56%
Luxury :	900 - 250 $ - 755 - 83.88%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 20 $ - 2 834 - 94.47%
Farm Level 2:	6000 - 10 $ - 5 685 - 94.75%
Farm Total Capacity :	9000
Income
Home Games Left	19
Average Attendance - %	14 883 - 82.68%
Average Income per Game	1 586 275 $
Year to Date Revenue	36 484 334 $
Farm
Home Games Left	20
Average Attendance - %	8 519 - 94.66%
Average Income per Game	102 180 $
Year to Date Revenue	2 247 966 $
Expense
Pro Players Total Salaries	81 875 000 $
Farm Players Total Salaries	1 820 000 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	43 915 248 $
Farm Year To Date Expenses	905 996 $
Pro Salary Cap To Date	43 915 248 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	30 139 232 $
Farm Estimated Season Revenue	2 043 605 $
Pro Remaining Season Days	55
Pro Expenses Per Days	693 856 $
Pro Estimated Expenses	38 162 080 $
Farm Remaining Season Days	55
Farm Expenses Per Days	15 424 $
Farm Estimated Expenses	848 320 $
Estimated Season Expenses	39 010 400 $
Season Salary Cap	81 875 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	13 125 000 $
Estimate Over Minimum Salary Cap of 0 $	81 875 000 $
Current Bank Account	17 496 189 $
Projected Bank Account	10 668 626 $

Pro Players Salaries
Alex Tuch	10 425 000 $ (4)
Jake Oettinger	9 000 000 $ (4)
Ryan Nugent-Hopkins	7 450 000 $ (3)
Cole Caufield	7 450 000 $ (3)
Darnell Nurse	6 900 000 $ (3)
Phillip Danault	6 700 000 $ (3)
Miro Heiskanen	6 000 000 $ (3)
Dante Fabbro	3 900 000 $ (2)
Brenden Dillon	3 500 000 $ (1)
Nick Paul	3 250 000 $ (3)
Kirby Dach	2 225 000 $ (2)
Robby Fabbri	1 575 000 $ (3)
Blake Lizotte	1 500 000 $ (3)
Joonas Korpisalo	1 500 000 $ (1)
Mattias Janmark	1 250 000 $ (2)
T.J. Brodie	1 200 000 $ (1)
Jacob Bernard-Docker	1 200 000 $ (4)
Noah Gregor	1 175 000 $ (1)
Jake Bean	1 100 000 $ (2)
Troy Stecher	1 025 000 $ (2)
Tyson Jost	1 000 000 $ (4)
Nick Cousins	900 000 $ (3)
Mackie Samoskevich	875 000 $ (2)
Jayden Struble	775 000 $ (1)
Total Pro Players	24
Salary Commitment
Year 25 : 81 875 000 $
Year 26 : 73 725 000 $
Year 27 : 63 350 000 $
Year 28 : 21 625 000 $
Salary Average Commitment
Year 25 : 81 875 000 $
Year 26 : 73 725 000 $
Year 27 : 63 350 000 $
Year 28 : 21 625 000 $
Salary Cap with 1 Way Contract
Year 25 : 81 875 000 $
Year 26 : 73 725 000 $
Year 27 : 63 350 000 $
Year 28 : 21 625 000 $

Farm Players Salaries
Boris Katchouk	85 000 $ (2)
Joe Snively	85 000 $ (4)
Evan Vierling	77 500 $ (2)
Tyson Hinds	77 500 $ (2)
Aleksandr Kisakov	77 500 $ (1)
Ben Hemmerling	77 500 $ (3)
Jason Polin	75 000 $ (3)
Jagger Joshua	72 500 $ (3)
Dino Kambeitz	72 500 $ (3)
William Lockwood	72 500 $ (2)
Jiri Patera	70 000 $ (3)
Dryden McKay	70 000 $ (3)
Zachary Massicotte	70 000 $ (3)
Colson Gengenbach	67 500 $ (2)
Jeremie Biakabutuka	67 500 $ (3)
Luke Tuch	67 500 $ (3)
Mitchell Russell	67 500 $ (2)
Dmitry Osipov	67 500 $ (3)
Colin Felix	65 000 $ (2)
Jackson van de Leest	65 000 $ (2)
Brett Budgell	65 000 $ (2)
Samuel Hlavaj	65 000 $ (2)
Anthony Vincent	60 000 $ (2)
Matteo Pietroniro	60 000 $ (1)
Mitchell Lewandowski	60 000 $ (1)
Jonathan Lemieux	60 000 $ (1)
Total Farm Players	26
Salary Commitment
Year 25 : 1 820 000 $
Year 26 : 1 562 500 $
Year 27 : 795 000 $
Year 28 : 85 000 $
Salary Average Commitment
Year 25 : 1 820 000 $
Year 26 : 1 562 500 $
Year 27 : 795 000 $
Year 28 : 85 000 $

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	6000 - 125 $ - 5 756 - 95.94%
Level 2:	5000 - 90 $ - 3 169 - 63.39%
Level 3:	4000 - 60 $ - 2 520 - 63.01%
Level 4:	4000 - 30 $ - 3 789 - 94.73%
Luxury :	1000 - 225 $ - 944 - 94.43%
Total Capacity :	20000
Farm
Farm Level 1:	3000 - 19 $ - 2 863 - 95.44%
Farm Level 2:	6000 - 10 $ - 5 791 - 96.51%
Farm Total Capacity :	9000
Income
Home Games Left	19
Average Attendance - %	16 179 - 80.90%
Average Income per Game	1 734 093 $
Year to Date Revenue	39 884 149 $
Farm
Home Games Left	18
Average Attendance - %	8 654 - 96.16%
Average Income per Game	101 077 $
Year to Date Revenue	2 425 855 $
Expense
Pro Players Total Salaries	85 537 500 $
Farm Players Total Salaries	2 367 500 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	45 668 322 $
Farm Year To Date Expenses	1 264 032 $
Pro Salary Cap To Date	45 668 322 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	32 947 775 $
Farm Estimated Season Revenue	1 819 391 $
Pro Remaining Season Days	55
Pro Expenses Per Days	724 894 $
Pro Estimated Expenses	39 869 170 $
Farm Remaining Season Days	55
Farm Expenses Per Days	20 064 $
Farm Estimated Expenses	1 103 520 $
Estimated Season Expenses	40 972 690 $
Season Salary Cap	85 537 500 $
Estimate Under Maximum Salary Cap of 95 000 000 $	9 462 500 $
Estimate Over Minimum Salary Cap of 0 $	85 537 500 $
Current Bank Account	31 860 334 $
Projected Bank Account	25 654 810 $

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)
Ian Cole	3 425 000 $ (1)
Nick Bjugstad	3 400 000 $ (3)
Nicolas Roy	2 800 000 $ (1)
Frank Vatrano	2 750 000 $ (2)
Sean Walker	1 925 000 $ (1)
Sean Kuraly	1 800 000 $ (2)
Luke Schenn	1 800 000 $ (2)
Vitek Vanecek	1 675 000 $ (3)
Brendan Gallagher	1 025 000 $ (2)
Mark Kastelic	975 000 $ (1)
Mathieu Olivier	925 000 $ (1)
Dmitri Voronkov	775 000 $ (1)
Bobby McMann	675 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 25 : 85 537 500 $
Year 26 : 65 475 000 $
Year 27 : 20 325 000 $
Year 28 : 9 550 000 $
Salary Average Commitment
Year 25 : 89 850 000 $
Year 26 : 65 475 000 $
Year 27 : 20 325 000 $
Year 28 : 9 550 000 $
Salary Cap with 1 Way Contract
Year 25 : 85 537 500 $
Year 26 : 65 475 000 $
Year 27 : 20 325 000 $
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 $ - 5 500 - 91.67%
Level 2:	5000 - 73 $ - 4 201 - 84.03%
Level 3:	4000 - 45 $ - 3 250 - 81.25%
Level 4:	4000 - 38 $ - 3 148 - 78.70%
Luxury :	1000 - 250 $ - 751 - 75.08%
Total Capacity :	20000
Farm
Farm Level 1:	3000 - 20 $ - 2 851 - 95.05%
Farm Level 2:	6000 - 12 $ - 4 596 - 76.61%
Farm Total Capacity :	9000
Income
Home Games Left	20
Average Attendance - %	16 850 - 84.25%
Average Income per Game	1 723 356 $
Year to Date Revenue	37 913 837 $
Farm
Home Games Left	21
Average Attendance - %	7 448 - 82.75%
Average Income per Game	103 120 $
Year to Date Revenue	2 165 515 $
Expense
Pro Players Total Salaries	76 825 000 $
Farm Players Total Salaries	2 120 000 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	41 016 717 $
Farm Year To Date Expenses	1 130 588 $
Pro Salary Cap To Date	41 016 717 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	34 467 125 $
Farm Estimated Season Revenue	2 165 515 $
Pro Remaining Season Days	55
Pro Expenses Per Days	651 059 $
Pro Estimated Expenses	35 808 245 $
Farm Remaining Season Days	55
Farm Expenses Per Days	17 966 $
Farm Estimated Expenses	988 130 $
Estimated Season Expenses	36 796 375 $
Season Salary Cap	76 825 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	18 175 000 $
Estimate Over Minimum Salary Cap of 0 $	76 825 000 $
Current Bank Account	38 099 616 $
Projected Bank Account	37 935 881 $

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)
Chris Tanev	3 225 000 $ (3)
Brandon Saad	3 225 000 $ (4)
Cam York	3 000 000 $ (2)
Colton Sissons	2 825 000 $ (1)
Ben Chiarot	2 625 000 $ (3)
Evgeni Malkin	2 425 000 $ (2)
Shane Pinto	1 975 000 $ (1)
Jamie Drysdale	1 700 000 $ (2)
Simeon Varlamov	1 650 000 $ (2)
Sam Steel	1 175 000 $ (2)
Ty Smith	1 100 000 $ (1)
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 : 76 825 000 $
Year 26 : 58 175 000 $
Year 27 : 35 625 000 $
Year 28 : 9 775 000 $
Salary Average Commitment
Year 25 : 76 825 000 $
Year 26 : 58 175 000 $
Year 27 : 35 625 000 $
Year 28 : 9 775 000 $
Salary Cap with 1 Way Contract
Year 25 : 76 825 000 $
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 - 123 $ - 5 767 - 87.37%
Level 2:	5500 - 53 $ - 4 907 - 89.22%
Level 3:	4400 - 42 $ - 3 406 - 77.41%
Level 4:	4400 - 38 $ - 3 853 - 87.57%
Luxury :	1100 - 240 $ - 928 - 84.39%
Total Capacity :	22000
Farm
Farm Level 1:	3000 - 25 $ - 2 079 - 69.30%
Farm Level 2:	6000 - 13 $ - 4 359 - 72.66%
Farm Total Capacity :	9000
Income
Home Games Left	19
Average Attendance - %	18 861 - 85.73%
Average Income per Game	1 694 428 $
Year to Date Revenue	38 971 849 $
Farm
Home Games Left	19
Average Attendance - %	6 439 - 71.54%
Average Income per Game	97 784 $
Year to Date Revenue	2 249 041 $
Expense
Pro Players Total Salaries	82 275 000 $
Farm Players Total Salaries	2 297 500 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	43 492 579 $
Farm Year To Date Expenses	1 178 829 $
Pro Salary Cap To Date	43 492 579 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	32 194 136 $
Farm Estimated Season Revenue	1 857 903 $
Pro Remaining Season Days	55
Pro Expenses Per Days	697 246 $
Pro Estimated Expenses	38 348 530 $
Farm Remaining Season Days	55
Farm Expenses Per Days	19 470 $
Farm Estimated Expenses	1 070 850 $
Estimated Season Expenses	39 419 380 $
Season Salary Cap	82 275 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	12 725 000 $
Estimate Over Minimum Salary Cap of 0 $	82 275 000 $
Current Bank Account	23 608 636 $
Projected Bank Account	18 241 295 $

Pro Players Salaries
Sam Reinhart	9 825 000 $ (3)
Clayton Keller	8 350 000 $ (2)
Jesper Bratt	7 200 000 $ (2)
Carter Hart	6 000 000 $ (2)
Ryan Hartman	4 550 000 $ (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)
Morgan Frost	2 500 000 $ (1)
Connor Brown	2 500 000 $ (2)
Oskar Sundqvist	2 250 000 $ (2)
Jan Rutta	2 125 000 $ (1)
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)
Mason Lohrei	775 000 $ (2)
Total Pro Players	23
Salary Commitment
Year 25 : 82 275 000 $
Year 26 : 68 200 000 $
Year 27 : 26 050 000 $
Year 28 : 8 075 000 $
Salary Average Commitment
Year 25 : 85 925 000 $
Year 26 : 68 200 000 $
Year 27 : 26 050 000 $
Year 28 : 8 075 000 $
Salary Cap with 1 Way Contract
Year 25 : 82 275 000 $
Year 26 : 68 200 000 $
Year 27 : 26 050 000 $
Year 28 : 8 075 000 $

