FNHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	8000 - $105 - 7,621 - 95.26%
Level 2:	4000 - $59 - 4,000 - 100.00%
Level 3:	5000 - $41 - 4,971 - 99.42%
Level 4:	2000 - $29 - 2,000 - 100.00%
Luxury :	1000 - $202 - 999 - 99.94%
Total Capacity :	20000
Team Popularity :	123.00%
Income
Home Games Left	12
Average Attendance - %	19,591 - 97.95%
Average Income per Game	$1,544,839
Year to Date Revenue	$44,800,333
Expense
Pro Players Total Salaries	$73,500,000
Farm Players Total Salaries	$2,260,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$700,000
Pro Year To Date Expenses	$52,155,000
Farm Year To Date Expenses	$1,792,752
Pro Salary Cap To Date	$51,772,500
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$18,538,069
Pro Remaining Season Days	43
Pro Expenses Per Days	$460,000
Pro Estimated Expenses	$19,780,000
Farm Remaining Season Days	43
Farm Expenses Per Days	$14,125
Farm Estimated Expenses	$607,375
Estimated Season Expenses	$20,387,375
Estimated Season Salary Cap	$71,983,750
Estimate Under Maximum Salary Cap of $74,000,000	$2,016,250
Estimate Over Minimum Salary Cap of $44,000,000	$27,983,750
Current Bank Account	$7,426,413
Projected Bank Account	$5,577,107

Pro Players Salaries
Cale Makar	$8,200,000 (2)
-Salary Remaining :	$2,203,750
Alex DeBrincat	$7,000,000 (1)
-Salary Remaining :	$1,881,250
Charlie McAvoy	$5,700,000 (1)
-Salary Remaining :	$1,531,875
Anthony Cirelli	$5,100,000 (2)
-Salary Remaining :	$1,370,625
Mathew Barzal	$5,000,000 (5)
-Salary Remaining :	$1,343,750
Thatcher Demko	$5,000,000 (4)
-Salary Remaining :	$1,343,750
Mark Stone	$4,600,000 (3)
-Salary Remaining :	$1,236,250
Sean Couturier	$4,200,000 (3)
-Salary Remaining :	$1,128,750
Blake Coleman	$3,600,000 (2)
-Salary Remaining :	$967,500
Ryan Lindgren	$3,200,000 (1)
-Salary Remaining :	$860,000
Sean Monahan	$3,000,000 (1)
-Salary Remaining :	$806,250
Ross Colton	$2,700,000 (2)
-Salary Remaining :	$725,625
Artturi Lehkonen	$2,500,000 (1)
-Salary Remaining :	$671,875
Frank Nazar	$1,700,000 (3)
-Salary Remaining :	$456,875
Luke Schenn	$1,700,000 (1)
-Salary Remaining :	$456,875
Tyson Jost	$1,600,000 (1)
-Salary Remaining :	$430,000
Jack St. Ivany	$1,400,000 (1)
-Salary Remaining :	$376,250
Adam Gaudette	$1,300,000 (3)
-Salary Remaining :	$349,375
Cole Koepke	$1,200,000 (1)
-Salary Remaining :	$322,500
Lars Eller	$1,200,000 (1)
-Salary Remaining :	$322,500
Dustin Wolf	$900,000 (1)
-Salary Remaining :	$241,875
Marc Del Gaizo (1 Way Contract)	$900,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$241,875
Wyatt Kaiser	$900,000 (1)
-Salary Remaining :	$241,875
Brock Faber	$900,000 (1)
-Salary Remaining :	$241,875
Total Pro Players	24
Salary Commitment
Year 25 : $73,500,000
Year 26 : $42,300,000
Year 27 : $21,800,000
Year 28 : $10,000,000
Salary Average Commitment
Year 25 : $73,500,000
Year 26 : $42,300,000
Year 27 : $21,800,000
Year 28 : $10,000,000
Salary Cap with 1 Way Contract
Year 25 : $72,600,000
Year 26 : $41,400,000
Year 27 : $21,800,000
Year 28 : $10,000,000

Farm Players Salaries
Pheonix Copley	$120,000 (2)
Salary Remaining :	$32,250
Nick DeSimone	$120,000 (1)
Salary Remaining :	$32,250
Justin Brazeau	$120,000 (1)
Salary Remaining :	$32,250
Matt Tomkins	$120,000 (1)
Salary Remaining :	$32,250
Ben Hutton	$120,000 (1)
Salary Remaining :	$32,250
Connor Carrick	$120,000 (1)
Salary Remaining :	$32,250
Kevin Connauton	$110,000 (1)
Salary Remaining :	$29,563
Cole Guttman	$110,000 (2)
Salary Remaining :	$29,563
Glenn Gawdin	$110,000 (2)
Salary Remaining :	$29,563
Jordan Harris	$100,000 (1)
Salary Remaining :	$26,875
Cam Dineen	$100,000 (1)
Salary Remaining :	$26,875
Marc McLaughlin	$90,000 (2)
Salary Remaining :	$24,188
Nate Smith	$90,000 (1)
Salary Remaining :	$24,188
Matthew Phillips	$90,000 (1)
Salary Remaining :	$24,188
Aidan McDonough	$90,000 (2)
Salary Remaining :	$24,188
Tyler Wotherspoon	$90,000 (2)
Salary Remaining :	$24,188
Jack Ahcan	$90,000 (2)
Salary Remaining :	$24,188
Jack Studnicka	$90,000 (2)
Salary Remaining :	$24,188
Kole Lind	$90,000 (2)
Salary Remaining :	$24,188
Nick Abruzzese	$80,000 (1)
Salary Remaining :	$21,500
Ben Meyers	$70,000 (1)
Salary Remaining :	$18,813
Brandon Bussi	$40,000 (1)
Salary Remaining :	$10,750
Taylor Makar	$40,000 (1)
Salary Remaining :	$10,750
Aidan Thompson	$10,000 (10)
Salary Remaining :	$2,688
Carson Focht	$10,000 (5)
Salary Remaining :	$2,688
Brad Morrison	$10,000 (3)
Salary Remaining :	$2,688
Kalan Lind	$10,000 (10)
Salary Remaining :	$2,688
Scott Walford	$10,000 (9)
Salary Remaining :	$2,688
Lucas Edmonds	$10,000 (7)
Salary Remaining :	$2,688
Total Farm Players	29
Salary Commitment
Year 25 : $2,260,000
Year 26 : $940,000
Year 27 : $60,000
Year 28 : $50,000
Salary Average Commitment
Year 25 : $2,260,000
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 - 8,000 - 100.00%
Level 2:	4000 - $61 - 3,934 - 98.35%
Level 3:	5000 - $41 - 4,970 - 99.41%
Level 4:	2000 - $32 - 1,803 - 90.16%
Luxury :	1000 - $206 - 990 - 99.00%
Total Capacity :	20000
Team Popularity :	120.00%
Income
Home Games Left	12
Average Attendance - %	19,697 - 98.49%
Average Income per Game	$1,558,788
Year to Date Revenue	$45,204,848
Expense
Pro Players Total Salaries	$52,300,000
Farm Players Total Salaries	$2,260,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$7,531,250
Pro Year To Date Expenses	$42,230,625
Farm Year To Date Expenses	$1,000,470
Pro Salary Cap To Date	$42,157,500
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$18,705,454
Pro Remaining Season Days	43
Pro Expenses Per Days	$327,500
Pro Estimated Expenses	$14,082,500
Farm Remaining Season Days	43
Farm Expenses Per Days	$14,125
Farm Estimated Expenses	$607,375
Estimated Season Expenses	$14,689,875
Estimated Season Salary Cap	$63,744,375
Estimate Under Maximum Salary Cap of $74,000,000	$10,255,625
Estimate Over Minimum Salary Cap of $44,000,000	$19,744,375
Current Bank Account	$33,466,499
Projected Bank Account	$37,482,078

Pro Players Salaries
Erik Karlsson	$6,000,000 (1)
-Salary Remaining :	$1,612,500
Timo Meier	$5,800,000 (5)
-Salary Remaining :	$1,558,750
Brenden Dillon	$5,500,000 (3)
-Salary Remaining :	$1,478,125
Mika Zibanejad	$5,300,000 (3)
-Salary Remaining :	$1,424,375
Jordan Binnington	$4,500,000 (1)
-Salary Remaining :	$1,209,375
Jordan Staal	$3,500,000 (3)
-Salary Remaining :	$940,625
Michael Rasmussen	$3,200,000 (2)
-Salary Remaining :	$860,000
Kaapo Kakko	$3,100,000 (1)
-Salary Remaining :	$833,125
Yegor Sharangovich	$2,300,000 (1)
-Salary Remaining :	$618,125
Erik Gudbranson	$2,000,000 (1)
-Salary Remaining :	$537,500
Jonathan Drouin	$2,000,000 (2)
-Salary Remaining :	$537,500
Justin Danforth	$1,800,000 (1)
-Salary Remaining :	$483,750
Steven Lorentz	$1,200,000 (1)
-Salary Remaining :	$322,500
Dryden Hunt	$1,000,000 (1)
-Salary Remaining :	$268,750
Marc-Edouard Vlasic	$1,000,000 (2)
-Salary Remaining :	$268,750
Andreas Englund (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$268,750
Josh Doan	$900,000 (1)
-Salary Remaining :	$241,875
Aleksei Kolosov	$900,000 (2)
-Salary Remaining :	$241,875
Chris Terry	$800,000 (1)
-Salary Remaining :	$215,000
Justin Holl	$500,000 (2)
-Salary Remaining :	$134,375
Total Pro Players	20
Salary Commitment
Year 25 : $52,300,000
Year 26 : $27,700,000
Year 27 : $20,100,000
Year 28 : $5,800,000
Salary Average Commitment
Year 25 : $52,300,000
Year 26 : $27,700,000
Year 27 : $20,100,000
Year 28 : $5,800,000
Salary Cap with 1 Way Contract
Year 25 : $52,300,000
Year 26 : $27,700,000
Year 27 : $20,100,000
Year 28 : $5,800,000

Farm Players Salaries
Scott Perunovich	$900,000 (1)
Salary Remaining :	$241,875
Robert Hagg	$120,000 (1)
Salary Remaining :	$32,250
Michael Houser	$100,000 (2)
Salary Remaining :	$26,875
Justin Dowling	$100,000 (2)
Salary Remaining :	$26,875
Logan Brown	$90,000 (1)
Salary Remaining :	$24,188
Curtis McKenzie	$90,000 (2)
Salary Remaining :	$24,188
John Ludvig	$90,000 (2)
Salary Remaining :	$24,188
Ilya Solovyov	$90,000 (2)
Salary Remaining :	$24,188
Ryan Johnson	$80,000 (1)
Salary Remaining :	$21,500
Max McCormick	$80,000 (1)
Salary Remaining :	$21,500
Drew Commesso	$70,000 (2)
Salary Remaining :	$18,813
Georgii Merkulov	$70,000 (1)
Salary Remaining :	$18,813
Kyle Criscuolo	$70,000 (1)
Salary Remaining :	$18,813
Matt Kiersted	$60,000 (1)
Salary Remaining :	$16,125
Brandon Biro	$60,000 (1)
Salary Remaining :	$16,125
Anthony Angello	$50,000 (1)
Salary Remaining :	$13,438
Brian Pinho	$10,000 (5)
Salary Remaining :	$2,688
Matt Strome	$10,000 (4)
Salary Remaining :	$2,688
Cole Fraser	$10,000 (4)
Salary Remaining :	$2,688
Ethan Gauthier	$10,000 (10)
Salary Remaining :	$2,688
Kevin Wall	$10,000 (8)
Salary Remaining :	$2,688
Denis Smirnov	$10,000 (7)
Salary Remaining :	$2,688
Matias Rajaniemi	$10,000 (10)
Salary Remaining :	$2,688
Timofey Spitserov	$10,000 (10)
Salary Remaining :	$2,688
Mikko Kokkonen	$10,000 (7)
Salary Remaining :	$2,688
Logan Neaton	$10,000 (4)
Salary Remaining :	$2,688
Dylan Wells	$10,000 (9)
Salary Remaining :	$2,688
Jack Adams	$10,000 (8)
Salary Remaining :	$2,688
Nathan Legare	$10,000 (6)
Salary Remaining :	$2,688
Brendan Warren	$10,000 (7)
Salary Remaining :	$2,688
Total Farm Players	30
Salary Commitment
Year 25 : $2,260,000
Year 26 : $680,000
Year 27 : $140,000
Year 28 : $140,000
Salary Average Commitment
Year 25 : $2,260,000
Year 26 : $680,000
Year 27 : $140,000
Year 28 : $140,000

Detroit Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	8000 - $109 - 7,609 - 95.12%
Level 2:	4000 - $62 - 3,790 - 94.75%
Level 3:	5000 - $42 - 4,894 - 97.88%
Level 4:	2000 - $33 - 1,951 - 97.56%
Luxury :	1000 - $216 - 962 - 96.23%
Total Capacity :	20000
Team Popularity :	124.00%
Income
Home Games Left	10
Average Attendance - %	19,207 - 96.03%
Average Income per Game	$1,539,076
Year to Date Revenue	$47,711,348
Expense
Pro Players Total Salaries	$67,700,000
Farm Players Total Salaries	$1,680,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,500,000
Pro Year To Date Expenses	$49,263,750
Farm Year To Date Expenses	$1,260,046
Pro Salary Cap To Date	$46,042,500
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$15,390,757
Pro Remaining Season Days	43
Pro Expenses Per Days	$423,750
Pro Estimated Expenses	$18,221,250
Farm Remaining Season Days	43
Farm Expenses Per Days	$10,500
Farm Estimated Expenses	$451,500
Estimated Season Expenses	$18,672,750
Estimated Season Salary Cap	$65,581,250
Estimate Under Maximum Salary Cap of $74,000,000	$8,418,750
Estimate Over Minimum Salary Cap of $44,000,000	$21,581,250
Current Bank Account	$51,100,714
Projected Bank Account	$47,818,721

