FNHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	8000 - $105 - 7,653 - 95.66%
Level 2:	4000 - $59 - 4,000 - 100.00%
Level 3:	5000 - $41 - 4,974 - 99.49%
Level 4:	2000 - $29 - 2,000 - 100.00%
Luxury :	1000 - $202 - 999 - 99.95%
Total Capacity :	20000
Team Popularity :	128.00%
Income
Home Games Left	8
Average Attendance - %	19,627 - 98.13%
Average Income per Game	$1,548,512
Year to Date Revenue	$51,100,910
Expense
Pro Players Total Salaries	$72,300,000
Farm Players Total Salaries	$2,380,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$700,000
Pro Year To Date Expenses	$61,655,625
Farm Year To Date Expenses	$2,120,502
Pro Salary Cap To Date	$61,147,500
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$12,388,099
Pro Remaining Season Days	22
Pro Expenses Per Days	$452,500
Pro Estimated Expenses	$9,955,000
Farm Remaining Season Days	22
Farm Expenses Per Days	$14,875
Farm Estimated Expenses	$327,250
Estimated Season Expenses	$10,282,250
Estimated Season Salary Cap	$71,665,000
Estimate Under Maximum Salary Cap of $74,000,000	$2,335,000
Estimate Over Minimum Salary Cap of $44,000,000	$27,665,000
Current Bank Account	$3,898,615
Projected Bank Account	$6,004,464

Pro Players Salaries
Cale Makar	$8,200,000 (2)
-Salary Remaining :	$1,127,500
Alex DeBrincat	$7,000,000 (1)
-Salary Remaining :	$962,500
Charlie McAvoy	$5,700,000 (1)
-Salary Remaining :	$783,750
Anthony Cirelli	$5,100,000 (2)
-Salary Remaining :	$701,250
Thatcher Demko	$5,000,000 (4)
-Salary Remaining :	$687,500
Mathew Barzal	$5,000,000 (5)
-Salary Remaining :	$687,500
Mark Stone	$4,600,000 (3)
-Salary Remaining :	$632,500
Sean Couturier	$4,200,000 (3)
-Salary Remaining :	$577,500
Blake Coleman	$3,600,000 (2)
-Salary Remaining :	$495,000
Ryan Lindgren	$3,200,000 (1)
-Salary Remaining :	$440,000
Sean Monahan	$3,000,000 (1)
-Salary Remaining :	$412,500
Ross Colton	$2,700,000 (2)
-Salary Remaining :	$371,250
Artturi Lehkonen	$2,500,000 (1)
-Salary Remaining :	$343,750
Luke Schenn	$1,700,000 (1)
-Salary Remaining :	$233,750
Frank Nazar	$1,700,000 (3)
-Salary Remaining :	$233,750
Tyson Jost	$1,600,000 (1)
-Salary Remaining :	$220,000
Jack St. Ivany	$1,400,000 (1)
-Salary Remaining :	$192,500
Adam Gaudette	$1,300,000 (3)
-Salary Remaining :	$178,750
Lars Eller	$1,200,000 (1)
-Salary Remaining :	$165,000
Dustin Wolf	$900,000 (1)
-Salary Remaining :	$123,750
Marc Del Gaizo (1 Way Contract)	$900,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$123,750
Brock Faber	$900,000 (1)
-Salary Remaining :	$123,750
Wyatt Kaiser	$900,000 (1)
-Salary Remaining :	$123,750
Total Pro Players	23
Salary Commitment
Year 25 : $72,300,000
Year 26 : $42,300,000
Year 27 : $21,800,000
Year 28 : $10,000,000
Salary Average Commitment
Year 25 : $72,300,000
Year 26 : $42,300,000
Year 27 : $21,800,000
Year 28 : $10,000,000
Salary Cap with 1 Way Contract
Year 25 : $71,400,000
Year 26 : $41,400,000
Year 27 : $21,800,000
Year 28 : $10,000,000

Farm Players Salaries
Cole Koepke	$120,000 (1)
Salary Remaining :	$16,500
Justin Brazeau	$120,000 (1)
Salary Remaining :	$16,500
Matt Tomkins	$120,000 (1)
Salary Remaining :	$16,500
Connor Carrick	$120,000 (1)
Salary Remaining :	$16,500
Ben Hutton	$120,000 (1)
Salary Remaining :	$16,500
Nick DeSimone	$120,000 (1)
Salary Remaining :	$16,500
Pheonix Copley	$120,000 (2)
Salary Remaining :	$16,500
Glenn Gawdin	$110,000 (2)
Salary Remaining :	$15,125
Cole Guttman	$110,000 (2)
Salary Remaining :	$15,125
Kevin Connauton	$110,000 (1)
Salary Remaining :	$15,125
Jordan Harris	$100,000 (1)
Salary Remaining :	$13,750
Cam Dineen	$100,000 (1)
Salary Remaining :	$13,750
Marc McLaughlin	$90,000 (2)
Salary Remaining :	$12,375
Nate Smith	$90,000 (1)
Salary Remaining :	$12,375
Jack Ahcan	$90,000 (2)
Salary Remaining :	$12,375
Jack Studnicka	$90,000 (2)
Salary Remaining :	$12,375
Kole Lind	$90,000 (2)
Salary Remaining :	$12,375
Tyler Wotherspoon	$90,000 (2)
Salary Remaining :	$12,375
Matthew Phillips	$90,000 (1)
Salary Remaining :	$12,375
Aidan McDonough	$90,000 (2)
Salary Remaining :	$12,375
Nick Abruzzese	$80,000 (1)
Salary Remaining :	$11,000
Ben Meyers	$70,000 (1)
Salary Remaining :	$9,625
Taylor Makar	$40,000 (1)
Salary Remaining :	$5,500
Brandon Bussi	$40,000 (1)
Salary Remaining :	$5,500
Aidan Thompson	$10,000 (10)
Salary Remaining :	$1,375
Carson Focht	$10,000 (5)
Salary Remaining :	$1,375
Brad Morrison	$10,000 (3)
Salary Remaining :	$1,375
Kalan Lind	$10,000 (10)
Salary Remaining :	$1,375
Scott Walford	$10,000 (9)
Salary Remaining :	$1,375
Lucas Edmonds	$10,000 (7)
Salary Remaining :	$1,375
Total Farm Players	30
Salary Commitment
Year 25 : $2,380,000
Year 26 : $940,000
Year 27 : $60,000
Year 28 : $50,000
Salary Average Commitment
Year 25 : $2,380,000
Year 26 : $940,000
Year 27 : $60,000
Year 28 : $50,000

Buffalo Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	KeyBank Center
Level 1:	8000 - $101 - 7,999 - 99.99%
Level 2:	4000 - $61 - 3,944 - 98.60%
Level 3:	5000 - $41 - 4,976 - 99.51%
Level 4:	2000 - $32 - 1,815 - 90.75%
Luxury :	1000 - $206 - 992 - 99.17%
Total Capacity :	20000
Team Popularity :	113.00%
Income
Home Games Left	6
Average Attendance - %	19,725 - 98.63%
Average Income per Game	$1,560,297
Year to Date Revenue	$54,610,386
Expense
Pro Players Total Salaries	$52,900,000
Farm Players Total Salaries	$2,170,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$7,531,250
Pro Year To Date Expenses	$49,080,000
Farm Year To Date Expenses	$1,296,532
Pro Salary Cap To Date	$48,993,750
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$9,361,780
Pro Remaining Season Days	22
Pro Expenses Per Days	$331,250
Pro Estimated Expenses	$7,287,500
Farm Remaining Season Days	22
Farm Expenses Per Days	$13,562
Farm Estimated Expenses	$298,364
Estimated Season Expenses	$7,585,864
Estimated Season Salary Cap	$63,798,750
Estimate Under Maximum Salary Cap of $74,000,000	$10,201,250
Estimate Over Minimum Salary Cap of $44,000,000	$19,798,750
Current Bank Account	$35,726,600
Projected Bank Account	$37,502,516

Pro Players Salaries
Erik Karlsson	$6,000,000 (1)
-Salary Remaining :	$825,000
Timo Meier	$5,800,000 (5)
-Salary Remaining :	$797,500
Brenden Dillon	$5,500,000 (3)
-Salary Remaining :	$756,250
Mika Zibanejad	$5,300,000 (3)
-Salary Remaining :	$728,750
Jordan Binnington	$4,500,000 (1)
-Salary Remaining :	$618,750
Michael Rasmussen	$3,200,000 (2)
-Salary Remaining :	$440,000
Nick Bjugstad	$3,200,000 (1)
-Salary Remaining :	$440,000
Kaapo Kakko	$3,100,000 (1)
-Salary Remaining :	$426,250
Yegor Sharangovich	$2,300,000 (1)
-Salary Remaining :	$316,250
Jonathan Drouin	$2,000,000 (2)
-Salary Remaining :	$275,000
Erik Gudbranson	$2,000,000 (1)
-Salary Remaining :	$275,000
Justin Danforth	$1,800,000 (1)
-Salary Remaining :	$247,500
Steven Lorentz	$1,200,000 (1)
-Salary Remaining :	$165,000
Dryden Hunt	$1,000,000 (1)
-Salary Remaining :	$137,500
Andreas Englund (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$137,500
Marc-Edouard Vlasic	$1,000,000 (2)
-Salary Remaining :	$137,500
Ilya Solovyov	$900,000 (2)
-Salary Remaining :	$123,750
Josh Doan	$900,000 (1)
-Salary Remaining :	$123,750
Alexsei Kolosov	$900,000 (2)
-Salary Remaining :	$123,750
Chris Terry	$800,000 (1)
-Salary Remaining :	$110,000
Justin Holl	$500,000 (2)
-Salary Remaining :	$68,750
Total Pro Players	21
Salary Commitment
Year 25 : $52,900,000
Year 26 : $25,100,000
Year 27 : $16,600,000
Year 28 : $5,800,000
Salary Average Commitment
Year 25 : $52,900,000
Year 26 : $25,100,000
Year 27 : $16,600,000
Year 28 : $5,800,000
Salary Cap with 1 Way Contract
Year 25 : $52,900,000
Year 26 : $25,100,000
Year 27 : $16,600,000
Year 28 : $5,800,000

Farm Players Salaries
Scott Perunovich	$900,000 (1)
Salary Remaining :	$123,750
Robert Hagg	$120,000 (1)
Salary Remaining :	$16,500
Michael Houser	$100,000 (2)
Salary Remaining :	$13,750
Justin Dowling	$100,000 (2)
Salary Remaining :	$13,750
Logan Brown	$90,000 (1)
Salary Remaining :	$12,375
Curtis McKenzie	$90,000 (2)
Salary Remaining :	$12,375
John Ludvig	$90,000 (2)
Salary Remaining :	$12,375
Ryan Johnson	$80,000 (1)
Salary Remaining :	$11,000
Max McCormick	$80,000 (1)
Salary Remaining :	$11,000
Drew Commesso	$70,000 (2)
Salary Remaining :	$9,625
Georgii Merkulov	$70,000 (1)
Salary Remaining :	$9,625
Kyle Criscuolo	$70,000 (1)
Salary Remaining :	$9,625
Matt Kiersted	$60,000 (1)
Salary Remaining :	$8,250
Brandon Biro	$60,000 (1)
Salary Remaining :	$8,250
Anthony Angello	$50,000 (1)
Salary Remaining :	$6,875
Brian Pinho	$10,000 (5)
Salary Remaining :	$1,375
Matt Strome	$10,000 (4)
Salary Remaining :	$1,375
Cole Fraser	$10,000 (4)
Salary Remaining :	$1,375
Ethan Gauthier	$10,000 (10)
Salary Remaining :	$1,375
Jack Adams	$10,000 (8)
Salary Remaining :	$1,375
Kevin Wall	$10,000 (8)
Salary Remaining :	$1,375
Matias Rajaniemi	$10,000 (10)
Salary Remaining :	$1,375
Timofey Spitserov	$10,000 (10)
Salary Remaining :	$1,375
Mikko Kokkonen	$10,000 (7)
Salary Remaining :	$1,375
Logan Neaton	$10,000 (4)
Salary Remaining :	$1,375
Dylan Wells	$10,000 (9)
Salary Remaining :	$1,375
Nathan Legare	$10,000 (6)
Salary Remaining :	$1,375
Denis Smirnov	$10,000 (7)
Salary Remaining :	$1,375
Brendan Warren	$10,000 (7)
Salary Remaining :	$1,375
Total Farm Players	29
Salary Commitment
Year 25 : $2,170,000
Year 26 : $590,000
Year 27 : $140,000
Year 28 : $140,000
Salary Average Commitment
Year 25 : $2,170,000
Year 26 : $590,000
Year 27 : $140,000
Year 28 : $140,000

Detroit Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	8000 - $110 - 7,639 - 95.49%
Level 2:	4000 - $63 - 3,810 - 95.24%
Level 3:	5000 - $44 - 4,882 - 97.65%
Level 4:	2000 - $35 - 1,954 - 97.71%
Luxury :	1000 - $219 - 967 - 96.69%
Total Capacity :	20000
Team Popularity :	135.00%
Income
Home Games Left	5
Average Attendance - %	19,252 - 96.26%
Average Income per Game	$1,553,773
Year to Date Revenue	$55,935,835
Expense
Pro Players Total Salaries	$71,500,000
Farm Players Total Salaries	$2,980,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,500,000
Pro Year To Date Expenses	$58,523,125
Farm Year To Date Expenses	$1,600,484
Pro Salary Cap To Date	$54,724,375
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$7,768,866
Pro Remaining Season Days	22
Pro Expenses Per Days	$447,500
Pro Estimated Expenses	$9,845,000
Farm Remaining Season Days	22
Farm Expenses Per Days	$18,625
Farm Estimated Expenses	$409,750
Estimated Season Expenses	$10,254,750
Estimated Season Salary Cap	$66,464,375
Estimate Under Maximum Salary Cap of $74,000,000	$7,535,625
Estimate Over Minimum Salary Cap of $44,000,000	$22,464,375
Current Bank Account	$49,727,388
Projected Bank Account	$47,241,504

Pro Players Salaries
Connor McDavid	$9,500,000 (5)
-Salary Remaining :	$1,306,250
Leon Draisaitl	$9,100,000 (4)
-Salary Remaining :	$1,251,250
MacKenzie Weegar	$6,000,000 (3)
-Salary Remaining :	$825,000
Seth Jones	$5,300,000 (3)
-Salary Remaining :	$728,750
Kirill Marchenko	$4,200,000 (1)
-Salary Remaining :	$577,500
Tyler Myers	$4,100,000 (2)
-Salary Remaining :	$563,750
Nicolas Roy	$4,000,000 (2)
-Salary Remaining :	$550,000
Eric Comrie (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$550,000
Jeremy Lauzon	$2,900,000 (3)
-Salary Remaining :	$398,750
Kiefer Sherwood	$2,500,000 (3)
-Salary Remaining :	$343,750
Pyotr Kochetkov	$2,500,000 (2)
-Salary Remaining :	$343,750
Trevor Moore	$2,200,000 (2)
-Salary Remaining :	$302,500
Freddy Gaudreau	$1,900,000 (1)
-Salary Remaining :	$261,250
Tyler Motte	$1,800,000 (1)
-Salary Remaining :	$247,500
Sam Malinski (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$165,000
Juuso Valimaki (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$165,000
Denton Mateychuk	$1,200,000 (3)
-Salary Remaining :	$165,000
David Perron	$1,100,000 (2)
-Salary Remaining :	$151,250
Oskar Sundqvist	$1,000,000 (3)
-Salary Remaining :	$137,500
Olli Maatta	$900,000 (3)
-Salary Remaining :	$123,750
Trevor van Riemsdyk	$900,000 (2)
-Salary Remaining :	$123,750
Sean Kuraly	$800,000 (1)
-Salary Remaining :	$110,000
A.J. Greer (1 Way Contract)	$700,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$96,250
Evgenii Dadonov	$700,000 (1)
-Salary Remaining :	$96,250
Spencer Martin (1 Way Contract)	$600,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$82,500
Jimmy Vesey (1 Way Contract)	$600,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$82,500
Mark Jankowski (1 Way Contract)	$600,000 (1)
-Salary Remaining :	$82,500
Total Pro Players	27
Salary Commitment
Year 25 : $71,500,000
Year 26 : $54,500,000
Year 27 : $38,400,000
Year 28 : $18,600,000
Salary Average Commitment
Year 25 : $71,500,000
Year 26 : $54,500,000
Year 27 : $38,400,000
Year 28 : $18,600,000
Salary Cap with 1 Way Contract
Year 25 : $67,200,000
Year 26 : $53,200,000
Year 27 : $38,400,000
Year 28 : $18,600,000

Farm Players Salaries
Will Smith	$1,400,000 (3)
Salary Remaining :	$192,500
Justin Barron	$170,000 (3)
Salary Remaining :	$23,375
Tanner Jeannot	$120,000 (2)
Salary Remaining :	$16,500
Matthew Kessel	$90,000 (2)
Salary Remaining :	$12,375
Liam Foudy	$80,000 (2)
Salary Remaining :	$11,000
Mitchell Stephens	$80,000 (2)
Salary Remaining :	$11,000
Caleb Jones	$80,000 (2)
Salary Remaining :	$11,000
Oliver Kapanen	$70,000 (2)
Salary Remaining :	$9,625
Olle Lycksell	$70,000 (2)
Salary Remaining :	$9,625
Casey Fitzgerald	$70,000 (2)
Salary Remaining :	$9,625
MacKenzie Entwistle	$70,000 (1)
Salary Remaining :	$9,625
Jan Jenik	$70,000 (2)
Salary Remaining :	$9,625
Dennis Hildeby	$70,000 (1)
Salary Remaining :	$9,625
Travis Dermott	$70,000 (2)
Salary Remaining :	$9,625
Fredrik Karlstrom	$70,000 (1)
Salary Remaining :	$9,625
Mikael Pyyhtia	$70,000 (1)
Salary Remaining :	$9,625
Dakota Mermis	$60,000 (1)
Salary Remaining :	$8,250
Cole Schwindt	$50,000 (1)
Salary Remaining :	$6,875
Ryan Greene	$40,000 (1)
Salary Remaining :	$5,500
Jacob Melanson	$40,000 (1)
Salary Remaining :	$5,500
Donovan Sebrango	$40,000 (1)
Salary Remaining :	$5,500
Caedan Bankier	$10,000 (10)
Salary Remaining :	$1,375
Brett Davis	$10,000 (8)
Salary Remaining :	$1,375
Simon Lundmark	$10,000 (8)
Salary Remaining :	$1,375
Oskar Olausson	$10,000 (7)
Salary Remaining :	$1,375
Cross Hanas	$10,000 (7)
Salary Remaining :	$1,375
Ben Danford	$10,000 (10)
Salary Remaining :	$1,375
Lassi Thomson	$10,000 (1)
Salary Remaining :	$1,375
Adam Gajan	$10,000 (9)
Salary Remaining :	$1,375
Hunter Jones	$10,000 (5)
Salary Remaining :	$1,375
Evan Gardner	$10,000 (10)
Salary Remaining :	$1,375
Total Farm Players	31
Salary Commitment
Year 25 : $2,980,000
Year 26 : $1,200,000
Year 27 : $400,000
Year 28 : $90,000
Salary Average Commitment
Year 25 : $2,980,000
Year 26 : $1,200,000
Year 27 : $400,000
Year 28 : $90,000

Florida Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BBT Center
Level 1:	8000 - $103 - 7,747 - 96.83%
Level 2:	4000 - $60 - 3,891 - 97.28%
Level 3:	5000 - $42 - 4,591 - 91.82%
Level 4:	2000 - $32 - 1,671 - 83.54%
Luxury :	1000 - $208 - 916 - 91.61%
Total Capacity :	20000
Team Popularity :	107.00%
Income
Home Games Left	7
Average Attendance - %	18,816 - 94.08%
Average Income per Game	$1,512,265
Year to Date Revenue	$51,417,020
Expense
Pro Players Total Salaries	$66,000,000
Farm Players Total Salaries	$1,270,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,850,000
Pro Year To Date Expenses	$61,284,375
Farm Year To Date Expenses	$1,191,810
Pro Salary Cap To Date	$61,168,125
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$10,585,857
Pro Remaining Season Days	22
Pro Expenses Per Days	$413,125
Pro Estimated Expenses	$9,088,750
Farm Remaining Season Days	22
Farm Expenses Per Days	$7,938
Farm Estimated Expenses	$174,636
Estimated Season Expenses	$9,263,386
Estimated Season Salary Cap	$73,093,125
Estimate Under Maximum Salary Cap of $74,000,000	$906,875
Estimate Over Minimum Salary Cap of $44,000,000	$29,093,125
Current Bank Account	$6,055,545
Projected Bank Account	$7,378,016

Pro Players Salaries
Marc-Andre Fleury	$7,000,000 (3)
-Salary Remaining :	$962,500
Elias Pettersson	$6,600,000 (2)
-Salary Remaining :	$907,500
John Gibson	$6,300,000 (1)
-Salary Remaining :	$866,250
Alex Tuch	$6,200,000 (4)
-Salary Remaining :	$852,500
Nick Schmaltz	$5,900,000 (3)
-Salary Remaining :	$811,250
Vladislav Gavrikov	$4,400,000 (2)
-Salary Remaining :	$605,000
Mattias Ekholm	$4,000,000 (3)
-Salary Remaining :	$550,000
Dakota Joshua	$3,800,000 (2)
-Salary Remaining :	$522,500
Morgan Frost	$3,100,000 (2)
-Salary Remaining :	$426,250
Nick Paul	$3,000,000 (3)
-Salary Remaining :	$412,500
Lawson Crouse	$2,700,000 (5)
-Salary Remaining :	$371,250
Mason Marchment	$2,700,000 (1)
-Salary Remaining :	$371,250
Zach Bogosian	$1,600,000 (2)
-Salary Remaining :	$220,000
Stefan Noesen	$1,300,000 (1)
-Salary Remaining :	$178,750
Lucas Carlsson (1 Way Contract)	$1,200,000 (2)
-Salary Remaining :	$165,000
Joel Hanley	$1,200,000 (1)
-Salary Remaining :	$165,000
Nils Aman	$1,200,000 (2)
-Salary Remaining :	$165,000
Uvis Balinskis	$1,200,000 (2)
-Salary Remaining :	$165,000
Simon Edvinsson	$1,000,000 (1)
-Salary Remaining :	$137,500
Nicolas Aube-Kubel (1 Way Contract)	$800,000 (1)
-Salary Remaining :	$110,000
Sheldon Dries	$800,000 (1)
-Salary Remaining :	$110,000
Total Pro Players	21
Salary Commitment
Year 25 : $66,000,000
Year 26 : $51,900,000
Year 27 : $28,800,000
Year 28 : $8,900,000
Salary Average Commitment
Year 25 : $66,000,000
Year 26 : $51,900,000
Year 27 : $28,800,000
Year 28 : $8,900,000
Salary Cap with 1 Way Contract
Year 25 : $66,000,000
Year 26 : $51,900,000
Year 27 : $28,800,000
Year 28 : $8,900,000

Farm Players Salaries
Matthew Benning	$120,000 (2)
Salary Remaining :	$16,500
Nikolai Knyzhov	$120,000 (1)
Salary Remaining :	$16,500
Jimmy Schuldt	$120,000 (2)
Salary Remaining :	$16,500
Robert Bortuzzo	$120,000 (2)
Salary Remaining :	$16,500
Max Lajoie	$110,000 (2)
Salary Remaining :	$15,125
Louis Domingue	$110,000 (1)
Salary Remaining :	$15,125
Ville Koivunen	$80,000 (2)
Salary Remaining :	$11,000
Grigori Denisenko	$80,000 (2)
Salary Remaining :	$11,000
Jonah Gadjovich	$80,000 (2)
Salary Remaining :	$11,000
Patrick Giles	$70,000 (1)
Salary Remaining :	$9,625
Tom Willander	$40,000 (1)
Salary Remaining :	$5,500
Joakim Kemell	$40,000 (1)
Salary Remaining :	$5,500
Aydar Suniev	$40,000 (1)
Salary Remaining :	$5,500
Ondrej Becher	$10,000 (9)
Salary Remaining :	$1,375
Ryan Suzuki	$10,000 (5)
Salary Remaining :	$1,375
Chaz Lucius	$10,000 (7)
Salary Remaining :	$1,375
Yegor Sidorov	$10,000 (9)
Salary Remaining :	$1,375
Trey Augustine	$10,000 (10)
Salary Remaining :	$1,375
Alex Campbell	$10,000 (9)
Salary Remaining :	$1,375
Daniel Torgersson	$10,000 (7)
Salary Remaining :	$1,375
Paul Ludwinski	$10,000 (9)
Salary Remaining :	$1,375
Jake Chiasson	$10,000 (9)
Salary Remaining :	$1,375
Braden Doyle	$10,000 (1)
Salary Remaining :	$1,375
Charlie Elick	$10,000 (10)
Salary Remaining :	$1,375
Jan Bednar	$10,000 (6)
Salary Remaining :	$1,375
Mike Robinson	$10,000 (3)
Salary Remaining :	$1,375
Gleb Trikozov	$10,000 (9)
Salary Remaining :	$1,375
Total Farm Players	27
Salary Commitment
Year 25 : $1,270,000
Year 26 : $840,000
Year 27 : $130,000
Year 28 : $120,000
Salary Average Commitment
Year 25 : $1,270,000
Year 26 : $840,000
Year 27 : $130,000
Year 28 : $120,000