Farm Players Salaries
Calvin de Haan	200 000 $ (2)
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)
Karsen Dorwart	67 500 $ (3)
Luke Haymes	67 500 $ (3)
Callum Tung	67 500 $ (3)
Henrik Rybinski	67 500 $ (1)
Arshdeep Bains	67 500 $ (1)
Vadim Zherenko	67 500 $ (1)
Guillaume Richard	67 500 $ (3)
Mason Geertsen	65 000 $ (2)
Ian McKinnon	65 000 $ (2)
Kale Howarth	65 000 $ (2)
Wyatt Newpower	65 000 $ (2)
Ethan Haider	65 000 $ (2)
Montana Onyebuchi	60 000 $ (1)
Olivier Rodrigue	60 000 $ (2)
Patrick Giles	60 000 $ (1)
Total Farm Players	30
Salary Commitment
Year 25 : 2 297 500 $
Year 26 : 1 675 000 $
Year 27 : 682 500 $
Year 28 : 0 $
Salary Average Commitment
Year 25 : 2 297 500 $
Year 26 : 1 675 000 $
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 $ - 3 573 - 79.39%
Level 3:	3600 - 60 $ - 2 468 - 68.55%
Level 4:	3600 - 44 $ - 2 733 - 75.92%
Luxury :	900 - 260 $ - 718 - 79.80%
Total Capacity :	24468
Farm
Farm Level 1:	3000 - 20 $ - 2 854 - 95.14%
Farm Level 2:	6000 - 10 $ - 5 718 - 95.30%
Farm Total Capacity :	9000
Income
Home Games Left	17
Average Attendance - %	15 426 - 63.04%
Average Income per Game	1 795 742 $
Year to Date Revenue	44 893 541 $
Farm
Home Games Left	19
Average Attendance - %	8 572 - 95.25%
Average Income per Game	102 839 $
Year to Date Revenue	2 365 299 $
Expense
Pro Players Total Salaries	84 075 000 $
Farm Players Total Salaries	1 870 000 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	44 545 772 $
Farm Year To Date Expenses	1 032 338 $
Pro Salary Cap To Date	44 545 772 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	30 527 608 $
Farm Estimated Season Revenue	1 953 943 $
Pro Remaining Season Days	55
Pro Expenses Per Days	712 500 $
Pro Estimated Expenses	39 187 500 $
Farm Remaining Season Days	55
Farm Expenses Per Days	15 847 $
Farm Estimated Expenses	871 585 $
Estimated Season Expenses	40 059 085 $
Season Salary Cap	84 075 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	10 925 000 $
Estimate Over Minimum Salary Cap of 0 $	84 075 000 $
Current Bank Account	3 940 730 $
Projected Bank Account	(3 636 804 $)

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)
Total Pro Players	22
Salary Commitment
Year 25 : 84 075 000 $
Year 26 : 71 550 000 $
Year 27 : 49 375 000 $
Year 28 : 3 000 000 $
Salary Average Commitment
Year 25 : 84 075 000 $
Year 26 : 71 550 000 $
Year 27 : 49 375 000 $
Year 28 : 3 000 000 $
Salary Cap with 1 Way Contract
Year 25 : 84 075 000 $
Year 26 : 71 550 000 $
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)
Tyler Boucher	87 500 $ (2)
Nikita Chibrikov	87 500 $ (2)
Tristan Luneau	87 500 $ (2)
Ryan Johnson	87 500 $ (2)
Conor Geekie	87 500 $ (3)
Sonny Milano	80 000 $ (3)
James Malatesta	77 500 $ (2)
Scott Morrow	77 500 $ (2)
Robert Bortuzzo	77 500 $ (1)
Luke Prokop	77 500 $ (2)
Roni Hirvonen	77 500 $ (2)
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	25
Salary Commitment
Year 25 : 1 870 000 $
Year 26 : 1 527 500 $
Year 27 : 542 500 $
Year 28 : 0 $
Salary Average Commitment
Year 25 : 1 870 000 $
Year 26 : 1 527 500 $
Year 27 : 542 500 $
Year 28 : 0 $

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	5400 - 130 $ - 4 606 - 85.29%
Level 2:	4500 - 75 $ - 3 728 - 82.84%
Level 3:	3600 - 55 $ - 2 685 - 74.58%
Level 4:	3600 - 40 $ - 2 913 - 80.90%
Luxury :	900 - 250 $ - 738 - 81.99%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 20 $ - 2 843 - 94.77%
Farm Level 2:	6000 - 10 $ - 5 754 - 95.90%
Farm Total Capacity :	9000
Income
Home Games Left	19
Average Attendance - %	14 669 - 81.49%
Average Income per Game	1 552 549 $
Year to Date Revenue	35 708 628 $
Farm
Home Games Left	19
Average Attendance - %	8 597 - 95.52%
Average Income per Game	102 961 $
Year to Date Revenue	2 368 098 $
Expense
Pro Players Total Salaries	42 975 000 $
Farm Players Total Salaries	2 182 500 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	25 220 345 $
Farm Year To Date Expenses	1 097 793 $
Pro Salary Cap To Date	25 220 345 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	29 498 432 $
Farm Estimated Season Revenue	1 956 255 $
Pro Remaining Season Days	55
Pro Expenses Per Days	364 195 $
Pro Estimated Expenses	20 030 725 $
Farm Remaining Season Days	55
Farm Expenses Per Days	18 496 $
Farm Estimated Expenses	1 017 280 $
Estimated Season Expenses	21 048 005 $
Season Salary Cap	42 975 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	52 025 000 $
Estimate Over Minimum Salary Cap of 0 $	42 975 000 $
Current Bank Account	34 926 094 $
Projected Bank Account	45 332 776 $

Pro Players Salaries
Connor Ingram	5 500 000 $ (1)
Eetu Luostarinen	4 550 000 $ (2)
Matt Dumba	4 225 000 $ (2)
Josh Anderson	3 500 000 $ (2)
Rasmus Sandin	2 975 000 $ (2)
Calle Jarnkrok	2 700 000 $ (2)
Samuel Ersson	2 050 000 $ (3)
Justin Holl	2 000 000 $ (3)
Luke Kunin	1 750 000 $ (1)
Morgan Barron	1 625 000 $ (1)
Kyle Burroughs	1 400 000 $ (1)
Ethan Bear	1 375 000 $ (3)
Max Pacioretty	1 350 000 $ (1)
Nikolai Kovalenko	1 000 000 $ (4)
Egor Sokolov	975 000 $ (2)
Justin Danforth	925 000 $ (1)
Corey Perry	900 000 $ (2)
Linus Karlsson	900 000 $ (3)
Logan Mailloux	875 000 $ (2)
Shakir Mukhamadullin	875 000 $ (1)
Mavrik Bourque	875 000 $ (1)
Corey Schueneman	650 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 25 : 42 975 000 $
Year 26 : 28 025 000 $
Year 27 : 7 325 000 $
Year 28 : 1 000 000 $
Salary Average Commitment
Year 25 : 42 975 000 $
Year 26 : 28 025 000 $
Year 27 : 7 325 000 $
Year 28 : 1 000 000 $
Salary Cap with 1 Way Contract
Year 25 : 42 975 000 $
Year 26 : 28 025 000 $
Year 27 : 7 325 000 $
Year 28 : 1 000 000 $

Farm Players Salaries
Tobias Bjornfot	100 000 $ (1)
Justin Bailey	100 000 $ (1)
Alex Turcotte	97 500 $ (2)
Marat Khusnutdinov	87 500 $ (2)
Fraser Minten	87 500 $ (2)
Eduard Sale	87 500 $ (3)
Mason Morelli	82 500 $ (3)
Nicholas Abruzzese	80 000 $ (3)
John Leonard	80 000 $ (1)
Jacob Fowler	77 500 $ (3)
Ondrej Becher	77 500 $ (3)
Ty Young	77 500 $ (3)
Jordan Dumais	77 500 $ (3)
Florian Xhekaj	77 500 $ (3)
Elias Pettersson-D	77 500 $ (2)
Carter Savoie	77 500 $ (1)
Ryan Jones	77 500 $ (1)
Marcel Marcel	77 500 $ (2)
Jack Ahcan	75 000 $ (1)
Jacob Ingham	70 000 $ (1)
Jermaine Loewen	70 000 $ (3)
Hardy Haman Aktell	70 000 $ (2)
Josh Dunne	70 000 $ (1)
Garrett Pilon	67 500 $ (2)
Cole McWard	67 500 $ (1)
Collin Delia	65 000 $ (1)
James Stefan	65 000 $ (2)
Brandon Scanlin	62 500 $ (1)
Total Farm Players	28
Salary Commitment
Year 25 : 2 182 500 $
Year 26 : 1 337 500 $
Year 27 : 707 500 $
Year 28 : 0 $
Salary Average Commitment
Year 25 : 2 182 500 $
Year 26 : 1 337 500 $
Year 27 : 707 500 $
Year 28 : 0 $

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6300 - 131 $ - 4 679 - 74.27%
Level 2:	5300 - 75 $ - 3 797 - 71.65%
Level 3:	4200 - 60 $ - 2 482 - 59.10%
Level 4:	4200 - 40 $ - 2 903 - 69.11%
Luxury :	1000 - 250 $ - 749 - 74.88%
Total Capacity :	21000
Farm
Farm Level 1:	3000 - 20 $ - 2 836 - 94.53%
Farm Level 2:	6000 - 10 $ - 5 795 - 96.59%
Farm Total Capacity :	9000
Income
Home Games Left	17
Average Attendance - %	14 610 - 69.57%
Average Income per Game	1 579 489 $
Year to Date Revenue	39 487 231 $
Farm
Home Games Left	18
Average Attendance - %	8 631 - 95.90%
Average Income per Game	103 205 $
Year to Date Revenue	2 476 908 $
Expense
Pro Players Total Salaries	83 050 000 $
Farm Players Total Salaries	2 317 500 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	44 340 282 $
Farm Year To Date Expenses	1 201 399 $
Pro Salary Cap To Date	44 340 282 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	26 851 317 $
Farm Estimated Season Revenue	1 857 681 $
Pro Remaining Season Days	55
Pro Expenses Per Days	703 814 $
Pro Estimated Expenses	38 709 770 $
Farm Remaining Season Days	55
Farm Expenses Per Days	19 640 $
Farm Estimated Expenses	1 080 200 $
Estimated Season Expenses	39 789 970 $
Season Salary Cap	83 050 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	11 950 000 $
Estimate Over Minimum Salary Cap of 0 $	83 050 000 $
Current Bank Account	58 233 779 $
Projected Bank Account	47 152 807 $

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)
Gustav Nyquist	5 000 000 $ (1)
Cody Ceci	4 750 000 $ (1)
Travis Konecny	4 400 000 $ (1)
Casey Mittelstadt	4 250 000 $ (2)
Braden Schneider	3 850 000 $ (3)
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)
Simon Nemec	975 000 $ (1)
Jiri Kulich	975 000 $ (1)
Luke Glendening	900 000 $ (3)
Angus Crookshank	900 000 $ (4)
Jack St. Ivany	875 000 $ (3)
Ryan Shea	800 000 $ (4)
Noah Philp	775 000 $ (4)
Total Pro Players	23
Salary Commitment
Year 25 : 83 050 000 $
Year 26 : 62 200 000 $
Year 27 : 52 200 000 $
Year 28 : 18 075 000 $
Salary Average Commitment
Year 25 : 83 050 000 $
Year 26 : 62 200 000 $
Year 27 : 52 200 000 $
Year 28 : 18 075 000 $
Salary Cap with 1 Way Contract
Year 25 : 83 050 000 $
Year 26 : 62 200 000 $
Year 27 : 52 200 000 $
Year 28 : 18 075 000 $