Pro Players Salaries
Connor McDavid	$9,500,000 (5)
-Salary Remaining :	$2,553,125
Leon Draisaitl	$9,100,000 (4)
-Salary Remaining :	$2,445,625
MacKenzie Weegar	$6,000,000 (3)
-Salary Remaining :	$1,612,500
Seth Jones	$5,300,000 (3)
-Salary Remaining :	$1,424,375
Kirill Marchenko	$4,200,000 (1)
-Salary Remaining :	$1,128,750
Tyler Myers	$4,100,000 (2)
-Salary Remaining :	$1,101,875
Nicolas Roy	$4,000,000 (2)
-Salary Remaining :	$1,075,000
Eric Comrie (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$1,075,000
Jeremy Lauzon	$2,900,000 (3)
-Salary Remaining :	$779,375
Pyotr Kochetkov	$2,500,000 (2)
-Salary Remaining :	$671,875
Frederick Gaudreau	$1,900,000 (1)
-Salary Remaining :	$510,625
Tyler Motte	$1,800,000 (1)
-Salary Remaining :	$483,750
Will Smith	$1,400,000 (3)
-Salary Remaining :	$376,250
Juuso Valimaki (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$322,500
Sam Malinski (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$322,500
David Perron	$1,100,000 (2)
-Salary Remaining :	$295,625
Oskar Sundqvist	$1,000,000 (3)
-Salary Remaining :	$268,750
Trevor van Riemsdyk	$900,000 (2)
-Salary Remaining :	$241,875
Olli Maatta	$900,000 (3)
-Salary Remaining :	$241,875
Sean Kuraly	$800,000 (1)
-Salary Remaining :	$215,000
A.J. Greer (1 Way Contract)	$700,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$188,125
Oliver Kapanen	$700,000 (2)
-Salary Remaining :	$188,125
Evgenii Dadonov	$700,000 (1)
-Salary Remaining :	$188,125
Spencer Martin (1 Way Contract)	$600,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$161,250
Mark Jankowski (1 Way Contract)	$600,000 (1)
-Salary Remaining :	$161,250
Jimmy Vesey (1 Way Contract)	$600,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$161,250
Total Pro Players	26
Salary Commitment
Year 25 : $67,700,000
Year 26 : $50,700,000
Year 27 : $36,100,000
Year 28 : $18,600,000
Salary Average Commitment
Year 25 : $67,700,000
Year 26 : $50,700,000
Year 27 : $36,100,000
Year 28 : $18,600,000
Salary Cap with 1 Way Contract
Year 25 : $63,400,000
Year 26 : $49,400,000
Year 27 : $36,100,000
Year 28 : $18,600,000

Farm Players Salaries
Justin Barron	$170,000 (3)
Salary Remaining :	$45,688
Tanner Jeannot	$120,000 (2)
Salary Remaining :	$32,250
Denton Mateychuk	$120,000 (3)
Salary Remaining :	$32,250
Matthew Kessel	$90,000 (2)
Salary Remaining :	$24,188
Liam Foudy	$80,000 (2)
Salary Remaining :	$21,500
Mitchell Stephens	$80,000 (2)
Salary Remaining :	$21,500
Caleb Jones	$80,000 (2)
Salary Remaining :	$21,500
Olle Lycksell	$70,000 (2)
Salary Remaining :	$18,813
Casey Fitzgerald	$70,000 (2)
Salary Remaining :	$18,813
MacKenzie Entwistle	$70,000 (1)
Salary Remaining :	$18,813
Jan Jenik	$70,000 (2)
Salary Remaining :	$18,813
Joe Hicketts	$70,000 (1)
Salary Remaining :	$18,813
Dennis Hildeby	$70,000 (1)
Salary Remaining :	$18,813
Fredrik Karlstrom	$70,000 (1)
Salary Remaining :	$18,813
Mikael Pyyhtia	$70,000 (1)
Salary Remaining :	$18,813
Travis Dermott	$70,000 (2)
Salary Remaining :	$18,813
Dakota Mermis	$60,000 (1)
Salary Remaining :	$16,125
Cole Schwindt	$50,000 (1)
Salary Remaining :	$13,438
Donovan Sebrango	$40,000 (1)
Salary Remaining :	$10,750
Jacob Melanson	$40,000 (1)
Salary Remaining :	$10,750
Ryan Greene	$40,000 (1)
Salary Remaining :	$10,750
Hunter Jones	$10,000 (5)
Salary Remaining :	$2,688
Simon Lundmark	$10,000 (8)
Salary Remaining :	$2,688
Brett Davis	$10,000 (8)
Salary Remaining :	$2,688
Caedan Bankier	$10,000 (10)
Salary Remaining :	$2,688
Oskar Olausson	$10,000 (7)
Salary Remaining :	$2,688
Cross Hanas	$10,000 (7)
Salary Remaining :	$2,688
Adam Gajan	$10,000 (9)
Salary Remaining :	$2,688
Lassi Thomson	$10,000 (1)
Salary Remaining :	$2,688
Total Farm Players	29
Salary Commitment
Year 25 : $1,680,000
Year 26 : $1,090,000
Year 27 : $360,000
Year 28 : $70,000
Salary Average Commitment
Year 25 : $1,680,000
Year 26 : $1,090,000
Year 27 : $360,000
Year 28 : $70,000

Florida Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BBT Center
Level 1:	8000 - $103 - 7,713 - 96.41%
Level 2:	4000 - $60 - 3,882 - 97.06%
Level 3:	5000 - $42 - 4,561 - 91.22%
Level 4:	2000 - $32 - 1,659 - 82.95%
Luxury :	1000 - $208 - 922 - 92.22%
Total Capacity :	20000
Team Popularity :	109.00%
Income
Home Games Left	11
Average Attendance - %	18,737 - 93.69%
Average Income per Game	$1,507,729
Year to Date Revenue	$45,231,879
Expense
Pro Players Total Salaries	$71,400,000
Farm Players Total Salaries	$1,500,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,800,000
Pro Year To Date Expenses	$52,537,500
Farm Year To Date Expenses	$1,017,801
Pro Salary Cap To Date	$52,434,375
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$16,585,022
Pro Remaining Season Days	43
Pro Expenses Per Days	$446,875
Pro Estimated Expenses	$19,215,625
Farm Remaining Season Days	43
Farm Expenses Per Days	$9,375
Farm Estimated Expenses	$403,125
Estimated Season Expenses	$19,618,750
Estimated Season Salary Cap	$73,423,125
Estimate Under Maximum Salary Cap of $74,000,000	$576,875
Estimate Over Minimum Salary Cap of $44,000,000	$29,423,125
Current Bank Account	$8,791,288
Projected Bank Account	$5,757,560

Pro Players Salaries
Marc-Andre Fleury	$7,000,000 (3)
-Salary Remaining :	$1,881,250
Elias Pettersson	$6,600,000 (2)
-Salary Remaining :	$1,773,750
John Gibson	$6,300,000 (1)
-Salary Remaining :	$1,693,125
Alex Tuch	$6,200,000 (4)
-Salary Remaining :	$1,666,250
Nick Schmaltz	$5,900,000 (3)
-Salary Remaining :	$1,585,625
Chandler Stephenson	$5,100,000 (1)
-Salary Remaining :	$1,370,625
Vladislav Gavrikov	$4,400,000 (2)
-Salary Remaining :	$1,182,500
Mattias Ekholm	$4,000,000 (3)
-Salary Remaining :	$1,075,000
Dakota Joshua	$3,800,000 (2)
-Salary Remaining :	$1,021,250
Jake McCabe	$3,500,000 (1)
-Salary Remaining :	$940,625
Morgan Frost	$3,100,000 (2)
-Salary Remaining :	$833,125
Nick Paul	$3,000,000 (3)
-Salary Remaining :	$806,250
Lawson Crouse	$2,700,000 (5)
-Salary Remaining :	$725,625
Mason Marchment	$2,700,000 (1)
-Salary Remaining :	$725,625
Zach Bogosian	$1,600,000 (2)
-Salary Remaining :	$430,000
Stefan Noesen	$1,300,000 (1)
-Salary Remaining :	$349,375
Lucas Carlsson (1 Way Contract)	$1,200,000 (2)
-Salary Remaining :	$322,500
Nils Aman	$1,200,000 (2)
-Salary Remaining :	$322,500
Simon Edvinsson	$1,000,000 (1)
-Salary Remaining :	$268,750
Nicolas Aube-Kubel (1 Way Contract)	$800,000 (1)
-Salary Remaining :	$215,000
Total Pro Players	20
Salary Commitment
Year 25 : $71,400,000
Year 26 : $50,700,000
Year 27 : $28,800,000
Year 28 : $8,900,000
Salary Average Commitment
Year 25 : $71,400,000
Year 26 : $50,700,000
Year 27 : $28,800,000
Year 28 : $8,900,000
Salary Cap with 1 Way Contract
Year 25 : $71,400,000
Year 26 : $50,700,000
Year 27 : $28,800,000
Year 28 : $8,900,000

Farm Players Salaries
Matthew Benning	$120,000 (2)
Salary Remaining :	$32,250
Uvis Balinskis	$120,000 (2)
Salary Remaining :	$32,250
Joel Hanley	$120,000 (1)
Salary Remaining :	$32,250
Jimmy Schuldt	$120,000 (2)
Salary Remaining :	$32,250
Robert Bortuzzo	$120,000 (2)
Salary Remaining :	$32,250
Nikolai Knyzhov	$120,000 (1)
Salary Remaining :	$32,250
Max Lajoie	$110,000 (2)
Salary Remaining :	$29,563
Louis Domingue	$110,000 (1)
Salary Remaining :	$29,563
Grigori Denisenko	$80,000 (2)
Salary Remaining :	$21,500
Ville Koivunen	$80,000 (2)
Salary Remaining :	$21,500
Jonah Gadjovich	$80,000 (2)
Salary Remaining :	$21,500
Patrick Giles	$70,000 (1)
Salary Remaining :	$18,813
Tom Willander	$40,000 (1)
Salary Remaining :	$10,750
Joakim Kemell	$40,000 (1)
Salary Remaining :	$10,750
Aydar Suniev	$40,000 (1)
Salary Remaining :	$10,750
Ryan Suzuki	$10,000 (5)
Salary Remaining :	$2,688
Ondrej Becher	$10,000 (9)
Salary Remaining :	$2,688
Yegor Sidorov	$10,000 (9)
Salary Remaining :	$2,688
Trey Augustine	$10,000 (10)
Salary Remaining :	$2,688
Alex Campbell	$10,000 (9)
Salary Remaining :	$2,688
Daniel Torgersson	$10,000 (7)
Salary Remaining :	$2,688
Paul Ludwinski	$10,000 (9)
Salary Remaining :	$2,688
Jake Chiasson	$10,000 (9)
Salary Remaining :	$2,688
Braden Doyle	$10,000 (1)
Salary Remaining :	$2,688
Charlie Elick	$10,000 (10)
Salary Remaining :	$2,688
Jan Bednar	$10,000 (6)
Salary Remaining :	$2,688
Mike Robinson	$10,000 (3)
Salary Remaining :	$2,688
Gleb Trikozov	$10,000 (9)
Salary Remaining :	$2,688
Total Farm Players	28
Salary Commitment
Year 25 : $1,500,000
Year 26 : $950,000
Year 27 : $120,000
Year 28 : $110,000
Salary Average Commitment
Year 25 : $1,500,000
Year 26 : $950,000
Year 27 : $120,000
Year 28 : $110,000

Montreal Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	8000 - $97 - 7,782 - 97.27%
Level 2:	4000 - $55 - 3,872 - 96.81%
Level 3:	5000 - $37 - 4,771 - 95.41%
Level 4:	2000 - $26 - 1,920 - 95.99%
Luxury :	1000 - $155 - 974 - 97.44%
Total Capacity :	20000
Team Popularity :	107.00%
Income
Home Games Left	13
Average Attendance - %	19,319 - 96.60%
Average Income per Game	$1,433,122
Year to Date Revenue	$40,127,426
Expense
Pro Players Total Salaries	$65,000,000
Farm Players Total Salaries	$1,030,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,300,000
Pro Year To Date Expenses	$47,298,125
Farm Year To Date Expenses	$715,538
Pro Salary Cap To Date	$46,836,875
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$18,630,591
Pro Remaining Season Days	43
Pro Expenses Per Days	$406,875
Pro Estimated Expenses	$17,495,625
Farm Remaining Season Days	43
Farm Expenses Per Days	$6,438
Farm Estimated Expenses	$276,834
Estimated Season Expenses	$17,772,459
Estimated Season Salary Cap	$67,363,750
Estimate Under Maximum Salary Cap of $74,000,000	$6,636,250
Estimate Over Minimum Salary Cap of $44,000,000	$23,363,750
Current Bank Account	$23,308,651
Projected Bank Account	$24,166,783

Pro Players Salaries
Mikhail Sergachev	$6,800,000 (1)
-Salary Remaining :	$1,827,500
Pierre-Luc Dubois	$5,900,000 (1)
-Salary Remaining :	$1,585,625
Rickard Rakell	$5,000,000 (4)
-Salary Remaining :	$1,343,750
Brayden Schenn	$4,900,000 (2)
-Salary Remaining :	$1,316,875
Philipp Kurashev	$4,600,000 (1)
-Salary Remaining :	$1,236,250
Brandon Carlo	$4,400,000 (4)
-Salary Remaining :	$1,182,500
Dmitry Orlov	$3,700,000 (2)
-Salary Remaining :	$994,375
Charlie Lindgren	$3,500,000 (4)
-Salary Remaining :	$940,625
Evander Kane	$3,100,000 (2)
-Salary Remaining :	$833,125
Andrei Kuzmenko	$3,000,000 (2)
-Salary Remaining :	$806,250
Alexandre Carrier	$2,800,000 (3)
-Salary Remaining :	$752,500
Simon Benoit	$2,500,000 (1)
-Salary Remaining :	$671,875
Casey Cizikas	$2,100,000 (1)
-Salary Remaining :	$564,375
Eric Robinson	$2,000,000 (1)
-Salary Remaining :	$537,500
Karel Vejmelka	$1,900,000 (2)
-Salary Remaining :	$510,625
Luke Hughes	$1,800,000 (2)
-Salary Remaining :	$483,750
Cutter Gauthier	$1,700,000 (3)
-Salary Remaining :	$456,875
Mattias Janmark	$1,200,000 (2)
-Salary Remaining :	$322,500
Alexandre Texier	$1,200,000 (1)
-Salary Remaining :	$322,500
Oskar Back	$1,200,000 (2)
-Salary Remaining :	$322,500
Arber Xhekaj (1 Way Contract)	$900,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$241,875
Emil Bemstrom	$800,000 (1)
-Salary Remaining :	$215,000
Total Pro Players	22
Salary Commitment
Year 25 : $65,000,000
Year 26 : $39,100,000
Year 27 : $17,400,000
Year 28 : $12,900,000
Salary Average Commitment
Year 25 : $65,000,000
Year 26 : $39,100,000
Year 27 : $17,400,000
Year 28 : $12,900,000
Salary Cap with 1 Way Contract
Year 25 : $64,100,000
Year 26 : $38,200,000
Year 27 : $17,400,000
Year 28 : $12,900,000