Montreal Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	8000 - $97 - 7,820 - 97.76%
Level 2:	4000 - $55 - 3,892 - 97.31%
Level 3:	5000 - $37 - 4,811 - 96.22%
Level 4:	2000 - $26 - 1,933 - 96.64%
Luxury :	1000 - $155 - 979 - 97.89%
Total Capacity :	20000
Team Popularity :	108.00%
Income
Home Games Left	7
Average Attendance - %	19,435 - 97.18%
Average Income per Game	$1,432,318
Year to Date Revenue	$48,698,820
Expense
Pro Players Total Salaries	$60,800,000
Farm Players Total Salaries	$1,060,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,300,000
Pro Year To Date Expenses	$55,414,375
Farm Year To Date Expenses	$849,664
Pro Salary Cap To Date	$54,821,875
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$10,026,228
Pro Remaining Season Days	22
Pro Expenses Per Days	$380,625
Pro Estimated Expenses	$8,373,750
Farm Remaining Season Days	22
Farm Expenses Per Days	$6,625
Farm Estimated Expenses	$145,750
Estimated Season Expenses	$8,519,500
Estimated Season Salary Cap	$66,358,125
Estimate Under Maximum Salary Cap of $74,000,000	$7,641,875
Estimate Over Minimum Salary Cap of $44,000,000	$22,358,125
Current Bank Account	$23,629,669
Projected Bank Account	$25,136,397

Pro Players Salaries
Mikhail Sergachev	$6,800,000 (1)
-Salary Remaining :	$935,000
Pierre-Luc Dubois	$5,900,000 (1)
-Salary Remaining :	$811,250
Rickard Rakell	$5,000,000 (4)
-Salary Remaining :	$687,500
Philipp Kurashev	$4,600,000 (1)
-Salary Remaining :	$632,500
Brandon Carlo	$4,400,000 (4)
-Salary Remaining :	$605,000
Dmitry Orlov	$3,700,000 (2)
-Salary Remaining :	$508,750
Charlie Lindgren	$3,500,000 (4)
-Salary Remaining :	$481,250
Evander Kane	$3,100,000 (2)
-Salary Remaining :	$426,250
Andrei Kuzmenko	$3,000,000 (2)
-Salary Remaining :	$412,500
Alexandre Carrier	$2,800,000 (3)
-Salary Remaining :	$385,000
Simon Benoit	$2,500,000 (1)
-Salary Remaining :	$343,750
Casey Cizikas	$2,100,000 (1)
-Salary Remaining :	$288,750
Eric Robinson	$2,000,000 (1)
-Salary Remaining :	$275,000
Karel Vejmelka	$1,900,000 (2)
-Salary Remaining :	$261,250
Luke Hughes	$1,800,000 (2)
-Salary Remaining :	$247,500
Cutter Gauthier	$1,700,000 (3)
-Salary Remaining :	$233,750
Oskar Back	$1,200,000 (2)
-Salary Remaining :	$165,000
Mattias Janmark	$1,200,000 (2)
-Salary Remaining :	$165,000
Alexandre Texier	$1,200,000 (1)
-Salary Remaining :	$165,000
Arber Xhekaj (1 Way Contract)	$900,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$123,750
Emil Bemstrom	$800,000 (1)
-Salary Remaining :	$110,000
Samuel Poulin	$700,000 (1)
-Salary Remaining :	$96,250
Total Pro Players	22
Salary Commitment
Year 25 : $60,800,000
Year 26 : $34,200,000
Year 27 : $17,400,000
Year 28 : $12,900,000
Salary Average Commitment
Year 25 : $60,800,000
Year 26 : $34,200,000
Year 27 : $17,400,000
Year 28 : $12,900,000
Salary Cap with 1 Way Contract
Year 25 : $59,900,000
Year 26 : $33,300,000
Year 27 : $17,400,000
Year 28 : $12,900,000

Farm Players Salaries
Dylan McIlrath	$100,000 (1)
Salary Remaining :	$13,750
Lucas Condotta	$100,000 (1)
Salary Remaining :	$13,750
Colton Dach	$100,000 (3)
Salary Remaining :	$13,750
Jiri Patera	$80,000 (2)
Salary Remaining :	$11,000
Vasily Ponomarev	$80,000 (2)
Salary Remaining :	$11,000
Samuel Honzek	$70,000 (3)
Salary Remaining :	$9,625
Gerry Mayhew	$60,000 (1)
Salary Remaining :	$8,250
Cal O'Reilly	$60,000 (1)
Salary Remaining :	$8,250
Charles Hudon	$50,000 (1)
Salary Remaining :	$6,875
Zeev Buium	$40,000 (1)
Salary Remaining :	$5,500
Isaac Howard	$40,000 (1)
Salary Remaining :	$5,500
Benjamin Kindel	$40,000 (1)
Salary Remaining :	$5,500
Theo Lindstein	$40,000 (1)
Salary Remaining :	$5,500
Hunter Haight	$10,000 (10)
Salary Remaining :	$1,375
Cole Krygier	$10,000 (8)
Salary Remaining :	$1,375
Layton Ahac	$10,000 (6)
Salary Remaining :	$1,375
Nicky Leivermann	$10,000 (8)
Salary Remaining :	$1,375
Curtis Hall	$10,000 (6)
Salary Remaining :	$1,375
David Cotton	$10,000 (6)
Salary Remaining :	$1,375
Jake Furlong	$10,000 (10)
Salary Remaining :	$1,375
Jan Mysak	$10,000 (6)
Salary Remaining :	$1,375
Chase Priskie	$10,000 (4)
Salary Remaining :	$1,375
Tyler Brennan	$10,000 (8)
Salary Remaining :	$1,375
Dyllan Gill	$10,000 (10)
Salary Remaining :	$1,375
Brandon Kruse	$10,000 (7)
Salary Remaining :	$1,375
Garin Bjorklund	$10,000 (5)
Salary Remaining :	$1,375
Maxim Groshev	$10,000 (8)
Salary Remaining :	$1,375
Jeremy Hanzel	$10,000 (9)
Salary Remaining :	$1,375
Nathan Aspinall	$10,000 (10)
Salary Remaining :	$1,375
Gunnarwolfe Fontaine	$10,000 (10)
Salary Remaining :	$1,375
Bryce Brodzinski	$10,000 (10)
Salary Remaining :	$1,375
Tanner Howe	$10,000 (10)
Salary Remaining :	$1,375
Matthew Seminoff	$10,000 (8)
Salary Remaining :	$1,375
Total Farm Players	33
Salary Commitment
Year 25 : $1,060,000
Year 26 : $530,000
Year 27 : $370,000
Year 28 : $200,000
Salary Average Commitment
Year 25 : $1,060,000
Year 26 : $530,000
Year 27 : $370,000
Year 28 : $200,000

Ottawa Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Centre
Level 1:	8000 - $100 - 7,855 - 98.19%
Level 2:	4000 - $60 - 3,893 - 97.33%
Level 3:	5000 - $35 - 4,911 - 98.22%
Level 4:	2000 - $30 - 1,954 - 97.68%
Luxury :	1000 - $210 - 810 - 81.03%
Total Capacity :	20000
Team Popularity :	114.00%
Income
Home Games Left	6
Average Attendance - %	19,423 - 97.12%
Average Income per Game	$1,462,371
Year to Date Revenue	$51,182,980
Expense
Pro Players Total Salaries	$67,300,000
Farm Players Total Salaries	$1,880,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$275,000
Pro Year To Date Expenses	$57,146,875
Farm Year To Date Expenses	$1,632,125
Pro Salary Cap To Date	$54,056,875
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$8,774,225
Pro Remaining Season Days	22
Pro Expenses Per Days	$421,250
Pro Estimated Expenses	$9,267,500
Farm Remaining Season Days	22
Farm Expenses Per Days	$11,750
Farm Estimated Expenses	$258,500
Estimated Season Expenses	$9,526,000
Estimated Season Salary Cap	$63,104,375
Estimate Under Maximum Salary Cap of $74,000,000	$10,895,625
Estimate Over Minimum Salary Cap of $44,000,000	$19,104,375
Current Bank Account	$28,522,718
Projected Bank Account	$27,770,943

Pro Players Salaries
Lucas Raymond	$6,000,000 (3)
-Salary Remaining :	$825,000
Kent Johnson	$4,200,000 (3)
-Salary Remaining :	$577,500
Brock Boeser	$4,100,000 (3)
-Salary Remaining :	$563,750
Brian Dumoulin	$3,900,000 (2)
-Salary Remaining :	$536,250
Artem Zub	$3,800,000 (2)
-Salary Remaining :	$522,500
Anthony Mantha	$3,700,000 (1)
-Salary Remaining :	$508,750
Samuel Girard	$3,500,000 (1)
-Salary Remaining :	$481,250
Jordan Staal	$3,500,000 (3)
-Salary Remaining :	$481,250
Radko Gudas	$3,200,000 (2)
-Salary Remaining :	$440,000
Lukas Dostal	$2,900,000 (3)
-Salary Remaining :	$398,750
Spencer Knight	$2,800,000 (3)
-Salary Remaining :	$385,000
Joonas Korpisalo	$2,700,000 (1)
-Salary Remaining :	$371,250
Will Borgen	$2,700,000 (3)
-Salary Remaining :	$371,250
Marcus Johansson	$2,500,000 (3)
-Salary Remaining :	$343,750
Jason Zucker	$2,200,000 (2)
-Salary Remaining :	$302,500
Jamie Drysdale	$2,000,000 (2)
-Salary Remaining :	$275,000
Joseph Veleno	$1,800,000 (2)
-Salary Remaining :	$247,500
Matvei Michkov	$1,700,000 (3)
-Salary Remaining :	$233,750
Parker Kelly	$1,700,000 (2)
-Salary Remaining :	$233,750
Troy Stecher	$1,400,000 (1)
-Salary Remaining :	$192,500
Jaden Schwartz	$1,200,000 (2)
-Salary Remaining :	$165,000
Philippe Myers (1 Way Contract)	$1,200,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$165,000
Kailer Yamamoto (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$165,000
Valtteri Puustinen	$1,200,000 (1)
-Salary Remaining :	$165,000
Samuel Bolduc (1 Way Contract)	$1,100,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$151,250
JJ Peterka	$1,100,000 (1)
-Salary Remaining :	$151,250
Total Pro Players	26
Salary Commitment
Year 25 : $67,300,000
Year 26 : $52,500,000
Year 27 : $30,400,000
Year 28 : $0
Salary Average Commitment
Year 25 : $67,300,000
Year 26 : $52,500,000
Year 27 : $30,400,000
Year 28 : $0
Salary Cap with 1 Way Contract
Year 25 : $63,800,000
Year 26 : $50,200,000
Year 27 : $30,400,000
Year 28 : $0

Farm Players Salaries
Zach Benson	$140,000 (2)
Salary Remaining :	$19,250
Brendan Lemieux	$120,000 (1)
Salary Remaining :	$16,500
Austin Poganski	$120,000 (1)
Salary Remaining :	$16,500
Adam Erne	$120,000 (2)
Salary Remaining :	$16,500
Dustin Tokarski	$110,000 (2)
Salary Remaining :	$15,125
Matthew Peca	$110,000 (2)
Salary Remaining :	$15,125
Steven Santini	$110,000 (2)
Salary Remaining :	$15,125
John Hayden	$110,000 (2)
Salary Remaining :	$15,125
Luca Del Bel Belluz	$100,000 (3)
Salary Remaining :	$13,750
Jake Lucchini	$100,000 (2)
Salary Remaining :	$13,750
Zac Dalpe	$90,000 (1)
Salary Remaining :	$12,375
Scott Sabourin	$90,000 (1)
Salary Remaining :	$12,375
Brad Lambert	$80,000 (3)
Salary Remaining :	$11,000
Thomas Bordeleau	$80,000 (1)
Salary Remaining :	$11,000
Nikolas Matinpalo	$70,000 (2)
Salary Remaining :	$9,625
Landon Slaggert	$70,000 (1)
Salary Remaining :	$9,625
Ville Heinola	$70,000 (2)
Salary Remaining :	$9,625
Austin Wagner	$50,000 (1)
Salary Remaining :	$6,875
Ben Gaudreau	$10,000 (9)
Salary Remaining :	$1,375
Jakub Dvorak	$10,000 (10)
Salary Remaining :	$1,375
Alexander Suzdalev	$10,000 (10)
Salary Remaining :	$1,375
Alex Bump	$10,000 (10)
Salary Remaining :	$1,375
Carson Bantle	$10,000 (10)
Salary Remaining :	$1,375
Jack Peart	$10,000 (9)
Salary Remaining :	$1,375
Sasha Pastujov	$10,000 (9)
Salary Remaining :	$1,375
Daniil Chayka	$10,000 (7)
Salary Remaining :	$1,375
Maros Jedlicka	$10,000 (10)
Salary Remaining :	$1,375
Bryce Montgomery	$10,000 (10)
Salary Remaining :	$1,375
David Gucciardi	$10,000 (10)
Salary Remaining :	$1,375
Justin Ertel	$10,000 (10)
Salary Remaining :	$1,375
Thomas Milic	$10,000 (9)
Salary Remaining :	$1,375
Ryan McGregor	$10,000 (6)
Salary Remaining :	$1,375
Total Farm Players	32
Salary Commitment
Year 25 : $1,880,000
Year 26 : $1,260,000
Year 27 : $320,000
Year 28 : $140,000
Salary Average Commitment
Year 25 : $1,880,000
Year 26 : $1,260,000
Year 27 : $320,000
Year 28 : $140,000

Tampa Bay Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	8000 - $99 - 7,066 - 88.32%
Level 2:	4000 - $57 - 3,511 - 87.78%
Level 3:	5000 - $37 - 4,413 - 88.27%
Level 4:	2000 - $27 - 1,764 - 88.22%
Luxury :	1000 - $197 - 876 - 87.63%
Total Capacity :	20000
Team Popularity :	92.00%
Income
Home Games Left	5
Average Attendance - %	17,631 - 88.15%
Average Income per Game	$1,344,007
Year to Date Revenue	$48,384,255
Expense
Pro Players Total Salaries	$57,900,000
Farm Players Total Salaries	$910,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$6,225,000
Pro Year To Date Expenses	$50,602,500
Farm Year To Date Expenses	$893,795
Pro Salary Cap To Date	$49,057,500
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$6,720,035
Pro Remaining Season Days	22
Pro Expenses Per Days	$362,500
Pro Estimated Expenses	$7,975,000
Farm Remaining Season Days	22
Farm Expenses Per Days	$5,688
Farm Estimated Expenses	$125,136
Estimated Season Expenses	$8,100,136
Estimated Season Salary Cap	$63,010,000
Estimate Under Maximum Salary Cap of $74,000,000	$10,990,000
Estimate Over Minimum Salary Cap of $44,000,000	$19,010,000
Current Bank Account	$37,186,988
Projected Bank Account	$35,806,887

Pro Players Salaries
Kirill Kaprizov	$11,000,000 (3)
-Salary Remaining :	$1,512,500
Andre Burakovsky	$5,000,000 (1)
-Salary Remaining :	$687,500
Marco Rossi	$4,900,000 (3)
-Salary Remaining :	$673,750
Brock Nelson	$4,600,000 (4)
-Salary Remaining :	$632,500
Philip Broberg	$3,700,000 (4)
-Salary Remaining :	$508,750
Ukko-Pekka Luukkonen	$3,700,000 (1)
-Salary Remaining :	$508,750
Petr Mrazek	$3,500,000 (2)
-Salary Remaining :	$481,250
Scott Mayfield	$3,000,000 (2)
-Salary Remaining :	$412,500
Darren Raddysh	$2,600,000 (2)
-Salary Remaining :	$357,500
Vladislav Namestnikov	$2,400,000 (2)
-Salary Remaining :	$330,000
Jake Bean	$1,400,000 (1)
-Salary Remaining :	$192,500
Will Cuylle	$1,400,000 (1)
-Salary Remaining :	$192,500
Danton Heinen	$1,300,000 (1)
-Salary Remaining :	$178,750
Michael Eyssimont	$1,300,000 (2)
-Salary Remaining :	$178,750
Chris Driedger (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$165,000
Declan Chisholm	$1,000,000 (1)
-Salary Remaining :	$137,500
Zac Jones	$1,000,000 (2)
-Salary Remaining :	$137,500
Nolan Allan	$1,000,000 (2)
-Salary Remaining :	$137,500
Mitchell Chaffee	$900,000 (1)
-Salary Remaining :	$123,750
Collin Graf	$900,000 (1)
-Salary Remaining :	$123,750
Zachary Bolduc	$900,000 (2)
-Salary Remaining :	$123,750
Jimmy Snuggerud	$700,000 (3)
-Salary Remaining :	$96,250
Oliver Wahlstrom (1 Way Contract)	$500,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$68,750
Total Pro Players	23
Salary Commitment
Year 25 : $57,900,000
Year 26 : $41,100,000
Year 27 : $24,900,000
Year 28 : $8,300,000
Salary Average Commitment
Year 25 : $57,900,000
Year 26 : $41,100,000
Year 27 : $24,900,000
Year 28 : $8,300,000
Salary Cap with 1 Way Contract
Year 25 : $56,200,000
Year 26 : $40,600,000
Year 27 : $24,900,000
Year 28 : $8,300,000

Farm Players Salaries
David Jiricek	$130,000 (2)
Salary Remaining :	$17,875
Emil Andrae	$90,000 (2)
Salary Remaining :	$12,375
Ryan Winterton	$80,000 (2)
Salary Remaining :	$11,000
Zach Dean	$80,000 (2)
Salary Remaining :	$11,000
Linus Karlsson	$80,000 (2)
Salary Remaining :	$11,000
Samuel Helenius	$80,000 (2)
Salary Remaining :	$11,000
Ryan Leonard	$70,000 (3)
Salary Remaining :	$9,625
Alex Barre-Boulet	$60,000 (2)
Salary Remaining :	$8,250
Jean-Luc Foudy	$60,000 (1)
Salary Remaining :	$8,250
Domenic DiVincentiis	$10,000 (8)
Salary Remaining :	$1,375
Mathias Laferriere	$10,000 (7)
Salary Remaining :	$1,375
Tristan Luneau	$10,000 (9)
Salary Remaining :	$1,375
Aleksanteri Kaskimaki	$10,000 (10)
Salary Remaining :	$1,375
Reilly Walsh	$10,000 (5)
Salary Remaining :	$1,375
Lukas Cormier	$10,000 (8)
Salary Remaining :	$1,375
Michael Milne	$10,000 (8)
Salary Remaining :	$1,375
Nikke Kokko	$10,000 (9)
Salary Remaining :	$1,375
Ben King	$10,000 (8)
Salary Remaining :	$1,375
David Spacek	$10,000 (8)
Salary Remaining :	$1,375
Daylan Kuefler	$10,000 (9)
Salary Remaining :	$1,375
Filip Bystedt	$10,000 (9)
Salary Remaining :	$1,375
Oskar Pettersson	$10,000 (9)
Salary Remaining :	$1,375
William Stromgren	$10,000 (9)
Salary Remaining :	$1,375
Kyle Jackson	$10,000 (9)
Salary Remaining :	$1,375
Noah Ostlund	$10,000 (9)
Salary Remaining :	$1,375
Joshua Davies	$10,000 (10)
Salary Remaining :	$1,375
Jorian Donovan	$10,000 (9)
Salary Remaining :	$1,375
Total Farm Players	27
Salary Commitment
Year 25 : $910,000
Year 26 : $850,000
Year 27 : $250,000
Year 28 : $180,000
Salary Average Commitment
Year 25 : $910,000
Year 26 : $850,000
Year 27 : $250,000
Year 28 : $180,000

Toronto Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Arena
Level 1:	8000 - $112 - 6,833 - 85.41%
Level 2:	4000 - $67 - 3,349 - 83.73%
Level 3:	5000 - $47 - 4,060 - 81.20%
Level 4:	2000 - $37 - 1,654 - 82.69%
Luxury :	1000 - $213 - 920 - 92.04%
Total Capacity :	20000
Team Popularity :	112.00%
Income
Home Games Left	5
Average Attendance - %	16,816 - 84.08%
Average Income per Game	$1,504,477
Year to Date Revenue	$54,161,155
Expense
Pro Players Total Salaries	$60,000,000
Farm Players Total Salaries	$1,140,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$411,250
Pro Year To Date Expenses	$57,497,500
Farm Year To Date Expenses	$1,627,008
Pro Salary Cap To Date	$57,411,250
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$7,522,383
Pro Remaining Season Days	22
Pro Expenses Per Days	$375,625
Pro Estimated Expenses	$8,263,750
Farm Remaining Season Days	22
Farm Expenses Per Days	$7,125
Farm Estimated Expenses	$156,750
Estimated Season Expenses	$8,420,500
Estimated Season Salary Cap	$66,072,500
Estimate Under Maximum Salary Cap of $74,000,000	$7,927,500
Estimate Over Minimum Salary Cap of $44,000,000	$22,072,500
Current Bank Account	$26,556,436
Projected Bank Account	$25,658,319

Pro Players Salaries
Mitch Marner	$8,000,000 (5)
-Salary Remaining :	$1,100,000
Connor Hellebuyck	$6,000,000 (1)
-Salary Remaining :	$825,000
Joel Eriksson Ek	$5,200,000 (3)
-Salary Remaining :	$715,000
Jared McCann	$4,900,000 (3)
-Salary Remaining :	$673,750
Evan Bouchard	$4,500,000 (3)
-Salary Remaining :	$618,750
Morgan Geekie	$4,300,000 (1)
-Salary Remaining :	$591,250
Travis Sanheim	$4,000,000 (3)
-Salary Remaining :	$550,000
Martin Necas	$4,000,000 (1)
-Salary Remaining :	$550,000
Jake Walman	$3,600,000 (2)
-Salary Remaining :	$495,000
Jack McBain	$2,700,000 (3)
-Salary Remaining :	$371,250
Kaiden Guhle	$1,800,000 (1)
-Salary Remaining :	$247,500
Bobby McMann	$1,300,000 (2)
-Salary Remaining :	$178,750
Devin Shore	$1,200,000 (1)
-Salary Remaining :	$165,000
Alex Steeves	$1,200,000 (1)
-Salary Remaining :	$165,000
Andreas Athanasiou	$1,200,000 (2)
-Salary Remaining :	$165,000
Jonas Johansson	$1,200,000 (2)
-Salary Remaining :	$165,000
Sam Steel (1 Way Contract)	$1,100,000 (1)
-Salary Remaining :	$151,250
Fraser Minten	$1,000,000 (3)
-Salary Remaining :	$137,500
Conor Geekie	$1,000,000 (3)
-Salary Remaining :	$137,500
Julien Gauthier	$900,000 (1)
-Salary Remaining :	$123,750
Grant Hutton	$500,000 (2)
-Salary Remaining :	$68,750
Axel Sandin Pellikka	$400,000 (1)
-Salary Remaining :	$55,000
Total Pro Players	22
Salary Commitment
Year 25 : $60,000,000
Year 26 : $39,100,000
Year 27 : $31,300,000
Year 28 : $8,000,000
Salary Average Commitment
Year 25 : $60,000,000
Year 26 : $39,100,000
Year 27 : $31,300,000
Year 28 : $8,000,000
Salary Cap with 1 Way Contract
Year 25 : $60,000,000
Year 26 : $39,100,000
Year 27 : $31,300,000
Year 28 : $8,000,000

Farm Players Salaries
Seamus Casey	$90,000 (3)
Salary Remaining :	$12,375
Scott Morrow	$90,000 (2)
Salary Remaining :	$12,375
Kyle Capobianco	$90,000 (2)
Salary Remaining :	$12,375
Isak Rosen	$80,000 (2)
Salary Remaining :	$11,000
Sam Rinzel	$80,000 (3)
Salary Remaining :	$11,000
Brett Seney	$80,000 (1)
Salary Remaining :	$11,000
Colton White	$80,000 (2)
Salary Remaining :	$11,000
Gabriel Fortier	$60,000 (2)
Salary Remaining :	$8,250
Shane Bowers	$60,000 (2)
Salary Remaining :	$8,250
Tyson Barrie	$50,000 (2)
Salary Remaining :	$6,875
Dominik Shine	$50,000 (2)
Salary Remaining :	$6,875
Brett Bulmer	$50,000 (1)
Salary Remaining :	$6,875
Samuel Blais	$50,000 (2)
Salary Remaining :	$6,875
Austin Watson	$50,000 (2)
Salary Remaining :	$6,875
Otto Stenberg	$40,000 (1)
Salary Remaining :	$5,500
Jacob Quillan	$40,000 (1)
Salary Remaining :	$5,500
Chase Clark	$10,000 (7)
Salary Remaining :	$1,375
Roni Hirvonen	$10,000 (8)
Salary Remaining :	$1,375
Daniel Walcott	$10,000 (1)
Salary Remaining :	$1,375
Maxim Barbashev	$10,000 (9)
Salary Remaining :	$1,375
Brycen Martin	$10,000 (7)
Salary Remaining :	$1,375
Oscar Fisker Molgaard	$10,000 (10)
Salary Remaining :	$1,375
Xavier Bourgault	$10,000 (7)
Salary Remaining :	$1,375
William Trudeau	$10,000 (7)
Salary Remaining :	$1,375
Scott Ratzlaff	$10,000 (10)
Salary Remaining :	$1,375
Vyacheslav Peksa	$10,000 (8)
Salary Remaining :	$1,375
Total Farm Players	26
Salary Commitment
Year 25 : $1,140,000
Year 26 : $920,000
Year 27 : $260,000
Year 28 : $90,000
Salary Average Commitment
Year 25 : $1,140,000
Year 26 : $920,000
Year 27 : $260,000
Year 28 : $90,000

Carolina Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	8000 - $96 - 7,465 - 93.31%
Level 2:	4000 - $56 - 3,752 - 93.79%
Level 3:	5000 - $41 - 4,532 - 90.64%
Level 4:	2000 - $29 - 1,865 - 93.23%
Luxury :	1000 - $195 - 940 - 94.03%
Total Capacity :	20000
Team Popularity :	96.00%
Income
Home Games Left	7
Average Attendance - %	18,553 - 92.77%
Average Income per Game	$1,390,445
Year to Date Revenue	$47,275,144
Expense
Pro Players Total Salaries	$45,200,000
Farm Players Total Salaries	$1,260,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$4,043,750
Pro Year To Date Expenses	$40,015,000
Farm Year To Date Expenses	$1,343,748
Pro Salary Cap To Date	$38,086,250
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$9,733,118
Pro Remaining Season Days	22
Pro Expenses Per Days	$283,125
Pro Estimated Expenses	$6,228,750
Farm Remaining Season Days	22
Farm Expenses Per Days	$7,875
Farm Estimated Expenses	$173,250
Estimated Season Expenses	$6,402,000
Estimated Season Salary Cap	$48,015,000
Estimate Under Maximum Salary Cap of $74,000,000	$25,985,000
Estimate Over Minimum Salary Cap of $44,000,000	$4,015,000
Current Bank Account	$44,851,940
Projected Bank Account	$48,183,058