Farm Players Salaries
Reilly Walsh	100 000 $ (1)
Jonas Rondbjerg	90 000 $ (1)
Aleksanteri Kaskimaki	87 500 $ (3)
Dysin Mayo	85 000 $ (3)
Domenic DiVincentiis	77 500 $ (3)
William Dufour	77 500 $ (1)
Amadeus Lombardi	77 500 $ (2)
Jack Studnicka	77 500 $ (3)
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)
Ethan Samson	67 500 $ (2)
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)
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)
Chase Wheatcroft	60 000 $ (3)
Avery Hayes	60 000 $ (3)
Jake Murray	60 000 $ (3)
Travis Mitchell	60 000 $ (2)
Gabriel Carriere	60 000 $ (3)
Luke Krys	60 000 $ (3)
Total Farm Players	33
Salary Commitment
Year 25 : 2 317 500 $
Year 26 : 1 837 500 $
Year 27 : 1 557 500 $
Year 28 : 660 000 $
Salary Average Commitment
Year 25 : 2 317 500 $
Year 26 : 1 837 500 $
Year 27 : 1 557 500 $
Year 28 : 660 000 $

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	5700 - 130 $ - 4 844 - 84.99%
Level 2:	4800 - 75 $ - 3 743 - 77.99%
Level 3:	3800 - 50 $ - 3 249 - 85.50%
Level 4:	3800 - 40 $ - 2 827 - 74.40%
Luxury :	900 - 285 $ - 621 - 68.99%
Total Capacity :	19000
Farm
Farm Level 1:	3000 - 25 $ - 2 463 - 82.11%
Farm Level 2:	6000 - 14 $ - 3 994 - 66.56%
Farm Total Capacity :	9000
Income
Home Games Left	19
Average Attendance - %	15 284 - 80.44%
Average Income per Game	1 613 359 $
Year to Date Revenue	37 107 262 $
Farm
Home Games Left	18
Average Attendance - %	6 457 - 71.75%
Average Income per Game	101 610 $
Year to Date Revenue	2 438 649 $
Expense
Pro Players Total Salaries	84 400 000 $
Farm Players Total Salaries	2 412 500 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	45 330 943 $
Farm Year To Date Expenses	1 258 978 $
Pro Salary Cap To Date	45 330 943 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	30 653 825 $
Farm Estimated Season Revenue	1 828 987 $
Pro Remaining Season Days	55
Pro Expenses Per Days	715 254 $
Pro Estimated Expenses	39 338 970 $
Farm Remaining Season Days	55
Farm Expenses Per Days	20 445 $
Farm Estimated Expenses	1 124 475 $
Estimated Season Expenses	40 463 445 $
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	15 789 371 $
Projected Bank Account	7 808 738 $

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)
Andrei Kuzmenko	3 250 000 $ (4)
Erik Brannstrom	3 000 000 $ (3)
Ross Colton	2 500 000 $ (4)
Anthony Mantha	1 675 000 $ (2)
Derek Forbort	1 350 000 $ (1)
John Klingberg	1 200 000 $ (4)
Taylor Raddysh	1 100 000 $ (2)
Akira Schmid	1 000 000 $ (3)
Cutter Gauthier	975 000 $ (3)
Tyler Tucker	900 000 $ (2)
Glenn Gawdin	900 000 $ (3)
Kevin Rooney	600 000 $ (2)
Total Pro Players	21
Salary Commitment
Year 25 : 84 400 000 $
Year 26 : 75 150 000 $
Year 27 : 41 425 000 $
Year 28 : 16 125 000 $
Salary Average Commitment
Year 25 : 84 400 000 $
Year 26 : 75 150 000 $
Year 27 : 41 425 000 $
Year 28 : 16 125 000 $
Salary Cap with 1 Way Contract
Year 25 : 84 400 000 $
Year 26 : 75 150 000 $
Year 27 : 41 425 000 $
Year 28 : 16 125 000 $

Farm Players Salaries
Bradly Nadeau	87 500 $ (3)
Jeremie Poirier	87 500 $ (1)
Reid Schaefer	87 500 $ (2)
Jakub Stancl	87 500 $ (3)
Cole Schwindt	85 000 $ (3)
Trevor Carrick	82 500 $ (3)
Alex Alexeyev	80 000 $ (3)
Topi Niemela	77 500 $ (1)
Carter Mazur	77 500 $ (1)
Antti Tuomisto	77 500 $ (2)
Konnor Smith	77 500 $ (3)
Jakub Demek	77 500 $ (2)
Greg Meireles	70 000 $ (3)
Ethen Frank	70 000 $ (2)
Cameron Crotty	70 000 $ (2)
Will MacKinnon	70 000 $ (3)
Parker Bell	67 500 $ (3)
Ryan Fanti	67 500 $ (2)
Cal O'Reilly	65 000 $ (1)
Curtis Douglas	65 000 $ (1)
D.J. King	65 000 $ (3)
Jalen Luypen	65 000 $ (3)
Pheonix Copley	65 000 $ (3)
Mason Millman	65 000 $ (1)
Drew Callin	65 000 $ (3)
Andrew Perrott	65 000 $ (2)
William Rousseau	65 000 $ (2)
Mason Primeau	62 500 $ (1)
Brandon Hickey	62 500 $ (2)
Hunter Jones	62 500 $ (1)
Marc Johnstone	60 000 $ (1)
Samuel Laberge	60 000 $ (2)
Cam Hausinger	60 000 $ (2)
Parker Gahagen	60 000 $ (2)
Total Farm Players	34
Salary Commitment
Year 25 : 2 412 500 $
Year 26 : 1 790 000 $
Year 27 : 967 500 $
Year 28 : 0 $
Salary Average Commitment
Year 25 : 2 412 500 $
Year 26 : 1 790 000 $
Year 27 : 967 500 $
Year 28 : 0 $

GoldenKnights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	6000 - 130 $ - 4 761 - 79.35%
Level 2:	5000 - 75 $ - 3 855 - 77.10%
Level 3:	2000 - 55 $ - 2 000 - 100.00%
Level 4:	4000 - 40 $ - 2 908 - 72.71%
Luxury :	1000 - 250 $ - 767 - 76.69%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 20 $ - 2 848 - 94.95%
Farm Level 2:	6000 - 10 $ - 5 768 - 96.14%
Farm Total Capacity :	9000
Income
Home Games Left	18
Average Attendance - %	14 291 - 79.39%
Average Income per Game	1 551 530 $
Year to Date Revenue	37 236 724 $
Farm
Home Games Left	19
Average Attendance - %	8 617 - 95.74%
Average Income per Game	103 186 $
Year to Date Revenue	2 373 282 $
Expense
Pro Players Total Salaries	68 925 000 $
Farm Players Total Salaries	2 235 000 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	36 212 703 $
Farm Year To Date Expenses	1 196 332 $
Pro Salary Cap To Date	36 212 703 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	27 927 543 $
Farm Estimated Season Revenue	1 960 537 $
Pro Remaining Season Days	55
Pro Expenses Per Days	584 110 $
Pro Estimated Expenses	32 126 050 $
Farm Remaining Season Days	55
Farm Expenses Per Days	18 941 $
Farm Estimated Expenses	1 041 755 $
Estimated Season Expenses	33 167 805 $
Season Salary Cap	68 925 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	26 075 000 $
Estimate Over Minimum Salary Cap of 0 $	68 925 000 $
Current Bank Account	13 791 290 $
Projected Bank Account	10 511 565 $

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)
Andrew Copp	4 400 000 $ (2)
Adam Henrique	4 150 000 $ (3)
Yanni Gourde	4 100 000 $ (4)
Jamie Oleksiak	3 600 000 $ (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)
Ty Emberson	1 925 000 $ (3)
Jake Allen	1 800 000 $ (1)
Eric Robinson	1 800 000 $ (4)
Michael Carcone	1 500 000 $ (2)
Marcus Johansson	1 400 000 $ (3)
Logan Stanley	1 350 000 $ (3)
Mark Jankowski	1 175 000 $ (4)
Philippe Myers	1 000 000 $ (1)
Uvis Balinskis	875 000 $ (2)
Tomas Tatar	850 000 $ (3)
Jansen Harkins	750 000 $ (2)
Total Pro Players	23
Salary Commitment
Year 25 : 68 925 000 $
Year 26 : 61 125 000 $
Year 27 : 31 350 000 $
Year 28 : 10 075 000 $
Salary Average Commitment
Year 25 : 61 750 006 $
Year 26 : 53 950 006 $
Year 27 : 24 175 006 $
Year 28 : 10 075 000 $
Salary Cap with 1 Way Contract
Year 25 : 68 925 000 $
Year 26 : 61 125 000 $
Year 27 : 31 350 000 $
Year 28 : 10 075 000 $

Farm Players Salaries
Curtis Lazar	170 000 $ (2)
William Carrier	105 000 $ (1)
Brandon Biro	100 000 $ (2)
Ryan Carpenter	95 000 $ (1)
Arthur Kaliyev	92 500 $ (3)
Samuel Honzek	87 500 $ (3)
Stanislav Svozil	87 500 $ (2)
Rem Pitlick	85 000 $ (1)
Ben Gleason	85 000 $ (1)
Nikolai Knyzhov	80 000 $ (1)
Sandis Vilmanis	77 500 $ (3)
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)
Patrik Koch	60 000 $ (1)
Ryan Chyzowski	60 000 $ (2)
Gustav Olofsson	60 000 $ (1)
Cole Bardreau	60 000 $ (1)
Kyle Clifford	60 000 $ (1)
Chris Harpur	60 000 $ (1)
Cameron Butler	60 000 $ (3)
Zach Metsa	60 000 $ (1)
Total Farm Players	29
Salary Commitment
Year 25 : 2 235 000 $
Year 26 : 1 142 500 $
Year 27 : 460 000 $
Year 28 : 65 000 $
Salary Average Commitment
Year 25 : 2 105 130 $
Year 26 : 1 012 630 $
Year 27 : 460 000 $
Year 28 : 65 000 $

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	5400 - 130 $ - 4 663 - 86.36%
Level 2:	4500 - 75 $ - 3 855 - 85.67%
Level 3:	3600 - 55 $ - 2 681 - 74.47%
Level 4:	3600 - 40 $ - 2 979 - 82.74%
Luxury :	900 - 250 $ - 769 - 85.45%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 20 $ - 2 871 - 95.70%
Farm Level 2:	6000 - 10 $ - 5 713 - 95.22%
Farm Total Capacity :	9000
Income
Home Games Left	20
Average Attendance - %	14 947 - 83.04%
Average Income per Game	1 584 466 $
Year to Date Revenue	34 858 243 $
Farm
Home Games Left	19
Average Attendance - %	8 584 - 95.38%
Average Income per Game	103 093 $
Year to Date Revenue	2 371 140 $
Expense
Pro Players Total Salaries	81 850 000 $
Farm Players Total Salaries	2 490 000 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	44 552 539 $
Farm Year To Date Expenses	1 271 341 $
Pro Salary Cap To Date	44 552 539 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	31 689 312 $
Farm Estimated Season Revenue	1 958 768 $
Pro Remaining Season Days	55
Pro Expenses Per Days	693 644 $
Pro Estimated Expenses	38 150 420 $
Farm Remaining Season Days	55
Farm Expenses Per Days	21 102 $
Farm Estimated Expenses	1 160 610 $
Estimated Season Expenses	39 311 030 $
Season Salary Cap	81 850 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	13 150 000 $
Estimate Over Minimum Salary Cap of 0 $	81 850 000 $
Current Bank Account	7 058 943 $
Projected Bank Account	1 395 993 $

Pro Players Salaries
Auston Matthews	10 750 000 $ (1)
Quinn Hughes	10 000 000 $ (1)
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)
Mason McTavish	5 125 000 $ (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)
Anthony Stolarz	1 300 000 $ (2)
Kiefer Sherwood	1 300 000 $ (1)
Kent Johnson	975 000 $ (1)
A.J. Greer	950 000 $ (3)
Olle Lycksell	900 000 $ (3)
Olen Zellweger	875 000 $ (2)
Matthew Knies	775 000 $ (1)
Kirill Marchenko	675 000 $ (1)
Declan Carlile	650 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 25 : 81 850 000 $
Year 26 : 27 575 000 $
Year 27 : 20 675 000 $
Year 28 : 0 $
Salary Average Commitment
Year 25 : 88 775 900 $
Year 26 : 26 675 900 $
Year 27 : 19 775 900 $
Year 28 : 0 $
Salary Cap with 1 Way Contract
Year 25 : 81 850 000 $
Year 26 : 27 575 000 $
Year 27 : 20 675 000 $
Year 28 : 0 $

Farm Players Salaries
Nicholas Robertson	170 000 $ (2)
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	32
Salary Commitment
Year 25 : 2 490 000 $
Year 26 : 1 507 500 $
Year 27 : 582 500 $
Year 28 : 250 000 $
Salary Average Commitment
Year 25 : 2 490 000 $
Year 26 : 1 507 500 $
Year 27 : 582 500 $
Year 28 : 250 000 $