Farm Players Salaries
Dylan McIlrath	$100,000 (1)
Salary Remaining :	$26,875
Lucas Condotta	$100,000 (1)
Salary Remaining :	$26,875
Jiri Patera	$80,000 (2)
Salary Remaining :	$21,500
Vasily Ponomarev	$80,000 (2)
Salary Remaining :	$21,500
Samuel Honzek	$70,000 (3)
Salary Remaining :	$18,813
Sam Poulin	$70,000 (1)
Salary Remaining :	$18,813
Gerry Mayhew	$60,000 (1)
Salary Remaining :	$16,125
Cal O'Reilly	$60,000 (1)
Salary Remaining :	$16,125
Charles Hudon	$50,000 (1)
Salary Remaining :	$13,438
Zeev Buium	$40,000 (1)
Salary Remaining :	$10,750
Isaac Howard	$40,000 (1)
Salary Remaining :	$10,750
Benjamin Kindel	$40,000 (1)
Salary Remaining :	$10,750
Theo Lindstein	$40,000 (1)
Salary Remaining :	$10,750
Hunter Haight	$10,000 (10)
Salary Remaining :	$2,688
Jan Mysak	$10,000 (6)
Salary Remaining :	$2,688
Chase Priskie	$10,000 (4)
Salary Remaining :	$2,688
Nicky Leivermann	$10,000 (8)
Salary Remaining :	$2,688
Curtis Hall	$10,000 (6)
Salary Remaining :	$2,688
David Cotton	$10,000 (6)
Salary Remaining :	$2,688
Jake Furlong	$10,000 (10)
Salary Remaining :	$2,688
Cole Krygier	$10,000 (8)
Salary Remaining :	$2,688
Tyler Brennan	$10,000 (8)
Salary Remaining :	$2,688
Layton Ahac	$10,000 (6)
Salary Remaining :	$2,688
Dyllan Gill	$10,000 (10)
Salary Remaining :	$2,688
Garin Bjorklund	$10,000 (5)
Salary Remaining :	$2,688
Matthew Seminoff	$10,000 (8)
Salary Remaining :	$2,688
Maxim Groshev	$10,000 (8)
Salary Remaining :	$2,688
Jeremy Hanzel	$10,000 (9)
Salary Remaining :	$2,688
Nathan Aspinall	$10,000 (10)
Salary Remaining :	$2,688
Gunnarwolfe Fontaine	$10,000 (10)
Salary Remaining :	$2,688
Bryce Brodzinski	$10,000 (10)
Salary Remaining :	$2,688
Tanner Howe	$10,000 (10)
Salary Remaining :	$2,688
Brandon Kruse	$10,000 (7)
Salary Remaining :	$2,688
Total Farm Players	33
Salary Commitment
Year 25 : $1,030,000
Year 26 : $430,000
Year 27 : $270,000
Year 28 : $200,000
Salary Average Commitment
Year 25 : $1,030,000
Year 26 : $430,000
Year 27 : $270,000
Year 28 : $200,000

Ottawa Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Centre
Level 1:	8000 - $100 - 7,837 - 97.96%
Level 2:	4000 - $60 - 3,891 - 97.28%
Level 3:	5000 - $35 - 4,909 - 98.18%
Level 4:	2000 - $30 - 1,954 - 97.70%
Luxury :	1000 - $210 - 810 - 80.97%
Total Capacity :	20000
Team Popularity :	104.00%
Income
Home Games Left	10
Average Attendance - %	19,401 - 97.00%
Average Income per Game	$1,460,144
Year to Date Revenue	$45,264,456
Expense
Pro Players Total Salaries	$66,000,000
Farm Players Total Salaries	$1,880,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$48,335,625
Farm Year To Date Expenses	$1,374,750
Pro Salary Cap To Date	$45,718,125
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$14,601,437
Pro Remaining Season Days	43
Pro Expenses Per Days	$413,125
Pro Estimated Expenses	$17,764,375
Farm Remaining Season Days	43
Farm Expenses Per Days	$11,750
Farm Estimated Expenses	$505,250
Estimated Season Expenses	$18,269,625
Estimated Season Salary Cap	$62,515,000
Estimate Under Maximum Salary Cap of $74,000,000	$11,485,000
Estimate Over Minimum Salary Cap of $44,000,000	$18,515,000
Current Bank Account	$31,947,819
Projected Bank Account	$28,279,631

Pro Players Salaries
Lucas Raymond	$6,000,000 (3)
-Salary Remaining :	$1,612,500
Kent Johnson	$4,200,000 (3)
-Salary Remaining :	$1,128,750
Brock Boeser	$4,100,000 (3)
-Salary Remaining :	$1,101,875
Brian Dumoulin	$3,900,000 (2)
-Salary Remaining :	$1,048,125
Artem Zub	$3,800,000 (2)
-Salary Remaining :	$1,021,250
Anthony Mantha	$3,700,000 (1)
-Salary Remaining :	$994,375
Samuel Girard	$3,500,000 (1)
-Salary Remaining :	$940,625
Nick Bjugstad	$3,200,000 (1)
-Salary Remaining :	$860,000
Lukas Dostal	$2,900,000 (3)
-Salary Remaining :	$779,375
Spencer Knight	$2,800,000 (3)
-Salary Remaining :	$752,500
Will Borgen	$2,700,000 (3)
-Salary Remaining :	$725,625
Joonas Korpisalo	$2,700,000 (1)
-Salary Remaining :	$725,625
Marcus Johansson	$2,500,000 (3)
-Salary Remaining :	$671,875
Jason Zucker	$2,200,000 (2)
-Salary Remaining :	$591,250
Colin Miller	$2,200,000 (1)
-Salary Remaining :	$591,250
Jamie Drysdale	$2,000,000 (2)
-Salary Remaining :	$537,500
Joseph Veleno	$1,800,000 (2)
-Salary Remaining :	$483,750
Parker Kelly	$1,700,000 (2)
-Salary Remaining :	$456,875
Matvei Michkov	$1,700,000 (3)
-Salary Remaining :	$456,875
Troy Stecher	$1,400,000 (1)
-Salary Remaining :	$376,250
Philippe Myers (1 Way Contract)	$1,200,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$322,500
Valtteri Puustinen	$1,200,000 (1)
-Salary Remaining :	$322,500
Kailer Yamamoto (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$322,500
Jaden Schwartz	$1,200,000 (2)
-Salary Remaining :	$322,500
Samuel Bolduc (1 Way Contract)	$1,100,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$295,625
JJ Peterka	$1,100,000 (1)
-Salary Remaining :	$295,625
Total Pro Players	26
Salary Commitment
Year 25 : $66,000,000
Year 26 : $45,800,000
Year 27 : $26,900,000
Year 28 : $0
Salary Average Commitment
Year 25 : $66,000,000
Year 26 : $45,800,000
Year 27 : $26,900,000
Year 28 : $0
Salary Cap with 1 Way Contract
Year 25 : $62,500,000
Year 26 : $43,500,000
Year 27 : $26,900,000
Year 28 : $0

Farm Players Salaries
Zach Benson	$140,000 (2)
Salary Remaining :	$37,625
Brendan Lemieux	$120,000 (1)
Salary Remaining :	$32,250
Austin Poganski	$120,000 (1)
Salary Remaining :	$32,250
Adam Erne	$120,000 (2)
Salary Remaining :	$32,250
Dustin Tokarski	$110,000 (2)
Salary Remaining :	$29,563
Matthew Peca	$110,000 (2)
Salary Remaining :	$29,563
Steven Santini	$110,000 (2)
Salary Remaining :	$29,563
John Hayden	$110,000 (2)
Salary Remaining :	$29,563
Luca Del Bel Belluz	$100,000 (3)
Salary Remaining :	$26,875
Jake Lucchini	$100,000 (2)
Salary Remaining :	$26,875
Zac Dalpe	$90,000 (1)
Salary Remaining :	$24,188
Scott Sabourin	$90,000 (1)
Salary Remaining :	$24,188
Brad Lambert	$80,000 (3)
Salary Remaining :	$21,500
Thomas Bordeleau	$80,000 (1)
Salary Remaining :	$21,500
Nikolas Matinpalo	$70,000 (2)
Salary Remaining :	$18,813
Landon Slaggert	$70,000 (1)
Salary Remaining :	$18,813
Ville Heinola	$70,000 (2)
Salary Remaining :	$18,813
Austin Wagner	$50,000 (1)
Salary Remaining :	$13,438
Ben Gaudreau	$10,000 (9)
Salary Remaining :	$2,688
Jakub Dvorak	$10,000 (10)
Salary Remaining :	$2,688
Alexander Suzdalev	$10,000 (10)
Salary Remaining :	$2,688
Alex Bump	$10,000 (10)
Salary Remaining :	$2,688
Carson Bantle	$10,000 (10)
Salary Remaining :	$2,688
Jack Peart	$10,000 (9)
Salary Remaining :	$2,688
Sasha Pastujov	$10,000 (9)
Salary Remaining :	$2,688
Daniil Chayka	$10,000 (7)
Salary Remaining :	$2,688
Maros Jedlicka	$10,000 (10)
Salary Remaining :	$2,688
Bryce Montgomery	$10,000 (10)
Salary Remaining :	$2,688
David Gucciardi	$10,000 (10)
Salary Remaining :	$2,688
Justin Ertel	$10,000 (10)
Salary Remaining :	$2,688
Thomas Milic	$10,000 (9)
Salary Remaining :	$2,688
Ryan McGregor	$10,000 (6)
Salary Remaining :	$2,688
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 - 7,061 - 88.27%
Level 2:	4000 - $57 - 3,508 - 87.71%
Level 3:	5000 - $37 - 4,410 - 88.20%
Level 4:	2000 - $27 - 1,767 - 88.33%
Luxury :	1000 - $197 - 876 - 87.60%
Total Capacity :	20000
Team Popularity :	90.00%
Income
Home Games Left	10
Average Attendance - %	17,622 - 88.11%
Average Income per Game	$1,346,876
Year to Date Revenue	$41,753,150
Expense
Pro Players Total Salaries	$58,700,000
Farm Players Total Salaries	$1,050,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$6,000,000
Pro Year To Date Expenses	$42,975,000
Farm Year To Date Expenses	$771,725
Pro Salary Cap To Date	$41,658,750
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$13,468,758
Pro Remaining Season Days	43
Pro Expenses Per Days	$367,500
Pro Estimated Expenses	$15,802,500
Farm Remaining Season Days	43
Farm Expenses Per Days	$6,562
Farm Estimated Expenses	$282,166
Estimated Season Expenses	$16,084,666
Estimated Season Salary Cap	$62,977,500
Estimate Under Maximum Salary Cap of $74,000,000	$11,022,500
Estimate Over Minimum Salary Cap of $44,000,000	$18,977,500
Current Bank Account	$38,205,453
Projected Bank Account	$35,589,545

Pro Players Salaries
Kirill Kaprizov	$11,000,000 (3)
-Salary Remaining :	$2,956,250
Andre Burakovsky	$5,000,000 (1)
-Salary Remaining :	$1,343,750
Marco Rossi	$4,900,000 (3)
-Salary Remaining :	$1,316,875
Brock Nelson	$4,600,000 (4)
-Salary Remaining :	$1,236,250
Philip Broberg	$3,700,000 (4)
-Salary Remaining :	$994,375
Ukko-Pekka Luukkonen	$3,700,000 (1)
-Salary Remaining :	$994,375
Petr Mrazek	$3,500,000 (2)
-Salary Remaining :	$940,625
Scott Mayfield	$3,000,000 (2)
-Salary Remaining :	$806,250
Darren Raddysh	$2,600,000 (2)
-Salary Remaining :	$698,750
Vladislav Namestnikov	$2,400,000 (2)
-Salary Remaining :	$645,000
Kevin Rooney	$1,500,000 (2)
-Salary Remaining :	$403,125
Jake Bean	$1,400,000 (1)
-Salary Remaining :	$376,250
Will Cuylle	$1,400,000 (1)
-Salary Remaining :	$376,250
Danton Heinen	$1,300,000 (1)
-Salary Remaining :	$349,375
Mikey Eyssimont	$1,300,000 (2)
-Salary Remaining :	$349,375
Chris Driedger (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$322,500
Declan Chisholm	$1,000,000 (1)
-Salary Remaining :	$268,750
Zac Jones	$1,000,000 (2)
-Salary Remaining :	$268,750
Nolan Allan	$1,000,000 (2)
-Salary Remaining :	$268,750
Mitchell Chaffee	$900,000 (1)
-Salary Remaining :	$241,875
Zack Bolduc	$900,000 (2)
-Salary Remaining :	$241,875
Collin Graf	$900,000 (1)
-Salary Remaining :	$241,875
Oliver Wahlstrom (1 Way Contract)	$500,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$134,375
Total Pro Players	23
Salary Commitment
Year 25 : $58,700,000
Year 26 : $41,900,000
Year 27 : $24,200,000
Year 28 : $8,300,000
Salary Average Commitment
Year 25 : $58,700,000
Year 26 : $41,900,000
Year 27 : $24,200,000
Year 28 : $8,300,000
Salary Cap with 1 Way Contract
Year 25 : $57,000,000
Year 26 : $41,400,000
Year 27 : $24,200,000
Year 28 : $8,300,000

Farm Players Salaries
David Jiricek	$130,000 (2)
Salary Remaining :	$34,938
Emil Andrae	$90,000 (2)
Salary Remaining :	$24,188
Ryan Winterton	$80,000 (2)
Salary Remaining :	$21,500
Zach Dean	$80,000 (2)
Salary Remaining :	$21,500
Linus Karlsson	$80,000 (2)
Salary Remaining :	$21,500
Samuel Helenius	$80,000 (2)
Salary Remaining :	$21,500
Jesse Puljujarvi	$70,000 (1)
Salary Remaining :	$18,813
Ryan Leonard	$70,000 (3)
Salary Remaining :	$18,813
Jimmy Snuggerud	$70,000 (3)
Salary Remaining :	$18,813
Alex Barre-Boulet	$60,000 (2)
Salary Remaining :	$16,125
Jean-Luc Foudy	$60,000 (1)
Salary Remaining :	$16,125
Lukas Cormier	$10,000 (8)
Salary Remaining :	$2,688
Jorian Donovan	$10,000 (9)
Salary Remaining :	$2,688
Tristan Luneau	$10,000 (9)
Salary Remaining :	$2,688
Aleksanteri Kaskimaki	$10,000 (10)
Salary Remaining :	$2,688
Reilly Walsh	$10,000 (5)
Salary Remaining :	$2,688
Domenic DiVincentiis	$10,000 (8)
Salary Remaining :	$2,688
Mathias Laferriere	$10,000 (7)
Salary Remaining :	$2,688
Nikke Kokko	$10,000 (9)
Salary Remaining :	$2,688
Ben King	$10,000 (8)
Salary Remaining :	$2,688
David Spacek	$10,000 (8)
Salary Remaining :	$2,688
Daylan Kuefler	$10,000 (9)
Salary Remaining :	$2,688
Filip Bystedt	$10,000 (9)
Salary Remaining :	$2,688
Oskar Pettersson	$10,000 (9)
Salary Remaining :	$2,688
William Stromgren	$10,000 (9)
Salary Remaining :	$2,688
Kyle Jackson	$10,000 (9)
Salary Remaining :	$2,688
Noah Ostlund	$10,000 (9)
Salary Remaining :	$2,688
Joshua Davies	$10,000 (10)
Salary Remaining :	$2,688
Michael Milne	$10,000 (8)
Salary Remaining :	$2,688
Total Farm Players	29
Salary Commitment
Year 25 : $1,050,000
Year 26 : $920,000
Year 27 : $320,000
Year 28 : $180,000
Salary Average Commitment
Year 25 : $1,050,000
Year 26 : $920,000
Year 27 : $320,000
Year 28 : $180,000