Pro Players Salaries
Shayne Gostisbehere	$5,000,000 (1)
-Salary Remaining :	$687,500
Alexander Romanov	$4,000,000 (2)
-Salary Remaining :	$550,000
Adam Henrique	$3,000,000 (2)
-Salary Remaining :	$412,500
Henri Jokiharju	$2,500,000 (2)
-Salary Remaining :	$343,750
Radek Faksa	$2,500,000 (3)
-Salary Remaining :	$343,750
Gustav Nyquist	$2,500,000 (1)
-Salary Remaining :	$343,750
Kevin Hayes	$2,000,000 (3)
-Salary Remaining :	$275,000
Andrew Copp	$2,000,000 (3)
-Salary Remaining :	$275,000
Kasperi Kapanen	$2,000,000 (2)
-Salary Remaining :	$275,000
Jesper Boqvist	$1,800,000 (2)
-Salary Remaining :	$247,500
Robby Fabbri	$1,800,000 (2)
-Salary Remaining :	$247,500
Sam Carrick	$1,500,000 (2)
-Salary Remaining :	$206,250
William Carrier	$1,500,000 (1)
-Salary Remaining :	$206,250
William Lagesson	$1,300,000 (2)
-Salary Remaining :	$178,750
Cam Atkinson	$1,200,000 (1)
-Salary Remaining :	$165,000
Vinni Lettieri (1 Way Contract)	$1,200,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$165,000
Philipp Grubauer	$1,200,000 (1)
-Salary Remaining :	$165,000
Zach Aston-Reese (1 Way Contract)	$1,200,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$165,000
Jacob Bryson	$1,200,000 (1)
-Salary Remaining :	$165,000
Calvin de Haan (1 Way Contract)	$1,200,000 (2)
-Salary Remaining :	$165,000
Juha Jaaska	$1,000,000 (1)
-Salary Remaining :	$137,500
Tyson Foerster	$1,000,000 (1)
-Salary Remaining :	$137,500
James van Riemsdyk	$1,000,000 (2)
-Salary Remaining :	$137,500
Jeremy Davies	$800,000 (2)
-Salary Remaining :	$110,000
Matt Murray	$800,000 (1)
-Salary Remaining :	$110,000
Total Pro Players	25
Salary Commitment
Year 25 : $45,200,000
Year 26 : $29,800,000
Year 27 : $6,500,000
Year 28 : $0
Salary Average Commitment
Year 25 : $45,200,000
Year 26 : $29,800,000
Year 27 : $6,500,000
Year 28 : $0
Salary Cap with 1 Way Contract
Year 25 : $42,800,000
Year 26 : $27,400,000
Year 27 : $6,500,000
Year 28 : $0

Farm Players Salaries
James Reimer	$120,000 (1)
Salary Remaining :	$16,500
Kevin Gravel	$120,000 (2)
Salary Remaining :	$16,500
Matthew Highmore	$120,000 (2)
Salary Remaining :	$16,500
Fedor Svechkov	$100,000 (2)
Salary Remaining :	$13,750
Jaret Anderson-Dolan	$90,000 (1)
Salary Remaining :	$12,375
Jonathan Lekkerimaki	$90,000 (3)
Salary Remaining :	$12,375
Hudson Fasching	$80,000 (2)
Salary Remaining :	$11,000
T.J. Tynan	$80,000 (1)
Salary Remaining :	$11,000
Cam Lund	$70,000 (3)
Salary Remaining :	$9,625
Tyce Thompson	$70,000 (1)
Salary Remaining :	$9,625
Riley Stillman	$50,000 (2)
Salary Remaining :	$6,875
Phillip Di Giuseppe	$50,000 (1)
Salary Remaining :	$6,875
Conner Roulette	$10,000 (9)
Salary Remaining :	$1,375
Bear Hughes	$10,000 (9)
Salary Remaining :	$1,375
Tyler Bird	$10,000 (5)
Salary Remaining :	$1,375
Ayrtom Duda	$10,000 (10)
Salary Remaining :	$1,375
Filip Engaras	$10,000 (7)
Salary Remaining :	$1,375
Max Szuber	$10,000 (8)
Salary Remaining :	$1,375
Graeme Clarke	$10,000 (7)
Salary Remaining :	$1,375
Dylan Garand	$10,000 (6)
Salary Remaining :	$1,375
Jack Dugan	$10,000 (7)
Salary Remaining :	$1,375
Leo Loof	$10,000 (8)
Salary Remaining :	$1,375
Jaroslav Chmelar	$10,000 (10)
Salary Remaining :	$1,375
Konnor Smith	$10,000 (9)
Salary Remaining :	$1,375
Skyler Brind'Amour	$10,000 (9)
Salary Remaining :	$1,375
Connor Clattenburg	$10,000 (10)
Salary Remaining :	$1,375
Cole O'Hara	$10,000 (10)
Salary Remaining :	$1,375
Ian Moore	$10,000 (10)
Salary Remaining :	$1,375
Demetrios Koumontzis	$10,000 (10)
Salary Remaining :	$1,375
Stevie Leskovar	$10,000 (10)
Salary Remaining :	$1,375
Tyler Thorpe	$10,000 (10)
Salary Remaining :	$1,375
Gage Alexander	$10,000 (7)
Salary Remaining :	$1,375
Sebastian Cossa	$10,000 (7)
Salary Remaining :	$1,375
Brent Pedersen	$10,000 (8)
Salary Remaining :	$1,375
Total Farm Players	34
Salary Commitment
Year 25 : $1,260,000
Year 26 : $850,000
Year 27 : $380,000
Year 28 : $220,000
Salary Average Commitment
Year 25 : $1,260,000
Year 26 : $850,000
Year 27 : $380,000
Year 28 : $220,000

Columbus Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	8000 - $103 - 7,909 - 98.86%
Level 2:	4000 - $62 - 3,952 - 98.80%
Level 3:	5000 - $42 - 4,974 - 99.47%
Level 4:	2000 - $31 - 2,000 - 100.00%
Luxury :	1000 - $210 - 982 - 98.16%
Total Capacity :	20000
Team Popularity :	126.00%
Income
Home Games Left	6
Average Attendance - %	19,816 - 99.08%
Average Income per Game	$1,571,626
Year to Date Revenue	$55,006,906
Expense
Pro Players Total Salaries	$78,000,000
Farm Players Total Salaries	$1,500,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$62,511,250
Farm Year To Date Expenses	$1,276,230
Pro Salary Cap To Date	$61,795,000
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$9,429,755
Pro Remaining Season Days	22
Pro Expenses Per Days	$488,125
Pro Estimated Expenses	$10,738,750
Farm Remaining Season Days	22
Farm Expenses Per Days	$9,375
Farm Estimated Expenses	$206,250
Estimated Season Expenses	$10,945,000
Estimated Season Salary Cap	$72,355,000
Estimate Under Maximum Salary Cap of $74,000,000	$1,645,000
Estimate Over Minimum Salary Cap of $44,000,000	$28,355,000
Current Bank Account	$9,757,246
Projected Bank Account	$8,242,001

Pro Players Salaries
Elias Lindholm	$6,200,000 (3)
-Salary Remaining :	$852,500
Tage Thompson	$6,000,000 (1)
-Salary Remaining :	$825,000
Ryan McDonagh	$5,200,000 (3)
-Salary Remaining :	$715,000
Mackenzie Blackwood	$4,600,000 (4)
-Salary Remaining :	$632,500
Nazem Kadri	$4,600,000 (3)
-Salary Remaining :	$632,500
Filip Hronek	$4,600,000 (1)
-Salary Remaining :	$632,500
Charlie Coyle	$4,400,000 (1)
-Salary Remaining :	$605,000
Troy Terry	$4,100,000 (4)
-Salary Remaining :	$563,750
William Karlsson	$3,900,000 (3)
-Salary Remaining :	$536,250
Michael Bunting	$3,200,000 (1)
-Salary Remaining :	$440,000
Connor McMichael	$3,200,000 (1)
-Salary Remaining :	$440,000
Ilya Lyubushkin	$3,000,000 (3)
-Salary Remaining :	$412,500
Josh Manson	$3,000,000 (2)
-Salary Remaining :	$412,500
Nick Blankenburg	$2,900,000 (1)
-Salary Remaining :	$398,750
John Marino	$2,700,000 (3)
-Salary Remaining :	$371,250
Alexander Kerfoot	$2,600,000 (3)
-Salary Remaining :	$357,500
Carson Soucy	$2,600,000 (3)
-Salary Remaining :	$357,500
Mikael Backlund	$2,600,000 (2)
-Salary Remaining :	$357,500
Frederik Andersen	$2,500,000 (1)
-Salary Remaining :	$343,750
Jordan Greenway	$1,800,000 (3)
-Salary Remaining :	$247,500
Peyton Krebs	$1,300,000 (1)
-Salary Remaining :	$178,750
Michael Amadio (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$165,000
Jet Greaves	$1,000,000 (1)
-Salary Remaining :	$137,500
Mackie Samoskevich	$800,000 (2)
-Salary Remaining :	$110,000
Total Pro Players	24
Salary Commitment
Year 25 : $78,000,000
Year 26 : $47,700,000
Year 27 : $41,300,000
Year 28 : $8,700,000
Salary Average Commitment
Year 25 : $78,000,000
Year 26 : $47,700,000
Year 27 : $41,300,000
Year 28 : $8,700,000
Salary Cap with 1 Way Contract
Year 25 : $76,800,000
Year 26 : $47,700,000
Year 27 : $41,300,000
Year 28 : $8,700,000

Farm Players Salaries
Josh Mahura	$120,000 (1)
Salary Remaining :	$16,500
Sam Colangelo	$110,000 (2)
Salary Remaining :	$15,125
Mavrik Bourque	$100,000 (2)
Salary Remaining :	$13,750
Ethan Del Mastro	$100,000 (2)
Salary Remaining :	$13,750
Josh Dunne	$90,000 (2)
Salary Remaining :	$12,375
Kaedan Korczak	$90,000 (2)
Salary Remaining :	$12,375
Jansen Harkins	$90,000 (3)
Salary Remaining :	$12,375
Jake Christiansen	$90,000 (2)
Salary Remaining :	$12,375
Ethan Bear	$90,000 (2)
Salary Remaining :	$12,375
Colin White	$80,000 (2)
Salary Remaining :	$11,000
Hunter McKown	$80,000 (1)
Salary Remaining :	$11,000
Brandon Gignac	$70,000 (1)
Salary Remaining :	$9,625
Dysin Mayo	$70,000 (1)
Salary Remaining :	$9,625
Hugh McGing	$70,000 (1)
Salary Remaining :	$9,625
Tim Gettinger	$50,000 (1)
Salary Remaining :	$6,875
Matthew Robertson	$40,000 (1)
Salary Remaining :	$5,500
Ivan Demidov	$40,000 (1)
Salary Remaining :	$5,500
Calum Ritchie	$40,000 (1)
Salary Remaining :	$5,500
Joe Vrbetic	$10,000 (10)
Salary Remaining :	$1,375
Ty Tullio	$10,000 (8)
Salary Remaining :	$1,375
Hunter Skinner	$10,000 (6)
Salary Remaining :	$1,375
Samu Tuomaala	$10,000 (10)
Salary Remaining :	$1,375
Ryan Tverberg	$10,000 (8)
Salary Remaining :	$1,375
Justin Sourdif	$10,000 (7)
Salary Remaining :	$1,375
Ty Taylor	$10,000 (9)
Salary Remaining :	$1,375
Remi Poirier	$10,000 (8)
Salary Remaining :	$1,375
Total Farm Players	26
Salary Commitment
Year 25 : $1,500,000
Year 26 : $920,000
Year 27 : $170,000
Year 28 : $80,000
Salary Average Commitment
Year 25 : $1,500,000
Year 26 : $920,000
Year 27 : $170,000
Year 28 : $80,000

New Jersey Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	8000 - $112 - 7,733 - 96.66%
Level 2:	4000 - $70 - 3,735 - 93.38%
Level 3:	5000 - $49 - 4,523 - 90.46%
Level 4:	2000 - $39 - 1,864 - 93.19%
Luxury :	1000 - $219 - 963 - 96.34%
Total Capacity :	20000
Team Popularity :	142.00%
Income
Home Games Left	5
Average Attendance - %	18,818 - 94.09%
Average Income per Game	$1,640,362
Year to Date Revenue	$59,053,041
Expense
Pro Players Total Salaries	$73,600,000
Farm Players Total Salaries	$1,200,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$63,706,250
Farm Year To Date Expenses	$1,065,744
Pro Salary Cap To Date	$62,862,500
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$8,201,811
Pro Remaining Season Days	22
Pro Expenses Per Days	$460,625
Pro Estimated Expenses	$10,133,750
Farm Remaining Season Days	22
Farm Expenses Per Days	$7,500
Farm Estimated Expenses	$165,000
Estimated Season Expenses	$10,298,750
Estimated Season Salary Cap	$72,817,500
Estimate Under Maximum Salary Cap of $74,000,000	$1,182,500
Estimate Over Minimum Salary Cap of $44,000,000	$28,817,500
Current Bank Account	$45,534,405
Projected Bank Account	$43,437,466

Pro Players Salaries
Kyle Connor	$6,900,000 (4)
-Salary Remaining :	$948,750
Nick Suzuki	$6,700,000 (2)
-Salary Remaining :	$921,250
Adam Fox	$6,500,000 (5)
-Salary Remaining :	$893,750
Robert Thomas	$6,500,000 (1)
-Salary Remaining :	$893,750
Rasmus Dahlin	$4,900,000 (1)
-Salary Remaining :	$673,750
David Pastrnak	$4,500,000 (2)
-Salary Remaining :	$618,750
Jesper Bratt	$4,200,000 (1)
-Salary Remaining :	$577,500
Dylan DeMelo	$3,900,000 (2)
-Salary Remaining :	$536,250
Jeremy Swayman	$3,500,000 (1)
-Salary Remaining :	$481,250
Mattias Samuelsson	$3,300,000 (2)
-Salary Remaining :	$453,750
Ryan Poehling	$2,500,000 (2)
-Salary Remaining :	$343,750
Brad Marchand	$2,500,000 (2)
-Salary Remaining :	$343,750
Ryan Nugent-Hopkins	$2,300,000 (2)
-Salary Remaining :	$316,250
David Kampf	$2,000,000 (2)
-Salary Remaining :	$275,000
Noah Juulsen	$1,800,000 (3)
-Salary Remaining :	$247,500
Jamie Oleksiak	$1,800,000 (4)
-Salary Remaining :	$247,500
Anthony Stolarz	$1,800,000 (1)
-Salary Remaining :	$247,500
Jan Rutta	$1,600,000 (1)
-Salary Remaining :	$220,000
Jordan Martinook	$1,500,000 (1)
-Salary Remaining :	$206,250
Kevin Stenlund	$1,400,000 (2)
-Salary Remaining :	$192,500
Mason McTavish	$1,400,000 (1)
-Salary Remaining :	$192,500
Tyler Tucker (1 Way Contract)	$1,200,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$165,000
Joona Koppanen	$900,000 (2)
-Salary Remaining :	$123,750
Total Pro Players	23
Salary Commitment
Year 25 : $73,600,000
Year 26 : $48,200,000
Year 27 : $17,000,000
Year 28 : $15,200,000
Salary Average Commitment
Year 25 : $73,600,000
Year 26 : $48,200,000
Year 27 : $17,000,000
Year 28 : $15,200,000
Salary Cap with 1 Way Contract
Year 25 : $72,400,000
Year 26 : $47,000,000
Year 27 : $17,000,000
Year 28 : $15,200,000

Farm Players Salaries
Elmer Soderblom	$120,000 (1)
Salary Remaining :	$16,500
Cayden Primeau	$120,000 (2)
Salary Remaining :	$16,500
Michael Callahan	$100,000 (1)
Salary Remaining :	$13,750
Erik Brannstrom	$100,000 (1)
Salary Remaining :	$13,750
Tobias Bjornfot	$90,000 (1)
Salary Remaining :	$12,375
Akil Thomas	$90,000 (1)
Salary Remaining :	$12,375
Michael Pezzetta	$80,000 (1)
Salary Remaining :	$11,000
Felix Sandstrom	$80,000 (1)
Salary Remaining :	$11,000
Marc Gatcomb	$70,000 (2)
Salary Remaining :	$9,625
Ben Jones	$70,000 (1)
Salary Remaining :	$9,625
Will Lockwood	$60,000 (1)
Salary Remaining :	$8,250
Santeri Hatakka	$50,000 (1)
Salary Remaining :	$6,875
Mackenzie MacEachern	$50,000 (1)
Salary Remaining :	$6,875
Garrett Pilon	$10,000 (4)
Salary Remaining :	$1,375
Logan Cockerill	$10,000 (9)
Salary Remaining :	$1,375
Mathias Emilio Pettersen	$10,000 (5)
Salary Remaining :	$1,375
Vadim Zherenko	$10,000 (9)
Salary Remaining :	$1,375
Ilya Nikolaev	$10,000 (8)
Salary Remaining :	$1,375
Phil Kemp	$10,000 (9)
Salary Remaining :	$1,375
Ronan Seeley	$10,000 (9)
Salary Remaining :	$1,375
William Villeneuve	$10,000 (9)
Salary Remaining :	$1,375
Daniil Misyul	$10,000 (9)
Salary Remaining :	$1,375
Jakub Brabenec	$10,000 (9)
Salary Remaining :	$1,375
Christian Krygier	$10,000 (9)
Salary Remaining :	$1,375
Florian Xhekaj	$10,000 (9)
Salary Remaining :	$1,375
Total Farm Players	25
Salary Commitment
Year 25 : $1,200,000
Year 26 : $310,000
Year 27 : $120,000
Year 28 : $120,000
Salary Average Commitment
Year 25 : $1,200,000
Year 26 : $310,000
Year 27 : $120,000
Year 28 : $120,000

New York Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	UBS Arena
Level 1:	8000 - $105 - 7,358 - 91.98%
Level 2:	4000 - $63 - 3,604 - 90.11%
Level 3:	5000 - $43 - 4,610 - 92.19%
Level 4:	2000 - $33 - 1,767 - 88.34%
Luxury :	1000 - $213 - 899 - 89.89%
Total Capacity :	20000
Team Popularity :	117.00%
Income
Home Games Left	5
Average Attendance - %	18,238 - 91.19%
Average Income per Game	$1,473,376
Year to Date Revenue	$53,041,551
Expense
Pro Players Total Salaries	$71,100,000
Farm Players Total Salaries	$1,850,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,837,812
Pro Year To Date Expenses	$57,775,000
Farm Year To Date Expenses	$1,724,464
Pro Salary Cap To Date	$57,688,750
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$7,366,882
Pro Remaining Season Days	22
Pro Expenses Per Days	$445,000
Pro Estimated Expenses	$9,790,000
Farm Remaining Season Days	22
Farm Expenses Per Days	$11,562
Farm Estimated Expenses	$254,364
Estimated Season Expenses	$10,044,364
Estimated Season Salary Cap	$70,302,812
Estimate Under Maximum Salary Cap of $74,000,000	$3,697,188
Estimate Over Minimum Salary Cap of $44,000,000	$26,302,812
Current Bank Account	$10,340,042
Projected Bank Account	$7,662,560

Pro Players Salaries
Patrik Laine	$8,800,000 (1)
-Salary Remaining :	$1,210,000
Rasmus Andersson	$5,200,000 (3)
-Salary Remaining :	$715,000
Drew Doughty	$5,200,000 (1)
-Salary Remaining :	$715,000
Brayden Schenn	$4,900,000 (2)
-Salary Remaining :	$673,750
Noah Hanifin	$4,500,000 (3)
-Salary Remaining :	$618,750
Victor Olofsson	$4,300,000 (3)
-Salary Remaining :	$591,250
Stuart Skinner	$3,800,000 (2)
-Salary Remaining :	$522,500
Barrett Hayton	$3,800,000 (1)
-Salary Remaining :	$522,500
J.J. Moser	$3,500,000 (2)
-Salary Remaining :	$481,250
Tyler Bertuzzi	$3,300,000 (1)
-Salary Remaining :	$453,750
Pavel Dorofeyev	$3,300,000 (2)
-Salary Remaining :	$453,750
Simon Holmstrom	$3,100,000 (3)
-Salary Remaining :	$426,250
Max Domi	$3,000,000 (3)
-Salary Remaining :	$412,500
Andrew Peeke	$3,000,000 (1)
-Salary Remaining :	$412,500
Oliver Ekman-Larsson	$2,600,000 (2)
-Salary Remaining :	$357,500
Connor Bedard	$2,000,000 (2)
-Salary Remaining :	$275,000
Jonathan Huberdeau	$2,000,000 (4)
-Salary Remaining :	$275,000
Pavel Mintyukov	$1,700,000 (2)
-Salary Remaining :	$233,750
Vasily Podkolzin	$1,500,000 (3)
-Salary Remaining :	$206,250
Leevi Merilainen	$1,000,000 (1)
-Salary Remaining :	$137,500
Nikolai Kovalenko	$600,000 (2)
-Salary Remaining :	$82,500
Total Pro Players	21
Salary Commitment
Year 25 : $71,100,000
Year 26 : $46,000,000
Year 27 : $23,600,000
Year 28 : $2,000,000
Salary Average Commitment
Year 25 : $71,100,000
Year 26 : $46,000,000
Year 27 : $23,600,000
Year 28 : $2,000,000
Salary Cap with 1 Way Contract
Year 25 : $71,100,000
Year 26 : $46,000,000
Year 27 : $23,600,000
Year 28 : $2,000,000

Farm Players Salaries
Gabriel Dumont	$120,000 (2)
Salary Remaining :	$16,500
Ashton Sautner	$120,000 (1)
Salary Remaining :	$16,500
Aaron Ness	$120,000 (1)
Salary Remaining :	$16,500
Kaapo Kahkonen	$120,000 (1)
Salary Remaining :	$16,500
Dan Renouf	$120,000 (1)
Salary Remaining :	$16,500
Kevin Korchinski	$120,000 (2)
Salary Remaining :	$16,500
Max Willman	$120,000 (2)
Salary Remaining :	$16,500
Sam Gagner	$120,000 (2)
Salary Remaining :	$16,500
Artyom Levshunov	$110,000 (3)
Salary Remaining :	$15,125
Rutger McGroarty	$100,000 (2)
Salary Remaining :	$13,750
Angus Crookshank	$90,000 (2)
Salary Remaining :	$12,375
Nolan Foote	$90,000 (2)
Salary Remaining :	$12,375
Isaak Phillips	$90,000 (2)
Salary Remaining :	$12,375
Kyle MacLean	$80,000 (1)
Salary Remaining :	$11,000
Olivier Rodrigue	$50,000 (2)
Salary Remaining :	$6,875
Sam Dickinson	$40,000 (1)
Salary Remaining :	$5,500
Nick Lardis	$40,000 (1)
Salary Remaining :	$5,500
Stephen Halliday	$40,000 (1)
Salary Remaining :	$5,500
Liam Arnsby	$10,000 (9)
Salary Remaining :	$1,375
Jett Luchanko	$10,000 (9)
Salary Remaining :	$1,375
Vyacheslav Buteyets	$10,000 (10)
Salary Remaining :	$1,375
Helge Grans	$10,000 (6)
Salary Remaining :	$1,375
Joni Jurmo	$10,000 (10)
Salary Remaining :	$1,375
Talyn Boyko	$10,000 (10)
Salary Remaining :	$1,375
Carter Savoie	$10,000 (8)
Salary Remaining :	$1,375
William Francis	$10,000 (10)
Salary Remaining :	$1,375
Artem Guryev	$10,000 (8)
Salary Remaining :	$1,375
Gavin Hain	$10,000 (10)
Salary Remaining :	$1,375
Hunter McDonald	$10,000 (9)
Salary Remaining :	$1,375
Connor Kelley	$10,000 (10)
Salary Remaining :	$1,375
Connor Kurth	$10,000 (10)
Salary Remaining :	$1,375
Erik Portillo	$10,000 (5)
Salary Remaining :	$1,375
Will Cranley	$10,000 (6)
Salary Remaining :	$1,375
Blake McLaughlin	$10,000 (8)
Salary Remaining :	$1,375
Total Farm Players	34
Salary Commitment
Year 25 : $1,850,000
Year 26 : $1,170,000
Year 27 : $270,000
Year 28 : $160,000
Salary Average Commitment
Year 25 : $1,840,000
Year 26 : $1,160,000
Year 27 : $260,000
Year 28 : $150,000

New York Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	8000 - $103 - 8,000 - 100.00%
Level 2:	4000 - $61 - 3,940 - 98.50%
Level 3:	5000 - $41 - 4,928 - 98.57%
Level 4:	2000 - $32 - 1,923 - 96.13%
Luxury :	1000 - $206 - 1,000 - 100.00%
Total Capacity :	20000
Team Popularity :	126.00%
Income
Home Games Left	7
Average Attendance - %	19,791 - 98.96%
Average Income per Game	$1,579,309
Year to Date Revenue	$53,696,497
Expense
Pro Players Total Salaries	$74,700,000
Farm Players Total Salaries	$1,280,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$61,859,375
Farm Year To Date Expenses	$729,888
Pro Salary Cap To Date	$60,753,125
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$11,055,161
Pro Remaining Season Days	22
Pro Expenses Per Days	$467,500
Pro Estimated Expenses	$10,285,000
Farm Remaining Season Days	22
Farm Expenses Per Days	$8,000
Farm Estimated Expenses	$176,000
Estimated Season Expenses	$10,461,000
Estimated Season Salary Cap	$70,859,375
Estimate Under Maximum Salary Cap of $74,000,000	$3,140,625
Estimate Over Minimum Salary Cap of $44,000,000	$26,859,375
Current Bank Account	$19,028,242
Projected Bank Account	$19,622,403