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 115 $ - 5 732 - 95.54%
Level 2:	5000 - 70 $ - 4 626 - 92.52%
Level 3:	2000 - 69 $ - 1 996 - 99.79%
Level 4:	4000 - 30 $ - 3 847 - 96.18%
Luxury :	1000 - 232 $ - 913 - 91.27%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 25 $ - 2 066 - 68.85%
Farm Level 2:	6000 - 15 $ - 3 709 - 61.81%
Farm Total Capacity :	9000
Income
Home Games Left	19
Average Attendance - %	17 114 - 95.08%
Average Income per Game	1 692 675 $
Year to Date Revenue	38 931 534 $
Farm
Home Games Left	19
Average Attendance - %	5 774 - 64.16%
Average Income per Game	96 543 $
Year to Date Revenue	2 220 495 $
Expense
Pro Players Total Salaries	88 450 000 $
Farm Players Total Salaries	2 610 000 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	47 771 803 $
Farm Year To Date Expenses	1 367 696 $
Pro Salary Cap To Date	47 771 803 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	32 160 832 $
Farm Estimated Season Revenue	1 834 322 $
Pro Remaining Season Days	55
Pro Expenses Per Days	749 576 $
Pro Estimated Expenses	41 226 680 $
Farm Remaining Season Days	55
Farm Expenses Per Days	22 119 $
Farm Estimated Expenses	1 216 545 $
Estimated Season Expenses	42 443 225 $
Season Salary Cap	88 450 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	6 550 000 $
Estimate Over Minimum Salary Cap of 0 $	88 450 000 $
Current Bank Account	21 068 929 $
Projected Bank Account	12 620 858 $

Pro Players Salaries
Steven Stamkos	10 600 000 $ (1)
Gabriel Landeskog	7 500 000 $ (1)
Sean Monahan	7 500 000 $ (4)
Moritz Seider	7 000 000 $ (1)
Morgan Rielly	7 000 000 $ (2)
Ivan Provorov	6 600 000 $ (1)
Nazem Kadri	6 600 000 $ (3)
Stuart Skinner	6 500 000 $ (2)
Alexander Ovechkin	6 500 000 $ (2)
Marco Rossi	4 200 000 $ (3)
Oliver Bjorkstrand	4 150 000 $ (2)
Alexander Kerfoot	3 300 000 $ (2)
Casey DeSmith	2 550 000 $ (2)
Simon Benoit	2 300 000 $ (2)
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)
Matvei Michkov	875 000 $ (3)
Jackson LaCombe	775 000 $ (2)
Ryan Merkley	0 $ (0)
Total Pro Players	21
Salary Commitment
Year 25 : 88 450 000 $
Year 26 : 56 750 000 $
Year 27 : 22 675 000 $
Year 28 : 8 750 000 $
Salary Average Commitment
Year 25 : 88 450 000 $
Year 26 : 56 750 000 $
Year 27 : 22 675 000 $
Year 28 : 8 750 000 $
Salary Cap with 1 Way Contract
Year 25 : 88 450 000 $
Year 26 : 56 750 000 $
Year 27 : 22 675 000 $
Year 28 : 8 750 000 $

Farm Players Salaries
Arvid Soderblom	140 000 $ (1)
Jordan Oesterle	132 500 $ (1)
Samuel Bolduc	97 500 $ (2)
Joey Anderson	90 000 $ (1)
Oskar Olausson	87 500 $ (1)
Jakub Dvorak	87 500 $ (3)
Damian Clara	87 500 $ (3)
William Wallinder	87 500 $ (2)
Artem Grushnikov	87 500 $ (2)
Ryan O'Rourke	85 000 $ (3)
Simon Lundmark	80 000 $ (3)
Dillon Hamaliuk	77 500 $ (1)
Viktor Neuchev	77 500 $ (2)
Ty Tullio	77 500 $ (1)
Dennis Hildeby	77 500 $ (2)
Jon-Randall Avon	77 500 $ (2)
Gleb Trikozov	77 500 $ (3)
Fabian Wagner	77 500 $ (3)
Nolan Foote	75 000 $ (2)
Riley Fiddler-Schultz	75 000 $ (3)
Carl Lindbom	67 500 $ (3)
Atley Calvert	67 500 $ (3)
Braeden Bowman	67 500 $ (3)
Sean Farrell	67 500 $ (2)
Jeremy Hanzel	67 500 $ (2)
Niko Huuhtanen	67 500 $ (3)
Ivan Ivan	67 500 $ (2)
Djibril Toure	67 500 $ (3)
Juuso Parssinen	67 500 $ (1)
Jack Williams	67 500 $ (3)
Henrik Tikkanen	60 000 $ (1)
Sam Lipkin	60 000 $ (2)
Carson Golder	60 000 $ (3)
Riley Bezeau	0 $ (0)
Logan Nijhoff	0 $ (0)
Total Farm Players	35
Salary Commitment
Year 25 : 2 610 000 $
Year 26 : 1 877 500 $
Year 27 : 1 035 000 $
Year 28 : 0 $
Salary Average Commitment
Year 25 : 2 610 000 $
Year 26 : 1 877 500 $
Year 27 : 1 035 000 $
Year 28 : 0 $

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Centre
Level 1:	5400 - 130 $ - 4 617 - 85.50%
Level 2:	4500 - 75 $ - 3 766 - 83.70%
Level 3:	3600 - 55 $ - 2 685 - 74.58%
Level 4:	3600 - 40 $ - 2 898 - 80.50%
Luxury :	900 - 250 $ - 762 - 84.61%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 20 $ - 2 884 - 96.12%
Farm Level 2:	6000 - 10 $ - 5 731 - 95.52%
Farm Total Capacity :	9000
Income
Home Games Left	19
Average Attendance - %	14 728 - 81.82%
Average Income per Game	1 563 903 $
Year to Date Revenue	35 969 772 $
Farm
Home Games Left	18
Average Attendance - %	8 615 - 95.72%
Average Income per Game	103 485 $
Year to Date Revenue	2 483 649 $
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	44 845 359 $
Farm Year To Date Expenses	1 378 120 $
Pro Salary Cap To Date	44 845 359 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	29 714 159 $
Farm Estimated Season Revenue	1 862 737 $
Pro Remaining Season Days	55
Pro Expenses Per Days	711 441 $
Pro Estimated Expenses	39 129 255 $
Farm Remaining Season Days	55
Farm Expenses Per Days	22 140 $
Farm Estimated Expenses	1 217 700 $
Estimated Season Expenses	40 346 955 $
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	6 473 297 $
Projected Bank Account	(2 296 762 $)

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 $ - 5 333 - 98.75%
Level 2:	4500 - 73 $ - 4 243 - 94.28%
Level 3:	3600 - 45 $ - 3 403 - 94.53%
Level 4:	3600 - 38 $ - 3 196 - 88.79%
Luxury :	900 - 247 $ - 837 - 93.00%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 20 $ - 2 852 - 95.06%
Farm Level 2:	6000 - 10 $ - 5 781 - 96.35%
Farm Total Capacity :	9000
Income
Home Games Left	19
Average Attendance - %	17 012 - 94.51%
Average Income per Game	1 708 975 $
Year to Date Revenue	39 306 427 $
Farm
Home Games Left	20
Average Attendance - %	8 633 - 95.92%
Average Income per Game	103 358 $
Year to Date Revenue	2 273 886 $
Expense
Pro Players Total Salaries	71 775 000 $
Farm Players Total Salaries	2 380 000 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	41 106 792 $
Farm Year To Date Expenses	1 420 344 $
Pro Salary Cap To Date	41 106 792 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	32 470 527 $
Farm Estimated Season Revenue	2 067 169 $
Pro Remaining Season Days	55
Pro Expenses Per Days	608 263 $
Pro Estimated Expenses	33 454 465 $
Farm Remaining Season Days	55
Farm Expenses Per Days	20 169 $
Farm Estimated Expenses	1 109 295 $
Estimated Season Expenses	34 563 760 $
Season Salary Cap	71 775 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	23 225 000 $
Estimate Over Minimum Salary Cap of 0 $	71 775 000 $
Current Bank Account	23 647 193 $
Projected Bank Account	23 621 129 $

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)
Jeff Petry	2 800 000 $ (1)
Fabian Zetterlund	2 800 000 $ (2)
Ryan Strome	2 750 000 $ (4)
Kaapo Kakko	2 750 000 $ (2)
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)
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 : 71 775 000 $
Year 26 : 59 600 000 $
Year 27 : 26 375 000 $
Year 28 : 17 750 000 $
Salary Average Commitment
Year 25 : 71 775 000 $
Year 26 : 59 600 000 $
Year 27 : 26 375 000 $
Year 28 : 17 750 000 $
Salary Cap with 1 Way Contract
Year 25 : 71 775 000 $
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 $ - 5 792 - 96.54%
Level 2:	5000 - 56 $ - 4 858 - 97.16%
Level 3:	2000 - 50 $ - 2 000 - 100.00%
Level 4:	4000 - 25 $ - 3 872 - 96.80%
Luxury :	1000 - 210 $ - 935 - 93.48%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 20 $ - 2 837 - 94.55%
Farm Level 2:	6000 - 10 $ - 5 772 - 96.20%
Farm Total Capacity :	9000
Income
Home Games Left	20
Average Attendance - %	17 457 - 96.98%
Average Income per Game	1 591 490 $
Year to Date Revenue	35 012 786 $
Farm
Home Games Left	20
Average Attendance - %	8 609 - 95.65%
Average Income per Game	103 008 $
Year to Date Revenue	2 266 182 $
Expense
Pro Players Total Salaries	85 150 000 $
Farm Players Total Salaries	1 912 500 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	45 481 134 $
Farm Year To Date Expenses	1 018 285 $
Pro Salary Cap To Date	45 481 134 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	31 829 805 $
Farm Estimated Season Revenue	2 060 165 $
Pro Remaining Season Days	55
Pro Expenses Per Days	721 610 $
Pro Estimated Expenses	39 688 550 $
Farm Remaining Season Days	55
Farm Expenses Per Days	16 208 $
Farm Estimated Expenses	891 440 $
Estimated Season Expenses	40 579 990 $
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	27 028 860 $
Projected Bank Account	20 338 840 $

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)
Mitchell Stephens	70 000 $ (1)
Chase Priskie	70 000 $ (1)
Sheldon Dries	70 000 $ (4)
Collin Graf	67 500 $ (2)
Tyler Johnson	67 500 $ (3)
Quinn Hutson	67 500 $ (3)
Devin Shore	67 500 $ (4)
Ben Harpur	65 000 $ (4)
Spencer Martin	65 000 $ (1)
Sam Gagner	65 000 $ (3)
Brian Pinho	65 000 $ (2)
Gabriel Dumont	65 000 $ (3)
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	26
Salary Commitment
Year 25 : 1 912 500 $
Year 26 : 1 360 000 $
Year 27 : 870 000 $
Year 28 : 202 500 $
Salary Average Commitment
Year 25 : 1 827 585 $
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 $ - 5 938 - 94.25%
Level 2:	5300 - 80 $ - 3 415 - 64.43%
Level 3:	4200 - 55 $ - 2 660 - 63.33%
Level 4:	4200 - 40 $ - 2 955 - 70.35%
Luxury :	1000 - 250 $ - 760 - 75.99%
Total Capacity :	21000
Farm
Farm Level 1:	3000 - 20 $ - 2 900 - 96.67%
Farm Level 2:	6000 - 10 $ - 5 755 - 95.92%
Farm Total Capacity :	9000
Income
Home Games Left	18
Average Attendance - %	15 726 - 74.89%
Average Income per Game	1 684 934 $
Year to Date Revenue	40 438 427 $
Farm
Home Games Left	18
Average Attendance - %	8 655 - 96.17%
Average Income per Game	104 000 $
Year to Date Revenue	2 495 988 $
Expense
Pro Players Total Salaries	72 325 000 $
Farm Players Total Salaries	2 512 500 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	41 383 905 $
Farm Year To Date Expenses	1 194 496 $
Pro Salary Cap To Date	41 383 905 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	30 328 820 $
Farm Estimated Season Revenue	1 871 991 $
Pro Remaining Season Days	55
Pro Expenses Per Days	612 924 $
Pro Estimated Expenses	33 710 820 $
Farm Remaining Season Days	55
Farm Expenses Per Days	21 292 $
Farm Estimated Expenses	1 171 060 $
Estimated Season Expenses	34 881 880 $
Season Salary Cap	72 325 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	22 675 000 $
Estimate Over Minimum Salary Cap of 0 $	72 325 000 $
Current Bank Account	26 247 725 $
Projected Bank Account	23 566 656 $