Toronto Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Arena
Level 1:	8000 - $112 - 6,842 - 85.53%
Level 2:	4000 - $67 - 3,380 - 84.51%
Level 3:	5000 - $47 - 4,070 - 81.41%
Level 4:	2000 - $37 - 1,676 - 83.82%
Luxury :	1000 - $213 - 931 - 93.13%
Total Capacity :	20000
Team Popularity :	114.00%
Income
Home Games Left	11
Average Attendance - %	16,901 - 84.50%
Average Income per Game	$1,516,238
Year to Date Revenue	$45,487,141
Expense
Pro Players Total Salaries	$63,500,000
Farm Players Total Salaries	$1,500,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$411,250
Pro Year To Date Expenses	$49,708,750
Farm Year To Date Expenses	$1,357,944
Pro Salary Cap To Date	$49,635,625
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$16,678,618
Pro Remaining Season Days	43
Pro Expenses Per Days	$397,500
Pro Estimated Expenses	$17,092,500
Farm Remaining Season Days	43
Farm Expenses Per Days	$9,375
Farm Estimated Expenses	$403,125
Estimated Season Expenses	$17,495,625
Estimated Season Salary Cap	$67,112,500
Estimate Under Maximum Salary Cap of $74,000,000	$6,887,500
Estimate Over Minimum Salary Cap of $44,000,000	$23,112,500
Current Bank Account	$25,940,236
Projected Bank Account	$25,123,229

Pro Players Salaries
Mitch Marner	$8,000,000 (5)
-Salary Remaining :	$2,150,000
Connor Hellebuyck	$6,000,000 (1)
-Salary Remaining :	$1,612,500
Joel Eriksson Ek	$5,200,000 (3)
-Salary Remaining :	$1,397,500
Jared McCann	$4,900,000 (3)
-Salary Remaining :	$1,316,875
Evan Bouchard	$4,500,000 (3)
-Salary Remaining :	$1,209,375
Morgan Geekie	$4,300,000 (1)
-Salary Remaining :	$1,155,625
Travis Sanheim	$4,000,000 (3)
-Salary Remaining :	$1,075,000
Martin Necas	$4,000,000 (1)
-Salary Remaining :	$1,075,000
William Karlsson	$3,900,000 (3)
-Salary Remaining :	$1,048,125
Jake Walman	$3,600,000 (2)
-Salary Remaining :	$967,500
Radko Gudas	$3,200,000 (2)
-Salary Remaining :	$860,000
Jack McBain	$2,700,000 (3)
-Salary Remaining :	$725,625
Kaiden Guhle	$1,800,000 (1)
-Salary Remaining :	$483,750
Bobby McMann	$1,300,000 (2)
-Salary Remaining :	$349,375
Alex Steeves	$1,200,000 (1)
-Salary Remaining :	$322,500
Andreas Athanasiou	$1,200,000 (2)
-Salary Remaining :	$322,500
Jonas Johansson	$1,200,000 (2)
-Salary Remaining :	$322,500
Sam Steel (1 Way Contract)	$1,100,000 (1)
-Salary Remaining :	$295,625
Julien Gauthier	$900,000 (1)
-Salary Remaining :	$241,875
Grant Hutton	$500,000 (2)
-Salary Remaining :	$134,375
Total Pro Players	20
Salary Commitment
Year 25 : $63,500,000
Year 26 : $44,200,000
Year 27 : $33,200,000
Year 28 : $8,000,000
Salary Average Commitment
Year 25 : $63,500,000
Year 26 : $44,200,000
Year 27 : $33,200,000
Year 28 : $8,000,000
Salary Cap with 1 Way Contract
Year 25 : $63,500,000
Year 26 : $44,200,000
Year 27 : $33,200,000
Year 28 : $8,000,000

Farm Players Salaries
Devin Shore	$120,000 (1)
Salary Remaining :	$32,250
Conor Geekie	$100,000 (3)
Salary Remaining :	$26,875
Fraser Minten	$100,000 (3)
Salary Remaining :	$26,875
Kyle Capobianco	$90,000 (2)
Salary Remaining :	$24,188
Seamus Casey	$90,000 (3)
Salary Remaining :	$24,188
Scott Morrow	$90,000 (2)
Salary Remaining :	$24,188
Brett Seney	$80,000 (1)
Salary Remaining :	$21,500
Sam Rinzel	$80,000 (3)
Salary Remaining :	$21,500
Colton White	$80,000 (2)
Salary Remaining :	$21,500
Isak Rosen	$80,000 (2)
Salary Remaining :	$21,500
Gabriel Fortier	$60,000 (2)
Salary Remaining :	$16,125
Shane Bowers	$60,000 (2)
Salary Remaining :	$16,125
Brett Bulmer	$50,000 (1)
Salary Remaining :	$13,438
Austin Watson	$50,000 (2)
Salary Remaining :	$13,438
Dominik Shine	$50,000 (2)
Salary Remaining :	$13,438
Sammy Blais	$50,000 (2)
Salary Remaining :	$13,438
Tyson Barrie	$50,000 (2)
Salary Remaining :	$13,438
Otto Stenberg	$40,000 (1)
Salary Remaining :	$10,750
Jacob Quillan	$40,000 (1)
Salary Remaining :	$10,750
Axel Sandin Pellikka	$40,000 (1)
Salary Remaining :	$10,750
William Trudeau	$10,000 (7)
Salary Remaining :	$2,688
Xavier Bourgault	$10,000 (7)
Salary Remaining :	$2,688
Scott Ratzlaff	$10,000 (10)
Salary Remaining :	$2,688
Maxim Barbashev	$10,000 (9)
Salary Remaining :	$2,688
Oscar Fisker Molgaard	$10,000 (10)
Salary Remaining :	$2,688
Brycen Martin	$10,000 (7)
Salary Remaining :	$2,688
Daniel Walcott	$10,000 (1)
Salary Remaining :	$2,688
Chase Clark	$10,000 (7)
Salary Remaining :	$2,688
Roni Hirvonen	$10,000 (8)
Salary Remaining :	$2,688
Vyacheslav Peksa	$10,000 (8)
Salary Remaining :	$2,688
Total Farm Players	30
Salary Commitment
Year 25 : $1,500,000
Year 26 : $1,120,000
Year 27 : $460,000
Year 28 : $90,000
Salary Average Commitment
Year 25 : $1,500,000
Year 26 : $1,120,000
Year 27 : $460,000
Year 28 : $90,000

Carolina Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	8000 - $96 - 7,424 - 92.80%
Level 2:	4000 - $56 - 3,779 - 94.48%
Level 3:	5000 - $41 - 4,530 - 90.60%
Level 4:	2000 - $29 - 1,869 - 93.46%
Luxury :	1000 - $195 - 942 - 94.23%
Total Capacity :	20000
Team Popularity :	101.00%
Income
Home Games Left	12
Average Attendance - %	18,544 - 92.72%
Average Income per Game	$1,388,465
Year to Date Revenue	$40,265,481
Expense
Pro Players Total Salaries	$44,100,000
Farm Players Total Salaries	$1,620,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$4,043,750
Pro Year To Date Expenses	$34,318,750
Farm Year To Date Expenses	$1,148,123
Pro Salary Cap To Date	$32,718,125
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$16,661,578
Pro Remaining Season Days	43
Pro Expenses Per Days	$276,250
Pro Estimated Expenses	$11,878,750
Farm Remaining Season Days	43
Farm Expenses Per Days	$10,125
Farm Estimated Expenses	$435,375
Estimated Season Expenses	$12,314,125
Estimated Season Salary Cap	$47,968,750
Estimate Under Maximum Salary Cap of $74,000,000	$26,031,250
Estimate Over Minimum Salary Cap of $44,000,000	$3,968,750
Current Bank Account	$43,734,152
Projected Bank Account	$48,081,605

Pro Players Salaries
Shayne Gostisbehere	$5,000,000 (1)
-Salary Remaining :	$1,343,750
Alexander Romanov	$4,000,000 (2)
-Salary Remaining :	$1,075,000
Nic Dowd	$3,000,000 (2)
-Salary Remaining :	$806,250
Adam Henrique	$3,000,000 (2)
-Salary Remaining :	$806,250
Henri Jokiharju	$2,500,000 (2)
-Salary Remaining :	$671,875
Gustav Nyquist	$2,500,000 (1)
-Salary Remaining :	$671,875
Radek Faksa	$2,500,000 (3)
-Salary Remaining :	$671,875
Kasperi Kapanen	$2,000,000 (2)
-Salary Remaining :	$537,500
Kevin Hayes	$2,000,000 (3)
-Salary Remaining :	$537,500
Andrew Copp	$2,000,000 (3)
-Salary Remaining :	$537,500
Robby Fabbri	$1,800,000 (2)
-Salary Remaining :	$483,750
William Carrier	$1,500,000 (1)
-Salary Remaining :	$403,125
William Lagesson	$1,300,000 (2)
-Salary Remaining :	$349,375
Cam Atkinson	$1,200,000 (1)
-Salary Remaining :	$322,500
Vinni Lettieri (1 Way Contract)	$1,200,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$322,500
Philipp Grubauer	$1,200,000 (1)
-Salary Remaining :	$322,500
Zach Aston-Reese (1 Way Contract)	$1,200,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$322,500
Jacob Bryson	$1,200,000 (1)
-Salary Remaining :	$322,500
Calvin de Haan (1 Way Contract)	$1,200,000 (2)
-Salary Remaining :	$322,500
Tyson Foerster	$1,000,000 (1)
-Salary Remaining :	$268,750
James van Riemsdyk	$1,000,000 (2)
-Salary Remaining :	$268,750
Matt Murray	$800,000 (1)
-Salary Remaining :	$215,000
Taylor Hall	$500,000 (1)
-Salary Remaining :	$134,375
Nathan Walker	$500,000 (1)
-Salary Remaining :	$134,375
Total Pro Players	24
Salary Commitment
Year 25 : $44,100,000
Year 26 : $28,700,000
Year 27 : $6,500,000
Year 28 : $0
Salary Average Commitment
Year 25 : $44,100,000
Year 26 : $28,700,000
Year 27 : $6,500,000
Year 28 : $0
Salary Cap with 1 Way Contract
Year 25 : $41,700,000
Year 26 : $26,300,000
Year 27 : $6,500,000
Year 28 : $0

Farm Players Salaries
Jesper Boqvist	$180,000 (2)
Salary Remaining :	$48,375
James Reimer	$120,000 (1)
Salary Remaining :	$32,250
Kevin Gravel	$120,000 (2)
Salary Remaining :	$32,250
Matthew Highmore	$120,000 (2)
Salary Remaining :	$32,250
Juha Jaaska	$100,000 (1)
Salary Remaining :	$26,875
Fedor Svechkov	$100,000 (2)
Salary Remaining :	$26,875
Jonathan Lekkerimaki	$90,000 (3)
Salary Remaining :	$24,188
Jaret Anderson-Dolan	$90,000 (1)
Salary Remaining :	$24,188
Hudson Fasching	$80,000 (2)
Salary Remaining :	$21,500
T.J. Tynan	$80,000 (1)
Salary Remaining :	$21,500
Jeremy Davies	$80,000 (2)
Salary Remaining :	$21,500
Tyce Thompson	$70,000 (1)
Salary Remaining :	$18,813
Cam Lund	$70,000 (3)
Salary Remaining :	$18,813
Riley Stillman	$50,000 (2)
Salary Remaining :	$13,438
Phillip Di Giuseppe	$50,000 (1)
Salary Remaining :	$13,438
Ayrtom Duda	$10,000 (10)
Salary Remaining :	$2,688
Sebastian Cossa	$10,000 (7)
Salary Remaining :	$2,688
Bear Hughes	$10,000 (9)
Salary Remaining :	$2,688
Conner Roulette	$10,000 (9)
Salary Remaining :	$2,688
Gage Alexander	$10,000 (7)
Salary Remaining :	$2,688
Tyler Thorpe	$10,000 (10)
Salary Remaining :	$2,688
Stevie Leskovar	$10,000 (10)
Salary Remaining :	$2,688
Demetrios Koumontzis	$10,000 (10)
Salary Remaining :	$2,688
Max Szuber	$10,000 (8)
Salary Remaining :	$2,688
Konnor Smith	$10,000 (9)
Salary Remaining :	$2,688
Skyler Brind'Amour	$10,000 (9)
Salary Remaining :	$2,688
Ian Moore	$10,000 (10)
Salary Remaining :	$2,688
Filip Engaras	$10,000 (7)
Salary Remaining :	$2,688
Cole O'Hara	$10,000 (10)
Salary Remaining :	$2,688
Tyler Bird	$10,000 (5)
Salary Remaining :	$2,688
Dylan Garand	$10,000 (6)
Salary Remaining :	$2,688
Graeme Clarke	$10,000 (7)
Salary Remaining :	$2,688
Jack Dugan	$10,000 (7)
Salary Remaining :	$2,688
Connor Clattenburg	$10,000 (10)
Salary Remaining :	$2,688
Leo Loof	$10,000 (8)
Salary Remaining :	$2,688
Jaroslav Chmelar	$10,000 (10)
Salary Remaining :	$2,688
Brent Pedersen	$10,000 (8)
Salary Remaining :	$2,688
Total Farm Players	37
Salary Commitment
Year 25 : $1,620,000
Year 26 : $1,110,000
Year 27 : $380,000
Year 28 : $220,000
Salary Average Commitment
Year 25 : $1,620,000
Year 26 : $1,110,000
Year 27 : $380,000
Year 28 : $220,000

Columbus Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	8000 - $105 - 7,958 - 99.47%
Level 2:	4000 - $62 - 3,959 - 98.97%
Level 3:	5000 - $42 - 4,967 - 99.34%
Level 4:	2000 - $31 - 2,000 - 100.00%
Luxury :	1000 - $212 - 991 - 99.10%
Total Capacity :	20000
Team Popularity :	130.00%
Income
Home Games Left	13
Average Attendance - %	19,875 - 99.37%
Average Income per Game	$1,572,746
Year to Date Revenue	$44,036,892
Expense
Pro Players Total Salaries	$71,200,000
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	$52,405,625
Farm Year To Date Expenses	$1,077,605
Pro Salary Cap To Date	$51,860,000
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$20,445,700
Pro Remaining Season Days	43
Pro Expenses Per Days	$445,625
Pro Estimated Expenses	$19,161,875
Farm Remaining Season Days	43
Farm Expenses Per Days	$9,375
Farm Estimated Expenses	$403,125
Estimated Season Expenses	$19,565,000
Estimated Season Salary Cap	$70,672,500
Estimate Under Maximum Salary Cap of $74,000,000	$3,327,500
Estimate Over Minimum Salary Cap of $44,000,000	$26,672,500
Current Bank Account	$13,591,482
Projected Bank Account	$14,472,182