Pro Players Salaries
Cam Talbot	$8,100,000 (1)
-Salary Remaining :	$1,113,750
Steven Stamkos	$6,500,000 (1)
-Salary Remaining :	$893,750
Zach Hyman	$5,700,000 (4)
-Salary Remaining :	$783,750
Tomas Hertl	$5,600,000 (1)
-Salary Remaining :	$770,000
Darnell Nurse	$5,500,000 (2)
-Salary Remaining :	$756,250
Filip Gustavsson	$5,200,000 (1)
-Salary Remaining :	$715,000
Jacob Trouba	$5,100,000 (1)
-Salary Remaining :	$701,250
Ryan Pulock	$4,200,000 (1)
-Salary Remaining :	$577,500
Patrick Kane	$3,900,000 (3)
-Salary Remaining :	$536,250
Warren Foegele	$2,700,000 (2)
-Salary Remaining :	$371,250
Claude Giroux	$2,700,000 (2)
-Salary Remaining :	$371,250
Erik Haula	$2,500,000 (3)
-Salary Remaining :	$343,750
Reilly Smith	$2,500,000 (1)
-Salary Remaining :	$343,750
Trevor Lewis	$2,000,000 (2)
-Salary Remaining :	$275,000
Alexey Toropchenko	$1,900,000 (2)
-Salary Remaining :	$261,250
Jonas Brodin	$1,800,000 (3)
-Salary Remaining :	$247,500
Travis Hamonic	$1,700,000 (2)
-Salary Remaining :	$233,750
Matt Grzelcyk	$1,600,000 (1)
-Salary Remaining :	$220,000
Connor Brown	$1,400,000 (2)
-Salary Remaining :	$192,500
Ryan Donato	$1,300,000 (2)
-Salary Remaining :	$178,750
Brendan Gaunce	$1,000,000 (2)
-Salary Remaining :	$137,500
Jon Merrill	$600,000 (1)
-Salary Remaining :	$82,500
A.B. Karlsson (1 Way Contract)	$200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$27,500
A.B. Kowalski (1 Way Contract)	$200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$27,500
A.B. Bergström (1 Way Contract)	$200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$27,500
A.B. Leblanc (1 Way Contract)	$200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$27,500
A.B. Novak (1 Way Contract)	$200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$27,500
A.B. O'Sullivan (1 Way Contract)	$200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$27,500
Total Pro Players	28
Salary Commitment
Year 25 : $74,700,000
Year 26 : $34,100,000
Year 27 : $13,900,000
Year 28 : $5,700,000
Salary Average Commitment
Year 25 : $74,700,000
Year 26 : $34,100,000
Year 27 : $13,900,000
Year 28 : $5,700,000
Salary Cap with 1 Way Contract
Year 25 : $73,500,000
Year 26 : $34,100,000
Year 27 : $13,900,000
Year 28 : $5,700,000

Farm Players Salaries
Bokondji Imama	$600,000 (1)
Salary Remaining :	$82,500
Ivan Fedotov	$120,000 (2)
Salary Remaining :	$16,500
Dylan Gambrell	$100,000 (1)
Salary Remaining :	$13,750
Andrew Agozzino	$90,000 (2)
Salary Remaining :	$12,375
Mark Friedman	$90,000 (1)
Salary Remaining :	$12,375
Carson Meyer	$80,000 (2)
Salary Remaining :	$11,000
Jonathan Gruden	$80,000 (2)
Salary Remaining :	$11,000
William Dufour	$10,000 (7)
Salary Remaining :	$1,375
Xavier Simoneau	$10,000 (7)
Salary Remaining :	$1,375
Colby Ambrosio	$10,000 (9)
Salary Remaining :	$1,375
Patrick Kudla	$10,000 (8)
Salary Remaining :	$1,375
Ben McCartney	$10,000 (6)
Salary Remaining :	$1,375
Jake Massie	$10,000 (5)
Salary Remaining :	$1,375
Andrew Nielsen	$10,000 (9)
Salary Remaining :	$1,375
Cam Berg	$10,000 (9)
Salary Remaining :	$1,375
Kirill Tyutyayev	$10,000 (6)
Salary Remaining :	$1,375
Chaz Reddekopp	$10,000 (3)
Salary Remaining :	$1,375
Michael Karow	$10,000 (7)
Salary Remaining :	$1,375
Connor Lockhart	$10,000 (9)
Salary Remaining :	$1,375
Total Farm Players	19
Salary Commitment
Year 25 : $1,280,000
Year 26 : $490,000
Year 27 : $120,000
Year 28 : $110,000
Salary Average Commitment
Year 25 : $1,280,000
Year 26 : $490,000
Year 27 : $120,000
Year 28 : $110,000

Philadelphia Flyers

Philadelphia Flyers is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	8000 - $102 - 7,993 - 99.91%
Level 2:	4000 - $62 - 3,887 - 97.17%
Level 3:	5000 - $42 - 4,925 - 98.50%
Level 4:	2000 - $32 - 1,929 - 96.43%
Luxury :	1000 - $204 - 999 - 99.89%
Total Capacity :	20000
Team Popularity :	127.00%
Income
Home Games Left	5
Average Attendance - %	19,733 - 98.66%
Average Income per Game	$1,574,493
Year to Date Revenue	$56,681,745
Expense
Pro Players Total Salaries	$73,200,000
Farm Players Total Salaries	$3,480,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$575,000
Pro Year To Date Expenses	$65,381,875
Farm Year To Date Expenses	$2,080,416
Pro Salary Cap To Date	$63,533,125
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$7,872,465
Pro Remaining Season Days	22
Pro Expenses Per Days	$458,125
Pro Estimated Expenses	$10,078,750
Farm Remaining Season Days	22
Farm Expenses Per Days	$21,750
Farm Estimated Expenses	$478,500
Estimated Season Expenses	$10,557,250
Estimated Season Salary Cap	$74,008,125
Estimate Under Maximum Salary Cap of $74,000,000	-$8,125
Estimate Over Minimum Salary Cap of $44,000,000	$30,008,125
Current Bank Account	$24,740,674
Projected Bank Account	$22,055,889

Pro Players Salaries
Brady Tkachuk	$6,900,000 (1)
-Salary Remaining :	$948,750
Kevin Fiala	$6,000,000 (3)
-Salary Remaining :	$825,000
Travis Konecny	$6,000,000 (2)
-Salary Remaining :	$825,000
Jordan Kyrou	$5,800,000 (4)
-Salary Remaining :	$797,500
Joshua Norris	$5,000,000 (1)
-Salary Remaining :	$687,500
Noah Dobson	$4,800,000 (2)
-Salary Remaining :	$660,000
K'Andre Miller	$4,500,000 (1)
-Salary Remaining :	$618,750
Ryan Hartman	$3,800,000 (2)
-Salary Remaining :	$522,500
Adam Pelech	$3,600,000 (1)
-Salary Remaining :	$495,000
Owen Power	$3,400,000 (3)
-Salary Remaining :	$467,500
Boone Jenner	$3,200,000 (3)
-Salary Remaining :	$440,000
Alexandar Georgiev	$3,000,000 (1)
-Salary Remaining :	$412,500
Yanni Gourde	$2,800,000 (3)
-Salary Remaining :	$385,000
Garnet Hathaway	$2,400,000 (1)
-Salary Remaining :	$330,000
Adin Hill	$2,300,000 (2)
-Salary Remaining :	$316,250
Ryan Suter	$1,800,000 (3)
-Salary Remaining :	$247,500
Alex Killorn	$1,800,000 (2)
-Salary Remaining :	$247,500
Lane Hutson	$1,700,000 (3)
-Salary Remaining :	$233,750
Zemgus Girgensons (1 Way Contract)	$1,200,000 (2)
-Salary Remaining :	$165,000
Tomas Nosek (1 Way Contract)	$1,200,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$165,000
John Beecher	$1,100,000 (1)
-Salary Remaining :	$151,250
Egor Zamula (1 Way Contract)	$900,000 (1)
-Salary Remaining :	$123,750
Total Pro Players	22
Salary Commitment
Year 25 : $73,200,000
Year 26 : $45,800,000
Year 27 : $24,700,000
Year 28 : $5,800,000
Salary Average Commitment
Year 25 : $73,200,000
Year 26 : $45,800,000
Year 27 : $24,700,000
Year 28 : $5,800,000
Salary Cap with 1 Way Contract
Year 25 : $72,000,000
Year 26 : $44,600,000
Year 27 : $24,700,000
Year 28 : $5,800,000

Farm Players Salaries
Colin Blackwell	$1,200,000 (1)
Salary Remaining :	$165,000
Jordan Oesterle	$120,000 (2)
Salary Remaining :	$16,500
Mike Reilly	$120,000 (2)
Salary Remaining :	$16,500
Pierre Engvall	$120,000 (2)
Salary Remaining :	$16,500
Rafael Harvey-Pinard	$120,000 (1)
Salary Remaining :	$16,500
Daniil Tarasov	$110,000 (1)
Salary Remaining :	$15,125
Jacob MacDonald	$100,000 (2)
Salary Remaining :	$13,750
Rory Kerins	$100,000 (2)
Salary Remaining :	$13,750
Logan Shaw	$100,000 (1)
Salary Remaining :	$13,750
Victor Mancini	$100,000 (2)
Salary Remaining :	$13,750
Karsen Dorwart	$100,000 (2)
Salary Remaining :	$13,750
Collin Delia	$100,000 (1)
Salary Remaining :	$13,750
Corey Schueneman	$80,000 (2)
Salary Remaining :	$11,000
Hayden Hodgson	$80,000 (1)
Salary Remaining :	$11,000
Jesse Ylonen	$80,000 (2)
Salary Remaining :	$11,000
James Malatesta	$80,000 (2)
Salary Remaining :	$11,000
John Leonard	$80,000 (1)
Salary Remaining :	$11,000
Jackson Cates	$80,000 (2)
Salary Remaining :	$11,000
Jonas Rondbjerg	$80,000 (2)
Salary Remaining :	$11,000
Sean Farrell	$80,000 (2)
Salary Remaining :	$11,000
Christian Wolanin	$80,000 (2)
Salary Remaining :	$11,000
Spencer Stastney	$70,000 (2)
Salary Remaining :	$9,625
Magnus Chrona	$70,000 (2)
Salary Remaining :	$9,625
Adam Raska	$60,000 (2)
Salary Remaining :	$8,250
Alex Young	$10,000 (9)
Salary Remaining :	$1,375
Alexis Gravel	$10,000 (4)
Salary Remaining :	$1,375
Jack Gorniak	$10,000 (9)
Salary Remaining :	$1,375
Jack Malone	$10,000 (10)
Salary Remaining :	$1,375
Dylan Peterson	$10,000 (9)
Salary Remaining :	$1,375
Stian Solberg	$10,000 (10)
Salary Remaining :	$1,375
Sandis Vilmanis	$10,000 (10)
Salary Remaining :	$1,375
Viktor Neuchev	$10,000 (9)
Salary Remaining :	$1,375
Max McCue	$10,000 (10)
Salary Remaining :	$1,375
Felix Unger Sorum	$10,000 (10)
Salary Remaining :	$1,375
Eetu Liukas	$10,000 (9)
Salary Remaining :	$1,375
Domenick Fensore	$10,000 (9)
Salary Remaining :	$1,375
Patrick Moynihan	$10,000 (10)
Salary Remaining :	$1,375
Topi Niemela	$10,000 (8)
Salary Remaining :	$1,375
Dans Locmelis	$10,000 (10)
Salary Remaining :	$1,375
Nikita Pavlychev	$10,000 (7)
Salary Remaining :	$1,375
Artur Akhtyamov	$10,000 (10)
Salary Remaining :	$1,375
Total Farm Players	41
Salary Commitment
Year 25 : $3,480,000
Year 26 : $1,690,000
Year 27 : $170,000
Year 28 : $170,000
Salary Average Commitment
Year 25 : $3,480,000
Year 26 : $1,690,000
Year 27 : $170,000
Year 28 : $170,000

Pittsburgh Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	PPG Paints Arena
Level 1:	8000 - $102 - 7,991 - 99.88%
Level 2:	4000 - $62 - 3,691 - 92.27%
Level 3:	5000 - $42 - 4,747 - 94.93%
Level 4:	2000 - $32 - 1,828 - 91.41%
Luxury :	1000 - $202 - 990 - 98.99%
Total Capacity :	20000
Team Popularity :	118.00%
Income
Home Games Left	5
Average Attendance - %	19,246 - 96.23%
Average Income per Game	$1,546,751
Year to Date Revenue	$55,683,049
Expense
Pro Players Total Salaries	$69,100,000
Farm Players Total Salaries	$2,910,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$56,950,625
Farm Year To Date Expenses	$1,443,726
Pro Salary Cap To Date	$56,706,875
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$7,733,757
Pro Remaining Season Days	22
Pro Expenses Per Days	$432,500
Pro Estimated Expenses	$9,515,000
Farm Remaining Season Days	22
Farm Expenses Per Days	$18,188
Farm Estimated Expenses	$400,136
Estimated Season Expenses	$9,915,136
Estimated Season Salary Cap	$66,180,625
Estimate Under Maximum Salary Cap of $74,000,000	$7,819,375
Estimate Over Minimum Salary Cap of $44,000,000	$22,180,625
Current Bank Account	$9,788,697
Projected Bank Account	$7,607,318

Pro Players Salaries
John Tavares	$6,600,000 (1)
-Salary Remaining :	$907,500
Mark Scheifele	$6,000,000 (4)
-Salary Remaining :	$825,000
Teuvo Teravainen	$5,000,000 (1)
-Salary Remaining :	$687,500
Kris Letang	$4,800,000 (2)
-Salary Remaining :	$660,000
Pavel Zacha	$4,600,000 (3)
-Salary Remaining :	$632,500
Shea Theodore	$4,300,000 (2)
-Salary Remaining :	$591,250
Evan Rodrigues	$4,300,000 (2)
-Salary Remaining :	$591,250
Ivan Provorov	$4,200,000 (3)
-Salary Remaining :	$577,500
Gabriel Vilardi	$4,200,000 (1)
-Salary Remaining :	$577,500
Thomas Chabot	$4,200,000 (3)
-Salary Remaining :	$577,500
Drew O'Connor	$3,000,000 (1)
-Salary Remaining :	$412,500
Rasmus Sandin	$2,800,000 (1)
-Salary Remaining :	$385,000
Jason Dickinson	$2,400,000 (1)
-Salary Remaining :	$330,000
Anton Forsberg	$2,400,000 (1)
-Salary Remaining :	$330,000
Christian Dvorak	$2,300,000 (2)
-Salary Remaining :	$316,250
Casey DeSmith	$2,000,000 (2)
-Salary Remaining :	$275,000
Alex Nedeljkovic	$1,700,000 (2)
-Salary Remaining :	$233,750
Kevin Rooney	$1,500,000 (2)
-Salary Remaining :	$206,250
Curtis Lazar	$1,400,000 (1)
-Salary Remaining :	$192,500
Ryan Shea	$700,000 (2)
-Salary Remaining :	$96,250
Derek Ryan	$500,000 (2)
-Salary Remaining :	$68,750
A.B. Lundqvist (1 Way Contract)	$200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$27,500
Total Pro Players	22
Salary Commitment
Year 25 : $69,100,000
Year 26 : $41,100,000
Year 27 : $19,000,000
Year 28 : $6,000,000
Salary Average Commitment
Year 25 : $69,100,000
Year 26 : $41,100,000
Year 27 : $19,000,000
Year 28 : $6,000,000
Salary Cap with 1 Way Contract
Year 25 : $68,900,000
Year 26 : $41,100,000
Year 27 : $19,000,000
Year 28 : $6,000,000

Farm Players Salaries
Matt Savoie	$1,000,000 (3)
Salary Remaining :	$137,500
Matthew Schaefer	$400,000 (1)
Salary Remaining :	$55,000
Brogan Rafferty	$200,000 (1)
Salary Remaining :	$27,500
Garrett Wilson	$120,000 (1)
Salary Remaining :	$16,500
Kyle Clifford	$120,000 (1)
Salary Remaining :	$16,500
Stefan Matteau	$120,000 (1)
Salary Remaining :	$16,500
Joe Gambardella	$120,000 (1)
Salary Remaining :	$16,500
Shakir Mukhamadullin	$100,000 (2)
Salary Remaining :	$13,750
Rem Pitlick	$90,000 (2)
Salary Remaining :	$12,375
Trey Fix-Wolansky	$90,000 (2)
Salary Remaining :	$12,375
Anders Bjork	$60,000 (1)
Salary Remaining :	$8,250
Ken Appleby	$60,000 (2)
Salary Remaining :	$8,250
Brad Hunt	$50,000 (2)
Salary Remaining :	$6,875
Andy Welinski	$50,000 (2)
Salary Remaining :	$6,875
Dillon Heatherington	$50,000 (2)
Salary Remaining :	$6,875
Cole Bardreau	$50,000 (2)
Salary Remaining :	$6,875
Josh Ho-Sang	$50,000 (1)
Salary Remaining :	$6,875
Seth Helgeson	$50,000 (2)
Salary Remaining :	$6,875
Gustav Olofsson	$50,000 (2)
Salary Remaining :	$6,875
Philippe Desrosiers	$10,000 (2)
Salary Remaining :	$1,375
Trevor Janicke	$10,000 (10)
Salary Remaining :	$1,375
Spencer Smallman	$10,000 (3)
Salary Remaining :	$1,375
Sam Houde	$10,000 (6)
Salary Remaining :	$1,375
Josh Lopina	$10,000 (6)
Salary Remaining :	$1,375
Samuel Jonsson	$10,000 (10)
Salary Remaining :	$1,375
Ty Mueller	$10,000 (9)
Salary Remaining :	$1,375
Ty Young	$10,000 (7)
Salary Remaining :	$1,375
Total Farm Players	27
Salary Commitment
Year 25 : $2,910,000
Year 26 : $820,000
Year 27 : $170,000
Year 28 : $60,000
Salary Average Commitment
Year 25 : $2,910,000
Year 26 : $820,000
Year 27 : $170,000
Year 28 : $60,000

Washington Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Capital One Arena
Level 1:	8000 - $102 - 8,000 - 100.00%
Level 2:	4000 - $60 - 4,000 - 100.00%
Level 3:	5000 - $40 - 4,926 - 98.51%
Level 4:	2000 - $31 - 2,000 - 100.00%
Luxury :	1000 - $210 - 964 - 96.41%
Total Capacity :	20000
Team Popularity :	118.00%
Income
Home Games Left	4
Average Attendance - %	19,890 - 99.45%
Average Income per Game	$1,567,829
Year to Date Revenue	$58,009,686
Expense
Pro Players Total Salaries	$70,500,000
Farm Players Total Salaries	$940,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,500,000
Pro Year To Date Expenses	$62,148,750
Farm Year To Date Expenses	$1,466,464
Pro Salary Cap To Date	$61,102,500
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$6,271,317
Pro Remaining Season Days	22
Pro Expenses Per Days	$441,250
Pro Estimated Expenses	$9,707,500
Farm Remaining Season Days	22
Farm Expenses Per Days	$5,875
Farm Estimated Expenses	$129,250
Estimated Season Expenses	$9,836,750
Estimated Season Salary Cap	$73,296,250
Estimate Under Maximum Salary Cap of $74,000,000	$703,750
Estimate Over Minimum Salary Cap of $44,000,000	$29,296,250
Current Bank Account	$17,274,508
Projected Bank Account	$13,709,075

Pro Players Salaries
Dylan Strome	$10,000,000 (1)
-Salary Remaining :	$1,375,000
Nathan MacKinnon	$8,300,000 (2)
-Salary Remaining :	$1,141,250
Sam Reinhart	$7,400,000 (3)
-Salary Remaining :	$1,017,500
Josh Morrissey	$6,000,000 (1)
-Salary Remaining :	$825,000
Morgan Rielly	$5,000,000 (1)
-Salary Remaining :	$687,500
Nikolaj Ehlers	$5,000,000 (3)
-Salary Remaining :	$687,500
Logan Thompson	$4,400,000 (5)
-Salary Remaining :	$605,000
Aliaksei Protas	$4,000,000 (3)
-Salary Remaining :	$550,000
Martin Fehervary	$3,600,000 (1)
-Salary Remaining :	$495,000
Ivan Barbashev	$3,300,000 (2)
-Salary Remaining :	$453,750
Cole Perfetti	$3,100,000 (2)
-Salary Remaining :	$426,250
Brandon Montour	$3,000,000 (3)
-Salary Remaining :	$412,500
Jackson LaCombe	$1,600,000 (1)
-Salary Remaining :	$220,000
Urho Vaakanainen (1 Way Contract)	$1,200,000 (1)
-Salary Remaining :	$165,000
Liam O'Brien	$1,200,000 (1)
-Salary Remaining :	$165,000
Tyler Kleven	$800,000 (1)
-Salary Remaining :	$110,000
Joe Snively	$700,000 (1)
-Salary Remaining :	$96,250
Ethen Frank	$500,000 (1)
-Salary Remaining :	$68,750
Luke Glendening	$500,000 (3)
-Salary Remaining :	$68,750
Barclay Goodrow	$500,000 (2)
-Salary Remaining :	$68,750
Colten Ellis	$400,000 (1)
-Salary Remaining :	$55,000
Total Pro Players	21
Salary Commitment
Year 25 : $70,500,000
Year 26 : $39,500,000
Year 27 : $24,300,000
Year 28 : $4,400,000
Salary Average Commitment
Year 25 : $70,500,000
Year 26 : $39,500,000
Year 27 : $24,300,000
Year 28 : $4,400,000
Salary Cap with 1 Way Contract
Year 25 : $70,500,000
Year 26 : $39,500,000
Year 27 : $24,300,000
Year 28 : $4,400,000

Farm Players Salaries
Derrick Pouliot	$120,000 (1)
Salary Remaining :	$16,500
Ross Johnston	$120,000 (1)
Salary Remaining :	$16,500
Robbie Russo	$120,000 (2)
Salary Remaining :	$16,500
Calle Rosen	$120,000 (1)
Salary Remaining :	$16,500
Clay Stevenson	$80,000 (2)
Salary Remaining :	$11,000
C.J. Suess	$80,000 (2)
Salary Remaining :	$11,000
Hunter Shepard	$80,000 (1)
Salary Remaining :	$11,000
Adam Beckman	$70,000 (2)
Salary Remaining :	$9,625
Danila Klimovich	$10,000 (6)
Salary Remaining :	$1,375
Dillon Hamaliuk	$10,000 (6)
Salary Remaining :	$1,375
Riley Kidney	$10,000 (8)
Salary Remaining :	$1,375
Noah Chadwick	$10,000 (10)
Salary Remaining :	$1,375
Jacob Perreault	$10,000 (6)
Salary Remaining :	$1,375
Kieron Walton	$10,000 (10)
Salary Remaining :	$1,375
Chase Lang	$10,000 (1)
Salary Remaining :	$1,375
Ludvig Jansson	$10,000 (10)
Salary Remaining :	$1,375
Jordan Dumais	$10,000 (10)
Salary Remaining :	$1,375
Vladimir Nikitin	$10,000 (9)
Salary Remaining :	$1,375
Yan Kuznetsov	$10,000 (6)
Salary Remaining :	$1,375
Nathan Clurman	$10,000 (6)
Salary Remaining :	$1,375
Ryan O'Rourke	$10,000 (5)
Salary Remaining :	$1,375
Aatu Jamsen	$10,000 (9)
Salary Remaining :	$1,375
Joseph Willis	$10,000 (10)
Salary Remaining :	$1,375
Total Farm Players	23
Salary Commitment
Year 25 : $940,000
Year 26 : $490,000
Year 27 : $140,000
Year 28 : $140,000
Salary Average Commitment
Year 25 : $940,000
Year 26 : $490,000
Year 27 : $140,000
Year 28 : $140,000

Anaheim Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	8000 - $110 - 6,382 - 79.78%
Level 2:	4000 - $65 - 3,179 - 79.49%
Level 3:	5000 - $45 - 3,966 - 79.33%
Level 4:	2000 - $35 - 1,498 - 74.89%
Luxury :	1000 - $220 - 790 - 78.96%
Total Capacity :	20000
Team Popularity :	108.00%
Income
Home Games Left	5
Average Attendance - %	15,815 - 79.08%
Average Income per Game	$1,352,700
Year to Date Revenue	$48,697,185
Expense
Pro Players Total Salaries	$61,600,000
Farm Players Total Salaries	$1,620,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$11,750,000
Pro Year To Date Expenses	$48,068,125
Farm Year To Date Expenses	$1,218,504
Pro Salary Cap To Date	$47,981,875
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$6,763,498
Pro Remaining Season Days	22
Pro Expenses Per Days	$385,625
Pro Estimated Expenses	$8,483,750
Farm Remaining Season Days	22
Farm Expenses Per Days	$10,125
Farm Estimated Expenses	$222,750
Estimated Season Expenses	$8,706,500
Estimated Season Salary Cap	$68,201,875
Estimate Under Maximum Salary Cap of $74,000,000	$5,798,125
Estimate Over Minimum Salary Cap of $44,000,000	$24,201,875
Current Bank Account	$22,102,330
Projected Bank Account	$20,159,328