Pro Players Salaries
David Pastrnak	11 200 000 $ (3)
Dougie Hamilton	7 450 000 $ (1)
Jordan Kyrou	6 500 000 $ (2)
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)
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)
Paul Cotter	1 500 000 $ (3)
Sam Lafferty	1 500 000 $ (2)
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 : 72 325 000 $
Year 26 : 55 425 000 $
Year 27 : 30 575 000 $
Year 28 : 9 225 000 $
Salary Average Commitment
Year 25 : 72 325 000 $
Year 26 : 55 425 000 $
Year 27 : 30 575 000 $
Year 28 : 9 225 000 $
Salary Cap with 1 Way Contract
Year 25 : 72 325 000 $
Year 26 : 55 425 000 $
Year 27 : 30 575 000 $
Year 28 : 9 225 000 $

Farm Players Salaries
Drew Helleson	150 000 $ (2)
Noah Warren	87 500 $ (3)
Aatu Raty	87 500 $ (1)
Oskar Pettersson	87 500 $ (2)
Filip Bystedt	87 500 $ (3)
Matthew Wood	87 500 $ (3)
Jimmy Snuggerud	87 500 $ (3)
Michael Callahan	82 500 $ (3)
Wilmer Skoog	80 000 $ (3)
Ryan Suzuki	80 000 $ (2)
Tyrel Bauer	77 500 $ (1)
Jaret Anderson-Dolan	77 500 $ (3)
Shane Bowers	77 500 $ (3)
Juha Jaaska	75 000 $ (4)
Joel Teasdale	75 000 $ (4)
Cole Moberg	72 500 $ (1)
Michael Karow	72 500 $ (2)
Marshall Rifai	70 000 $ (2)
Anthony Angello	70 000 $ (3)
Evan Cormier	70 000 $ (3)
Chase De Leo	70 000 $ (3)
Jakub Dobes	67 500 $ (2)
Kyle Looft	67 500 $ (4)
Logan Brown	67 500 $ (4)
Cameron Whitehead	67 500 $ (3)
Matt Martin	65 000 $ (3)
Patrick Maroon	65 000 $ (3)
Austin Wagner	65 000 $ (4)
Taylor Ward	65 000 $ (3)
Matt Radomsky	65 000 $ (1)
Trevor Janicke	65 000 $ (1)
Turner Ottenbreit	65 000 $ (4)
Brent Pedersen	62 500 $ (1)
Total Farm Players	33
Salary Commitment
Year 25 : 2 512 500 $
Year 26 : 2 082 500 $
Year 27 : 1 555 000 $
Year 28 : 415 000 $
Salary Average Commitment
Year 25 : 2 512 500 $
Year 26 : 2 082 500 $
Year 27 : 1 555 000 $
Year 28 : 415 000 $

Mammoth

Arena Capacity - Ticket Price Attendance - %
Arena Name	Jobing Arena
Level 1:	6300 - 130 $ - 4 705 - 74.69%
Level 2:	5300 - 75 $ - 3 790 - 71.51%
Level 3:	4200 - 55 $ - 2 628 - 62.57%
Level 4:	4200 - 40 $ - 2 960 - 70.47%
Luxury :	1000 - 250 $ - 762 - 76.17%
Total Capacity :	21000
Farm
Farm Level 1:	3000 - 20 $ - 2 852 - 95.07%
Farm Level 2:	6000 - 10 $ - 5 806 - 96.77%
Farm Total Capacity :	9000
Income
Home Games Left	18
Average Attendance - %	14 845 - 70.69%
Average Income per Game	1 578 674 $
Year to Date Revenue	37 888 174 $
Farm
Home Games Left	18
Average Attendance - %	8 658 - 96.20%
Average Income per Game	103 592 $
Year to Date Revenue	2 486 196 $
Expense
Pro Players Total Salaries	65 050 000 $
Farm Players Total Salaries	2 302 500 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	36 313 562 $
Farm Year To Date Expenses	1 238 636 $
Pro Salary Cap To Date	36 313 562 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	28 416 130 $
Farm Estimated Season Revenue	1 864 647 $
Pro Remaining Season Days	55
Pro Expenses Per Days	551 271 $
Pro Estimated Expenses	30 319 905 $
Farm Remaining Season Days	55
Farm Expenses Per Days	19 513 $
Farm Estimated Expenses	1 073 215 $
Estimated Season Expenses	31 393 120 $
Season Salary Cap	65 050 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	29 950 000 $
Estimate Over Minimum Salary Cap of 0 $	65 050 000 $
Current Bank Account	2 872 172 $
Projected Bank Account	1 759 829 $

Pro Players Salaries
Andrei Vasilevskiy	9 500 000 $ (1)
Kyle Connor	9 500 000 $ (4)
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)
Mike Amadio	1 650 000 $ (3)
Egor Zamula	1 650 000 $ (1)
Ville Husso	1 350 000 $ (3)
Jett Woo	1 000 000 $ (1)
Matt Kiersted	975 000 $ (2)
Jet Greaves	950 000 $ (1)
Alex Steeves	950 000 $ (3)
Max Sasson	700 000 $ (2)
Matej Blumel	675 000 $ (1)
Sam Malinski	650 000 $ (2)
Max Comtois	0 $ (0)
Total Pro Players	23
Salary Commitment
Year 25 : 65 050 000 $
Year 26 : 41 575 000 $
Year 27 : 18 600 000 $
Year 28 : 9 500 000 $
Salary Average Commitment
Year 25 : 65 050 000 $
Year 26 : 41 575 000 $
Year 27 : 18 600 000 $
Year 28 : 9 500 000 $
Salary Cap with 1 Way Contract
Year 25 : 65 050 000 $
Year 26 : 41 575 000 $
Year 27 : 18 600 000 $
Year 28 : 9 500 000 $

Farm Players Salaries
Alexander Holtz	122 500 $ (3)
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)
Daemon Hunt	87 500 $ (1)
Ben Jones	87 500 $ (2)
Jagger Firkus	87 500 $ (3)
Daniil Misyul	77 500 $ (1)
Sasha Pastujov	77 500 $ (2)
Landon Slaggert	77 500 $ (2)
Nikita Prishchepov	77 500 $ (3)
Michael Buchinger	77 500 $ (3)
Ryan Tverberg	77 500 $ (1)
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	31
Salary Commitment
Year 25 : 2 302 500 $
Year 26 : 1 872 500 $
Year 27 : 1 017 500 $
Year 28 : 0 $
Salary Average Commitment
Year 25 : 2 302 500 $
Year 26 : 1 872 500 $
Year 27 : 1 017 500 $
Year 28 : 0 $

MapleLeafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centre
Level 1:	6900 - 119 $ - 5 863 - 84.97%
Level 2:	5800 - 54 $ - 5 001 - 86.22%
Level 3:	4600 - 34 $ - 3 763 - 81.80%
Level 4:	4600 - 27 $ - 4 104 - 89.22%
Luxury :	1100 - 197 $ - 968 - 87.95%
Total Capacity :	23000
Farm
Farm Level 1:	3000 - 25 $ - 2 085 - 69.50%
Farm Level 2:	6000 - 15 $ - 3 826 - 63.77%
Farm Total Capacity :	9000
Income
Home Games Left	18
Average Attendance - %	19 698 - 85.64%
Average Income per Game	1 576 086 $
Year to Date Revenue	37 826 055 $
Farm
Home Games Left	19
Average Attendance - %	5 911 - 65.68%
Average Income per Game	98 563 $
Year to Date Revenue	2 266 942 $
Expense
Pro Players Total Salaries	92 000 000 $
Farm Players Total Salaries	2 337 500 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	47 443 003 $
Farm Year To Date Expenses	1 126 189 $
Pro Salary Cap To Date	47 443 003 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	28 369 541 $
Farm Estimated Season Revenue	1 872 691 $
Pro Remaining Season Days	55
Pro Expenses Per Days	779 661 $
Pro Estimated Expenses	42 881 355 $
Farm Remaining Season Days	55
Farm Expenses Per Days	19 809 $
Farm Estimated Expenses	1 089 495 $
Estimated Season Expenses	43 970 850 $
Season Salary Cap	92 000 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	3 000 000 $
Estimate Over Minimum Salary Cap of 0 $	92 000 000 $
Current Bank Account	21 358 500 $
Projected Bank Account	7 629 882 $

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)
Jakub Lauko	950 000 $ (2)
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 : 92 000 000 $
Year 26 : 62 950 000 $
Year 27 : 43 275 000 $
Year 28 : 6 550 000 $
Salary Average Commitment
Year 25 : 92 000 000 $
Year 26 : 62 950 000 $
Year 27 : 43 275 000 $
Year 28 : 6 550 000 $
Salary Cap with 1 Way Contract
Year 25 : 92 000 000 $
Year 26 : 62 950 000 $
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)
Nico Daws	92 500 $ (3)
Jonathan Lekkerimaki	87 500 $ (2)
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)
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)
Max Wanner	67 500 $ (2)
Nikita Novikov	67 500 $ (2)
Pavel Novak	67 500 $ (2)
Adam Ginning	67 500 $ (1)
Lukas Svejkovsky	67 500 $ (1)
Lleyton Moore	65 000 $ (4)
Ole Julian Bjorgvik-Holm	65 000 $ (2)
Milo Roelens	65 000 $ (2)
Braeden Kressler	65 000 $ (2)
Aatu Jamsen	65 000 $ (2)
Jordan Frasca	60 000 $ (2)
Pavel Cajan	60 000 $ (2)
Hunter Drew	60 000 $ (3)
Chris Wagner	60 000 $ (2)
Total Farm Players	30
Salary Commitment
Year 25 : 2 337 500 $
Year 26 : 2 125 000 $
Year 27 : 1 122 500 $
Year 28 : 145 000 $
Salary Average Commitment
Year 25 : 2 337 500 $
Year 26 : 2 125 000 $
Year 27 : 1 122 500 $
Year 28 : 145 000 $

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	6000 - 128 $ - 4 694 - 78.23%
Level 2:	5000 - 66 $ - 4 757 - 95.14%
Level 3:	4000 - 38 $ - 3 498 - 87.45%
Level 4:	4000 - 26 $ - 3 899 - 97.48%
Luxury :	1000 - 250 $ - 766 - 76.65%
Total Capacity :	20000
Farm
Farm Level 1:	3000 - 22 $ - 2 802 - 93.41%
Farm Level 2:	6000 - 12 $ - 4 788 - 79.81%
Farm Total Capacity :	9000
Income
Home Games Left	17
Average Attendance - %	17 614 - 88.07%
Average Income per Game	1 568 583 $
Year to Date Revenue	39 214 567 $
Farm
Home Games Left	18
Average Attendance - %	7 591 - 84.34%
Average Income per Game	107 199 $
Year to Date Revenue	2 572 775 $
Expense
Pro Players Total Salaries	84 750 000 $
Farm Players Total Salaries	2 137 500 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	45 494 469 $
Farm Year To Date Expenses	1 116 541 $
Pro Salary Cap To Date	45 494 469 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	26 665 906 $
Farm Estimated Season Revenue	1 929 581 $
Pro Remaining Season Days	55
Pro Expenses Per Days	718 220 $
Pro Estimated Expenses	39 502 100 $
Farm Remaining Season Days	55
Farm Expenses Per Days	18 114 $
Farm Estimated Expenses	996 270 $
Estimated Season Expenses	40 498 370 $
Season Salary Cap	84 750 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	10 250 000 $
Estimate Over Minimum Salary Cap of 0 $	84 750 000 $
Current Bank Account	35 608 000 $
Projected Bank Account	23 705 117 $