Pro Players Salaries
Elias Lindholm	$6,200,000 (3)
-Salary Remaining :	$1,666,250
Tage Thompson	$6,000,000 (1)
-Salary Remaining :	$1,612,500
Ryan McDonagh	$5,200,000 (3)
-Salary Remaining :	$1,397,500
Mackenzie Blackwood	$4,600,000 (4)
-Salary Remaining :	$1,236,250
Nazem Kadri	$4,600,000 (3)
-Salary Remaining :	$1,236,250
Sergei Bobrovsky	$4,200,000 (2)
-Salary Remaining :	$1,128,750
Troy Terry	$4,100,000 (4)
-Salary Remaining :	$1,101,875
Derek Forbort	$4,000,000 (1)
-Salary Remaining :	$1,075,000
Andrew Mangiapane	$3,400,000 (4)
-Salary Remaining :	$913,750
Michael Bunting	$3,200,000 (1)
-Salary Remaining :	$860,000
Connor McMichael	$3,200,000 (1)
-Salary Remaining :	$860,000
Josh Manson	$3,000,000 (2)
-Salary Remaining :	$806,250
Nick Blankenburg	$2,900,000 (1)
-Salary Remaining :	$779,375
John Marino	$2,700,000 (3)
-Salary Remaining :	$725,625
Alexander Kerfoot	$2,600,000 (3)
-Salary Remaining :	$698,750
Mikael Backlund	$2,600,000 (2)
-Salary Remaining :	$698,750
Carson Soucy	$2,600,000 (3)
-Salary Remaining :	$698,750
Jordan Greenway	$1,800,000 (3)
-Salary Remaining :	$483,750
Peyton Krebs	$1,300,000 (1)
-Salary Remaining :	$349,375
Michael Amadio (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$322,500
Jet Greaves	$1,000,000 (1)
-Salary Remaining :	$268,750
Mackie Samoskevich	$800,000 (2)
-Salary Remaining :	$215,000
Total Pro Players	22
Salary Commitment
Year 25 : $71,200,000
Year 26 : $48,400,000
Year 27 : $37,800,000
Year 28 : $12,100,000
Salary Average Commitment
Year 25 : $71,200,000
Year 26 : $48,400,000
Year 27 : $37,800,000
Year 28 : $12,100,000
Salary Cap with 1 Way Contract
Year 25 : $70,000,000
Year 26 : $48,400,000
Year 27 : $37,800,000
Year 28 : $12,100,000

Farm Players Salaries
Josh Mahura	$120,000 (1)
Salary Remaining :	$32,250
Sam Colangelo	$110,000 (2)
Salary Remaining :	$29,563
Mavrik Bourque	$100,000 (2)
Salary Remaining :	$26,875
Ethan Del Mastro	$100,000 (2)
Salary Remaining :	$26,875
Josh Dunne	$90,000 (2)
Salary Remaining :	$24,188
Kaedan Korczak	$90,000 (2)
Salary Remaining :	$24,188
Jansen Harkins	$90,000 (3)
Salary Remaining :	$24,188
Jake Christiansen	$90,000 (2)
Salary Remaining :	$24,188
Ethan Bear	$90,000 (2)
Salary Remaining :	$24,188
Colin White	$80,000 (2)
Salary Remaining :	$21,500
Hunter McKown	$80,000 (1)
Salary Remaining :	$21,500
Brandon Gignac	$70,000 (1)
Salary Remaining :	$18,813
Dysin Mayo	$70,000 (1)
Salary Remaining :	$18,813
Hugh McGing	$70,000 (1)
Salary Remaining :	$18,813
Tim Gettinger	$50,000 (1)
Salary Remaining :	$13,438
Matthew Robertson	$40,000 (1)
Salary Remaining :	$10,750
Ivan Demidov	$40,000 (1)
Salary Remaining :	$10,750
Calum Ritchie	$40,000 (1)
Salary Remaining :	$10,750
Joe Vrbetic	$10,000 (10)
Salary Remaining :	$2,688
Ty Tullio	$10,000 (8)
Salary Remaining :	$2,688
Hunter Skinner	$10,000 (6)
Salary Remaining :	$2,688
Samu Tuomaala	$10,000 (10)
Salary Remaining :	$2,688
Ryan Tverberg	$10,000 (8)
Salary Remaining :	$2,688
Justin Sourdif	$10,000 (7)
Salary Remaining :	$2,688
Ty Taylor	$10,000 (9)
Salary Remaining :	$2,688
Remi Poirier	$10,000 (8)
Salary Remaining :	$2,688
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 - $110 - 7,715 - 96.43%
Level 2:	4000 - $69 - 3,721 - 93.03%
Level 3:	5000 - $48 - 4,492 - 89.84%
Level 4:	2000 - $36 - 1,850 - 92.49%
Luxury :	1000 - $217 - 958 - 95.75%
Total Capacity :	20000
Team Popularity :	138.00%
Income
Home Games Left	10
Average Attendance - %	18,735 - 93.68%
Average Income per Game	$1,629,659
Year to Date Revenue	$50,519,419
Expense
Pro Players Total Salaries	$71,800,000
Farm Players Total Salaries	$1,250,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$54,066,875
Farm Year To Date Expenses	$907,308
Pro Salary Cap To Date	$53,393,750
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$16,296,587
Pro Remaining Season Days	43
Pro Expenses Per Days	$449,375
Pro Estimated Expenses	$19,323,125
Farm Remaining Season Days	43
Farm Expenses Per Days	$7,812
Farm Estimated Expenses	$335,916
Estimated Season Expenses	$19,659,041
Estimated Season Salary Cap	$72,367,500
Estimate Under Maximum Salary Cap of $74,000,000	$1,632,500
Estimate Over Minimum Salary Cap of $44,000,000	$28,367,500
Current Bank Account	$49,298,594
Projected Bank Account	$45,936,140

Pro Players Salaries
Kyle Connor	$6,900,000 (4)
-Salary Remaining :	$1,854,375
Nick Suzuki	$6,700,000 (2)
-Salary Remaining :	$1,800,625
Robert Thomas	$6,500,000 (1)
-Salary Remaining :	$1,746,875
Adam Fox	$6,500,000 (5)
-Salary Remaining :	$1,746,875
Rasmus Dahlin	$4,900,000 (1)
-Salary Remaining :	$1,316,875
David Pastrnak	$4,500,000 (2)
-Salary Remaining :	$1,209,375
Jesper Bratt	$4,200,000 (1)
-Salary Remaining :	$1,128,750
Dylan DeMelo	$3,900,000 (2)
-Salary Remaining :	$1,048,125
Jeremy Swayman	$3,500,000 (1)
-Salary Remaining :	$940,625
Mattias Samuelsson	$3,300,000 (2)
-Salary Remaining :	$886,875
Ryan Poehling	$2,500,000 (2)
-Salary Remaining :	$671,875
Brad Marchand	$2,500,000 (2)
-Salary Remaining :	$671,875
Ryan Nugent-Hopkins	$2,300,000 (2)
-Salary Remaining :	$618,125
David Kampf	$2,000,000 (2)
-Salary Remaining :	$537,500
Anthony Stolarz	$1,800,000 (1)
-Salary Remaining :	$483,750
Noah Juulsen	$1,800,000 (3)
-Salary Remaining :	$483,750
Jan Rutta	$1,600,000 (1)
-Salary Remaining :	$430,000
Jordan Martinook	$1,500,000 (1)
-Salary Remaining :	$403,125
Mason McTavish	$1,400,000 (1)
-Salary Remaining :	$376,250
Kevin Stenlund	$1,400,000 (2)
-Salary Remaining :	$376,250
Tyler Tucker (1 Way Contract)	$1,200,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$322,500
Joona Koppanen	$900,000 (2)
-Salary Remaining :	$241,875
Total Pro Players	22
Salary Commitment
Year 25 : $71,800,000
Year 26 : $46,400,000
Year 27 : $15,200,000
Year 28 : $13,400,000
Salary Average Commitment
Year 25 : $71,800,000
Year 26 : $46,400,000
Year 27 : $15,200,000
Year 28 : $13,400,000
Salary Cap with 1 Way Contract
Year 25 : $70,600,000
Year 26 : $45,200,000
Year 27 : $15,200,000
Year 28 : $13,400,000

Farm Players Salaries
Elmer Soderblom	$120,000 (1)
Salary Remaining :	$32,250
Cayden Primeau	$120,000 (2)
Salary Remaining :	$32,250
Michael Callahan	$100,000 (1)
Salary Remaining :	$26,875
Erik Brannstrom	$100,000 (1)
Salary Remaining :	$26,875
Tobias Bjornfot	$90,000 (1)
Salary Remaining :	$24,188
Akil Thomas	$90,000 (1)
Salary Remaining :	$24,188
Michael Pezzetta	$80,000 (1)
Salary Remaining :	$21,500
Felix Sandstrom	$80,000 (1)
Salary Remaining :	$21,500
Marc Gatcomb	$70,000 (2)
Salary Remaining :	$18,813
Ben Jones	$70,000 (1)
Salary Remaining :	$18,813
Will Lockwood	$60,000 (1)
Salary Remaining :	$16,125
Santeri Hatakka	$50,000 (1)
Salary Remaining :	$13,438
Mackenzie MacEachern	$50,000 (1)
Salary Remaining :	$13,438
Eetu Makiniemi	$50,000 (1)
Salary Remaining :	$13,438
Logan Cockerill	$10,000 (9)
Salary Remaining :	$2,688
Garrett Pilon	$10,000 (4)
Salary Remaining :	$2,688
Mathias Emilio Pettersen	$10,000 (5)
Salary Remaining :	$2,688
Vadim Zherenko	$10,000 (9)
Salary Remaining :	$2,688
Ilya Nikolaev	$10,000 (8)
Salary Remaining :	$2,688
Phil Kemp	$10,000 (9)
Salary Remaining :	$2,688
Ronan Seeley	$10,000 (9)
Salary Remaining :	$2,688
William Villeneuve	$10,000 (9)
Salary Remaining :	$2,688
Daniil Misyul	$10,000 (9)
Salary Remaining :	$2,688
Jakub Brabenec	$10,000 (9)
Salary Remaining :	$2,688
Christian Krygier	$10,000 (9)
Salary Remaining :	$2,688
Florian Xhekaj	$10,000 (9)
Salary Remaining :	$2,688
Total Farm Players	26
Salary Commitment
Year 25 : $1,250,000
Year 26 : $310,000
Year 27 : $120,000
Year 28 : $120,000
Salary Average Commitment
Year 25 : $1,250,000
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 - 7,361 - 92.02%
Level 2:	4000 - $63 - 3,589 - 89.72%
Level 3:	5000 - $43 - 4,620 - 92.41%
Level 4:	2000 - $33 - 1,758 - 87.90%
Luxury :	1000 - $213 - 900 - 89.99%
Total Capacity :	20000
Team Popularity :	119.00%
Income
Home Games Left	10
Average Attendance - %	18,229 - 91.14%
Average Income per Game	$1,470,242
Year to Date Revenue	$45,577,487
Expense
Pro Players Total Salaries	$66,600,000
Farm Players Total Salaries	$1,910,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,837,812
Pro Year To Date Expenses	$48,566,875
Farm Year To Date Expenses	$1,428,034
Pro Salary Cap To Date	$48,493,750
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$14,702,415
Pro Remaining Season Days	43
Pro Expenses Per Days	$416,875
Pro Estimated Expenses	$17,925,625
Farm Remaining Season Days	43
Farm Expenses Per Days	$11,938
Farm Estimated Expenses	$513,334
Estimated Season Expenses	$18,438,959
Estimated Season Salary Cap	$69,230,312
Estimate Under Maximum Salary Cap of $74,000,000	$4,769,688
Estimate Over Minimum Salary Cap of $44,000,000	$25,230,312
Current Bank Account	$12,380,533
Projected Bank Account	$8,643,989

Pro Players Salaries
Patrik Laine	$8,800,000 (1)
-Salary Remaining :	$2,365,000
Drew Doughty	$5,200,000 (1)
-Salary Remaining :	$1,397,500
Rasmus Andersson	$5,200,000 (3)
-Salary Remaining :	$1,397,500
Noah Hanifin	$4,500,000 (3)
-Salary Remaining :	$1,209,375
Victor Olofsson	$4,300,000 (3)
-Salary Remaining :	$1,155,625
Barrett Hayton	$3,800,000 (1)
-Salary Remaining :	$1,021,250
Stuart Skinner	$3,800,000 (2)
-Salary Remaining :	$1,021,250
J.J. Moser	$3,500,000 (2)
-Salary Remaining :	$940,625
Pavel Dorofeyev	$3,300,000 (2)
-Salary Remaining :	$886,875
Tyler Bertuzzi	$3,300,000 (1)
-Salary Remaining :	$886,875
Simon Holmstrom	$3,100,000 (3)
-Salary Remaining :	$833,125
Max Domi	$3,000,000 (3)
-Salary Remaining :	$806,250
Andrew Peeke	$3,000,000 (1)
-Salary Remaining :	$806,250
Oliver Ekman-Larsson	$2,600,000 (2)
-Salary Remaining :	$698,750
Connor Bedard	$2,000,000 (2)
-Salary Remaining :	$537,500
Jonathan Huberdeau	$2,000,000 (4)
-Salary Remaining :	$537,500
Pavel Mintyukov	$1,700,000 (2)
-Salary Remaining :	$456,875
Vasily Podkolzin	$1,500,000 (3)
-Salary Remaining :	$403,125
Leevi Merilainen	$1,000,000 (1)
-Salary Remaining :	$268,750
Nikolai Kovalenko	$600,000 (2)
-Salary Remaining :	$161,250
Stephen Halliday	$400,000 (1)
-Salary Remaining :	$107,500
Total Pro Players	21
Salary Commitment
Year 25 : $66,600,000
Year 26 : $41,100,000
Year 27 : $23,600,000
Year 28 : $2,000,000
Salary Average Commitment
Year 25 : $66,600,000
Year 26 : $41,100,000
Year 27 : $23,600,000
Year 28 : $2,000,000
Salary Cap with 1 Way Contract
Year 25 : $66,600,000
Year 26 : $41,100,000
Year 27 : $23,600,000
Year 28 : $2,000,000