Pro Players Salaries
Juuse Saros	$5,600,000 (3)
-Salary Remaining :	$770,000
Jeff Skinner	$5,500,000 (3)
-Salary Remaining :	$756,250
J.T. Compher	$4,400,000 (1)
-Salary Remaining :	$605,000
Brett Pesce	$4,300,000 (1)
-Salary Remaining :	$591,250
Jake Allen	$3,800,000 (2)
-Salary Remaining :	$522,500
Anthony Duclair	$3,800,000 (4)
-Salary Remaining :	$522,500
Nick Jensen	$3,600,000 (1)
-Salary Remaining :	$495,000
Dougie Hamilton	$3,300,000 (3)
-Salary Remaining :	$453,750
Brandon Tanev	$2,800,000 (2)
-Salary Remaining :	$385,000
Ryan Graves	$2,500,000 (1)
-Salary Remaining :	$343,750
Jonathan Quick	$2,300,000 (3)
-Salary Remaining :	$316,250
Ian Cole	$2,300,000 (1)
-Salary Remaining :	$316,250
TJ Brodie	$2,300,000 (1)
-Salary Remaining :	$316,250
Teddy Blueger	$2,200,000 (5)
-Salary Remaining :	$302,500
Ryan Strome	$2,200,000 (2)
-Salary Remaining :	$302,500
Viktor Arvidsson	$2,200,000 (1)
-Salary Remaining :	$302,500
Thomas Novak	$2,100,000 (3)
-Salary Remaining :	$288,750
Jordan Spence	$2,000,000 (3)
-Salary Remaining :	$275,000
Cole Smith	$1,600,000 (2)
-Salary Remaining :	$220,000
Tony DeAngelo	$1,100,000 (2)
-Salary Remaining :	$151,250
Jack Drury (1 Way Contract)	$800,000 (1)
-Salary Remaining :	$110,000
Matt Nieto	$500,000 (1)
-Salary Remaining :	$68,750
Tim Washe	$400,000 (1)
-Salary Remaining :	$55,000
Total Pro Players	23
Salary Commitment
Year 25 : $61,600,000
Year 26 : $38,300,000
Year 27 : $26,800,000
Year 28 : $6,000,000
Salary Average Commitment
Year 25 : $61,600,000
Year 26 : $38,300,000
Year 27 : $26,800,000
Year 28 : $6,000,000
Salary Cap with 1 Way Contract
Year 25 : $61,600,000
Year 26 : $38,300,000
Year 27 : $26,800,000
Year 28 : $6,000,000

Farm Players Salaries
Maksim Tsyplakov	$120,000 (2)
Salary Remaining :	$16,500
Drew Helleson	$120,000 (1)
Salary Remaining :	$16,500
Arthur Kaliyev	$120,000 (1)
Salary Remaining :	$16,500
Nico Daws	$110,000 (1)
Salary Remaining :	$15,125
Daemon Hunt	$100,000 (1)
Salary Remaining :	$13,750
Benoit-Olivier Groulx	$90,000 (1)
Salary Remaining :	$12,375
Nikita Nesterenko	$90,000 (1)
Salary Remaining :	$12,375
Jakub Vrana	$80,000 (1)
Salary Remaining :	$11,000
Tyson Kozak	$80,000 (2)
Salary Remaining :	$11,000
Brett Berard	$80,000 (2)
Salary Remaining :	$11,000
Pavol Regenda	$70,000 (1)
Salary Remaining :	$9,625
Sammy Walker	$70,000 (1)
Salary Remaining :	$9,625
Kieffer Bellows	$70,000 (1)
Salary Remaining :	$9,625
Devin Cooley	$70,000 (1)
Salary Remaining :	$9,625
Owen Beck	$70,000 (3)
Salary Remaining :	$9,625
Max Shabanov	$40,000 (1)
Salary Remaining :	$5,500
Alexis Gendron	$10,000 (9)
Salary Remaining :	$1,375
Olivier Nadeau	$10,000 (9)
Salary Remaining :	$1,375
Evan Cormier	$10,000 (4)
Salary Remaining :	$1,375
Hunter Brzustewicz	$10,000 (9)
Salary Remaining :	$1,375
Jackson Edward	$10,000 (9)
Salary Remaining :	$1,375
Samuel Johannesson	$10,000 (9)
Salary Remaining :	$1,375
Ruslan Khazheyev	$10,000 (9)
Salary Remaining :	$1,375
Kirill Kudryavtsev	$10,000 (9)
Salary Remaining :	$1,375
Dru Krebs	$10,000 (9)
Salary Remaining :	$1,375
Tristan Broz	$10,000 (10)
Salary Remaining :	$1,375
Ty Voit	$10,000 (9)
Salary Remaining :	$1,375
Marc-Andre Gaudet	$10,000 (9)
Salary Remaining :	$1,375
Quentin Musty	$10,000 (10)
Salary Remaining :	$1,375
David Goyette	$10,000 (8)
Salary Remaining :	$1,375
Kaleb Lawrence	$10,000 (10)
Salary Remaining :	$1,375
Coulson Pitre	$10,000 (10)
Salary Remaining :	$1,375
Koehn Ziemmer	$10,000 (10)
Salary Remaining :	$1,375
Anton Wahlberg	$10,000 (9)
Salary Remaining :	$1,375
Stanislav Svozil	$10,000 (8)
Salary Remaining :	$1,375
Carson Bjarnason	$10,000 (8)
Salary Remaining :	$1,375
Philippe Daoust	$10,000 (6)
Salary Remaining :	$1,375
Reece Newkirk	$10,000 (6)
Salary Remaining :	$1,375
Alex Jefferies	$10,000 (9)
Salary Remaining :	$1,375
Blake Hillman	$10,000 (3)
Salary Remaining :	$1,375
Total Farm Players	40
Salary Commitment
Year 25 : $1,620,000
Year 26 : $590,000
Year 27 : $310,000
Year 28 : $230,000
Salary Average Commitment
Year 25 : $1,620,000
Year 26 : $590,000
Year 27 : $310,000
Year 28 : $230,000

Calgary Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	8000 - $100 - 7,286 - 91.07%
Level 2:	4000 - $60 - 3,633 - 90.82%
Level 3:	5000 - $40 - 4,561 - 91.22%
Level 4:	2000 - $30 - 1,827 - 91.35%
Luxury :	1000 - $200 - 907 - 90.75%
Total Capacity :	20000
Team Popularity :	90.00%
Income
Home Games Left	4
Average Attendance - %	18,214 - 91.07%
Average Income per Game	$1,406,229
Year to Date Revenue	$52,030,490
Expense
Pro Players Total Salaries	$40,600,000
Farm Players Total Salaries	$650,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$7,350,000
Pro Year To Date Expenses	$37,960,625
Farm Year To Date Expenses	$875,670
Pro Salary Cap To Date	$37,788,125
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$5,624,918
Pro Remaining Season Days	22
Pro Expenses Per Days	$254,375
Pro Estimated Expenses	$5,596,250
Farm Remaining Season Days	22
Farm Expenses Per Days	$4,062
Farm Estimated Expenses	$89,364
Estimated Season Expenses	$5,685,614
Estimated Season Salary Cap	$50,706,875
Estimate Under Maximum Salary Cap of $74,000,000	$23,293,125
Estimate Over Minimum Salary Cap of $44,000,000	$6,706,875
Current Bank Account	$34,831,345
Projected Bank Account	$34,770,649

Pro Players Salaries
Andrei Svechnikov	$5,600,000 (3)
-Salary Remaining :	$770,000
Dylan Cozens	$5,100,000 (2)
-Salary Remaining :	$701,250
Frank Vatrano	$5,000,000 (2)
-Salary Remaining :	$687,500
Elvis Merzlikins	$3,400,000 (2)
-Salary Remaining :	$467,500
Jonas Siegenthaler	$3,100,000 (5)
-Salary Remaining :	$426,250
Vincent Desharnais	$2,900,000 (2)
-Salary Remaining :	$398,750
Kirby Dach	$2,100,000 (1)
-Salary Remaining :	$288,750
Miles Wood	$1,300,000 (1)
-Salary Remaining :	$178,750
Mathew Dumba	$1,200,000 (2)
-Salary Remaining :	$165,000
Zachary L'Heureux	$1,200,000 (2)
-Salary Remaining :	$165,000
Jack LaFontaine	$1,200,000 (2)
-Salary Remaining :	$165,000
Kyle Burroughs	$1,200,000 (2)
-Salary Remaining :	$165,000
Egor Sokolov	$1,100,000 (2)
-Salary Remaining :	$151,250
Adam Edstrom	$1,000,000 (1)
-Salary Remaining :	$137,500
Connor Mackey	$800,000 (1)
-Salary Remaining :	$110,000
Walker Duehr	$800,000 (2)
-Salary Remaining :	$110,000
Vincent Iorio	$800,000 (2)
-Salary Remaining :	$110,000
Ryan Lomberg	$700,000 (1)
-Salary Remaining :	$96,250
Nicolas Deslauriers	$500,000 (1)
-Salary Remaining :	$68,750
Joey Anderson	$500,000 (2)
-Salary Remaining :	$68,750
Drake Caggiula	$500,000 (1)
-Salary Remaining :	$68,750
Ryan Reaves	$500,000 (2)
-Salary Remaining :	$68,750
Jakub Milota (1 Way Contract)	$100,000 (10)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$13,750
Total Pro Players	23
Salary Commitment
Year 25 : $40,600,000
Year 26 : $33,700,000
Year 27 : $8,800,000
Year 28 : $3,200,000
Salary Average Commitment
Year 25 : $40,600,000
Year 26 : $33,700,000
Year 27 : $8,800,000
Year 28 : $3,200,000
Salary Cap with 1 Way Contract
Year 25 : $40,500,000
Year 26 : $33,600,000
Year 27 : $8,700,000
Year 28 : $3,100,000

Farm Players Salaries
Danil Gushchin	$100,000 (1)
Salary Remaining :	$13,750
David Gustafsson	$80,000 (2)
Salary Remaining :	$11,000
Isaac Ratcliffe	$70,000 (2)
Salary Remaining :	$9,625
Georgi Romanov	$70,000 (1)
Salary Remaining :	$9,625
Billy Sweezey	$60,000 (1)
Salary Remaining :	$8,250
Zayne Parekh	$40,000 (1)
Salary Remaining :	$5,500
Brent Moran	$10,000 (8)
Salary Remaining :	$1,375
Massimo Rizzo	$10,000 (10)
Salary Remaining :	$1,375
Jaydon Dureau	$10,000 (6)
Salary Remaining :	$1,375
Arnaud Durandeau	$10,000 (10)
Salary Remaining :	$1,375
Cole Fonstad	$10,000 (6)
Salary Remaining :	$1,375
Chase Bradley	$10,000 (9)
Salary Remaining :	$1,375
Luke Loheit	$10,000 (9)
Salary Remaining :	$1,375
Miko Matikka	$10,000 (10)
Salary Remaining :	$1,375
Wyatte Wylie	$10,000 (5)
Salary Remaining :	$1,375
Cole Moberg	$10,000 (5)
Salary Remaining :	$1,375
Kale Kessy	$10,000 (8)
Salary Remaining :	$1,375
Jermaine Loewen	$10,000 (5)
Salary Remaining :	$1,375
Justin Vaive	$10,000 (7)
Salary Remaining :	$1,375
Kale Howarth	$10,000 (6)
Salary Remaining :	$1,375
Jordan Sambrook	$10,000 (8)
Salary Remaining :	$1,375
Nick Cicek	$10,000 (10)
Salary Remaining :	$1,375
Zachary Uens	$10,000 (7)
Salary Remaining :	$1,375
Tyler Boucher	$10,000 (8)
Salary Remaining :	$1,375
Leon Muggli	$10,000 (10)
Salary Remaining :	$1,375
Chase McLane	$10,000 (10)
Salary Remaining :	$1,375
Kalle Vaisanen	$10,000 (10)
Salary Remaining :	$1,375
Kenny Connors	$10,000 (10)
Salary Remaining :	$1,375
Isaac Belliveau	$10,000 (9)
Salary Remaining :	$1,375
Total Farm Players	29
Salary Commitment
Year 25 : $650,000
Year 26 : $380,000
Year 27 : $230,000
Year 28 : $230,000
Salary Average Commitment
Year 25 : $650,000
Year 26 : $380,000
Year 27 : $230,000
Year 28 : $230,000

Edmonton Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Place
Level 1:	8000 - $110 - 7,187 - 89.84%
Level 2:	4000 - $65 - 3,568 - 89.21%
Level 3:	5000 - $45 - 4,484 - 89.67%
Level 4:	2000 - $38 - 1,579 - 78.95%
Luxury :	1000 - $232 - 861 - 86.15%
Total Capacity :	20000
Team Popularity :	121.00%
Income
Home Games Left	6
Average Attendance - %	17,680 - 88.40%
Average Income per Game	$1,528,677
Year to Date Revenue	$53,503,698
Expense
Pro Players Total Salaries	$73,800,000
Farm Players Total Salaries	$3,930,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$62,076,250
Farm Year To Date Expenses	$1,726,711
Pro Salary Cap To Date	$61,825,000
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$9,172,063
Pro Remaining Season Days	22
Pro Expenses Per Days	$461,875
Pro Estimated Expenses	$10,161,250
Farm Remaining Season Days	22
Farm Expenses Per Days	$24,562
Farm Estimated Expenses	$540,364
Estimated Season Expenses	$10,701,614
Estimated Season Salary Cap	$71,807,500
Estimate Under Maximum Salary Cap of $74,000,000	$2,192,500
Estimate Over Minimum Salary Cap of $44,000,000	$27,807,500
Current Bank Account	$10,706,008
Projected Bank Account	$9,176,457

Pro Players Salaries
Sam Bennett	$8,000,000 (1)
-Salary Remaining :	$1,100,000
Jakob Chychrun	$5,900,000 (4)
-Salary Remaining :	$811,250
Ryan O'Reilly	$5,900,000 (2)
-Salary Remaining :	$811,250
Jake Oettinger	$5,700,000 (2)
-Salary Remaining :	$783,750
Cole Caufield	$4,900,000 (3)
-Salary Remaining :	$673,750
Dylan Holloway	$4,900,000 (4)
-Salary Remaining :	$673,750
Quinn Hughes	$4,700,000 (2)
-Salary Remaining :	$646,250
Owen Tippett	$4,700,000 (2)
-Salary Remaining :	$646,250
Chris Tanev	$3,600,000 (2)
-Salary Remaining :	$495,000
Jake Neighbours	$3,100,000 (2)
-Salary Remaining :	$426,250
Eeli Tolvanen	$3,000,000 (2)
-Salary Remaining :	$412,500
Dylan Samberg	$2,900,000 (2)
-Salary Remaining :	$398,750
Jake Evans	$2,600,000 (2)
-Salary Remaining :	$357,500
Trevor Zegras	$2,100,000 (1)
-Salary Remaining :	$288,750
Macklin Celebrini	$2,000,000 (3)
-Salary Remaining :	$275,000
Scott Laughton	$1,900,000 (1)
-Salary Remaining :	$261,250
Matt Roy	$1,700,000 (1)
-Salary Remaining :	$233,750
Nicholas Robertson	$1,500,000 (3)
-Salary Remaining :	$206,250
Adam Fantilli	$1,400,000 (2)
-Salary Remaining :	$192,500
Kevin Lankinen	$1,300,000 (1)
-Salary Remaining :	$178,750
Adam Wilsby (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$165,000
Jack Johnson	$800,000 (1)
-Salary Remaining :	$110,000
Total Pro Players	22
Salary Commitment
Year 25 : $73,800,000
Year 26 : $56,800,000
Year 27 : $19,200,000
Year 28 : $10,800,000
Salary Average Commitment
Year 25 : $73,800,000
Year 26 : $56,800,000
Year 27 : $19,200,000
Year 28 : $10,800,000
Salary Cap with 1 Way Contract
Year 25 : $72,600,000
Year 26 : $56,800,000
Year 27 : $19,200,000
Year 28 : $10,800,000

Farm Players Salaries
Jayden Struble	$1,100,000 (1)
Salary Remaining :	$151,250
Logan Stankoven	$120,000 (2)
Salary Remaining :	$16,500
Matthew Poitras	$120,000 (2)
Salary Remaining :	$16,500
Raphael Lavoie	$110,000 (2)
Salary Remaining :	$15,125
Noah Philp	$100,000 (1)
Salary Remaining :	$13,750
Logan Mailloux	$100,000 (2)
Salary Remaining :	$13,750
Joel Blomqvist	$100,000 (2)
Salary Remaining :	$13,750
James Hamblin	$90,000 (2)
Salary Remaining :	$12,375
Ty Smith	$80,000 (2)
Salary Remaining :	$11,000
Roland McKeown	$80,000 (1)
Salary Remaining :	$11,000
Matthew Villalta	$80,000 (2)
Salary Remaining :	$11,000
Lukas Rousek	$80,000 (2)
Salary Remaining :	$11,000
Matthew Wood	$70,000 (3)
Salary Remaining :	$9,625
Ronnie Attard	$70,000 (2)
Salary Remaining :	$9,625
Mason Morelli	$60,000 (2)
Salary Remaining :	$8,250
Ryan Carpenter	$60,000 (2)
Salary Remaining :	$8,250
Anton Blidh	$60,000 (2)
Salary Remaining :	$8,250
Josh Samanski	$40,000 (1)
Salary Remaining :	$5,500
Quinn Hutson	$40,000 (1)
Salary Remaining :	$5,500
Cameron Crotty	$10,000 (6)
Salary Remaining :	$1,375
Joseph Keane	$10,000 (10)
Salary Remaining :	$1,375
Devante Stephens	$10,000 (2)
Salary Remaining :	$1,375
Jake McGrew	$10,000 (10)
Salary Remaining :	$1,375
Josiah Didier	$10,000 (1)
Salary Remaining :	$1,375
Charles-Alexis Legault	$10,000 (10)
Salary Remaining :	$1,375
David Drake	$10,000 (8)
Salary Remaining :	$1,375
Ethan Haider	$10,000 (10)
Salary Remaining :	$1,375
Jeremie Poirier	$10,000 (8)
Salary Remaining :	$1,375
Artem Grushnikov	$10,000 (8)
Salary Remaining :	$1,375
Jake Wise	$10,000 (8)
Salary Remaining :	$1,375
David Reinbacher	$10,000 (9)
Salary Remaining :	$1,375
Michael Benning	$10,000 (9)
Salary Remaining :	$1,375
Tucker Robertson	$10,000 (9)
Salary Remaining :	$1,375
Chase Pietila	$10,000 (10)
Salary Remaining :	$1,375
Michael Koster	$10,000 (10)
Salary Remaining :	$1,375
Alex Beaucage	$10,000 (7)
Salary Remaining :	$1,375
Total Farm Players	36
Salary Commitment
Year 25 : $2,730,000
Year 26 : $1,360,000
Year 27 : $220,000
Year 28 : $150,000
Salary Average Commitment
Year 25 : $2,730,000
Year 26 : $1,360,000
Year 27 : $220,000
Year 28 : $150,000

Los Angeles Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	8000 - $100 - 7,821 - 97.76%
Level 2:	4000 - $60 - 3,932 - 98.30%
Level 3:	5000 - $40 - 4,850 - 97.01%
Level 4:	2000 - $30 - 1,937 - 96.84%
Luxury :	1000 - $205 - 964 - 96.41%
Total Capacity :	20000
Team Popularity :	106.00%
Income
Home Games Left	5
Average Attendance - %	19,504 - 97.52%
Average Income per Game	$1,511,784
Year to Date Revenue	$54,424,241
Expense
Pro Players Total Salaries	$69,200,000
Farm Players Total Salaries	$710,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$62,412,500
Farm Year To Date Expenses	$663,046
Pro Salary Cap To Date	$59,847,500
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$7,558,922
Pro Remaining Season Days	22
Pro Expenses Per Days	$433,125
Pro Estimated Expenses	$9,528,750
Farm Remaining Season Days	22
Farm Expenses Per Days	$4,438
Farm Estimated Expenses	$97,636
Estimated Season Expenses	$9,626,386
Estimated Season Salary Cap	$69,101,250
Estimate Under Maximum Salary Cap of $74,000,000	$4,898,750
Estimate Over Minimum Salary Cap of $44,000,000	$25,101,250
Current Bank Account	$4,593,132
Projected Bank Account	$2,525,668

Pro Players Salaries
Mikko Rantanen	$8,100,000 (4)
-Salary Remaining :	$1,113,750
Pavel Buchnevich	$7,400,000 (1)
-Salary Remaining :	$1,017,500
Roman Josi	$6,900,000 (3)
-Salary Remaining :	$948,750
Anze Kopitar	$5,100,000 (3)
-Salary Remaining :	$701,250
Casey Mittelstadt	$4,500,000 (2)
-Salary Remaining :	$618,750
Tom Wilson	$3,900,000 (2)
-Salary Remaining :	$536,250
Mikey Anderson	$3,600,000 (2)
-Salary Remaining :	$495,000
Alex Lyon	$3,200,000 (1)
-Salary Remaining :	$440,000
Fabian Zetterlund	$3,200,000 (2)
-Salary Remaining :	$440,000
Trent Frederic	$3,000,000 (1)
-Salary Remaining :	$412,500
Kevin Bahl	$2,800,000 (1)
-Salary Remaining :	$385,000
Ville Husso	$2,800,000 (1)
-Salary Remaining :	$385,000
Blake Lizotte	$2,700,000 (1)
-Salary Remaining :	$371,250
Sean Walker	$2,000,000 (1)
-Salary Remaining :	$275,000
Connor Zary	$1,400,000 (1)
-Salary Remaining :	$192,500
Parker Wotherspoon	$1,300,000 (3)
-Salary Remaining :	$178,750
Carl Grundstrom (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$165,000
Henry Thrun (1 Way Contract)	$1,200,000 (2)
-Salary Remaining :	$165,000
Luke Evangelista	$1,200,000 (1)
-Salary Remaining :	$165,000
Ryker Evans	$1,100,000 (1)
-Salary Remaining :	$151,250
Matt Luff	$1,000,000 (2)
-Salary Remaining :	$137,500
Alex Laferriere	$900,000 (1)
-Salary Remaining :	$123,750
Mads Sogaard (1 Way Contract)	$700,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$96,250
Total Pro Players	23
Salary Commitment
Year 25 : $69,200,000
Year 26 : $39,500,000
Year 27 : $21,400,000
Year 28 : $8,100,000
Salary Average Commitment
Year 25 : $69,200,000
Year 26 : $39,500,000
Year 27 : $21,400,000
Year 28 : $8,100,000
Salary Cap with 1 Way Contract
Year 25 : $67,300,000
Year 26 : $38,800,000
Year 27 : $21,400,000
Year 28 : $8,100,000

Farm Players Salaries
Lian Bichsel	$110,000 (3)
Salary Remaining :	$15,125
Kevin Mandolese	$90,000 (2)
Salary Remaining :	$12,375
Jeff Malott	$90,000 (2)
Salary Remaining :	$12,375
Austin Strand	$80,000 (2)
Salary Remaining :	$11,000
Brennan Othmann	$80,000 (2)
Salary Remaining :	$11,000
Patrick Maroon	$60,000 (1)
Salary Remaining :	$8,250
Taylor Ward	$40,000 (1)
Salary Remaining :	$5,500
Michael Buchinger	$10,000 (9)
Salary Remaining :	$1,375
Riley Duran	$10,000 (9)
Salary Remaining :	$1,375
Bryce McConnell-Barker	$10,000 (9)
Salary Remaining :	$1,375
Andrei Loshko	$10,000 (10)
Salary Remaining :	$1,375
Curtis Douglas	$10,000 (8)
Salary Remaining :	$1,375
Henri Nikkanen	$10,000 (8)
Salary Remaining :	$1,375
Jackson Dorrington	$10,000 (10)
Salary Remaining :	$1,375
Tristan Lennox	$10,000 (8)
Salary Remaining :	$1,375
Anthony Romano	$10,000 (9)
Salary Remaining :	$1,375
John Farinacci	$10,000 (8)
Salary Remaining :	$1,375
Roman Schmidt	$10,000 (8)
Salary Remaining :	$1,375
Tanner Dickinson	$10,000 (8)
Salary Remaining :	$1,375
Luke Reid	$10,000 (10)
Salary Remaining :	$1,375
Trevor Connelly	$10,000 (10)
Salary Remaining :	$1,375
Guillaume Richard	$10,000 (10)
Salary Remaining :	$1,375
Kasper Halttunen	$10,000 (9)
Salary Remaining :	$1,375
Total Farm Players	23
Salary Commitment
Year 25 : $710,000
Year 26 : $610,000
Year 27 : $270,000
Year 28 : $160,000
Salary Average Commitment
Year 25 : $710,000
Year 26 : $610,000
Year 27 : $270,000
Year 28 : $160,000

San Jose Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	8000 - $110 - 7,686 - 96.07%
Level 2:	4000 - $65 - 3,972 - 99.31%
Level 3:	5000 - $45 - 4,932 - 98.65%
Level 4:	2000 - $30 - 2,000 - 100.00%
Luxury :	1000 - $240 - 909 - 90.93%
Total Capacity :	20000
Team Popularity :	144.00%
Income
Home Games Left	6
Average Attendance - %	19,500 - 97.50%
Average Income per Game	$1,684,006
Year to Date Revenue	$58,940,205
Expense
Pro Players Total Salaries	$72,600,000
Farm Players Total Salaries	$3,540,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$225,000
Pro Year To Date Expenses	$63,378,750
Farm Year To Date Expenses	$1,178,811
Pro Salary Cap To Date	$63,292,500
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$10,104,035
Pro Remaining Season Days	22
Pro Expenses Per Days	$454,375
Pro Estimated Expenses	$9,996,250
Farm Remaining Season Days	22
Farm Expenses Per Days	$22,125
Farm Estimated Expenses	$486,750
Estimated Season Expenses	$10,483,000
Estimated Season Salary Cap	$73,500,000
Estimate Under Maximum Salary Cap of $74,000,000	$500,000
Estimate Over Minimum Salary Cap of $44,000,000	$29,500,000
Current Bank Account	$35,650,818
Projected Bank Account	$35,271,853