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)
Adam Lowry	3 600 000 $ (1)
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)
Nathan Walker	875 000 $ (2)
Marc Gatcomb	875 000 $ (4)
Lane Hutson	875 000 $ (2)
Total Pro Players	23
Salary Commitment
Year 25 : 84 750 000 $
Year 26 : 62 825 000 $
Year 27 : 46 150 000 $
Year 28 : 8 425 000 $
Salary Average Commitment
Year 25 : 84 750 000 $
Year 26 : 62 825 000 $
Year 27 : 46 150 000 $
Year 28 : 8 425 000 $
Salary Cap with 1 Way Contract
Year 25 : 84 750 000 $
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 $ - 5 391 - 99.83%
Level 2:	4500 - 76 $ - 3 686 - 81.92%
Level 3:	3600 - 56 $ - 2 648 - 73.54%
Level 4:	3600 - 42 $ - 2 754 - 76.51%
Luxury :	900 - 250 $ - 758 - 84.21%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 25 $ - 2 062 - 68.74%
Farm Level 2:	6000 - 15 $ - 3 767 - 62.79%
Farm Total Capacity :	9000
Income
Home Games Left	18
Average Attendance - %	15 237 - 84.65%
Average Income per Game	1 646 695 $
Year to Date Revenue	39 520 676 $
Farm
Home Games Left	19
Average Attendance - %	5 829 - 64.77%
Average Income per Game	97 254 $
Year to Date Revenue	2 236 846 $
Expense
Pro Players Total Salaries	85 275 000 $
Farm Players Total Salaries	2 400 000 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	45 338 350 $
Farm Year To Date Expenses	1 309 463 $
Pro Salary Cap To Date	45 338 350 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	29 640 507 $
Farm Estimated Season Revenue	1 847 829 $
Pro Remaining Season Days	55
Pro Expenses Per Days	722 669 $
Pro Estimated Expenses	39 746 795 $
Farm Remaining Season Days	55
Farm Expenses Per Days	20 339 $
Farm Estimated Expenses	1 118 645 $
Estimated Season Expenses	40 865 440 $
Season Salary Cap	85 275 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	9 725 000 $
Estimate Over Minimum Salary Cap of 0 $	85 275 000 $
Current Bank Account	37 329 945 $
Projected Bank Account	27 952 841 $

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)
Pavel Zacha	6 225 000 $ (1)
Timo Meier	5 400 000 $ (4)
Logan Thompson	4 500 000 $ (1)
Alexander Romanov	4 300 000 $ (2)
Sam Bennett	3 850 000 $ (2)
Troy Terry	3 825 000 $ (1)
Jean-Gabriel Pageau	3 125 000 $ (1)
Nikita Zadorov	2 850 000 $ (1)
Ryan Poehling	2 525 000 $ (1)
Jesperi Kotkaniemi	1 700 000 $ (1)
Trevor Zegras	1 675 000 $ (1)
Shane Wright	975 000 $ (1)
Wyatt Kaiser	875 000 $ (2)
Michael McCarron	875 000 $ (1)
Cayden Primeau	850 000 $ (1)
Arber Xhekaj	775 000 $ (1)
Brandon Bussi	700 000 $ (1)
Martin Pospisil	650 000 $ (1)
Joel Hanley	600 000 $ (2)
Total Pro Players	23
Salary Commitment
Year 25 : 85 275 000 $
Year 26 : 33 575 000 $
Year 27 : 5 400 000 $
Year 28 : 5 400 000 $
Salary Average Commitment
Year 25 : 88 400 000 $
Year 26 : 33 575 000 $
Year 27 : 5 400 000 $
Year 28 : 5 400 000 $
Salary Cap with 1 Way Contract
Year 25 : 85 275 000 $
Year 26 : 33 575 000 $
Year 27 : 5 400 000 $
Year 28 : 5 400 000 $

Farm Players Salaries
Rafael Harvey-Pinard	122 500 $ (2)
Chad Ruhwedel	92 500 $ (3)
Matthew Nieto	92 500 $ (3)
Ryan Leonard	87 500 $ (3)
Gabe Perreault	87 500 $ (3)
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)
Patrick Brown	80 000 $ (3)
Calle Rosen	80 000 $ (4)
Marc McLaughlin	80 000 $ (3)
Robbie Russo	75 000 $ (4)
Dryden Hunt	72 500 $ (4)
Matt Murray	72 500 $ (4)
Roland McKeown	72 500 $ (4)
Marcus Hogberg	70 000 $ (4)
Jayson Megna	70 000 $ (3)
Kyle McDonald	67 500 $ (2)
Blake McLaughlin	67 500 $ (1)
Mike Reilly	65 000 $ (1)
Joseph Blandisi	65 000 $ (1)
Brendan Smith	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)
Tristen Nielsen	60 000 $ (1)
Aaron Dell	60 000 $ (2)
Total Farm Players	32
Salary Commitment
Year 25 : 2 400 000 $
Year 26 : 2 012 500 $
Year 27 : 1 620 000 $
Year 28 : 612 500 $
Salary Average Commitment
Year 25 : 2 400 000 $
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 $ - 4 973 - 82.89%
Level 2:	5000 - 73 $ - 4 060 - 81.19%
Level 3:	4000 - 50 $ - 2 903 - 72.57%
Level 4:	4000 - 35 $ - 3 133 - 78.33%
Luxury :	1000 - 245 $ - 802 - 80.23%
Total Capacity :	20000
Farm
Farm Level 1:	3000 - 19 $ - 2 869 - 95.64%
Farm Level 2:	6000 - 9 $ - 5 836 - 97.27%
Farm Total Capacity :	9000
Income
Home Games Left	18
Average Attendance - %	15 871 - 79.36%
Average Income per Game	1 657 940 $
Year to Date Revenue	39 790 559 $
Farm
Home Games Left	19
Average Attendance - %	8 705 - 96.73%
Average Income per Game	102 785 $
Year to Date Revenue	2 364 060 $
Expense
Pro Players Total Salaries	81 225 000 $
Farm Players Total Salaries	2 675 000 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	42 642 587 $
Farm Year To Date Expenses	1 387 575 $
Pro Salary Cap To Date	42 642 587 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	29 842 919 $
Farm Estimated Season Revenue	1 952 919 $
Pro Remaining Season Days	55
Pro Expenses Per Days	688 347 $
Pro Estimated Expenses	37 859 085 $
Farm Remaining Season Days	55
Farm Expenses Per Days	22 669 $
Farm Estimated Expenses	1 246 795 $
Estimated Season Expenses	39 105 880 $
Season Salary Cap	81 225 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	13 775 000 $
Estimate Over Minimum Salary Cap of 0 $	81 225 000 $
Current Bank Account	54 544 403 $
Projected Bank Account	47 234 361 $

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)
Jacob Markstrom	5 750 000 $ (3)
Tyler Myers	4 500 000 $ (1)
Jack Roslovic	4 250 000 $ (1)
Jordan Staal	4 125 000 $ (2)
Jacob Middleton	3 750 000 $ (4)
Max Domi	3 750 000 $ (2)
Josh Norris	3 425 000 $ (2)
Taylor Hall	2 800 000 $ (3)
Jaden Schwartz	2 400 000 $ (2)
Alex Nedeljkovic	2 100 000 $ (2)
Adam Pelech	2 000 000 $ (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)
Matthew Murray	750 000 $ (1)
William Lagesson	700 000 $ (3)
Total Pro Players	23
Salary Commitment
Year 25 : 81 225 000 $
Year 26 : 58 600 000 $
Year 27 : 20 925 000 $
Year 28 : 3 750 000 $
Salary Average Commitment
Year 25 : 83 225 000 $
Year 26 : 58 600 000 $
Year 27 : 20 925 000 $
Year 28 : 3 750 000 $
Salary Cap with 1 Way Contract
Year 25 : 81 225 000 $
Year 26 : 58 600 000 $
Year 27 : 20 925 000 $
Year 28 : 3 750 000 $

Farm Players Salaries
Vladislav Kolyachonok	102 500 $ (2)
Max Jones	100 000 $ (2)
Jon Merrill	100 000 $ (3)
Trevor Connelly	97 500 $ (3)
Harrison Brunicke	97 500 $ (3)
Jesper Wallstedt	87 500 $ (1)
Tyler Kleven	87 500 $ (2)
Liam Ohgren	87 500 $ (3)
Graeme Clarke	87 500 $ (3)
Zach Dean	87 500 $ (2)
Jack Finley	87 500 $ (1)
Cross Hanas	87 500 $ (1)
Filip Larsson	85 000 $ (4)
Hudson Fasching	82 500 $ (2)
Jeremy Davies	80 000 $ (1)
Gavin White	77 500 $ (2)
Tomas Suchanek	77 500 $ (2)
Samuel Savoie	77 500 $ (3)
Stephen Halliday	77 500 $ (2)
Kirill Kudryavtsev	77 500 $ (3)
Jesse Pulkkinen	77 500 $ (3)
Josh Davies	77 500 $ (3)
John Beecher	77 500 $ (1)
Kyle Masters	77 500 $ (2)
Kaleb Lawrence	67 500 $ (3)
Alex Limoges	67 500 $ (3)
Jacob Perreault	65 000 $ (3)
Mason Jobst	60 000 $ (2)
Owen Sillinger	60 000 $ (1)
Brian Halonen	60 000 $ (1)
Callahan Burke	60 000 $ (1)
Mathias Laferriere	60 000 $ (1)
Jaxon Nelson	60 000 $ (3)
Hugo Ollas	60 000 $ (2)
Total Farm Players	34
Salary Commitment
Year 25 : 2 675 000 $
Year 26 : 2 015 000 $
Year 27 : 1 125 000 $
Year 28 : 85 000 $
Salary Average Commitment
Year 25 : 2 675 000 $
Year 26 : 2 015 000 $
Year 27 : 1 125 000 $
Year 28 : 85 000 $

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - 140 $ - 4 378 - 72.97%
Level 2:	5000 - 80 $ - 3 459 - 69.17%
Level 3:	2000 - 65 $ - 2 000 - 100.00%
Level 4:	4000 - 55 $ - 2 158 - 53.94%
Luxury :	1000 - 400 $ - 502 - 50.18%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 25 $ - 2 098 - 69.92%
Farm Level 2:	6000 - 20 $ - 2 895 - 48.26%
Farm Total Capacity :	9000
Income
Home Games Left	20
Average Attendance - %	12 496 - 69.42%
Average Income per Game	1 566 623 $
Year to Date Revenue	34 465 701 $
Farm
Home Games Left	19
Average Attendance - %	4 993 - 55.48%
Average Income per Game	99 315 $
Year to Date Revenue	2 284 234 $
Expense
Pro Players Total Salaries	86 412 500 $
Farm Players Total Salaries	2 182 500 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	46 135 467 $
Farm Year To Date Expenses	1 166 772 $
Pro Salary Cap To Date	46 135 467 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	31 332 455 $
Farm Estimated Season Revenue	1 886 976 $
Pro Remaining Season Days	55
Pro Expenses Per Days	732 309 $
Pro Estimated Expenses	40 276 995 $
Farm Remaining Season Days	55
Farm Expenses Per Days	18 496 $
Farm Estimated Expenses	1 017 280 $
Estimated Season Expenses	41 294 275 $
Season Salary Cap	86 412 500 $
Estimate Under Maximum Salary Cap of 95 000 000 $	8 587 500 $
Estimate Over Minimum Salary Cap of 0 $	86 412 500 $
Current Bank Account	(560 678 $)
Projected Bank Account	(8 635 522 $)

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)
Mikael Backlund	4 175 000 $ (1)
Brayden McNabb	3 850 000 $ (1)
Darcy Kuemper	3 775 000 $ (1)
Ivan Barbashev	3 650 000 $ (3)
Anders Lee	3 650 000 $ (2)
Mason Appleton	2 850 000 $ (2)
Henri Jokiharju	2 150 000 $ (3)
Kevin Lankinen	2 000 000 $ (2)
Erik Haula	1 625 000 $ (3)
Victor Olofsson	1 500 000 $ (2)
Marc Del Gaizo	1 500 000 $ (1)
Oskar Back	1 000 000 $ (3)
Josh Mahura	1 000 000 $ (3)
Marco Kasper	975 000 $ (2)
Jeff Malott	875 000 $ (2)
Logan Stankoven	875 000 $ (2)
Total Pro Players	23
Salary Commitment
Year 25 : 86 412 500 $
Year 26 : 68 075 000 $
Year 27 : 30 900 000 $
Year 28 : 5 800 000 $
Salary Average Commitment
Year 25 : 91 450 000 $
Year 26 : 68 075 000 $
Year 27 : 30 900 000 $
Year 28 : 5 800 000 $
Salary Cap with 1 Way Contract
Year 25 : 86 412 500 $
Year 26 : 68 075 000 $
Year 27 : 30 900 000 $
Year 28 : 5 800 000 $

Farm Players Salaries
Owen Beck	97 500 $ (3)
David Jiricek	97 500 $ (1)
Austin Watson	92 500 $ (2)
Carson Lambos	87 500 $ (2)
Kasper Halttunen	87 500 $ (3)
Emil Andrae	87 500 $ (1)
Calle Odelius	87 500 $ (3)
Isak Rosen	87 500 $ (1)
Rocco Grimaldi	85 000 $ (3)
Craig Smith	85 000 $ (3)
Carl Grundstrom	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)
Jimmy Schuldt	67 500 $ (3)
John Hayden	67 500 $ (4)
Adam Edstrom	67 500 $ (1)
Ryan Mast	67 500 $ (2)
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	28
Salary Commitment
Year 25 : 2 182 500 $
Year 26 : 1 695 000 $
Year 27 : 1 152 500 $
Year 28 : 145 000 $
Salary Average Commitment
Year 25 : 2 182 500 $
Year 26 : 1 695 000 $
Year 27 : 1 152 500 $
Year 28 : 145 000 $