Farm Players Salaries
Gabriel Dumont	$120,000 (2)
Salary Remaining :	$32,250
Sam Gagner	$120,000 (2)
Salary Remaining :	$32,250
Aaron Ness	$120,000 (1)
Salary Remaining :	$32,250
Dan Renouf	$120,000 (1)
Salary Remaining :	$32,250
Kevin Korchinski	$120,000 (2)
Salary Remaining :	$32,250
Ashton Sautner	$120,000 (1)
Salary Remaining :	$32,250
Max Willman	$120,000 (2)
Salary Remaining :	$32,250
Kaapo Kahkonen	$120,000 (1)
Salary Remaining :	$32,250
Artyom Levshunov	$110,000 (3)
Salary Remaining :	$29,563
Rutger McGroarty	$100,000 (2)
Salary Remaining :	$26,875
Colton Dach	$100,000 (3)
Salary Remaining :	$26,875
Isaak Phillips	$90,000 (2)
Salary Remaining :	$24,188
Nolan Foote	$90,000 (2)
Salary Remaining :	$24,188
Angus Crookshank	$90,000 (2)
Salary Remaining :	$24,188
Kyle MacLean	$80,000 (1)
Salary Remaining :	$21,500
Olivier Rodrigue	$50,000 (2)
Salary Remaining :	$13,438
Sam Dickinson	$40,000 (1)
Salary Remaining :	$10,750
Nick Lardis	$40,000 (1)
Salary Remaining :	$10,750
Liam Arnsby	$10,000 (9)
Salary Remaining :	$2,688
Jett Luchanko	$10,000 (9)
Salary Remaining :	$2,688
Vyacheslav Buteyets	$10,000 (10)
Salary Remaining :	$2,688
Helge Grans	$10,000 (6)
Salary Remaining :	$2,688
Joni Jurmo	$10,000 (10)
Salary Remaining :	$2,688
Talyn Boyko	$10,000 (10)
Salary Remaining :	$2,688
Carter Savoie	$10,000 (8)
Salary Remaining :	$2,688
William Francis	$10,000 (10)
Salary Remaining :	$2,688
Artem Guryev	$10,000 (8)
Salary Remaining :	$2,688
Gavin Hain	$10,000 (10)
Salary Remaining :	$2,688
Hunter McDonald	$10,000 (9)
Salary Remaining :	$2,688
Connor Kelley	$10,000 (10)
Salary Remaining :	$2,688
Connor Kurth	$10,000 (10)
Salary Remaining :	$2,688
Erik Portillo	$10,000 (5)
Salary Remaining :	$2,688
Will Cranley	$10,000 (6)
Salary Remaining :	$2,688
Blake McLaughlin	$10,000 (8)
Salary Remaining :	$2,688
Total Farm Players	34
Salary Commitment
Year 25 : $1,910,000
Year 26 : $1,270,000
Year 27 : $370,000
Year 28 : $160,000
Salary Average Commitment
Year 25 : $1,900,000
Year 26 : $1,260,000
Year 27 : $360,000
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 - 3,930 - 98.25%
Level 3:	5000 - $41 - 4,916 - 98.32%
Level 4:	2000 - $32 - 1,913 - 95.64%
Luxury :	1000 - $206 - 1,000 - 100.00%
Total Capacity :	20000
Team Popularity :	123.00%
Income
Home Games Left	12
Average Attendance - %	19,759 - 98.79%
Average Income per Game	$1,577,703
Year to Date Revenue	$45,753,376
Expense
Pro Players Total Salaries	$74,200,000
Farm Players Total Salaries	$1,190,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$52,062,500
Farm Year To Date Expenses	$562,450
Pro Salary Cap To Date	$51,126,875
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$18,932,431
Pro Remaining Season Days	43
Pro Expenses Per Days	$464,375
Pro Estimated Expenses	$19,968,125
Farm Remaining Season Days	43
Farm Expenses Per Days	$7,438
Farm Estimated Expenses	$319,834
Estimated Season Expenses	$20,287,959
Estimated Season Salary Cap	$70,745,625
Estimate Under Maximum Salary Cap of $74,000,000	$3,254,375
Estimate Over Minimum Salary Cap of $44,000,000	$26,745,625
Current Bank Account	$21,049,434
Projected Bank Account	$19,693,906

Pro Players Salaries
Cam Talbot	$8,100,000 (1)
-Salary Remaining :	$2,176,875
Steven Stamkos	$6,500,000 (1)
-Salary Remaining :	$1,746,875
Zach Hyman	$5,700,000 (4)
-Salary Remaining :	$1,531,875
Tomas Hertl	$5,600,000 (1)
-Salary Remaining :	$1,505,000
Darnell Nurse	$5,500,000 (2)
-Salary Remaining :	$1,478,125
Filip Gustavsson	$5,200,000 (1)
-Salary Remaining :	$1,397,500
Jacob Trouba	$5,100,000 (1)
-Salary Remaining :	$1,370,625
Ryan Pulock	$4,200,000 (1)
-Salary Remaining :	$1,128,750
Patrick Kane	$3,900,000 (3)
-Salary Remaining :	$1,048,125
Claude Giroux	$2,700,000 (2)
-Salary Remaining :	$725,625
Warren Foegele	$2,700,000 (2)
-Salary Remaining :	$725,625
Erik Haula	$2,500,000 (3)
-Salary Remaining :	$671,875
Reilly Smith	$2,500,000 (1)
-Salary Remaining :	$671,875
Trevor Lewis	$2,000,000 (2)
-Salary Remaining :	$537,500
Alexey Toropchenko	$1,900,000 (2)
-Salary Remaining :	$510,625
Jonas Brodin	$1,800,000 (3)
-Salary Remaining :	$483,750
Travis Hamonic	$1,700,000 (2)
-Salary Remaining :	$456,875
Matt Grzelcyk	$1,600,000 (1)
-Salary Remaining :	$430,000
Ryan Donato	$1,300,000 (2)
-Salary Remaining :	$349,375
Brendan Gaunce	$1,000,000 (2)
-Salary Remaining :	$268,750
Mark Friedman	$900,000 (1)
-Salary Remaining :	$241,875
Jon Merrill	$600,000 (1)
-Salary Remaining :	$161,250
A.B. Karlsson (1 Way Contract)	$200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$53,750
A.B. Kowalski (1 Way Contract)	$200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$53,750
A.B. Bergström (1 Way Contract)	$200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$53,750
A.B. Leblanc (1 Way Contract)	$200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$53,750
A.B. Novak (1 Way Contract)	$200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$53,750
A.B. O'Sullivan (1 Way Contract)	$200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$53,750
Total Pro Players	28
Salary Commitment
Year 25 : $74,200,000
Year 26 : $32,700,000
Year 27 : $13,900,000
Year 28 : $5,700,000
Salary Average Commitment
Year 25 : $74,200,000
Year 26 : $32,700,000
Year 27 : $13,900,000
Year 28 : $5,700,000
Salary Cap with 1 Way Contract
Year 25 : $73,000,000
Year 26 : $32,700,000
Year 27 : $13,900,000
Year 28 : $5,700,000

Farm Players Salaries
Bokondji Imama	$600,000 (1)
Salary Remaining :	$161,250
Ivan Fedotov	$120,000 (2)
Salary Remaining :	$32,250
Dylan Gambrell	$100,000 (1)
Salary Remaining :	$26,875
Andrew Agozzino	$90,000 (2)
Salary Remaining :	$24,188
Carson Meyer	$80,000 (2)
Salary Remaining :	$21,500
Jonathan Gruden	$80,000 (2)
Salary Remaining :	$21,500
William Dufour	$10,000 (7)
Salary Remaining :	$2,688
Xavier Simoneau	$10,000 (7)
Salary Remaining :	$2,688
Colby Ambrosio	$10,000 (9)
Salary Remaining :	$2,688
Patrick Kudla	$10,000 (8)
Salary Remaining :	$2,688
Ben McCartney	$10,000 (6)
Salary Remaining :	$2,688
Andrew Nielsen	$10,000 (9)
Salary Remaining :	$2,688
Cam Berg	$10,000 (9)
Salary Remaining :	$2,688
Jake Massie	$10,000 (5)
Salary Remaining :	$2,688
Kirill Tyutyayev	$10,000 (6)
Salary Remaining :	$2,688
Chaz Reddekopp	$10,000 (3)
Salary Remaining :	$2,688
Michael Karow	$10,000 (7)
Salary Remaining :	$2,688
Connor Lockhart	$10,000 (9)
Salary Remaining :	$2,688
Total Farm Players	18
Salary Commitment
Year 25 : $1,190,000
Year 26 : $490,000
Year 27 : $120,000
Year 28 : $110,000
Salary Average Commitment
Year 25 : $1,190,000
Year 26 : $490,000
Year 27 : $120,000
Year 28 : $110,000

Philadelphia Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	8000 - $102 - 7,992 - 99.90%
Level 2:	4000 - $62 - 3,879 - 96.96%
Level 3:	5000 - $42 - 4,916 - 98.31%
Level 4:	2000 - $32 - 1,921 - 96.06%
Luxury :	1000 - $204 - 999 - 99.88%
Total Capacity :	20000
Team Popularity :	129.00%
Income
Home Games Left	9
Average Attendance - %	19,706 - 98.53%
Average Income per Game	$1,573,194
Year to Date Revenue	$50,342,194
Expense
Pro Players Total Salaries	$75,800,000
Farm Players Total Salaries	$2,280,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$55,712,500
Farm Year To Date Expenses	$1,646,166
Pro Salary Cap To Date	$54,141,250
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$14,158,742
Pro Remaining Season Days	43
Pro Expenses Per Days	$474,375
Pro Estimated Expenses	$20,398,125
Farm Remaining Season Days	43
Farm Expenses Per Days	$14,250
Farm Estimated Expenses	$612,750
Estimated Season Expenses	$21,010,875
Estimated Season Salary Cap	$73,948,125
Estimate Under Maximum Salary Cap of $74,000,000	$51,875
Estimate Over Minimum Salary Cap of $44,000,000	$29,948,125
Current Bank Account	$28,504,748
Projected Bank Account	$21,652,615

Pro Players Salaries
Brady Tkachuk	$6,900,000 (1)
-Salary Remaining :	$1,854,375
Kevin Fiala	$6,000,000 (3)
-Salary Remaining :	$1,612,500
Travis Konecny	$6,000,000 (2)
-Salary Remaining :	$1,612,500
Jordan Kyrou	$5,800,000 (4)
-Salary Remaining :	$1,558,750
Joshua Norris	$5,000,000 (1)
-Salary Remaining :	$1,343,750
Noah Dobson	$4,800,000 (2)
-Salary Remaining :	$1,290,000
Alex Ovechkin	$4,600,000 (1)
-Salary Remaining :	$1,236,250
K'Andre Miller	$4,500,000 (1)
-Salary Remaining :	$1,209,375
Ryan Hartman	$3,800,000 (2)
-Salary Remaining :	$1,021,250
Adam Pelech	$3,600,000 (1)
-Salary Remaining :	$967,500
Owen Power	$3,400,000 (3)
-Salary Remaining :	$913,750
Alexandar Georgiev	$3,000,000 (1)
-Salary Remaining :	$806,250
Yanni Gourde	$2,800,000 (3)
-Salary Remaining :	$752,500
Garnet Hathaway	$2,400,000 (1)
-Salary Remaining :	$645,000
Adin Hill	$2,300,000 (2)
-Salary Remaining :	$618,125
Ryan Suter	$1,800,000 (3)
-Salary Remaining :	$483,750
Alex Killorn	$1,800,000 (2)
-Salary Remaining :	$483,750
Lane Hutson	$1,700,000 (3)
-Salary Remaining :	$456,875
Colin Blackwell	$1,200,000 (1)
-Salary Remaining :	$322,500
Zemgus Girgensons (1 Way Contract)	$1,200,000 (2)
-Salary Remaining :	$322,500
Tomas Nosek (1 Way Contract)	$1,200,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$322,500
John Beecher	$1,100,000 (1)
-Salary Remaining :	$295,625
Egor Zamula (1 Way Contract)	$900,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$241,875
Total Pro Players	23
Salary Commitment
Year 25 : $75,800,000
Year 26 : $42,600,000
Year 27 : $21,500,000
Year 28 : $5,800,000
Salary Average Commitment
Year 25 : $75,800,000
Year 26 : $42,600,000
Year 27 : $21,500,000
Year 28 : $5,800,000
Salary Cap with 1 Way Contract
Year 25 : $73,700,000
Year 26 : $41,400,000
Year 27 : $21,500,000
Year 28 : $5,800,000

Farm Players Salaries
Rafael Harvey-Pinard	$120,000 (1)
Salary Remaining :	$32,250
Jordan Oesterle	$120,000 (2)
Salary Remaining :	$32,250
Mike Reilly	$120,000 (2)
Salary Remaining :	$32,250
Pierre Engvall	$120,000 (2)
Salary Remaining :	$32,250
Daniil Tarasov	$110,000 (1)
Salary Remaining :	$29,563
Jacob MacDonald	$100,000 (2)
Salary Remaining :	$26,875
Logan Shaw	$100,000 (1)
Salary Remaining :	$26,875
Collin Delia	$100,000 (1)
Salary Remaining :	$26,875
Victor Mancini	$100,000 (2)
Salary Remaining :	$26,875
Karsen Dorwart	$100,000 (2)
Salary Remaining :	$26,875
Rory Kerins	$100,000 (2)
Salary Remaining :	$26,875
Hayden Hodgson	$80,000 (1)
Salary Remaining :	$21,500
John Leonard	$80,000 (1)
Salary Remaining :	$21,500
Jesse Ylonen	$80,000 (2)
Salary Remaining :	$21,500
Jackson Cates	$80,000 (2)
Salary Remaining :	$21,500
James Malatesta	$80,000 (2)
Salary Remaining :	$21,500
Jonas Rondbjerg	$80,000 (2)
Salary Remaining :	$21,500
Christian Wolanin	$80,000 (2)
Salary Remaining :	$21,500
Sean Farrell	$80,000 (2)
Salary Remaining :	$21,500
Corey Schueneman	$80,000 (2)
Salary Remaining :	$21,500
Spencer Stastney	$70,000 (2)
Salary Remaining :	$18,813
Magnus Chrona	$70,000 (2)
Salary Remaining :	$18,813
Adam Raska	$60,000 (2)
Salary Remaining :	$16,125
Nikita Pavlychev	$10,000 (7)
Salary Remaining :	$2,688
Alex Young	$10,000 (9)
Salary Remaining :	$2,688
Alexis Gravel	$10,000 (4)
Salary Remaining :	$2,688
Jack Gorniak	$10,000 (9)
Salary Remaining :	$2,688
Jack Malone	$10,000 (10)
Salary Remaining :	$2,688
Dylan Peterson	$10,000 (9)
Salary Remaining :	$2,688
Stian Solberg	$10,000 (10)
Salary Remaining :	$2,688
Sandis Vilmanis	$10,000 (10)
Salary Remaining :	$2,688
Viktor Neuchev	$10,000 (9)
Salary Remaining :	$2,688
Felix Unger Sorum	$10,000 (10)
Salary Remaining :	$2,688
Eetu Liukas	$10,000 (9)
Salary Remaining :	$2,688
Domenick Fensore	$10,000 (9)
Salary Remaining :	$2,688
Patrick Moynihan	$10,000 (10)
Salary Remaining :	$2,688
Topi Niemela	$10,000 (8)
Salary Remaining :	$2,688
Dans Locmelis	$10,000 (10)
Salary Remaining :	$2,688
Max McCue	$10,000 (10)
Salary Remaining :	$2,688
Artur Akhtyamov	$10,000 (10)
Salary Remaining :	$2,688
Total Farm Players	40
Salary Commitment
Year 25 : $2,280,000
Year 26 : $1,690,000
Year 27 : $170,000
Year 28 : $170,000
Salary Average Commitment
Year 25 : $2,280,000
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 - 7,989 - 99.87%
Level 2:	4000 - $62 - 3,680 - 92.00%
Level 3:	5000 - $42 - 4,706 - 94.12%
Level 4:	2000 - $32 - 1,816 - 90.82%
Luxury :	1000 - $202 - 988 - 98.83%
Total Capacity :	20000
Team Popularity :	120.00%
Income
Home Games Left	10
Average Attendance - %	19,180 - 95.90%
Average Income per Game	$1,543,419
Year to Date Revenue	$47,845,986
Expense
Pro Players Total Salaries	$66,600,000
Farm Players Total Salaries	$1,910,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$47,823,750
Farm Year To Date Expenses	$1,139,030
Pro Salary Cap To Date	$47,619,375
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$15,434,189
Pro Remaining Season Days	43
Pro Expenses Per Days	$416,875
Pro Estimated Expenses	$17,925,625
Farm Remaining Season Days	43
Farm Expenses Per Days	$11,938
Farm Estimated Expenses	$513,334
Estimated Season Expenses	$18,438,959
Estimated Season Salary Cap	$65,464,375
Estimate Under Maximum Salary Cap of $74,000,000	$8,535,625
Estimate Over Minimum Salary Cap of $44,000,000	$21,464,375
Current Bank Account	$11,383,205
Projected Bank Account	$8,378,435