Pro Players Salaries
Bo Horvat	$6,200,000 (3)
-Salary Remaining :	$852,500
Seth Jarvis	$6,200,000 (3)
-Salary Remaining :	$852,500
Valeri Nichushkin	$6,000,000 (4)
-Salary Remaining :	$825,000
Devon Toews	$5,300,000 (1)
-Salary Remaining :	$728,750
Esa Lindell	$5,100,000 (4)
-Salary Remaining :	$701,250
Tyler Toffoli	$5,000,000 (3)
-Salary Remaining :	$687,500
Mike Matheson	$4,900,000 (3)
-Salary Remaining :	$673,750
Brent Burns	$4,800,000 (2)
-Salary Remaining :	$660,000
Aleksander Barkov	$4,300,000 (3)
-Salary Remaining :	$591,250
Neal Pionk	$4,300,000 (1)
-Salary Remaining :	$591,250
Erik Cernak	$3,900,000 (4)
-Salary Remaining :	$536,250
Jamie Benn	$3,800,000 (2)
-Salary Remaining :	$522,500
Vincent Trocheck	$3,200,000 (1)
-Salary Remaining :	$440,000
Ilya Sorokin	$3,000,000 (3)
-Salary Remaining :	$412,500
Nick Foligno	$1,500,000 (2)
-Salary Remaining :	$206,250
Timothy Liljegren	$1,500,000 (1)
-Salary Remaining :	$206,250
Beck Malenstyn	$1,100,000 (1)
-Salary Remaining :	$151,250
Colton Sissons	$1,000,000 (2)
-Salary Remaining :	$137,500
Taylor Hall	$500,000 (1)
-Salary Remaining :	$68,750
Dmitry Kulikov	$500,000 (3)
-Salary Remaining :	$68,750
Eetu Makiniemi	$500,000 (1)
-Salary Remaining :	$68,750
Total Pro Players	21
Salary Commitment
Year 25 : $72,600,000
Year 26 : $56,200,000
Year 27 : $45,100,000
Year 28 : $15,000,000
Salary Average Commitment
Year 25 : $72,289,000
Year 26 : $55,889,000
Year 27 : $44,789,000
Year 28 : $15,000,000
Salary Cap with 1 Way Contract
Year 25 : $72,600,000
Year 26 : $56,200,000
Year 27 : $45,100,000
Year 28 : $15,000,000

Farm Players Salaries
Marco Kasper	$1,500,000 (3)
Salary Remaining :	$206,250
Ridly Greig	$1,000,000 (1)
Salary Remaining :	$137,500
Jakub Dobes	$160,000 (1)
Salary Remaining :	$22,000
Oscar Dansk	$120,000 (1)
Salary Remaining :	$16,500
Jackson Blake	$100,000 (2)
Salary Remaining :	$13,750
Mark Kastelic	$90,000 (1)
Salary Remaining :	$12,375
Adam Klapka	$90,000 (1)
Salary Remaining :	$12,375
Ethan Cardwell	$80,000 (2)
Salary Remaining :	$11,000
Jeffrey Viel	$80,000 (2)
Salary Remaining :	$11,000
Max Crozier	$70,000 (2)
Salary Remaining :	$9,625
Matt Rempe	$70,000 (1)
Salary Remaining :	$9,625
Nathan Villeneuve	$10,000 (10)
Salary Remaining :	$1,375
Sam Lipkin	$10,000 (9)
Salary Remaining :	$1,375
Bogdan Trineyev	$10,000 (7)
Salary Remaining :	$1,375
Dylan Roobroeck	$10,000 (9)
Salary Remaining :	$1,375
Elias Salomonsson	$10,000 (9)
Salary Remaining :	$1,375
Rudy Guimond	$10,000 (9)
Salary Remaining :	$1,375
Noah Laba	$10,000 (10)
Salary Remaining :	$1,375
Jack Finley	$10,000 (7)
Salary Remaining :	$1,375
Justin Robidas	$10,000 (9)
Salary Remaining :	$1,375
Ole Julian Bjorgvik-Holm	$10,000 (9)
Salary Remaining :	$1,375
Joel Nystrom	$10,000 (10)
Salary Remaining :	$1,375
Noah Beck	$10,000 (10)
Salary Remaining :	$1,375
Calle Clang	$10,000 (8)
Salary Remaining :	$1,375
Artur Cholach	$10,000 (10)
Salary Remaining :	$1,375
Adam Sykora	$10,000 (8)
Salary Remaining :	$1,375
Hank Kempf	$10,000 (10)
Salary Remaining :	$1,375
Ethan Samson	$10,000 (8)
Salary Remaining :	$1,375
Tyrel Bauer	$10,000 (8)
Salary Remaining :	$1,375
Total Farm Players	29
Salary Commitment
Year 25 : $3,540,000
Year 26 : $660,000
Year 27 : $330,000
Year 28 : $180,000
Salary Average Commitment
Year 25 : $3,540,000
Year 26 : $660,000
Year 27 : $330,000
Year 28 : $180,000

Seattle Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	8000 - $85 - 7,246 - 90.57%
Level 2:	4000 - $50 - 3,757 - 93.91%
Level 3:	5000 - $30 - 4,693 - 93.86%
Level 4:	2000 - $25 - 1,840 - 91.98%
Luxury :	1000 - $180 - 897 - 89.74%
Total Capacity :	20000
Team Popularity :	90.00%
Income
Home Games Left	7
Average Attendance - %	18,432 - 92.16%
Average Income per Game	$1,229,538
Year to Date Revenue	$41,804,277
Expense
Pro Players Total Salaries	$46,800,000
Farm Players Total Salaries	$1,200,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$748,125
Pro Year To Date Expenses	$39,305,625
Farm Year To Date Expenses	$1,123,601
Pro Salary Cap To Date	$38,924,375
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$8,606,763
Pro Remaining Season Days	22
Pro Expenses Per Days	$293,125
Pro Estimated Expenses	$6,448,750
Farm Remaining Season Days	22
Farm Expenses Per Days	$7,500
Farm Estimated Expenses	$165,000
Estimated Season Expenses	$6,613,750
Estimated Season Salary Cap	$46,107,500
Estimate Under Maximum Salary Cap of $74,000,000	$27,892,500
Estimate Over Minimum Salary Cap of $44,000,000	$2,107,500
Current Bank Account	$41,919,061
Projected Bank Account	$43,912,074

Pro Players Salaries
Matty Beniers	$4,100,000 (3)
-Salary Remaining :	$563,750
Derek Forbort	$4,000,000 (1)
-Salary Remaining :	$550,000
Connor Murphy	$3,700,000 (3)
-Salary Remaining :	$508,750
Andrew Mangiapane	$3,400,000 (4)
-Salary Remaining :	$467,500
Ondrej Palat	$3,100,000 (2)
-Salary Remaining :	$426,250
Damon Severson	$2,800,000 (3)
-Salary Remaining :	$385,000
Mason Appleton	$2,700,000 (2)
-Salary Remaining :	$371,250
Nick Perbix	$2,500,000 (1)
-Salary Remaining :	$343,750
Nico Sturm	$2,400,000 (1)
-Salary Remaining :	$330,000
Calvin Pickard	$2,000,000 (2)
-Salary Remaining :	$275,000
Tanner Pearson	$2,000,000 (1)
-Salary Remaining :	$275,000
Dante Fabbro	$2,000,000 (1)
-Salary Remaining :	$275,000
Nathan Bastian	$1,900,000 (1)
-Salary Remaining :	$261,250
Sonny Milano	$1,500,000 (2)
-Salary Remaining :	$206,250
Nick Cousins	$1,300,000 (2)
-Salary Remaining :	$178,750
Vitek Vanecek	$1,200,000 (3)
-Salary Remaining :	$165,000
Nate Schmidt	$1,200,000 (1)
-Salary Remaining :	$165,000
Tomas Tatar	$1,000,000 (3)
-Salary Remaining :	$137,500
Sebastian Aho2	$1,000,000 (1)
-Salary Remaining :	$137,500
Jonny Brodzinski	$1,000,000 (2)
-Salary Remaining :	$137,500
Tye Kartye (1 Way Contract)	$800,000 (2)
-Salary Remaining :	$110,000
Jack Campbell	$800,000 (1)
-Salary Remaining :	$110,000
Dalibor Dvorsky	$400,000 (1)
-Salary Remaining :	$55,000
Total Pro Players	23
Salary Commitment
Year 25 : $46,800,000
Year 26 : $28,600,000
Year 27 : $16,200,000
Year 28 : $3,400,000
Salary Average Commitment
Year 25 : $46,800,000
Year 26 : $28,600,000
Year 27 : $16,200,000
Year 28 : $3,400,000
Salary Cap with 1 Way Contract
Year 25 : $46,800,000
Year 26 : $28,600,000
Year 27 : $16,200,000
Year 28 : $3,400,000

Farm Players Salaries
Simon Nemec	$140,000 (2)
Salary Remaining :	$19,250
Cal Petersen	$120,000 (1)
Salary Remaining :	$16,500
Kurtis MacDermid	$110,000 (1)
Salary Remaining :	$15,125
Elias Pettersson2	$80,000 (3)
Salary Remaining :	$11,000
Ivan Ivan	$80,000 (2)
Salary Remaining :	$11,000
Maveric Lamoureux	$80,000 (3)
Salary Remaining :	$11,000
Zack Ostapchuk	$80,000 (2)
Salary Remaining :	$11,000
Dylan Coghlan	$80,000 (2)
Salary Remaining :	$11,000
Roby Jarventie	$70,000 (1)
Salary Remaining :	$9,625
Justin Bailey	$50,000 (2)
Salary Remaining :	$6,875
Braeden Bowman	$40,000 (1)
Salary Remaining :	$5,500
Alec Regula	$40,000 (1)
Salary Remaining :	$5,500
Harrison Brunicke	$40,000 (1)
Salary Remaining :	$5,500
Justin Gill	$10,000 (9)
Salary Remaining :	$1,375
Carter Mazur	$10,000 (8)
Salary Remaining :	$1,375
Matyas Sapovaliv	$10,000 (9)
Salary Remaining :	$1,375
Marek Alscher	$10,000 (9)
Salary Remaining :	$1,375
Samuel Knazko	$10,000 (7)
Salary Remaining :	$1,375
Jagger Firkus	$10,000 (9)
Salary Remaining :	$1,375
Zach Bouthillier	$10,000 (7)
Salary Remaining :	$1,375
Reid Dyck	$10,000 (7)
Salary Remaining :	$1,375
Jesse Pulkkinen	$10,000 (10)
Salary Remaining :	$1,375
Christopher Brown	$10,000 (8)
Salary Remaining :	$1,375
Liam Coughlin	$10,000 (8)
Salary Remaining :	$1,375
Josh Bloom	$10,000 (8)
Salary Remaining :	$1,375
Gavin White	$10,000 (8)
Salary Remaining :	$1,375
Luca Pinelli	$10,000 (10)
Salary Remaining :	$1,375
Shane LaChance	$10,000 (10)
Salary Remaining :	$1,375
Tanner Molendyk	$10,000 (10)
Salary Remaining :	$1,375
Quinton Burns	$10,000 (10)
Salary Remaining :	$1,375
Aku Koskenvuo	$10,000 (7)
Salary Remaining :	$1,375
Luke Tuch	$10,000 (9)
Salary Remaining :	$1,375
Total Farm Players	32
Salary Commitment
Year 25 : $1,200,000
Year 26 : $780,000
Year 27 : $350,000
Year 28 : $190,000
Salary Average Commitment
Year 25 : $1,200,000
Year 26 : $780,000
Year 27 : $350,000
Year 28 : $190,000

Vancouver Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	8000 - $100 - 7,871 - 98.39%
Level 2:	4000 - $60 - 3,929 - 98.23%
Level 3:	5000 - $40 - 4,921 - 98.42%
Level 4:	2000 - $30 - 1,949 - 97.45%
Luxury :	1000 - $202 - 979 - 97.93%
Total Capacity :	20000
Team Popularity :	104.00%
Income
Home Games Left	7
Average Attendance - %	19,650 - 98.25%
Average Income per Game	$1,520,489
Year to Date Revenue	$51,696,639
Expense
Pro Players Total Salaries	$60,100,000
Farm Players Total Salaries	$1,770,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,303,750
Pro Year To Date Expenses	$60,678,750
Farm Year To Date Expenses	$1,417,744
Pro Salary Cap To Date	$58,166,250
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$10,643,426
Pro Remaining Season Days	22
Pro Expenses Per Days	$376,250
Pro Estimated Expenses	$8,277,500
Farm Remaining Season Days	22
Farm Expenses Per Days	$11,062
Farm Estimated Expenses	$243,364
Estimated Season Expenses	$8,520,864
Estimated Season Salary Cap	$67,582,500
Estimate Under Maximum Salary Cap of $74,000,000	$6,417,500
Estimate Over Minimum Salary Cap of $44,000,000	$23,582,500
Current Bank Account	$18,513,820
Projected Bank Account	$20,636,382

Pro Players Salaries
Jack Eichel	$7,600,000 (4)
-Salary Remaining :	$1,045,000
Dylan Larkin	$7,300,000 (3)
-Salary Remaining :	$1,003,750
Miro Heiskanen	$4,000,000 (2)
-Salary Remaining :	$550,000
Samuel Montembeault	$3,500,000 (4)
-Salary Remaining :	$481,250
Rasmus Ristolainen	$3,500,000 (1)
-Salary Remaining :	$481,250
Nick Seeler	$3,300,000 (2)
-Salary Remaining :	$453,750
Tristan Jarry	$3,300,000 (1)
-Salary Remaining :	$453,750
Cole Sillinger	$3,200,000 (3)
-Salary Remaining :	$440,000
Bobby Brink	$2,900,000 (3)
-Salary Remaining :	$398,750
Cam York	$2,700,000 (2)
-Salary Remaining :	$371,250
Ben Chiarot	$2,700,000 (3)
-Salary Remaining :	$371,250
Paul Cotter	$2,500,000 (3)
-Salary Remaining :	$343,750
Brandon Duhaime	$2,000,000 (3)
-Salary Remaining :	$275,000
Luke Kunin	$1,800,000 (1)
-Salary Remaining :	$247,500
Yakov Trenin	$1,500,000 (3)
-Salary Remaining :	$206,250
Dylan Guenther	$1,300,000 (1)
-Salary Remaining :	$178,750
Jalen Chatfield (1 Way Contract)	$1,200,000 (1)
-Salary Remaining :	$165,000
Brandon Saad (1 Way Contract)	$1,200,000 (2)
-Salary Remaining :	$165,000
Lukas Reichel	$1,200,000 (2)
-Salary Remaining :	$165,000
Justus Annunen (1 Way Contract)	$1,100,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$151,250
Semyon Varlamov	$1,000,000 (2)
-Salary Remaining :	$137,500
Jakub Lauko	$900,000 (2)
-Salary Remaining :	$123,750
Ryan Ufko	$400,000 (1)
-Salary Remaining :	$55,000
Total Pro Players	23
Salary Commitment
Year 25 : $60,100,000
Year 26 : $47,500,000
Year 27 : $33,200,000
Year 28 : $11,100,000
Salary Average Commitment
Year 25 : $60,100,000
Year 26 : $47,500,000
Year 27 : $33,200,000
Year 28 : $11,100,000
Salary Cap with 1 Way Contract
Year 25 : $59,000,000
Year 26 : $47,500,000
Year 27 : $33,200,000
Year 28 : $11,100,000

Farm Players Salaries
Brendan Brisson	$110,000 (1)
Salary Remaining :	$15,125
Michael Carcone	$100,000 (2)
Salary Remaining :	$13,750
Zack MacEwen	$90,000 (1)
Salary Remaining :	$12,375
Akito Hirose	$90,000 (1)
Salary Remaining :	$12,375
Jani Hakanpaa	$90,000 (2)
Salary Remaining :	$12,375
Joshua Roy	$90,000 (2)
Salary Remaining :	$12,375
Matias Maccelli	$90,000 (2)
Salary Remaining :	$12,375
Malcolm Subban	$80,000 (1)
Salary Remaining :	$11,000
Max Sasson	$80,000 (2)
Salary Remaining :	$11,000
Anthony Richard	$80,000 (2)
Salary Remaining :	$11,000
Liam Ohgren	$80,000 (3)
Salary Remaining :	$11,000
Nikita Tolopilo	$80,000 (2)
Salary Remaining :	$11,000
Louie Belpedio	$80,000 (1)
Salary Remaining :	$11,000
Givani Smith	$80,000 (1)
Salary Remaining :	$11,000
Cole McWard	$70,000 (2)
Salary Remaining :	$9,625
Joe Hicketts	$70,000 (1)
Salary Remaining :	$9,625
Arshdeep Bains	$60,000 (1)
Salary Remaining :	$8,250
Lenni Hameenaho	$40,000 (1)
Salary Remaining :	$5,500
Oliver Moore	$40,000 (1)
Salary Remaining :	$5,500
Denver Barkey	$40,000 (1)
Salary Remaining :	$5,500
Gavin Brindley	$40,000 (1)
Salary Remaining :	$5,500
Danny Zhilkin	$40,000 (1)
Salary Remaining :	$5,500
Luca Cagnoni	$40,000 (1)
Salary Remaining :	$5,500
Brent Johnson	$10,000 (10)
Salary Remaining :	$1,375
Jack Bar	$10,000 (10)
Salary Remaining :	$1,375
Aleksi Heimosalmi	$10,000 (9)
Salary Remaining :	$1,375
Ryder Korczak	$10,000 (8)
Salary Remaining :	$1,375
Corson Ceulemans	$10,000 (8)
Salary Remaining :	$1,375
Fabian Wagner	$10,000 (10)
Salary Remaining :	$1,375
Blake Biondi	$10,000 (10)
Salary Remaining :	$1,375
Brandon Coe	$10,000 (8)
Salary Remaining :	$1,375
Eamon Powell	$10,000 (10)
Salary Remaining :	$1,375
Niko Huuhtanen	$10,000 (9)
Salary Remaining :	$1,375
Calle Odelius	$10,000 (10)
Salary Remaining :	$1,375
Total Farm Players	34
Salary Commitment
Year 25 : $1,770,000
Year 26 : $870,000
Year 27 : $190,000
Year 28 : $110,000
Salary Average Commitment
Year 25 : $1,740,000
Year 26 : $870,000
Year 27 : $190,000
Year 28 : $110,000

Vegas Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	8000 - $100 - 6,652 - 83.15%
Level 2:	4000 - $60 - 3,669 - 91.73%
Level 3:	5000 - $40 - 3,969 - 79.38%
Level 4:	2000 - $30 - 1,878 - 93.88%
Luxury :	1000 - $200 - 830 - 83.00%
Total Capacity :	20000
Team Popularity :	93.00%
Income
Home Games Left	4
Average Attendance - %	16,998 - 84.99%
Average Income per Game	$1,346,694
Year to Date Revenue	$49,827,667
Expense
Pro Players Total Salaries	$41,300,000
Farm Players Total Salaries	$860,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,415,000
Pro Year To Date Expenses	$43,774,375
Farm Year To Date Expenses	$993,386
Pro Salary Cap To Date	$42,830,625
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$5,386,775
Pro Remaining Season Days	22
Pro Expenses Per Days	$258,750
Pro Estimated Expenses	$5,692,500
Farm Remaining Season Days	22
Farm Expenses Per Days	$5,375
Farm Estimated Expenses	$118,250
Estimated Season Expenses	$5,810,750
Estimated Season Salary Cap	$50,786,875
Estimate Under Maximum Salary Cap of $74,000,000	$23,213,125
Estimate Over Minimum Salary Cap of $44,000,000	$6,786,875
Current Bank Account	$17,459,906
Projected Bank Account	$17,035,931

Pro Players Salaries
Jason Robertson	$8,000,000 (2)
-Salary Remaining :	$1,100,000
Nico Hischier	$6,600,000 (2)
-Salary Remaining :	$907,500
Max Pacioretty	$4,400,000 (2)
-Salary Remaining :	$605,000
Samuel Ersson	$2,000,000 (1)
-Salary Remaining :	$275,000
Zach Whitecloud	$2,000,000 (3)
-Salary Remaining :	$275,000
Jack Quinn	$1,900,000 (1)
-Salary Remaining :	$261,250
Isac Lundestrom	$1,600,000 (2)
-Salary Remaining :	$220,000
Marcus Foligno	$1,500,000 (3)
-Salary Remaining :	$206,250
Mathieu Joseph	$1,300,000 (1)
-Salary Remaining :	$178,750
Noah Gregor	$1,300,000 (1)
-Salary Remaining :	$178,750
Philip Tomasino (1 Way Contract)	$1,200,000 (2)
-Salary Remaining :	$165,000
Brayden Pachal (1 Way Contract)	$1,200,000 (1)
-Salary Remaining :	$165,000
Daniil Miromanov	$1,200,000 (2)
-Salary Remaining :	$165,000
Emil Lilleberg	$1,200,000 (1)
-Salary Remaining :	$165,000
Alec Martinez	$1,000,000 (3)
-Salary Remaining :	$137,500
Jacob Bernard-Docker (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$137,500
Erik Gustafsson	$900,000 (1)
-Salary Remaining :	$123,750
Tyler Johnson	$800,000 (1)
-Salary Remaining :	$110,000
Mason Shaw	$800,000 (2)
-Salary Remaining :	$110,000
Zach Sawchenko	$700,000 (1)
-Salary Remaining :	$96,250
Jake Leschyshyn	$700,000 (2)
-Salary Remaining :	$96,250
Total Pro Players	21
Salary Commitment
Year 25 : $41,300,000
Year 26 : $29,000,000
Year 27 : $4,500,000
Year 28 : $0
Salary Average Commitment
Year 25 : $41,300,000
Year 26 : $29,000,000
Year 27 : $4,500,000
Year 28 : $0
Salary Cap with 1 Way Contract
Year 25 : $40,300,000
Year 26 : $29,000,000
Year 27 : $4,500,000
Year 28 : $0

Farm Players Salaries
Ben Kraws	$200,000 (1)
Salary Remaining :	$27,500
Adam Ginning	$70,000 (2)
Salary Remaining :	$9,625
Callahan Burke	$70,000 (1)
Salary Remaining :	$9,625
Jakub Skarek	$70,000 (2)
Salary Remaining :	$9,625
Cole Reinhardt	$70,000 (2)
Salary Remaining :	$9,625
Carsen Twarynski	$60,000 (1)
Salary Remaining :	$8,250
Josiah Slavin	$60,000 (2)
Salary Remaining :	$8,250
Scott Reedy	$60,000 (2)
Salary Remaining :	$8,250
Ben Harpur	$50,000 (1)
Salary Remaining :	$6,875
Dalton Smith	$10,000 (7)
Salary Remaining :	$1,375
Tyler Inamoto	$10,000 (9)
Salary Remaining :	$1,375
Graham McPhee	$10,000 (7)
Salary Remaining :	$1,375
William Wallinder	$10,000 (8)
Salary Remaining :	$1,375
Amadeus Lombardi	$10,000 (8)
Salary Remaining :	$1,375
Chase Stillman	$10,000 (10)
Salary Remaining :	$1,375
Jett Woo	$10,000 (6)
Salary Remaining :	$1,375
Jayden Grubbe	$10,000 (9)
Salary Remaining :	$1,375
Adam Engstrom	$10,000 (10)
Salary Remaining :	$1,375
Justin Taylor	$10,000 (2)
Salary Remaining :	$1,375
Zach Gallant	$10,000 (10)
Salary Remaining :	$1,375
Julian Lutz	$10,000 (9)
Salary Remaining :	$1,375
Angus Booth	$10,000 (9)
Salary Remaining :	$1,375
Jake Schmaltz	$10,000 (10)
Salary Remaining :	$1,375
Mitch Gibson	$10,000 (8)
Salary Remaining :	$1,375
Total Farm Players	24
Salary Commitment
Year 25 : $860,000
Year 26 : $480,000
Year 27 : $140,000
Year 28 : $140,000
Salary Average Commitment
Year 25 : $860,000
Year 26 : $480,000
Year 27 : $140,000
Year 28 : $140,000

Chicago Blackhawks

Chicago Blackhawks is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	8000 - $105 - 7,335 - 91.69%
Level 2:	4000 - $63 - 3,582 - 89.54%
Level 3:	5000 - $45 - 4,690 - 93.80%
Level 4:	2000 - $33 - 1,908 - 95.42%
Luxury :	1000 - $209 - 945 - 94.50%
Total Capacity :	20000
Team Popularity :	123.00%
Income
Home Games Left	6
Average Attendance - %	18,460 - 92.30%
Average Income per Game	$1,499,941
Year to Date Revenue	$52,497,919
Expense
Pro Players Total Salaries	$77,400,000
Farm Players Total Salaries	$1,850,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$63,834,375
Farm Year To Date Expenses	$1,744,110
Pro Salary Cap To Date	$63,748,125
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$8,999,643
Pro Remaining Season Days	22
Pro Expenses Per Days	$484,375
Pro Estimated Expenses	$10,656,250
Farm Remaining Season Days	22
Farm Expenses Per Days	$11,562
Farm Estimated Expenses	$254,364
Estimated Season Expenses	$10,910,614
Estimated Season Salary Cap	$74,390,625
Estimate Under Maximum Salary Cap of $74,000,000	-$390,625
Estimate Over Minimum Salary Cap of $44,000,000	$30,390,625
Current Bank Account	$27,918,335
Projected Bank Account	$26,007,364