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6300 - 110 $ - 5 927 - 94.08%
Level 2:	5300 - 70 $ - 4 724 - 89.13%
Level 3:	4200 - 50 $ - 3 438 - 81.85%
Level 4:	4200 - 40 $ - 2 946 - 70.15%
Luxury :	1000 - 260 $ - 716 - 71.56%
Total Capacity :	21000
Farm
Farm Level 1:	3000 - 20 $ - 2 812 - 93.72%
Farm Level 2:	6000 - 10 $ - 5 728 - 95.47%
Farm Total Capacity :	9000
Income
Home Games Left	18
Average Attendance - %	17 751 - 84.53%
Average Income per Game	1 706 371 $
Year to Date Revenue	40 952 912 $
Farm
Home Games Left	19
Average Attendance - %	8 540 - 94.89%
Average Income per Game	102 164 $
Year to Date Revenue	2 349 783 $
Expense
Pro Players Total Salaries	72 775 000 $
Farm Players Total Salaries	2 185 000 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	38 894 686 $
Farm Year To Date Expenses	1 168 181 $
Pro Salary Cap To Date	38 894 686 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	30 714 684 $
Farm Estimated Season Revenue	1 941 125 $
Pro Remaining Season Days	55
Pro Expenses Per Days	616 737 $
Pro Estimated Expenses	33 920 535 $
Farm Remaining Season Days	55
Farm Expenses Per Days	18 517 $
Farm Estimated Expenses	1 018 435 $
Estimated Season Expenses	34 938 970 $
Season Salary Cap	72 775 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	22 225 000 $
Estimate Over Minimum Salary Cap of 0 $	72 775 000 $
Current Bank Account	67 676 123 $
Projected Bank Account	65 392 962 $

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)
Miles Wood	800 000 $ (4)
Rasmus Kupari	800 000 $ (2)
Total Pro Players	22
Salary Commitment
Year 25 : 72 775 000 $
Year 26 : 49 175 000 $
Year 27 : 32 100 000 $
Year 28 : 11 450 000 $
Salary Average Commitment
Year 25 : 72 775 000 $
Year 26 : 49 175 000 $
Year 27 : 32 100 000 $
Year 28 : 11 450 000 $
Salary Cap with 1 Way Contract
Year 25 : 72 775 000 $
Year 26 : 49 175 000 $
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)
Hunter Haight	87 500 $ (3)
Emmitt Finnie	87 500 $ (3)
Dyllan Gill	77 500 $ (3)
Frederic Brunet	77 500 $ (2)
Jacob Melanson	77 500 $ (2)
Colton Dach	77 500 $ (2)
Martin Chromiak	77 500 $ (1)
Jean-Luc Foudy	75 000 $ (3)
Nikita Alexandrov	75 000 $ (2)
Maxime Lajoie	72 500 $ (1)
Mike Hardman	70 000 $ (2)
T.J. Semptimphelter	70 000 $ (4)
Lucas Condotta	70 000 $ (2)
Marc-Edouard Vlasic	67 500 $ (2)
Nikita Nesterenko	67 500 $ (1)
Kurtis MacDermid	67 500 $ (4)
Dylan Anhorn	67 500 $ (4)
Philippe Daoust	65 000 $ (2)
Brett Brochu	65 000 $ (3)
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 : 2 185 000 $
Year 26 : 1 777 500 $
Year 27 : 957 500 $
Year 28 : 205 000 $
Salary Average Commitment
Year 25 : 2 185 000 $
Year 26 : 1 777 500 $
Year 27 : 957 500 $
Year 28 : 205 000 $

RedWings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6000 - 110 $ - 5 732 - 95.53%
Level 2:	5000 - 80 $ - 3 540 - 70.80%
Level 3:	4000 - 60 $ - 2 438 - 60.94%
Level 4:	4000 - 50 $ - 2 358 - 58.94%
Luxury :	1000 - 225 $ - 937 - 93.70%
Total Capacity :	20000
Farm
Farm Level 1:	3000 - 30 $ - 1 814 - 60.46%
Farm Level 2:	6000 - 20 $ - 2 780 - 46.33%
Farm Total Capacity :	9000
Income
Home Games Left	17
Average Attendance - %	15 004 - 75.02%
Average Income per Game	1 624 725 $
Year to Date Revenue	40 618 121 $
Farm
Home Games Left	18
Average Attendance - %	4 594 - 51.04%
Average Income per Game	99 007 $
Year to Date Revenue	2 376 162 $
Expense
Pro Players Total Salaries	84 400 000 $
Farm Players Total Salaries	2 442 500 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	45 122 018 $
Farm Year To Date Expenses	1 297 933 $
Pro Salary Cap To Date	45 122 018 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	27 620 322 $
Farm Estimated Season Revenue	1 782 122 $
Pro Remaining Season Days	55
Pro Expenses Per Days	715 254 $
Pro Estimated Expenses	39 338 970 $
Farm Remaining Season Days	55
Farm Expenses Per Days	20 699 $
Farm Estimated Expenses	1 138 445 $
Estimated Season Expenses	40 477 415 $
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	35 406 440 $
Projected Bank Account	24 331 469 $

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
Joakim Kemell	97 500 $ (1)
Dennis Cholowski	90 000 $ (2)
Cam Dineen	90 000 $ (2)
Felix Unger Sorum	87 500 $ (3)
Nikke Kokko	87 500 $ (3)
Anton Wahlberg	87 500 $ (2)
Corson Ceulemans	87 500 $ (1)
Samuel Knazko	87 500 $ (1)
Scott Sabourin	82 500 $ (3)
Domenick Fensore	77 500 $ (2)
Jani Nyman	77 500 $ (2)
Maxim Groshev	77 500 $ (2)
Anton Johansson	77 500 $ (3)
Aydar Suniev	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	32
Salary Commitment
Year 25 : 2 442 500 $
Year 26 : 2 107 500 $
Year 27 : 1 112 500 $
Year 28 : 0 $
Salary Average Commitment
Year 25 : 2 442 500 $
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 $ - 5 892 - 85.39%
Level 2:	5750 - 75 $ - 3 755 - 65.31%
Level 3:	2600 - 55 $ - 2 585 - 99.42%
Level 4:	4600 - 40 $ - 2 950 - 64.13%
Luxury :	1150 - 215 $ - 956 - 83.14%
Total Capacity :	21000
Farm
Farm Level 1:	3000 - 25 $ - 2 089 - 69.63%
Farm Level 2:	6000 - 13 $ - 4 322 - 72.03%
Farm Total Capacity :	9000
Income
Home Games Left	20
Average Attendance - %	16 138 - 76.85%
Average Income per Game	1 667 179 $
Year to Date Revenue	36 677 939 $
Farm
Home Games Left	19
Average Attendance - %	6 411 - 71.23%
Average Income per Game	97 567 $
Year to Date Revenue	2 244 050 $
Expense
Pro Players Total Salaries	86 175 000 $
Farm Players Total Salaries	1 912 500 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	45 989 412 $
Farm Year To Date Expenses	1 064 946 $
Pro Salary Cap To Date	45 989 412 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	33 343 581 $
Farm Estimated Season Revenue	1 853 780 $
Pro Remaining Season Days	55
Pro Expenses Per Days	730 297 $
Pro Estimated Expenses	40 166 335 $
Farm Remaining Season Days	55
Farm Expenses Per Days	16 208 $
Farm Estimated Expenses	891 440 $
Estimated Season Expenses	41 057 775 $
Season Salary Cap	86 175 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	8 825 000 $
Estimate Over Minimum Salary Cap of 0 $	86 175 000 $
Current Bank Account	18 792 631 $
Projected Bank Account	12 932 217 $

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)
Brian Dumoulin	3 800 000 $ (1)
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)
Calvin Pickard	1 350 000 $ (3)
Jordan Harris	1 250 000 $ (2)
Zac Jones	950 000 $ (1)
Justin Kirkland	900 000 $ (3)
Zack Bolduc	875 000 $ (2)
Alex Laferriere	775 000 $ (2)
Conor Sheary	775 000 $ (4)
David Gustafsson	750 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 25 : 86 175 000 $
Year 26 : 48 375 000 $
Year 27 : 29 975 000 $
Year 28 : 18 125 000 $
Salary Average Commitment
Year 25 : 90 325 000 $
Year 26 : 48 375 000 $
Year 27 : 29 975 000 $
Year 28 : 18 125 000 $
Salary Cap with 1 Way Contract
Year 25 : 86 175 000 $
Year 26 : 48 375 000 $
Year 27 : 29 975 000 $
Year 28 : 18 125 000 $

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 - 115 $ - 5 400 - 100.00%
Level 2:	4500 - 75 $ - 3 958 - 87.95%
Level 3:	3600 - 50 $ - 3 390 - 94.15%
Level 4:	3600 - 35 $ - 3 574 - 99.29%
Luxury :	900 - 235 $ - 881 - 97.93%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 20 $ - 2 805 - 93.50%
Farm Level 2:	6000 - 11 $ - 5 597 - 93.28%
Farm Total Capacity :	9000
Income
Home Games Left	19
Average Attendance - %	17 203 - 95.57%
Average Income per Game	1 651 875 $
Year to Date Revenue	37 993 133 $
Farm
Home Games Left	19
Average Attendance - %	8 402 - 93.35%
Average Income per Game	107 099 $
Year to Date Revenue	2 463 273 $
Expense
Pro Players Total Salaries	62 950 000 $
Farm Players Total Salaries	3 785 000 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	30 227 334 $
Farm Year To Date Expenses	1 892 669 $
Pro Salary Cap To Date	30 227 334 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	31 385 632 $
Farm Estimated Season Revenue	2 034 878 $
Pro Remaining Season Days	55
Pro Expenses Per Days	533 475 $
Pro Estimated Expenses	29 341 125 $
Farm Remaining Season Days	55
Farm Expenses Per Days	32 076 $
Farm Estimated Expenses	1 764 180 $
Estimated Season Expenses	31 105 305 $
Season Salary Cap	62 950 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	32 050 000 $
Estimate Over Minimum Salary Cap of 0 $	62 950 000 $
Current Bank Account	25 810 117 $
Projected Bank Account	28 125 322 $

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)
Alex Iafallo	5 000 000 $ (4)
Charlie Lindgren	3 325 000 $ (4)
Warren Foegele	3 275 000 $ (3)
Philipp Grubauer	1 425 000 $ (3)
Jacob Bryson	1 100 000 $ (1)
Klim Kostin	1 000 000 $ (2)
Pavel Mintyukov	975 000 $ (2)
Konsta Helenius	975 000 $ (3)
Mikey Eyssimont	875 000 $ (2)
Nate Danielson	875 000 $ (3)
Dans Locmelis	775 000 $ (3)
Justin Sourdif	775 000 $ (1)
Ryker Evans	775 000 $ (1)
Erik Johnson	750 000 $ (3)
Samuel Blais	750 000 $ (4)
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	24
Salary Commitment
Year 25 : 62 950 000 $
Year 26 : 53 300 000 $
Year 27 : 18 500 000 $
Year 28 : 9 075 000 $
Salary Average Commitment
Year 25 : 62 950 000 $
Year 26 : 53 300 000 $
Year 27 : 18 500 000 $
Year 28 : 9 075 000 $
Salary Cap with 1 Way Contract
Year 25 : 62 950 000 $
Year 26 : 53 300 000 $
Year 27 : 18 500 000 $
Year 28 : 9 075 000 $

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)
Owen Pickering	97 500 $ (2)
Carter George	97 500 $ (3)
Hendrix Lapierre	95 000 $ (3)
Ty Nelson	87 500 $ (3)
Ryan Winterton	87 500 $ (2)
Christian Kyrou	87 500 $ (2)
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)
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	30
Salary Commitment
Year 25 : 3 785 000 $
Year 26 : 3 285 000 $
Year 27 : 952 500 $
Year 28 : 142 500 $
Salary Average Commitment
Year 25 : 3 785 000 $
Year 26 : 3 285 000 $
Year 27 : 952 500 $
Year 28 : 142 500 $