Pro Players Salaries
John Tavares	$6,600,000 (1)
-Salary Remaining :	$1,773,750
Mark Scheifele	$6,000,000 (4)
-Salary Remaining :	$1,612,500
Teuvo Teravainen	$5,000,000 (1)
-Salary Remaining :	$1,343,750
Kris Letang	$4,800,000 (2)
-Salary Remaining :	$1,290,000
Pavel Zacha	$4,600,000 (3)
-Salary Remaining :	$1,236,250
Evan Rodrigues	$4,300,000 (2)
-Salary Remaining :	$1,155,625
Shea Theodore	$4,300,000 (2)
-Salary Remaining :	$1,155,625
Ivan Provorov	$4,200,000 (3)
-Salary Remaining :	$1,128,750
Gabriel Vilardi	$4,200,000 (1)
-Salary Remaining :	$1,128,750
Thomas Chabot	$4,200,000 (3)
-Salary Remaining :	$1,128,750
Drew O'Connor	$3,000,000 (1)
-Salary Remaining :	$806,250
Rasmus Sandin	$2,800,000 (1)
-Salary Remaining :	$752,500
Anton Forsberg	$2,400,000 (1)
-Salary Remaining :	$645,000
Jason Dickinson	$2,400,000 (1)
-Salary Remaining :	$645,000
Christian Dvorak	$2,300,000 (2)
-Salary Remaining :	$618,125
Alex Nedeljkovic	$1,700,000 (2)
-Salary Remaining :	$456,875
Curtis Lazar	$1,400,000 (1)
-Salary Remaining :	$376,250
Matt Savoie	$1,000,000 (3)
-Salary Remaining :	$268,750
Ryan Shea	$700,000 (2)
-Salary Remaining :	$188,125
Derek Ryan	$500,000 (2)
-Salary Remaining :	$134,375
A.B. Lundqvist (1 Way Contract)	$200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$53,750
Total Pro Players	21
Salary Commitment
Year 25 : $66,600,000
Year 26 : $38,600,000
Year 27 : $20,000,000
Year 28 : $6,000,000
Salary Average Commitment
Year 25 : $66,600,000
Year 26 : $38,600,000
Year 27 : $20,000,000
Year 28 : $6,000,000
Salary Cap with 1 Way Contract
Year 25 : $66,400,000
Year 26 : $38,600,000
Year 27 : $20,000,000
Year 28 : $6,000,000

Farm Players Salaries
Matthew Schaefer	$400,000 (1)
Salary Remaining :	$107,500
Brogan Rafferty	$200,000 (1)
Salary Remaining :	$53,750
Kyle Clifford	$120,000 (1)
Salary Remaining :	$32,250
Stefan Matteau	$120,000 (1)
Salary Remaining :	$32,250
Joe Gambardella	$120,000 (1)
Salary Remaining :	$32,250
Garrett Wilson	$120,000 (1)
Salary Remaining :	$32,250
Shakir Mukhamadullin	$100,000 (2)
Salary Remaining :	$26,875
Rem Pitlick	$90,000 (2)
Salary Remaining :	$24,188
Trey Fix-Wolansky	$90,000 (2)
Salary Remaining :	$24,188
Ken Appleby	$60,000 (2)
Salary Remaining :	$16,125
Anders Bjork	$60,000 (1)
Salary Remaining :	$16,125
Dillon Heatherington	$50,000 (2)
Salary Remaining :	$13,438
Josh Ho-Sang	$50,000 (1)
Salary Remaining :	$13,438
Cole Bardreau	$50,000 (2)
Salary Remaining :	$13,438
Andy Welinski	$50,000 (2)
Salary Remaining :	$13,438
Brad Hunt	$50,000 (2)
Salary Remaining :	$13,438
Seth Helgeson	$50,000 (2)
Salary Remaining :	$13,438
Gustav Olofsson	$50,000 (2)
Salary Remaining :	$13,438
Philippe Desrosiers	$10,000 (2)
Salary Remaining :	$2,688
Spencer Smallman	$10,000 (3)
Salary Remaining :	$2,688
Trevor Janicke	$10,000 (10)
Salary Remaining :	$2,688
Sam Houde	$10,000 (6)
Salary Remaining :	$2,688
Josh Lopina	$10,000 (6)
Salary Remaining :	$2,688
Samuel Jonsson	$10,000 (10)
Salary Remaining :	$2,688
Ty Mueller	$10,000 (9)
Salary Remaining :	$2,688
Ty Young	$10,000 (7)
Salary Remaining :	$2,688
Total Farm Players	26
Salary Commitment
Year 25 : $1,910,000
Year 26 : $720,000
Year 27 : $70,000
Year 28 : $60,000
Salary Average Commitment
Year 25 : $1,910,000
Year 26 : $720,000
Year 27 : $70,000
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 - 4,911 - 98.23%
Level 4:	2000 - $31 - 2,000 - 100.00%
Luxury :	1000 - $210 - 962 - 96.21%
Total Capacity :	20000
Team Popularity :	122.00%
Income
Home Games Left	10
Average Attendance - %	19,873 - 99.37%
Average Income per Game	$1,567,734
Year to Date Revenue	$48,599,739
Expense
Pro Players Total Salaries	$68,500,000
Farm Players Total Salaries	$3,580,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,500,000
Pro Year To Date Expenses	$53,023,125
Farm Year To Date Expenses	$1,249,900
Pro Salary Cap To Date	$52,072,500
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$15,677,335
Pro Remaining Season Days	43
Pro Expenses Per Days	$428,750
Pro Estimated Expenses	$18,436,250
Farm Remaining Season Days	43
Farm Expenses Per Days	$22,375
Farm Estimated Expenses	$962,125
Estimated Season Expenses	$19,398,375
Estimated Season Salary Cap	$72,659,375
Estimate Under Maximum Salary Cap of $74,000,000	$1,340,625
Estimate Over Minimum Salary Cap of $44,000,000	$28,659,375
Current Bank Account	$17,006,750
Projected Bank Account	$13,285,710

Pro Players Salaries
Dylan Strome	$10,000,000 (1)
-Salary Remaining :	$2,687,500
Nathan MacKinnon	$8,300,000 (2)
-Salary Remaining :	$2,230,625
Sam Reinhart	$7,400,000 (3)
-Salary Remaining :	$1,988,750
Josh Morrissey	$6,000,000 (1)
-Salary Remaining :	$1,612,500
Morgan Rielly	$5,000,000 (1)
-Salary Remaining :	$1,343,750
Nikolaj Ehlers	$5,000,000 (3)
-Salary Remaining :	$1,343,750
Logan Thompson	$4,400,000 (5)
-Salary Remaining :	$1,182,500
Aliaksei Protas	$4,000,000 (3)
-Salary Remaining :	$1,075,000
Martin Fehervary	$3,600,000 (1)
-Salary Remaining :	$967,500
Ivan Barbashev	$3,300,000 (2)
-Salary Remaining :	$886,875
Boone Jenner	$3,200,000 (3)
-Salary Remaining :	$860,000
Cole Perfetti	$3,100,000 (2)
-Salary Remaining :	$833,125
Brandon Montour	$3,000,000 (3)
-Salary Remaining :	$806,250
Urho Vaakanainen (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$322,500
Luke Glendening	$500,000 (3)
-Salary Remaining :	$134,375
Barclay Goodrow	$500,000 (2)
-Salary Remaining :	$134,375
Total Pro Players	16
Salary Commitment
Year 25 : $68,500,000
Year 26 : $42,700,000
Year 27 : $27,500,000
Year 28 : $4,400,000
Salary Average Commitment
Year 25 : $68,500,000
Year 26 : $42,700,000
Year 27 : $27,500,000
Year 28 : $4,400,000
Salary Cap with 1 Way Contract
Year 25 : $67,300,000
Year 26 : $42,700,000
Year 27 : $27,500,000
Year 28 : $4,400,000

Farm Players Salaries
Jackson LaCombe	$1,600,000 (1)
Salary Remaining :	$430,000
Ethen Frank	$500,000 (1)
Salary Remaining :	$134,375
Liam O'Brien	$120,000 (1)
Salary Remaining :	$32,250
Derrick Pouliot	$120,000 (1)
Salary Remaining :	$32,250
Michael Sgarbossa	$120,000 (1)
Salary Remaining :	$32,250
Alexander Petrovic	$120,000 (1)
Salary Remaining :	$32,250
Ross Johnston	$120,000 (1)
Salary Remaining :	$32,250
Vincent Hinostroza	$120,000 (1)
Salary Remaining :	$32,250
Calle Rosen	$120,000 (1)
Salary Remaining :	$32,250
Hunter Shepard	$80,000 (1)
Salary Remaining :	$21,500
Tyler Kleven	$80,000 (1)
Salary Remaining :	$21,500
C.J. Suess	$80,000 (2)
Salary Remaining :	$21,500
Clay Stevenson	$80,000 (2)
Salary Remaining :	$21,500
Adam Beckman	$70,000 (2)
Salary Remaining :	$18,813
Joe Snively	$70,000 (1)
Salary Remaining :	$18,813
Colten Ellis	$40,000 (1)
Salary Remaining :	$10,750
Jacob Perreault	$10,000 (6)
Salary Remaining :	$2,688
Chase Lang	$10,000 (1)
Salary Remaining :	$2,688
Dillon Hamaliuk	$10,000 (6)
Salary Remaining :	$2,688
Danila Klimovich	$10,000 (6)
Salary Remaining :	$2,688
Jordan Dumais	$10,000 (10)
Salary Remaining :	$2,688
Riley Kidney	$10,000 (8)
Salary Remaining :	$2,688
Yan Kuznetsov	$10,000 (6)
Salary Remaining :	$2,688
Nathan Clurman	$10,000 (6)
Salary Remaining :	$2,688
Ryan O'Rourke	$10,000 (5)
Salary Remaining :	$2,688
Noah Chadwick	$10,000 (10)
Salary Remaining :	$2,688
Kieron Walton	$10,000 (10)
Salary Remaining :	$2,688
Joseph Willis	$10,000 (10)
Salary Remaining :	$2,688
Aatu Jamsen	$10,000 (9)
Salary Remaining :	$2,688
Vladimir Nikitin	$10,000 (9)
Salary Remaining :	$2,688
Total Farm Players	30
Salary Commitment
Year 25 : $3,580,000
Year 26 : $360,000
Year 27 : $130,000
Year 28 : $130,000
Salary Average Commitment
Year 25 : $3,580,000
Year 26 : $360,000
Year 27 : $130,000
Year 28 : $130,000

Anaheim Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	8000 - $110 - 6,407 - 80.09%
Level 2:	4000 - $65 - 3,160 - 78.99%
Level 3:	5000 - $45 - 3,921 - 78.42%
Level 4:	2000 - $35 - 1,495 - 74.73%
Luxury :	1000 - $220 - 789 - 78.89%
Total Capacity :	20000
Team Popularity :	106.00%
Income
Home Games Left	12
Average Attendance - %	15,772 - 78.86%
Average Income per Game	$1,351,883
Year to Date Revenue	$39,204,612
Expense
Pro Players Total Salaries	$58,600,000
Farm Players Total Salaries	$1,450,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$11,750,000
Pro Year To Date Expenses	$40,026,250
Farm Year To Date Expenses	$1,009,068
Pro Salary Cap To Date	$39,953,125
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$16,222,598
Pro Remaining Season Days	43
Pro Expenses Per Days	$366,875
Pro Estimated Expenses	$15,775,625
Farm Remaining Season Days	43
Farm Expenses Per Days	$9,062
Farm Estimated Expenses	$389,666
Estimated Season Expenses	$16,165,291
Estimated Season Salary Cap	$67,451,875
Estimate Under Maximum Salary Cap of $74,000,000	$6,548,125
Estimate Over Minimum Salary Cap of $44,000,000	$23,451,875
Current Bank Account	$22,861,068
Projected Bank Account	$22,918,375

Pro Players Salaries
Juuse Saros	$5,600,000 (3)
-Salary Remaining :	$1,505,000
Jeff Skinner	$5,500,000 (3)
-Salary Remaining :	$1,478,125
Brett Pesce	$4,300,000 (1)
-Salary Remaining :	$1,155,625
Nino Niederreiter	$4,000,000 (2)
-Salary Remaining :	$1,075,000
Anthony Duclair	$3,800,000 (4)
-Salary Remaining :	$1,021,250
Jake Allen	$3,800,000 (2)
-Salary Remaining :	$1,021,250
Nick Jensen	$3,600,000 (1)
-Salary Remaining :	$967,500
Dougie Hamilton	$3,300,000 (3)
-Salary Remaining :	$886,875
Brandon Tanev	$2,800,000 (2)
-Salary Remaining :	$752,500
Ryan Graves	$2,500,000 (1)
-Salary Remaining :	$671,875
Jonathan Quick	$2,300,000 (3)
-Salary Remaining :	$618,125
TJ Brodie	$2,300,000 (1)
-Salary Remaining :	$618,125
Ian Cole	$2,300,000 (1)
-Salary Remaining :	$618,125
Teddy Blueger	$2,200,000 (5)
-Salary Remaining :	$591,250
Viktor Arvidsson	$2,200,000 (1)
-Salary Remaining :	$591,250
Thomas Novak	$2,100,000 (3)
-Salary Remaining :	$564,375
Jordan Spence	$2,000,000 (3)
-Salary Remaining :	$537,500
Anthony DeAngelo	$1,100,000 (2)
-Salary Remaining :	$295,625
Nikita Nesterenko	$900,000 (1)
-Salary Remaining :	$241,875
Jack Drury (1 Way Contract)	$800,000 (1)
-Salary Remaining :	$215,000
Jakub Vrana	$800,000 (1)
-Salary Remaining :	$215,000
Tim Washe	$400,000 (1)
-Salary Remaining :	$107,500
Total Pro Players	22
Salary Commitment
Year 25 : $58,600,000
Year 26 : $38,500,000
Year 27 : $26,800,000
Year 28 : $6,000,000
Salary Average Commitment
Year 25 : $58,600,000
Year 26 : $38,500,000
Year 27 : $26,800,000
Year 28 : $6,000,000
Salary Cap with 1 Way Contract
Year 25 : $58,600,000
Year 26 : $38,500,000
Year 27 : $26,800,000
Year 28 : $6,000,000