Pro Players Salaries
Nikita Kucherov	$8,400,000 (2)
-Salary Remaining :	$1,155,000
Adrian Kempe	$6,700,000 (4)
-Salary Remaining :	$921,250
Moritz Seider	$6,600,000 (4)
-Salary Remaining :	$907,500
Tim Stutzle	$6,000,000 (2)
-Salary Remaining :	$825,000
Brandon Hagel	$6,000,000 (1)
-Salary Remaining :	$825,000
Quinton Byfield	$5,000,000 (2)
-Salary Remaining :	$687,500
Sean Durzi	$4,400,000 (2)
-Salary Remaining :	$605,000
Sergei Bobrovsky	$4,200,000 (2)
-Salary Remaining :	$577,500
Oliver Bjorkstrand	$4,100,000 (2)
-Salary Remaining :	$563,750
Brady Skjei	$4,000,000 (4)
-Salary Remaining :	$550,000
Bowen Byram	$3,400,000 (1)
-Salary Remaining :	$467,500
Anton Lundell	$3,300,000 (2)
-Salary Remaining :	$453,750
Dmitri Voronkov	$3,200,000 (2)
-Salary Remaining :	$440,000
Noah Cates	$2,700,000 (2)
-Salary Remaining :	$371,250
Connor Ingram	$1,500,000 (3)
-Salary Remaining :	$206,250
Connor Clifton	$1,500,000 (2)
-Salary Remaining :	$206,250
Logan Stanley	$1,400,000 (1)
-Salary Remaining :	$192,500
Dennis Gilbert	$1,200,000 (2)
-Salary Remaining :	$165,000
Ty Dellandrea	$1,000,000 (2)
-Salary Remaining :	$137,500
William Eklund	$1,000,000 (1)
-Salary Remaining :	$137,500
Matthew Knies	$1,000,000 (1)
-Salary Remaining :	$137,500
Reese Johnson	$800,000 (1)
-Salary Remaining :	$110,000
Total Pro Players	22
Salary Commitment
Year 25 : $77,400,000
Year 26 : $63,800,000
Year 27 : $18,800,000
Year 28 : $17,300,000
Salary Average Commitment
Year 25 : $77,400,000
Year 26 : $63,800,000
Year 27 : $18,800,000
Year 28 : $17,300,000
Salary Cap with 1 Way Contract
Year 25 : $77,400,000
Year 26 : $63,800,000
Year 27 : $18,800,000
Year 28 : $17,300,000

Farm Players Salaries
Calen Addison	$120,000 (2)
Salary Remaining :	$16,500
Alex Turcotte	$120,000 (1)
Salary Remaining :	$16,500
Arvid Soderblom	$120,000 (1)
Salary Remaining :	$16,500
Oliver Kylington	$120,000 (2)
Salary Remaining :	$16,500
Emil Heineman	$120,000 (2)
Salary Remaining :	$16,500
Jani Nyman	$120,000 (3)
Salary Remaining :	$16,500
Matej Blumel	$120,000 (1)
Salary Remaining :	$16,500
Mike Hardman	$110,000 (2)
Salary Remaining :	$15,125
Yaroslav Askarov	$100,000 (1)
Salary Remaining :	$13,750
P.O Joseph	$100,000 (1)
Salary Remaining :	$13,750
Shane Wright	$100,000 (1)
Salary Remaining :	$13,750
Nikita Alexandrov	$90,000 (2)
Salary Remaining :	$12,375
Ian Mitchell	$90,000 (2)
Salary Remaining :	$12,375
Filip Roos	$80,000 (2)
Salary Remaining :	$11,000
Michael DiPietro	$80,000 (1)
Salary Remaining :	$11,000
Jaxson Stauber	$80,000 (2)
Salary Remaining :	$11,000
Magnus Hellberg	$80,000 (1)
Salary Remaining :	$11,000
Aleksandr Kisakov	$10,000 (9)
Salary Remaining :	$1,375
Noel Hoefenmayer	$10,000 (6)
Salary Remaining :	$1,375
Ozzy Wiesblatt	$10,000 (6)
Salary Remaining :	$1,375
Brayden Tracey	$10,000 (6)
Salary Remaining :	$1,375
Mitchell Vande Sompel	$10,000 (5)
Salary Remaining :	$1,375
Carson Lambos	$10,000 (9)
Salary Remaining :	$1,375
Topias Vilen	$10,000 (9)
Salary Remaining :	$1,375
Ville Ottavainen	$10,000 (9)
Salary Remaining :	$1,375
Nikita Novikov	$10,000 (9)
Salary Remaining :	$1,375
Cameron Hughes	$10,000 (3)
Salary Remaining :	$1,375
Total Farm Players	27
Salary Commitment
Year 25 : $1,850,000
Year 26 : $1,030,000
Year 27 : $220,000
Year 28 : $90,000
Salary Average Commitment
Year 25 : $1,850,000
Year 26 : $1,030,000
Year 27 : $220,000
Year 28 : $90,000

Colorado Avalanche

Arena Capacity - Ticket Price Attendance - %
Arena Name	Ball Arena
Level 1:	8000 - $127 - 7,708 - 96.35%
Level 2:	4000 - $73 - 3,903 - 97.58%
Level 3:	5000 - $53 - 4,728 - 94.55%
Level 4:	2000 - $40 - 1,902 - 95.12%
Luxury :	1000 - $235 - 986 - 98.63%
Total Capacity :	20000
Team Popularity :	147.00%
Income
Home Games Left	5
Average Attendance - %	19,228 - 96.14%
Average Income per Game	$1,801,821
Year to Date Revenue	$64,865,545
Expense
Pro Players Total Salaries	$75,300,000
Farm Players Total Salaries	$4,240,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$65,868,750
Farm Year To Date Expenses	$1,697,091
Pro Salary Cap To Date	$63,416,875
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$9,009,103
Pro Remaining Season Days	22
Pro Expenses Per Days	$471,250
Pro Estimated Expenses	$10,367,500
Farm Remaining Season Days	22
Farm Expenses Per Days	$26,500
Farm Estimated Expenses	$583,000
Estimated Season Expenses	$10,950,500
Estimated Season Salary Cap	$73,234,375
Estimate Under Maximum Salary Cap of $74,000,000	$765,625
Estimate Over Minimum Salary Cap of $44,000,000	$29,234,375
Current Bank Account	$17,730,382
Projected Bank Account	$15,788,985

Pro Players Salaries
William Nylander	$7,200,000 (3)
-Salary Remaining :	$990,000
Brayden Point	$7,200,000 (3)
-Salary Remaining :	$990,000
Sidney Crosby	$7,000,000 (2)
-Salary Remaining :	$962,500
Darcy Kuemper	$5,000,000 (3)
-Salary Remaining :	$687,500
Cody Ceci	$4,500,000 (4)
-Salary Remaining :	$618,750
David Savard	$4,400,000 (1)
-Salary Remaining :	$605,000
Artemi Panarin	$4,200,000 (2)
-Salary Remaining :	$577,500
Mario Ferraro	$3,500,000 (1)
-Salary Remaining :	$481,250
Jake Guentzel	$3,400,000 (2)
-Salary Remaining :	$467,500
Cam Fowler	$3,100,000 (2)
-Salary Remaining :	$426,250
Nic Dowd	$3,000,000 (2)
-Salary Remaining :	$412,500
J.T. Miller	$2,900,000 (1)
-Salary Remaining :	$398,750
Alex Pietrangelo	$2,700,000 (1)
-Salary Remaining :	$371,250
Drake Batherson	$2,500,000 (1)
-Salary Remaining :	$343,750
Marcus Pettersson	$2,000,000 (1)
-Salary Remaining :	$275,000
Ryan McLeod	$2,000,000 (1)
-Salary Remaining :	$275,000
Scott Wedgewood	$1,800,000 (3)
-Salary Remaining :	$247,500
Corey Perry	$1,400,000 (1)
-Salary Remaining :	$192,500
Pius Suter	$1,400,000 (2)
-Salary Remaining :	$192,500
Erik Johnson (1 Way Contract)	$1,200,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$165,000
Patrick Brown	$1,200,000 (1)
-Salary Remaining :	$165,000
Brandon Halverson (1 Way Contract)	$1,200,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$165,000
Brock McGinn	$1,000,000 (2)
-Salary Remaining :	$137,500
Rasmus Kupari (1 Way Contract)	$800,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$110,000
Chris Wagner (1 Way Contract)	$700,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$96,250
Total Pro Players	25
Salary Commitment
Year 25 : $75,300,000
Year 26 : $51,900,000
Year 27 : $25,700,000
Year 28 : $4,500,000
Salary Average Commitment
Year 25 : $75,300,000
Year 26 : $51,900,000
Year 27 : $25,700,000
Year 28 : $4,500,000
Salary Cap with 1 Way Contract
Year 25 : $71,400,000
Year 26 : $48,800,000
Year 27 : $25,700,000
Year 28 : $4,500,000

Farm Players Salaries
Kevin Labanc	$900,000 (1)
Salary Remaining :	$123,750
Aaron Dell	$120,000 (2)
Salary Remaining :	$16,500
Brendan Smith	$120,000 (2)
Salary Remaining :	$16,500
Josh Brown	$120,000 (2)
Salary Remaining :	$16,500
Vincent Hinostroza	$120,000 (1)
Salary Remaining :	$16,500
Michael Sgarbossa	$120,000 (1)
Salary Remaining :	$16,500
Alexander Petrovic	$120,000 (1)
Salary Remaining :	$16,500
Jason Polin	$110,000 (2)
Salary Remaining :	$15,125
Dennis Cholowski	$90,000 (1)
Salary Remaining :	$12,375
Brett Murray	$90,000 (1)
Salary Remaining :	$12,375
Aatu Raty	$80,000 (1)
Salary Remaining :	$11,000
Kasimir Kaskisuo	$80,000 (1)
Salary Remaining :	$11,000
Cale Fleury	$80,000 (2)
Salary Remaining :	$11,000
Tye Felhaber	$70,000 (2)
Salary Remaining :	$9,625
Jere Innala	$70,000 (2)
Salary Remaining :	$9,625
Gabe Perreault	$70,000 (3)
Salary Remaining :	$9,625
Jesse Puljujarvi	$70,000 (1)
Salary Remaining :	$9,625
Rodrigo Abols	$70,000 (2)
Salary Remaining :	$9,625
Zach Sanford	$50,000 (1)
Salary Remaining :	$6,875
David Tomasek	$40,000 (1)
Salary Remaining :	$5,500
Graham Sward	$10,000 (9)
Salary Remaining :	$1,375
Cade Webber	$10,000 (9)
Salary Remaining :	$1,375
Mason Primeau	$10,000 (6)
Salary Remaining :	$1,375
Damien Giroux	$10,000 (6)
Salary Remaining :	$1,375
Tyler Madden	$10,000 (6)
Salary Remaining :	$1,375
Cedric Pare	$10,000 (7)
Salary Remaining :	$1,375
Serron Noel	$10,000 (7)
Salary Remaining :	$1,375
Jalen Luypen	$10,000 (9)
Salary Remaining :	$1,375
Jared Davidson	$10,000 (9)
Salary Remaining :	$1,375
Ryan Hofer	$10,000 (9)
Salary Remaining :	$1,375
Ryder Rolston	$10,000 (9)
Salary Remaining :	$1,375
Justin Janicke	$10,000 (10)
Salary Remaining :	$1,375
Matthew Thiessen	$10,000 (9)
Salary Remaining :	$1,375
Filip Larsson	$10,000 (10)
Salary Remaining :	$1,375
Jakov Novak	$10,000 (9)
Salary Remaining :	$1,375
Total Farm Players	35
Salary Commitment
Year 25 : $2,740,000
Year 26 : $980,000
Year 27 : $220,000
Year 28 : $150,000
Salary Average Commitment
Year 25 : $2,740,000
Year 26 : $980,000
Year 27 : $220,000
Year 28 : $150,000

Dallas Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	8000 - $104 - 7,603 - 95.04%
Level 2:	4000 - $62 - 3,439 - 85.98%
Level 3:	5000 - $42 - 4,890 - 97.79%
Level 4:	2000 - $31 - 1,962 - 98.12%
Luxury :	1000 - $210 - 870 - 87.03%
Total Capacity :	20000
Team Popularity :	113.00%
Income
Home Games Left	7
Average Attendance - %	18,765 - 93.83%
Average Income per Game	$1,485,712
Year to Date Revenue	$50,514,191
Expense
Pro Players Total Salaries	$68,900,000
Farm Players Total Salaries	$1,090,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$58,858,125
Farm Year To Date Expenses	$866,778
Pro Salary Cap To Date	$57,823,125
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$10,399,980
Pro Remaining Season Days	22
Pro Expenses Per Days	$431,250
Pro Estimated Expenses	$9,487,500
Farm Remaining Season Days	22
Farm Expenses Per Days	$6,812
Farm Estimated Expenses	$149,864
Estimated Season Expenses	$9,637,364
Estimated Season Salary Cap	$67,145,625
Estimate Under Maximum Salary Cap of $74,000,000	$6,854,375
Estimate Over Minimum Salary Cap of $44,000,000	$23,145,625
Current Bank Account	$1,943,918
Projected Bank Account	$2,706,534

Pro Players Salaries
Filip Forsberg	$8,000,000 (1)
-Salary Remaining :	$1,100,000
Tyler Seguin	$6,500,000 (1)
-Salary Remaining :	$893,750
Thomas Harley	$5,700,000 (3)
-Salary Remaining :	$783,750
Jared Spurgeon	$4,300,000 (1)
-Salary Remaining :	$591,250
Braden Schneider	$4,000,000 (2)
-Salary Remaining :	$550,000
Adam Lowry	$4,000,000 (4)
-Salary Remaining :	$550,000
Filip Chytil	$3,900,000 (1)
-Salary Remaining :	$536,250
Jacob Markstrom	$3,900,000 (1)
-Salary Remaining :	$536,250
Joey Daccord	$3,900,000 (2)
-Salary Remaining :	$536,250
Conor Garland	$3,800,000 (3)
-Salary Remaining :	$522,500
Nikita Zadorov	$3,800,000 (2)
-Salary Remaining :	$522,500
Vince Dunn	$3,700,000 (3)
-Salary Remaining :	$508,750
Anthony Beauvillier	$2,500,000 (3)
-Salary Remaining :	$343,750
Keegan Kolesar	$2,200,000 (3)
-Salary Remaining :	$302,500
Michael McCarron	$2,000,000 (3)
-Salary Remaining :	$275,000
Ilya Mikheyev	$1,500,000 (1)
-Salary Remaining :	$206,250
Jiri Kulich	$1,200,000 (3)
-Salary Remaining :	$165,000
Joel Kiviranta	$1,200,000 (1)
-Salary Remaining :	$165,000
Daniel Sprong	$1,200,000 (1)
-Salary Remaining :	$165,000
John Klingberg (1 Way Contract)	$1,100,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$151,250
Haydn Fleury	$500,000 (1)
-Salary Remaining :	$68,750
Total Pro Players	21
Salary Commitment
Year 25 : $68,900,000
Year 26 : $37,900,000
Year 27 : $25,100,000
Year 28 : $4,000,000
Salary Average Commitment
Year 25 : $68,900,000
Year 26 : $37,900,000
Year 27 : $25,100,000
Year 28 : $4,000,000
Salary Cap with 1 Way Contract
Year 25 : $67,800,000
Year 26 : $36,800,000
Year 27 : $25,100,000
Year 28 : $4,000,000

Farm Players Salaries
Arttu Hyry	$140,000 (1)
Salary Remaining :	$19,250
Justin Hryckowian	$140,000 (1)
Salary Remaining :	$19,250
Matthew Murray	$100,000 (1)
Salary Remaining :	$13,750
Riley Tufte	$90,000 (1)
Salary Remaining :	$12,375
Nikita Grebenkin	$80,000 (3)
Salary Remaining :	$11,000
Fabian Lysell	$80,000 (2)
Salary Remaining :	$11,000
Matthew Stienburg	$70,000 (1)
Salary Remaining :	$9,625
Andre Lee	$70,000 (2)
Salary Remaining :	$9,625
Mac Hollowell	$60,000 (1)
Salary Remaining :	$8,250
Emmitt Finnie	$40,000 (1)
Salary Remaining :	$5,500
Jacob Fowler	$40,000 (1)
Salary Remaining :	$5,500
Robbie Stucker	$10,000 (8)
Salary Remaining :	$1,375
Riley Sutter	$10,000 (5)
Salary Remaining :	$1,375
Elliot Desnoyers	$10,000 (8)
Salary Remaining :	$1,375
Hunter Drew	$10,000 (5)
Salary Remaining :	$1,375
Jack Becker	$10,000 (7)
Salary Remaining :	$1,375
Emmett Croteau	$10,000 (7)
Salary Remaining :	$1,375
Nikita Quapp	$10,000 (10)
Salary Remaining :	$1,375
Tyler Muszelik	$10,000 (9)
Salary Remaining :	$1,375
Reid Schaefer	$10,000 (9)
Salary Remaining :	$1,375
Stanislav Demin	$10,000 (9)
Salary Remaining :	$1,375
Noel Nordh	$10,000 (10)
Salary Remaining :	$1,375
Finn Harding	$10,000 (10)
Salary Remaining :	$1,375
Cam Squires	$10,000 (10)
Salary Remaining :	$1,375
Ilya Protas	$10,000 (10)
Salary Remaining :	$1,375
David Edstrom	$10,000 (10)
Salary Remaining :	$1,375
Tomas Hamara	$10,000 (10)
Salary Remaining :	$1,375
Tristan Bertucci	$10,000 (10)
Salary Remaining :	$1,375
Antti Tuomisto	$10,000 (9)
Salary Remaining :	$1,375
Total Farm Players	29
Salary Commitment
Year 25 : $1,090,000
Year 26 : $410,000
Year 27 : $260,000
Year 28 : $180,000
Salary Average Commitment
Year 25 : $1,090,000
Year 26 : $410,000
Year 27 : $260,000
Year 28 : $180,000

Minnesota Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	8000 - $94 - 7,613 - 95.16%
Level 2:	4000 - $54 - 3,804 - 95.11%
Level 3:	5000 - $42 - 4,734 - 94.69%
Level 4:	2000 - $30 - 1,913 - 95.65%
Luxury :	1000 - $189 - 941 - 94.07%
Total Capacity :	20000
Team Popularity :	100.00%
Income
Home Games Left	6
Average Attendance - %	19,005 - 95.03%
Average Income per Game	$1,343,381
Year to Date Revenue	$47,018,349
Expense
Pro Players Total Salaries	$44,100,000
Farm Players Total Salaries	$740,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$10,487,344
Pro Year To Date Expenses	$37,784,375
Farm Year To Date Expenses	$804,440
Pro Salary Cap To Date	$37,698,125
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$8,060,288
Pro Remaining Season Days	22
Pro Expenses Per Days	$276,250
Pro Estimated Expenses	$6,077,500
Farm Remaining Season Days	22
Farm Expenses Per Days	$4,625
Farm Estimated Expenses	$101,750
Estimated Season Expenses	$6,179,250
Estimated Season Salary Cap	$54,249,219
Estimate Under Maximum Salary Cap of $74,000,000	$19,750,781
Estimate Over Minimum Salary Cap of $44,000,000	$10,249,219
Current Bank Account	$39,522,092
Projected Bank Account	$41,403,130

Pro Players Salaries
Jeff Petry	$4,900,000 (1)
-Salary Remaining :	$673,750
Linus Ullmark	$4,800,000 (3)
-Salary Remaining :	$660,000
Alex Iafallo	$4,500,000 (3)
-Salary Remaining :	$618,750
Nino Niederreiter	$4,000,000 (2)
-Salary Remaining :	$550,000
Brendan Gallagher	$3,200,000 (1)
-Salary Remaining :	$440,000
Nick Leddy	$2,800,000 (2)
-Salary Remaining :	$385,000
Vladimir Tarasenko	$2,700,000 (3)
-Salary Remaining :	$371,250
Jaycob Megna	$2,200,000 (2)
-Salary Remaining :	$302,500
Brett Kulak	$2,200,000 (2)
-Salary Remaining :	$302,500
Pontus Holmberg	$1,600,000 (2)
-Salary Remaining :	$220,000
Jarred Tinordi	$1,600,000 (1)
-Salary Remaining :	$220,000
Leo Carlsson	$1,400,000 (2)
-Salary Remaining :	$192,500
Dominic Toninato	$1,200,000 (1)
-Salary Remaining :	$165,000
Trevor Carrick	$1,200,000 (1)
-Salary Remaining :	$165,000
Conor Sheary	$1,200,000 (1)
-Salary Remaining :	$165,000
Alexander Holtz	$1,200,000 (2)
-Salary Remaining :	$165,000
Samuel Fagemo	$900,000 (3)
-Salary Remaining :	$123,750
Ivan Miroshnichenko	$900,000 (2)
-Salary Remaining :	$123,750
Tyler Pitlick	$600,000 (1)
-Salary Remaining :	$82,500
Clark Bishop	$600,000 (1)
-Salary Remaining :	$82,500
Carl Lindbom	$400,000 (1)
-Salary Remaining :	$55,000
Total Pro Players	21
Salary Commitment
Year 25 : $44,100,000
Year 26 : $29,200,000
Year 27 : $12,900,000
Year 28 : $0
Salary Average Commitment
Year 25 : $44,100,000
Year 26 : $29,200,000
Year 27 : $12,900,000
Year 28 : $0
Salary Cap with 1 Way Contract
Year 25 : $44,100,000
Year 26 : $29,200,000
Year 27 : $12,900,000
Year 28 : $0

Farm Players Salaries
Hendrix Lapierre	$120,000 (2)
Salary Remaining :	$16,500
Mason Geertsen	$120,000 (1)
Salary Remaining :	$16,500
Chad Ruhwedel	$120,000 (1)
Salary Remaining :	$16,500
Jesper Wallstedt	$100,000 (2)
Salary Remaining :	$13,750
Danila Yurov	$40,000 (1)
Salary Remaining :	$5,500
Arseny Gritsyuk	$40,000 (1)
Salary Remaining :	$5,500
Damian Clara	$10,000 (10)
Salary Remaining :	$1,375
David Noel	$10,000 (9)
Salary Remaining :	$1,375
Reilly Webb	$10,000 (9)
Salary Remaining :	$1,375
Jared Wright	$10,000 (9)
Salary Remaining :	$1,375
Brandon Hickey	$10,000 (3)
Salary Remaining :	$1,375
Nick Swaney	$10,000 (6)
Salary Remaining :	$1,375
Luke Prokop	$10,000 (7)
Salary Remaining :	$1,375
Eemil Viro	$10,000 (8)
Salary Remaining :	$1,375
Travis Barron	$10,000 (3)
Salary Remaining :	$1,375
Alex Kannok Leipert	$10,000 (8)
Salary Remaining :	$1,375
Luke Henman	$10,000 (6)
Salary Remaining :	$1,375
Greg Meireles	$10,000 (7)
Salary Remaining :	$1,375
Tristen Robins	$10,000 (8)
Salary Remaining :	$1,375
Matthew Maggio	$10,000 (8)
Salary Remaining :	$1,375
Dmitry Kuzmin	$10,000 (8)
Salary Remaining :	$1,375
Jack Devine	$10,000 (10)
Salary Remaining :	$1,375
Daniil But	$10,000 (10)
Salary Remaining :	$1,375
Mikus Vecvanags	$10,000 (9)
Salary Remaining :	$1,375
Dylan Ferguson	$10,000 (9)
Salary Remaining :	$1,375
Carter Berger	$10,000 (9)
Salary Remaining :	$1,375
Total Farm Players	26
Salary Commitment
Year 25 : $740,000
Year 26 : $420,000
Year 27 : $200,000
Year 28 : $180,000
Salary Average Commitment
Year 25 : $740,000
Year 26 : $420,000
Year 27 : $200,000
Year 28 : $180,000

Nashville Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	8000 - $99 - 7,780 - 97.25%
Level 2:	4000 - $60 - 3,907 - 97.68%
Level 3:	5000 - $40 - 4,789 - 95.77%
Level 4:	2000 - $30 - 1,873 - 93.66%
Luxury :	1000 - $204 - 977 - 97.73%
Total Capacity :	20000
Team Popularity :	100.00%
Income
Home Games Left	5
Average Attendance - %	19,326 - 96.63%
Average Income per Game	$1,484,753
Year to Date Revenue	$53,451,115
Expense
Pro Players Total Salaries	$54,800,000
Farm Players Total Salaries	$1,120,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$7,125,000
Pro Year To Date Expenses	$50,850,625
Farm Year To Date Expenses	$968,750
Pro Salary Cap To Date	$50,764,375
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$7,423,766
Pro Remaining Season Days	22
Pro Expenses Per Days	$343,125
Pro Estimated Expenses	$7,548,750
Farm Remaining Season Days	22
Farm Expenses Per Days	$7,000
Farm Estimated Expenses	$154,000
Estimated Season Expenses	$7,702,750
Estimated Season Salary Cap	$65,424,375
Estimate Under Maximum Salary Cap of $74,000,000	$8,575,625
Estimate Over Minimum Salary Cap of $44,000,000	$21,424,375
Current Bank Account	$13,206,563
Projected Bank Account	$12,927,579

Pro Players Salaries
Matthew Tkachuk	$7,600,000 (1)
-Salary Remaining :	$1,045,000
Victor Hedman	$6,000,000 (4)
-Salary Remaining :	$825,000
Alex Vlasic	$5,000,000 (1)
-Salary Remaining :	$687,500
Alexis Lafreniere	$4,000,000 (1)
-Salary Remaining :	$550,000
Johnathan Kovacevic	$3,400,000 (3)
-Salary Remaining :	$467,500
Joel Hofer	$3,000,000 (3)
-Salary Remaining :	$412,500
Taylor Raddysh	$2,700,000 (1)
-Salary Remaining :	$371,250
Logan O'Connor	$2,500,000 (2)
-Salary Remaining :	$343,750
Alex Newhook	$2,000,000 (2)
-Salary Remaining :	$275,000
Ilya Samsonov	$2,000,000 (3)
-Salary Remaining :	$275,000
Calle Jarnkrok	$2,000,000 (1)
-Salary Remaining :	$275,000
Mathieu Olivier	$2,000,000 (3)
-Salary Remaining :	$275,000
Michael Kesselring	$1,800,000 (3)
-Salary Remaining :	$247,500
Wyatt Johnston	$1,600,000 (1)
-Salary Remaining :	$220,000
Egor Chinakhov	$1,500,000 (2)
-Salary Remaining :	$206,250
Conor Timmins	$1,400,000 (1)
-Salary Remaining :	$192,500
Alex Alexeyev	$1,200,000 (2)
-Salary Remaining :	$165,000
Adam Boqvist	$1,200,000 (1)
-Salary Remaining :	$165,000
Connor Dewar	$1,200,000 (2)
-Salary Remaining :	$165,000
Juraj Slafkovsky	$1,000,000 (1)
-Salary Remaining :	$137,500
Matt Coronato	$900,000 (2)
-Salary Remaining :	$123,750
Travis Boyd	$800,000 (1)
-Salary Remaining :	$110,000
Total Pro Players	22
Salary Commitment
Year 25 : $54,800,000
Year 26 : $27,500,000
Year 27 : $18,200,000
Year 28 : $6,000,000
Salary Average Commitment
Year 25 : $54,800,000
Year 26 : $27,500,000
Year 27 : $18,200,000
Year 28 : $6,000,000
Salary Cap with 1 Way Contract
Year 25 : $54,800,000
Year 26 : $27,500,000
Year 27 : $18,200,000
Year 28 : $6,000,000