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	HP Pavilion
Level 1:	5400 - 130 $ - 4 694 - 86.93%
Level 2:	4500 - 75 $ - 3 800 - 84.45%
Level 3:	3600 - 55 $ - 2 641 - 73.35%
Level 4:	3600 - 40 $ - 2 891 - 80.29%
Luxury :	900 - 250 $ - 772 - 85.79%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 20 $ - 2 854 - 95.15%
Farm Level 2:	6000 - 10 $ - 5 734 - 95.56%
Farm Total Capacity :	9000
Income
Home Games Left	19
Average Attendance - %	14 798 - 82.21%
Average Income per Game	1 578 470 $
Year to Date Revenue	36 304 817 $
Farm
Home Games Left	18
Average Attendance - %	8 588 - 95.42%
Average Income per Game	102 984 $
Year to Date Revenue	2 471 607 $
Expense
Pro Players Total Salaries	82 950 000 $
Farm Players Total Salaries	2 167 500 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	44 840 461 $
Farm Year To Date Expenses	1 172 223 $
Pro Salary Cap To Date	44 840 461 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	29 990 936 $
Farm Estimated Season Revenue	1 853 705 $
Pro Remaining Season Days	55
Pro Expenses Per Days	702 966 $
Pro Estimated Expenses	38 663 130 $
Farm Remaining Season Days	55
Farm Expenses Per Days	18 369 $
Farm Estimated Expenses	1 010 295 $
Estimated Season Expenses	39 673 425 $
Season Salary Cap	82 950 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	12 050 000 $
Estimate Over Minimum Salary Cap of 0 $	82 950 000 $
Current Bank Account	56 509 674 $
Projected Bank Account	48 680 890 $

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)
Thomas Harley	8 000 000 $ (3)
Jaccob Slavin	6 200 000 $ (2)
Matt Duchene	6 150 000 $ (1)
Dawson Mercer	4 500 000 $ (2)
Jake Walman	3 150 000 $ (2)
Vincent Trocheck	3 125 000 $ (1)
Johnathan Kovacevic	2 500 000 $ (1)
Nick Foligno	1 600 000 $ (2)
Scott Laughton	1 475 000 $ (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	21
Salary Commitment
Year 25 : 82 950 000 $
Year 26 : 45 975 000 $
Year 27 : 27 650 000 $
Year 28 : 0 $
Salary Average Commitment
Year 25 : 87 550 000 $
Year 26 : 45 975 000 $
Year 27 : 27 650 000 $
Year 28 : 0 $
Salary Cap with 1 Way Contract
Year 25 : 82 950 000 $
Year 26 : 45 975 000 $
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)
Luca Del Bel Belluz	87 500 $ (2)
Michael Pezzetta	85 000 $ (2)
Brendan Gaunce	82 500 $ (1)
Louie Belpedio	82 500 $ (3)
Nikolas Brouillard	75 000 $ (4)
Alex Petrovic	75 000 $ (4)
Cavan Fitzgerald	72 500 $ (3)
Matthew Peca	72 500 $ (1)
Luke Philp	70 000 $ (3)
Derrick Pouliot	70 000 $ (1)
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 : 2 167 500 $
Year 26 : 1 630 000 $
Year 27 : 840 000 $
Year 28 : 480 000 $
Salary Average Commitment
Year 25 : 2 167 500 $
Year 26 : 1 630 000 $
Year 27 : 840 000 $
Year 28 : 480 000 $

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	5400 - 140 $ - 4 935 - 91.38%
Level 2:	4500 - 80 $ - 4 067 - 90.37%
Level 3:	3600 - 50 $ - 3 477 - 96.59%
Level 4:	3600 - 35 $ - 3 582 - 99.49%
Luxury :	900 - 240 $ - 884 - 98.24%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - 20 $ - 2 869 - 95.63%
Farm Level 2:	6000 - 10 $ - 5 742 - 95.70%
Farm Total Capacity :	9000
Income
Home Games Left	20
Average Attendance - %	16 944 - 94.13%
Average Income per Game	1 621 723 $
Year to Date Revenue	35 677 913 $
Farm
Home Games Left	20
Average Attendance - %	8 611 - 95.68%
Average Income per Game	103 320 $
Year to Date Revenue	2 273 040 $
Expense
Pro Players Total Salaries	71 925 000 $
Farm Players Total Salaries	1 800 000 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	40 534 118 $
Farm Year To Date Expenses	955 899 $
Pro Salary Cap To Date	40 534 118 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	32 434 466 $
Farm Estimated Season Revenue	2 066 400 $
Pro Remaining Season Days	55
Pro Expenses Per Days	609 534 $
Pro Estimated Expenses	33 524 370 $
Farm Remaining Season Days	55
Farm Expenses Per Days	15 254 $
Farm Estimated Expenses	838 970 $
Estimated Season Expenses	34 363 340 $
Season Salary Cap	71 925 000 $
Estimate Under Maximum Salary Cap of 95 000 000 $	23 075 000 $
Estimate Over Minimum Salary Cap of 0 $	71 925 000 $
Current Bank Account	15 397 284 $
Projected Bank Account	15 534 810 $

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)
Marcus Foligno	3 625 000 $ (1)
Conor Garland	3 500 000 $ (4)
Barrett Hayton	3 450 000 $ (1)
Tanner Jeannot	2 775 000 $ (1)
Nic Hague	2 750 000 $ (1)
Petr Mrazek	2 500 000 $ (1)
Dmitry Kulikov	2 450 000 $ (3)
David Kampf	2 250 000 $ (3)
Nick Perbix	2 000 000 $ (2)
Keegan Kolesar	1 250 000 $ (1)
Connor Dewar	1 200 000 $ (1)
Nick Deslauriers	1 000 000 $ (1)
Daniil Miromanov	900 000 $ (1)
Josh Doan	875 000 $ (1)
Vinni Lettieri	850 000 $ (2)
Cole Guttman	750 000 $ (1)
Michael Houser	700 000 $ (1)
Devon Levi	675 000 $ (2)
Total Pro Players	23
Salary Commitment
Year 25 : 71 925 000 $
Year 26 : 28 975 000 $
Year 27 : 25 450 000 $
Year 28 : 10 250 000 $
Salary Average Commitment
Year 25 : 71 925 000 $
Year 26 : 28 975 000 $
Year 27 : 25 450 000 $
Year 28 : 10 250 000 $
Salary Cap with 1 Way Contract
Year 25 : 71 925 000 $
Year 26 : 28 975 000 $
Year 27 : 25 450 000 $
Year 28 : 10 250 000 $

Farm Players Salaries
Luke Toporowski	82 500 $ (2)
Pierrick Dube	80 000 $ (2)
Donovan Sebrango	80 000 $ (1)
Adam Engstrom	77 500 $ (3)
Lucas Edmonds	77 500 $ (1)
Josh Bloom	77 500 $ (2)
Vsevolod Komarov	77 500 $ (3)
Justus Annunen	75 000 $ (1)
Mikael Pyyhtia	67 500 $ (1)
Ryan McAllister	67 500 $ (2)
Blake Murray	67 500 $ (1)
Mac Hollowell	67 500 $ (2)
Vyacheslav Buteyets	67 500 $ (3)
Filip Roos	67 500 $ (1)
Maxim Barbashev	67 500 $ (3)
Jake Leschyshyn	65 000 $ (1)
Anton Blidh	65 000 $ (2)
Tristan Allard	65 000 $ (1)
Matthew Phillips	65 000 $ (1)
Ethan Langenegger	65 000 $ (1)
Lucas Ciona	65 000 $ (1)
Jackson Edward	65 000 $ (1)
Chris Ortiz	65 000 $ (1)
Daniel Walcott	60 000 $ (2)
Hugh McGing	60 000 $ (2)
Tyler Madden	60 000 $ (3)
Mitch Gibson	0 $ (0)
Total Farm Players	27
Salary Commitment
Year 25 : 1 800 000 $
Year 26 : 910 000 $
Year 27 : 350 000 $
Year 28 : 0 $
Salary Average Commitment
Year 25 : 1 800 000 $
Year 26 : 910 000 $
Year 27 : 350 000 $
Year 28 : 0 $

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6300 - 112 $ - 5 905 - 93.73%
Level 2:	5300 - 62 $ - 4 818 - 90.90%
Level 3:	4200 - 39 $ - 3 511 - 83.59%
Level 4:	4200 - 34 $ - 3 797 - 90.41%
Luxury :	1000 - 219 $ - 932 - 93.17%
Total Capacity :	21000
Farm
Farm Level 1:	3000 - 21 $ - 2 815 - 93.82%
Farm Level 2:	6000 - 11 $ - 5 678 - 94.64%
Farm Total Capacity :	9000
Income
Home Games Left	17
Average Attendance - %	18 962 - 90.30%
Average Income per Game	1 673 216 $
Year to Date Revenue	41 830 399 $
Farm
Home Games Left	19
Average Attendance - %	8 493 - 94.37%
Average Income per Game	109 413 $
Year to Date Revenue	2 516 498 $
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	45 002 744 $
Farm Year To Date Expenses	1 354 473 $
Pro Salary Cap To Date	45 002 744 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	28 444 671 $
Farm Estimated Season Revenue	2 078 846 $
Pro Remaining Season Days	55
Pro Expenses Per Days	710 381 $
Pro Estimated Expenses	39 070 955 $
Farm Remaining Season Days	55
Farm Expenses Per Days	21 886 $
Farm Estimated Expenses	1 203 730 $
Estimated Season Expenses	40 274 685 $
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	55 781 437 $
Projected Bank Account	46 030 269 $

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	26 884 343 $	86 575 000 $	8 425 000 $	86 575 000 $	23	29	52
BlackHawks	39 257 836 $	85 325 000 $	9 675 000 $	85 325 000 $	22	36	58
BlueJackets	3 126 521 $	83 962 500 $	11 037 500 $	83 962 500 $	23	27	50
Blues	26 486 702 $	74 700 000 $	20 300 000 $	74 700 000 $	23	27	50
Bruins	17 496 189 $	81 875 000 $	13 125 000 $	81 875 000 $	24	26	50
Canadiens	31 860 334 $	85 537 500 $	9 462 500 $	85 537 500 $	23	33	56
Canucks	38 099 616 $	76 825 000 $	18 175 000 $	76 825 000 $	23	29	52
Capitals	23 608 636 $	82 275 000 $	12 725 000 $	82 275 000 $	23	30	53
Devils	3 940 730 $	84 075 000 $	10 925 000 $	84 075 000 $	22	25	47
Ducks	34 926 094 $	42 975 000 $	52 025 000 $	42 975 000 $	22	28	50
Flames	58 233 779 $	83 050 000 $	11 950 000 $	83 050 000 $	23	33	56
Flyers	15 789 371 $	84 400 000 $	10 600 000 $	84 400 000 $	21	34	55
GoldenKnights	13 791 290 $	68 925 000 $	26 075 000 $	68 925 000 $	23	29	52
Hurricanes	7 058 943 $	81 850 000 $	13 150 000 $	81 850 000 $	22	32	54
Islanders	21 068 929 $	88 450 000 $	6 550 000 $	88 450 000 $	21	35	56
Jets	6 473 297 $	83 950 000 $	11 050 000 $	83 950 000 $	23	35	58
Kings	23 647 193 $	71 775 000 $	23 225 000 $	71 775 000 $	23	28	51
Kraken	27 028 860 $	85 150 000 $	9 850 000 $	85 150 000 $	22	26	48
Lightning	26 247 725 $	72 325 000 $	22 675 000 $	72 325 000 $	22	33	55
Mammoth	2 872 172 $	65 050 000 $	29 950 000 $	65 050 000 $	23	31	54
MapleLeafs	21 358 500 $	92 000 000 $	3 000 000 $	92 000 000 $	25	30	55
Oilers	35 608 000 $	84 750 000 $	10 250 000 $	84 750 000 $	23	29	52
Panthers	37 329 945 $	85 275 000 $	9 725 000 $	85 275 000 $	23	32	55
Penguins	54 544 403 $	81 225 000 $	13 775 000 $	81 225 000 $	23	34	57
Predators	(560 678 $)	86 412 500 $	8 587 500 $	86 412 500 $	23	28	51
Rangers	67 676 123 $	72 775 000 $	22 225 000 $	72 775 000 $	22	31	53
RedWings	35 406 440 $	84 400 000 $	10 600 000 $	84 400 000 $	22	32	54
Sabres	18 792 631 $	86 175 000 $	8 825 000 $	86 175 000 $	23	28	51
Senators	25 810 117 $	62 950 000 $	32 050 000 $	62 950 000 $	24	30	54
Sharks	56 509 674 $	82 950 000 $	12 050 000 $	82 950 000 $	21	29	50
Stars	15 397 284 $	71 925 000 $	23 075 000 $	71 925 000 $	23	27	50
Wild	55 781 437 $	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 - %