Farm Players Salaries
Sam Lafferty	$120,000 (1)
Salary Remaining :	$16,500
Jakob Pelletier	$110,000 (2)
Salary Remaining :	$15,125
Akira Schmid	$110,000 (2)
Salary Remaining :	$15,125
Gage Goncalves	$110,000 (1)
Salary Remaining :	$15,125
Gustav Lindstrom	$100,000 (1)
Salary Remaining :	$13,750
Max Jones	$90,000 (1)
Salary Remaining :	$12,375
Axel Jonsson-Fjallby	$90,000 (1)
Salary Remaining :	$12,375
Rasmus Asplund	$80,000 (1)
Salary Remaining :	$11,000
Jack Rathbone	$60,000 (1)
Salary Remaining :	$8,250
Jake Livingstone	$60,000 (1)
Salary Remaining :	$8,250
Nathan Gaucher	$10,000 (8)
Salary Remaining :	$1,375
Joseph Cecconi	$10,000 (4)
Salary Remaining :	$1,375
Lukas Svejkovsky	$10,000 (7)
Salary Remaining :	$1,375
Ty Nelson	$10,000 (9)
Salary Remaining :	$1,375
Nick Capone	$10,000 (10)
Salary Remaining :	$1,375
Quinn Olson	$10,000 (10)
Salary Remaining :	$1,375
Dominik Badinka	$10,000 (10)
Salary Remaining :	$1,375
Nate Danielson	$10,000 (10)
Salary Remaining :	$1,375
Francesco Pinelli	$10,000 (10)
Salary Remaining :	$1,375
Parker Bell	$10,000 (10)
Salary Remaining :	$1,375
Judd Caulfield	$10,000 (8)
Salary Remaining :	$1,375
Henrik Rybinski	$10,000 (8)
Salary Remaining :	$1,375
Jakub Demek	$10,000 (8)
Salary Remaining :	$1,375
Samuel Savoie	$10,000 (10)
Salary Remaining :	$1,375
Gavin Hayes	$10,000 (10)
Salary Remaining :	$1,375
Mason Beaupit	$10,000 (8)
Salary Remaining :	$1,375
Ethan Keppen	$10,000 (8)
Salary Remaining :	$1,375
Ryan Jones	$10,000 (8)
Salary Remaining :	$1,375
Jesper Vikman	$10,000 (6)
Salary Remaining :	$1,375
Total Farm Players	29
Salary Commitment
Year 25 : $1,120,000
Year 26 : $410,000
Year 27 : $190,000
Year 28 : $190,000
Salary Average Commitment
Year 25 : $1,120,000
Year 26 : $410,000
Year 27 : $190,000
Year 28 : $190,000

St. Louis Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Enterprise Center
Level 1:	8000 - $110 - 7,875 - 98.44%
Level 2:	4000 - $65 - 3,952 - 98.81%
Level 3:	5000 - $48 - 4,730 - 94.59%
Level 4:	2000 - $36 - 1,925 - 96.24%
Luxury :	1000 - $216 - 990 - 99.05%
Total Capacity :	20000
Team Popularity :	139.00%
Income
Home Games Left	5
Average Attendance - %	19,472 - 97.36%
Average Income per Game	$1,647,535
Year to Date Revenue	$59,311,265
Expense
Pro Players Total Salaries	$72,700,000
Farm Players Total Salaries	$2,430,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$64,830,000
Farm Year To Date Expenses	$1,404,004
Pro Salary Cap To Date	$64,053,750
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$8,237,676
Pro Remaining Season Days	22
Pro Expenses Per Days	$455,000
Pro Estimated Expenses	$10,010,000
Farm Remaining Season Days	22
Farm Expenses Per Days	$15,188
Farm Estimated Expenses	$334,136
Estimated Season Expenses	$10,344,136
Estimated Season Salary Cap	$73,940,000
Estimate Under Maximum Salary Cap of $74,000,000	$60,000
Estimate Over Minimum Salary Cap of $44,000,000	$29,940,000
Current Bank Account	$32,735,070
Projected Bank Account	$30,628,610

Pro Players Salaries
Auston Matthews	$8,000,000 (4)
-Salary Remaining :	$1,100,000
Clayton Keller	$6,500,000 (1)
-Salary Remaining :	$893,750
Matt Boldy	$6,100,000 (3)
-Salary Remaining :	$838,750
Carter Verhaeghe	$5,900,000 (2)
-Salary Remaining :	$811,250
Zach Werenski	$5,900,000 (3)
-Salary Remaining :	$811,250
Colton Parayko	$5,000,000 (3)
-Salary Remaining :	$687,500
Matt Duchene	$4,600,000 (1)
-Salary Remaining :	$632,500
Joseph Woll	$4,200,000 (1)
-Salary Remaining :	$577,500
Mats Zuccarello	$4,000,000 (2)
-Salary Remaining :	$550,000
Adam Larsson	$3,700,000 (3)
-Salary Remaining :	$508,750
Joel Farabee	$3,200,000 (1)
-Salary Remaining :	$440,000
Nicolas Hague	$3,000,000 (2)
-Salary Remaining :	$412,500
Jack Roslovic	$2,200,000 (3)
-Salary Remaining :	$302,500
Joel Armia	$2,000,000 (2)
-Salary Remaining :	$275,000
Dan Vladar	$1,500,000 (1)
-Salary Remaining :	$206,250
Josh Anderson	$1,500,000 (3)
-Salary Remaining :	$206,250
Brayden McNabb	$1,200,000 (3)
-Salary Remaining :	$165,000
Jesperi Kotkaniemi (1 Way Contract)	$1,200,000 (1)
-Salary Remaining :	$165,000
Martin Pospisil (1 Way Contract)	$800,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$110,000
Isaiah George	$700,000 (3)
-Salary Remaining :	$96,250
Nathan Walker	$500,000 (1)
-Salary Remaining :	$68,750
Joseph Blandisi	$500,000 (1)
-Salary Remaining :	$68,750
Jujhar Khaira	$500,000 (1)
-Salary Remaining :	$68,750
Total Pro Players	23
Salary Commitment
Year 25 : $72,700,000
Year 26 : $49,200,000
Year 27 : $34,300,000
Year 28 : $8,000,000
Salary Average Commitment
Year 25 : $72,700,000
Year 26 : $49,200,000
Year 27 : $34,300,000
Year 28 : $8,000,000
Salary Cap with 1 Way Contract
Year 25 : $71,900,000
Year 26 : $49,200,000
Year 27 : $34,300,000
Year 28 : $8,000,000

Farm Players Salaries
Owen Pickering	$1,000,000 (3)
Salary Remaining :	$137,500
Olen Zellweger	$120,000 (2)
Salary Remaining :	$16,500
Jonatan Berggren	$120,000 (2)
Salary Remaining :	$16,500
Boris Katchouk	$120,000 (1)
Salary Remaining :	$16,500
Cody Glass	$120,000 (1)
Salary Remaining :	$16,500
Juuso Parssinen	$120,000 (1)
Salary Remaining :	$16,500
Nils Lundkvist	$120,000 (2)
Salary Remaining :	$16,500
Arturs Silovs	$110,000 (2)
Salary Remaining :	$15,125
Jacob Moverare	$90,000 (1)
Salary Remaining :	$12,375
Vladislav Kolyachonok	$90,000 (2)
Salary Remaining :	$12,375
Cooper Marody	$80,000 (2)
Salary Remaining :	$11,000
Kale Clague	$80,000 (1)
Salary Remaining :	$11,000
Maxence Guenette	$70,000 (1)
Salary Remaining :	$9,625
Tanner Laczynski	$70,000 (2)
Salary Remaining :	$9,625
Marshall Warren	$10,000 (10)
Salary Remaining :	$1,375
Riley Hughes	$10,000 (10)
Salary Remaining :	$1,375
Jamieson Rees	$10,000 (10)
Salary Remaining :	$1,375
Jacob Ingham	$10,000 (8)
Salary Remaining :	$1,375
Zayde Wisdom	$10,000 (10)
Salary Remaining :	$1,375
Max Wanner	$10,000 (10)
Salary Remaining :	$1,375
Keean Washkurak	$10,000 (10)
Salary Remaining :	$1,375
Lucas Ciona	$10,000 (10)
Salary Remaining :	$1,375
Ryan Mast	$10,000 (10)
Salary Remaining :	$1,375
Rhett Pitlick	$10,000 (10)
Salary Remaining :	$1,375
Henrik Tikkanen	$10,000 (10)
Salary Remaining :	$1,375
Xavier Bernard	$10,000 (6)
Salary Remaining :	$1,375
Total Farm Players	26
Salary Commitment
Year 25 : $2,430,000
Year 26 : $930,000
Year 27 : $220,000
Year 28 : $120,000
Salary Average Commitment
Year 25 : $2,430,000
Year 26 : $930,000
Year 27 : $220,000
Year 28 : $120,000

Utah Hockey Club

Arena Capacity - Ticket Price Attendance - %
Arena Name	Delta Center
Level 1:	8000 - $106 - 7,861 - 98.26%
Level 2:	4000 - $65 - 3,877 - 96.92%
Level 3:	5000 - $43 - 4,903 - 98.06%
Level 4:	2000 - $32 - 1,968 - 98.42%
Luxury :	1000 - $211 - 987 - 98.72%
Total Capacity :	20000
Team Popularity :	138.00%
Income
Home Games Left	7
Average Attendance - %	19,596 - 97.98%
Average Income per Game	$1,609,531
Year to Date Revenue	$54,724,054
Expense
Pro Players Total Salaries	$74,600,000
Farm Players Total Salaries	$4,200,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$64,276,875
Farm Year To Date Expenses	$1,545,559
Pro Salary Cap To Date	$63,260,625
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$11,266,717
Pro Remaining Season Days	22
Pro Expenses Per Days	$466,875
Pro Estimated Expenses	$10,271,250
Farm Remaining Season Days	22
Farm Expenses Per Days	$26,250
Farm Estimated Expenses	$577,500
Estimated Season Expenses	$10,848,750
Estimated Season Salary Cap	$73,353,125
Estimate Under Maximum Salary Cap of $74,000,000	$646,875
Estimate Over Minimum Salary Cap of $44,000,000	$29,353,125
Current Bank Account	$30,407,839
Projected Bank Account	$30,825,806

Pro Players Salaries
Hampus Lindholm	$7,800,000 (1)
-Salary Remaining :	$1,072,500
Jack Hughes	$7,400,000 (2)
-Salary Remaining :	$1,017,500
Kyle Palmieri	$6,600,000 (1)
-Salary Remaining :	$907,500
Jaccob Slavin	$5,000,000 (2)
-Salary Remaining :	$687,500
Chris Kreider	$4,800,000 (1)
-Salary Remaining :	$660,000
Aaron Ekblad	$4,200,000 (4)
-Salary Remaining :	$577,500
Sebastian Aho	$4,000,000 (3)
-Salary Remaining :	$550,000
Jonathan Marchessault	$3,800,000 (3)
-Salary Remaining :	$522,500
Niko Mikkola	$3,400,000 (2)
-Salary Remaining :	$467,500
Jake Middleton	$3,400,000 (2)
-Salary Remaining :	$467,500
Andrei Vasilevskiy	$3,400,000 (2)
-Salary Remaining :	$467,500
Dawson Mercer	$3,300,000 (2)
-Salary Remaining :	$453,750
Evgeni Malkin	$3,000,000 (1)
-Salary Remaining :	$412,500
Jordan Eberle	$2,800,000 (2)
-Salary Remaining :	$385,000
Eetu Luostarinen	$2,700,000 (1)
-Salary Remaining :	$371,250
Noel Acciari	$2,200,000 (1)
-Salary Remaining :	$302,500
Phillip Danault	$2,200,000 (2)
-Salary Remaining :	$302,500
Morgan Barron	$2,000,000 (1)
-Salary Remaining :	$275,000
Klim Kostin (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$165,000
Guillaume Brisebois	$600,000 (2)
-Salary Remaining :	$82,500
Zakhar Bardakov	$400,000 (1)
-Salary Remaining :	$55,000
Sergei Murashov	$400,000 (1)
-Salary Remaining :	$55,000
Total Pro Players	22
Salary Commitment
Year 25 : $74,600,000
Year 26 : $43,500,000
Year 27 : $12,000,000
Year 28 : $4,200,000
Salary Average Commitment
Year 25 : $74,600,000
Year 26 : $43,500,000
Year 27 : $12,000,000
Year 28 : $4,200,000
Salary Cap with 1 Way Contract
Year 25 : $73,400,000
Year 26 : $43,500,000
Year 27 : $12,000,000
Year 28 : $4,200,000

Farm Players Salaries
Logan Cooley	$1,800,000 (2)
Salary Remaining :	$247,500
Louis Crevier	$1,100,000 (1)
Salary Remaining :	$151,250
Brandt Clarke	$130,000 (2)
Salary Remaining :	$17,875
Alexander Nylander	$120,000 (1)
Salary Remaining :	$16,500
Mason Lohrei	$120,000 (1)
Salary Remaining :	$16,500
Keaton Middleton	$120,000 (1)
Salary Remaining :	$16,500
Milos Kelemen	$100,000 (1)
Salary Remaining :	$13,750
Devon Levi	$100,000 (1)
Salary Remaining :	$13,750
Christian Fischer	$100,000 (1)
Salary Remaining :	$13,750
Nikita Chibrikov	$80,000 (2)
Salary Remaining :	$11,000
Lane Pederson	$80,000 (2)
Salary Remaining :	$11,000
Chase De Leo	$70,000 (1)
Salary Remaining :	$9,625
Rhett Gardner	$70,000 (1)
Salary Remaining :	$9,625
Easton Cowan	$40,000 (1)
Salary Remaining :	$5,500
Vsevolod Komarov	$10,000 (10)
Salary Remaining :	$1,375
Philip Svedeback	$10,000 (7)
Salary Remaining :	$1,375
Mike McKee	$10,000 (2)
Salary Remaining :	$1,375
Cameron Whitehead	$10,000 (7)
Salary Remaining :	$1,375
Marcel Marcel	$10,000 (8)
Salary Remaining :	$1,375
Patrick Guay	$10,000 (7)
Salary Remaining :	$1,375
Conner Bleackley	$10,000 (2)
Salary Remaining :	$1,375
Jack Beck	$10,000 (10)
Salary Remaining :	$1,375
Noah Warren	$10,000 (10)
Salary Remaining :	$1,375
Dylan Duke	$10,000 (9)
Salary Remaining :	$1,375
Cam Morrison	$10,000 (6)
Salary Remaining :	$1,375
Hugo Ollas	$10,000 (7)
Salary Remaining :	$1,375
Francesco Arcuri	$10,000 (8)
Salary Remaining :	$1,375
Trevor Kuntar	$10,000 (8)
Salary Remaining :	$1,375
Evan Nause	$10,000 (9)
Salary Remaining :	$1,375
Jack Matier	$10,000 (10)
Salary Remaining :	$1,375
Roddy Ross	$10,000 (7)
Salary Remaining :	$1,375
Total Farm Players	31
Salary Commitment
Year 25 : $4,200,000
Year 26 : $640,000
Year 27 : $150,000
Year 28 : $150,000
Salary Average Commitment
Year 25 : $4,200,000
Year 26 : $640,000
Year 27 : $150,000
Year 28 : $150,000

Winnipeg Jets

Winnipeg Jets is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canada Life Centre
Level 1:	8000 - $112 - 7,434 - 92.93%
Level 2:	4000 - $67 - 3,668 - 91.70%
Level 3:	5000 - $47 - 4,437 - 88.74%
Level 4:	2000 - $37 - 1,695 - 84.75%
Luxury :	1000 - $213 - 960 - 95.99%
Total Capacity :	20000
Team Popularity :	134.00%
Income
Home Games Left	6
Average Attendance - %	18,195 - 90.97%
Average Income per Game	$1,600,783
Year to Date Revenue	$56,027,417
Expense
Pro Players Total Salaries	$78,700,000
Farm Players Total Salaries	$2,910,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$63,350,000
Farm Year To Date Expenses	$1,709,743
Pro Salary Cap To Date	$63,263,750
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$9,604,700
Pro Remaining Season Days	22
Pro Expenses Per Days	$492,500
Pro Estimated Expenses	$10,835,000
Farm Remaining Season Days	22
Farm Expenses Per Days	$18,188
Farm Estimated Expenses	$400,136
Estimated Season Expenses	$11,235,136
Estimated Season Salary Cap	$74,085,000
Estimate Under Maximum Salary Cap of $74,000,000	-$85,000
Estimate Over Minimum Salary Cap of $44,000,000	$30,085,000
Current Bank Account	$22,998,455
Projected Bank Account	$21,368,019

Pro Players Salaries
Shane Pinto	$11,000,000 (2)
-Salary Remaining :	$1,512,500
Mikael Granlund	$7,200,000 (3)
-Salary Remaining :	$990,000
Roope Hintz	$6,500,000 (3)
-Salary Remaining :	$893,750
Bryan Rust	$5,200,000 (2)
-Salary Remaining :	$715,000
John Carlson	$5,000,000 (3)
-Salary Remaining :	$687,500
Gustav Forsling	$4,800,000 (4)
-Salary Remaining :	$660,000
Justin Faulk	$4,700,000 (3)
-Salary Remaining :	$646,250
Igor Shesterkin	$4,600,000 (2)
-Salary Remaining :	$632,500
Alexander Wennberg	$4,500,000 (3)
-Salary Remaining :	$618,750
Jean-Gabriel Pageau	$4,300,000 (1)
-Salary Remaining :	$591,250
Jake DeBrusk	$3,700,000 (3)
-Salary Remaining :	$508,750
Chandler Stephenson	$2,600,000 (1)
-Salary Remaining :	$357,500
Alex Ovechkin	$2,300,000 (1)
-Salary Remaining :	$316,250
Anders Lee	$2,000,000 (2)
-Salary Remaining :	$275,000
Jake Sanderson	$1,900,000 (1)
-Salary Remaining :	$261,250
Jake McCabe	$1,800,000 (1)
-Salary Remaining :	$247,500
Ty Emberson	$1,500,000 (2)
-Salary Remaining :	$206,250
David Rittich	$1,500,000 (3)
-Salary Remaining :	$206,250
Brett Leason	$1,400,000 (1)
-Salary Remaining :	$192,500
Brett Howden	$1,200,000 (1)
-Salary Remaining :	$165,000
Joel Edmundson	$1,000,000 (2)
-Salary Remaining :	$137,500
Total Pro Players	21
Salary Commitment
Year 25 : $78,700,000
Year 26 : $63,200,000
Year 27 : $37,900,000
Year 28 : $4,800,000
Salary Average Commitment
Year 25 : $78,700,000
Year 26 : $63,200,000
Year 27 : $37,900,000
Year 28 : $4,800,000
Salary Cap with 1 Way Contract
Year 25 : $78,700,000
Year 26 : $63,200,000
Year 27 : $37,900,000
Year 28 : $4,800,000

Farm Players Salaries
Andrew Poturalski	$800,000 (1)
Salary Remaining :	$110,000
Justin Kirkland	$700,000 (1)
Salary Remaining :	$96,250
Nils Hoglander	$120,000 (1)
Salary Remaining :	$16,500
Colin Miller	$120,000 (2)
Salary Remaining :	$16,500
Craig Smith	$120,000 (2)
Salary Remaining :	$16,500
Keith Kinkaid	$120,000 (1)
Salary Remaining :	$16,500
Jack Thompson	$90,000 (2)
Salary Remaining :	$12,375
Marat Khusnutdinov	$90,000 (1)
Salary Remaining :	$12,375
Rocco Grimaldi	$80,000 (1)
Salary Remaining :	$11,000
Albert Johansson	$80,000 (1)
Salary Remaining :	$11,000
Jayson Megna	$80,000 (1)
Salary Remaining :	$11,000
Seth Griffith	$80,000 (1)
Salary Remaining :	$11,000
Trent Miner	$80,000 (1)
Salary Remaining :	$11,000
Alex Belzile	$80,000 (1)
Salary Remaining :	$11,000
Nikita Prishchepov	$70,000 (3)
Salary Remaining :	$9,625
Lucas Johansen	$50,000 (1)
Salary Remaining :	$6,875
Alexander Nikishin	$40,000 (1)
Salary Remaining :	$5,500
Brandon Baddock	$10,000 (1)
Salary Remaining :	$1,375
Ty Murchison	$10,000 (9)
Salary Remaining :	$1,375
Sean Day	$10,000 (10)
Salary Remaining :	$1,375
Carter Gylander	$10,000 (10)
Salary Remaining :	$1,375
Antonio Stranges	$10,000 (6)
Salary Remaining :	$1,375
Martin Chromiak	$10,000 (6)
Salary Remaining :	$1,375
Artem Shlaine	$10,000 (10)
Salary Remaining :	$1,375
Ayrton Martino	$10,000 (10)
Salary Remaining :	$1,375
Dennis Busby	$10,000 (10)
Salary Remaining :	$1,375
Devin Kaplan	$10,000 (10)
Salary Remaining :	$1,375
Peter DiLiberatore	$10,000 (6)
Salary Remaining :	$1,375
Total Farm Players	28
Salary Commitment
Year 25 : $2,910,000
Year 26 : $500,000
Year 27 : $170,000
Year 28 : $100,000
Salary Average Commitment
Year 25 : $2,910,000
Year 26 : $500,000
Year 27 : $170,000
Year 28 : $100,000

Team	Current Fund	Estimated Season Salary Cap	Under Maximum of $74,000,000 Available Cap Space	Over Minimum of $44,000,000	Pro Players	Farm Players	Total Players
Boston Bruins	$3,898,615	$71,665,000	$2,335,000	$27,665,000	23	30	53
Buffalo Sabres	$35,726,600	$63,798,750	$10,201,250	$19,798,750	21	29	50
Detroit Red Wings	$49,727,388	$66,464,375	$7,535,625	$22,464,375	27	31	58
Florida Panthers	$6,055,545	$73,093,125	$906,875	$29,093,125	21	27	48
Montreal Canadiens	$23,629,669	$66,358,125	$7,641,875	$22,358,125	22	33	55
Ottawa Senators	$28,522,718	$63,104,375	$10,895,625	$19,104,375	26	32	58
Tampa Bay Lightning	$37,186,988	$63,010,000	$10,990,000	$19,010,000	23	27	50
Toronto Maple Leafs	$26,556,436	$66,072,500	$7,927,500	$22,072,500	22	26	48
Carolina Hurricanes	$44,851,940	$48,015,000	$25,985,000	$4,015,000	25	34	59
Columbus Blue Jackets	$9,757,246	$72,355,000	$1,645,000	$28,355,000	24	26	50
New Jersey Devils	$45,534,405	$72,817,500	$1,182,500	$28,817,500	23	25	48
New York Islanders	$10,340,042	$70,302,812	$3,697,188	$26,302,812	21	34	55
New York Rangers	$19,028,242	$70,859,375	$3,140,625	$26,859,375	28	19	47
Philadelphia Flyers	$24,740,674	$74,008,125	-$8,125	$30,008,125	22	41	63
Pittsburgh Penguins	$9,788,697	$66,180,625	$7,819,375	$22,180,625	22	27	49
Washington Capitals	$17,274,508	$73,296,250	$703,750	$29,296,250	21	23	44
Anaheim Ducks	$22,102,330	$68,201,875	$5,798,125	$24,201,875	23	40	63
Calgary Flames	$34,831,345	$50,706,875	$23,293,125	$6,706,875	23	29	52
Edmonton Oilers	$10,706,008	$71,807,500	$2,192,500	$27,807,500	22	36	58
Los Angeles Kings	$4,593,132	$69,101,250	$4,898,750	$25,101,250	23	23	46
San Jose Sharks	$35,650,818	$73,500,000	$500,000	$29,500,000	21	29	50
Seattle Kraken	$41,919,061	$46,107,500	$27,892,500	$2,107,500	23	32	55
Vancouver Canucks	$18,513,820	$67,582,500	$6,417,500	$23,582,500	23	34	57
Vegas Golden Knights	$17,459,906	$50,786,875	$23,213,125	$6,786,875	21	24	45
Chicago Blackhawks	$27,918,335	$74,390,625	-$390,625	$30,390,625	22	27	49
Colorado Avalanche	$17,730,382	$73,234,375	$765,625	$29,234,375	25	35	60
Dallas Stars	$1,943,918	$67,145,625	$6,854,375	$23,145,625	21	29	50
Minnesota Wild	$39,522,092	$54,249,219	$19,750,781	$10,249,219	21	26	47
Nashville Predators	$13,206,563	$65,424,375	$8,575,625	$21,424,375	22	29	51
St. Louis Blues	$32,735,070	$73,940,000	$60,000	$29,940,000	23	26	49
Utah Hockey Club	$30,407,839	$73,353,125	$646,875	$29,353,125	22	31	53
Winnipeg Jets	$22,998,455	$74,085,000	-$85,000	$30,085,000	21	28	49

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

Philadelphia Flyers is over or under the salary cap!

Arena Capacity - Ticket PriceAttendance - %

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 - %