Farm Players Salaries
Maxim Tsyplakov	$120,000 (2)
Salary Remaining :	$32,250
Drew Helleson	$120,000 (1)
Salary Remaining :	$32,250
Arthur Kaliyev	$120,000 (1)
Salary Remaining :	$32,250
Nico Daws	$110,000 (1)
Salary Remaining :	$29,563
Daemon Hunt	$100,000 (1)
Salary Remaining :	$26,875
Benoit-Olivier Groulx	$90,000 (1)
Salary Remaining :	$24,188
Tyson Kozak	$80,000 (2)
Salary Remaining :	$21,500
Brett Berard	$80,000 (2)
Salary Remaining :	$21,500
Pavol Regenda	$70,000 (1)
Salary Remaining :	$18,813
Sammy Walker	$70,000 (1)
Salary Remaining :	$18,813
Kieffer Bellows	$70,000 (1)
Salary Remaining :	$18,813
Devin Cooley	$70,000 (1)
Salary Remaining :	$18,813
Owen Beck	$70,000 (3)
Salary Remaining :	$18,813
Maxim Shabanov	$40,000 (1)
Salary Remaining :	$10,750
Quentin Musty	$10,000 (10)
Salary Remaining :	$2,688
Olivier Nadeau	$10,000 (9)
Salary Remaining :	$2,688
Hunter Brzustewicz	$10,000 (9)
Salary Remaining :	$2,688
Jackson Edward	$10,000 (9)
Salary Remaining :	$2,688
Samuel Johannesson	$10,000 (9)
Salary Remaining :	$2,688
Evan Cormier	$10,000 (4)
Salary Remaining :	$2,688
Kirill Kudryavtsev	$10,000 (9)
Salary Remaining :	$2,688
Dru Krebs	$10,000 (9)
Salary Remaining :	$2,688
Ruslan Khazheyev	$10,000 (9)
Salary Remaining :	$2,688
Tristan Broz	$10,000 (10)
Salary Remaining :	$2,688
Ty Voit	$10,000 (9)
Salary Remaining :	$2,688
David Goyette	$10,000 (8)
Salary Remaining :	$2,688
Alexis Gendron	$10,000 (9)
Salary Remaining :	$2,688
Kaleb Lawrence	$10,000 (10)
Salary Remaining :	$2,688
Coulson Pitre	$10,000 (10)
Salary Remaining :	$2,688
Koehn Ziemmer	$10,000 (10)
Salary Remaining :	$2,688
Marc-Andre Gaudet	$10,000 (9)
Salary Remaining :	$2,688
Anton Wahlberg	$10,000 (9)
Salary Remaining :	$2,688
Carson Bjarnason	$10,000 (8)
Salary Remaining :	$2,688
Stanislav Svozil	$10,000 (8)
Salary Remaining :	$2,688
Philippe Daoust	$10,000 (6)
Salary Remaining :	$2,688
Reece Newkirk	$10,000 (6)
Salary Remaining :	$2,688
Alex Jefferies	$10,000 (9)
Salary Remaining :	$2,688
Blake Hillman	$10,000 (3)
Salary Remaining :	$2,688
Total Farm Players	38
Salary Commitment
Year 25 : $1,450,000
Year 26 : $590,000
Year 27 : $310,000
Year 28 : $230,000
Salary Average Commitment
Year 25 : $1,450,000
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 - 7,377 - 92.21%
Level 2:	4000 - $60 - 3,668 - 91.71%
Level 3:	5000 - $40 - 4,628 - 92.56%
Level 4:	2000 - $30 - 1,839 - 91.95%
Luxury :	1000 - $200 - 912 - 91.23%
Total Capacity :	20000
Team Popularity :	94.00%
Income
Home Games Left	11
Average Attendance - %	18,424 - 92.12%
Average Income per Game	$1,421,955
Year to Date Revenue	$42,658,656
Expense
Pro Players Total Salaries	$45,600,000
Farm Players Total Salaries	$590,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$6,800,000
Pro Year To Date Expenses	$32,451,250
Farm Year To Date Expenses	$798,860
Pro Salary Cap To Date	$32,305,000
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$15,641,507
Pro Remaining Season Days	43
Pro Expenses Per Days	$285,625
Pro Estimated Expenses	$12,281,875
Farm Remaining Season Days	43
Farm Expenses Per Days	$3,688
Farm Estimated Expenses	$158,584
Estimated Season Expenses	$12,440,459
Estimated Season Salary Cap	$51,333,125
Estimate Under Maximum Salary Cap of $74,000,000	$22,666,875
Estimate Over Minimum Salary Cap of $44,000,000	$7,333,125
Current Bank Account	$31,045,696
Projected Bank Account	$34,246,744

Pro Players Salaries
Andrei Svechnikov	$5,600,000 (3)
-Salary Remaining :	$1,505,000
Dylan Cozens	$5,100,000 (2)
-Salary Remaining :	$1,370,625
Frank Vatrano	$5,000,000 (2)
-Salary Remaining :	$1,343,750
Phillip Danault	$4,400,000 (2)
-Salary Remaining :	$1,182,500
Elvis Merzlikins	$3,400,000 (2)
-Salary Remaining :	$913,750
Jonas Siegenthaler	$3,100,000 (5)
-Salary Remaining :	$833,125
Vincent Desharnais	$2,900,000 (2)
-Salary Remaining :	$779,375
Kirby Dach	$2,100,000 (1)
-Salary Remaining :	$564,375
Miles Wood	$1,300,000 (1)
-Salary Remaining :	$349,375
Mathew Dumba	$1,200,000 (2)
-Salary Remaining :	$322,500
Zachary L'Heureux	$1,200,000 (2)
-Salary Remaining :	$322,500
Jack LaFontaine	$1,200,000 (2)
-Salary Remaining :	$322,500
Kyle Burroughs	$1,200,000 (2)
-Salary Remaining :	$322,500
Egor Sokolov	$1,100,000 (2)
-Salary Remaining :	$295,625
Adam Edstrom	$1,000,000 (1)
-Salary Remaining :	$268,750
Connor Mackey	$800,000 (1)
-Salary Remaining :	$215,000
Walker Duehr	$800,000 (2)
-Salary Remaining :	$215,000
Vincent Iorio	$800,000 (2)
-Salary Remaining :	$215,000
Ryan Lomberg	$700,000 (1)
-Salary Remaining :	$188,125
Billy Sweezey	$600,000 (1)
-Salary Remaining :	$161,250
Nicolas Deslauriers	$500,000 (1)
-Salary Remaining :	$134,375
Joey Anderson	$500,000 (2)
-Salary Remaining :	$134,375
Drake Caggiula	$500,000 (1)
-Salary Remaining :	$134,375
Ryan Reaves	$500,000 (2)
-Salary Remaining :	$134,375
Jakub Milota (1 Way Contract)	$100,000 (10)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$26,875
Total Pro Players	25
Salary Commitment
Year 25 : $45,600,000
Year 26 : $38,100,000
Year 27 : $8,800,000
Year 28 : $3,200,000
Salary Average Commitment
Year 25 : $45,600,000
Year 26 : $38,100,000
Year 27 : $8,800,000
Year 28 : $3,200,000
Salary Cap with 1 Way Contract
Year 25 : $45,500,000
Year 26 : $38,000,000
Year 27 : $8,700,000
Year 28 : $3,100,000

Farm Players Salaries
Danil Gushchin	$100,000 (1)
Salary Remaining :	$26,875
David Gustafsson	$80,000 (2)
Salary Remaining :	$21,500
Isaac Ratcliffe	$70,000 (2)
Salary Remaining :	$18,813
Georgi Romanov	$70,000 (1)
Salary Remaining :	$18,813
Zayne Parekh	$40,000 (1)
Salary Remaining :	$10,750
Brent Moran	$10,000 (8)
Salary Remaining :	$2,688
Massimo Rizzo	$10,000 (10)
Salary Remaining :	$2,688
Jaydon Dureau	$10,000 (6)
Salary Remaining :	$2,688
Arnaud Durandeau	$10,000 (10)
Salary Remaining :	$2,688
Cole Fonstad	$10,000 (6)
Salary Remaining :	$2,688
Chase Bradley	$10,000 (9)
Salary Remaining :	$2,688
Luke Loheit	$10,000 (9)
Salary Remaining :	$2,688
Miko Matikka	$10,000 (10)
Salary Remaining :	$2,688
Wyatte Wylie	$10,000 (5)
Salary Remaining :	$2,688
Cole Moberg	$10,000 (5)
Salary Remaining :	$2,688
Kale Kessy	$10,000 (8)
Salary Remaining :	$2,688
Jermaine Loewen	$10,000 (5)
Salary Remaining :	$2,688
Justin Vaive	$10,000 (7)
Salary Remaining :	$2,688
Kale Howarth	$10,000 (6)
Salary Remaining :	$2,688
Jordan Sambrook	$10,000 (8)
Salary Remaining :	$2,688
Nick Cicek	$10,000 (10)
Salary Remaining :	$2,688
Zachary Uens	$10,000 (7)
Salary Remaining :	$2,688
Tyler Boucher	$10,000 (8)
Salary Remaining :	$2,688
Leon Muggli	$10,000 (10)
Salary Remaining :	$2,688
Chase McLane	$10,000 (10)
Salary Remaining :	$2,688
Kalle Vaisanen	$10,000 (10)
Salary Remaining :	$2,688
Kenny Connors	$10,000 (10)
Salary Remaining :	$2,688
Isaac Belliveau	$10,000 (9)
Salary Remaining :	$2,688
Total Farm Players	28
Salary Commitment
Year 25 : $590,000
Year 26 : $380,000
Year 27 : $230,000
Year 28 : $230,000
Salary Average Commitment
Year 25 : $590,000
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 - 7,164 - 89.55%
Level 2:	4000 - $65 - 3,580 - 89.49%
Level 3:	5000 - $45 - 4,457 - 89.14%
Level 4:	2000 - $38 - 1,582 - 79.09%
Luxury :	1000 - $232 - 860 - 86.01%
Total Capacity :	20000
Team Popularity :	126.00%
Income
Home Games Left	11
Average Attendance - %	17,642 - 88.21%
Average Income per Game	$1,525,319
Year to Date Revenue	$45,759,578
Expense
Pro Players Total Salaries	$73,100,000
Farm Players Total Salaries	$3,810,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$52,369,375
Farm Year To Date Expenses	$1,294,159
Pro Salary Cap To Date	$52,206,250
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$16,778,512
Pro Remaining Season Days	43
Pro Expenses Per Days	$457,500
Pro Estimated Expenses	$19,672,500
Farm Remaining Season Days	43
Farm Expenses Per Days	$23,812
Farm Estimated Expenses	$1,023,916
Estimated Season Expenses	$20,696,416
Estimated Season Salary Cap	$71,529,375
Estimate Under Maximum Salary Cap of $74,000,000	$2,470,625
Estimate Over Minimum Salary Cap of $44,000,000	$27,529,375
Current Bank Account	$13,101,315
Projected Bank Account	$9,183,411

Pro Players Salaries
Sam Bennett	$8,000,000 (1)
-Salary Remaining :	$2,150,000
Ryan O'Reilly	$5,900,000 (2)
-Salary Remaining :	$1,585,625
Jakob Chychrun	$5,900,000 (4)
-Salary Remaining :	$1,585,625
Jake Oettinger	$5,700,000 (2)
-Salary Remaining :	$1,531,875
Dylan Holloway	$4,900,000 (4)
-Salary Remaining :	$1,316,875
Cole Caufield	$4,900,000 (3)
-Salary Remaining :	$1,316,875
Quinn Hughes	$4,700,000 (2)
-Salary Remaining :	$1,263,125
Owen Tippett	$4,700,000 (2)
-Salary Remaining :	$1,263,125
Chris Tanev	$3,600,000 (2)
-Salary Remaining :	$967,500
Jake Neighbours	$3,100,000 (2)
-Salary Remaining :	$833,125
Eeli Tolvanen	$3,000,000 (2)
-Salary Remaining :	$806,250
Dylan Samberg	$2,900,000 (2)
-Salary Remaining :	$779,375
Jake Evans	$2,600,000 (2)
-Salary Remaining :	$698,750
Trevor Zegras	$2,100,000 (1)
-Salary Remaining :	$564,375
Macklin Celebrini	$2,000,000 (3)
-Salary Remaining :	$537,500
Matt Roy	$1,700,000 (1)
-Salary Remaining :	$456,875
Nicholas Robertson	$1,500,000 (3)
-Salary Remaining :	$403,125
Adam Fantilli	$1,400,000 (2)
-Salary Remaining :	$376,250
Kevin Lankinen	$1,300,000 (1)
-Salary Remaining :	$349,375
Logan Stankoven	$1,200,000 (2)
-Salary Remaining :	$322,500
Adam Wilsby (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$322,500
Jack Johnson	$800,000 (1)
-Salary Remaining :	$215,000
Total Pro Players	22
Salary Commitment
Year 25 : $73,100,000
Year 26 : $58,000,000
Year 27 : $19,200,000
Year 28 : $10,800,000
Salary Average Commitment
Year 25 : $73,100,000
Year 26 : $58,000,000
Year 27 : $19,200,000
Year 28 : $10,800,000
Salary Cap with 1 Way Contract
Year 25 : $71,900,000
Year 26 : $58,000,000
Year 27 : $19,200,000
Year 28 : $10,800,000

Farm Players Salaries
Jayden Struble	$1,100,000 (1)
Salary Remaining :	$295,625
Matthew Poitras	$120,000 (2)
Salary Remaining :	$32,250
Raphael Lavoie	$110,000 (2)
Salary Remaining :	$29,563
Noah Philp	$100,000 (1)
Salary Remaining :	$26,875
Logan Mailloux	$100,000 (2)
Salary Remaining :	$26,875
Joel Blomqvist	$100,000 (2)
Salary Remaining :	$26,875
James Hamblin	$90,000 (2)
Salary Remaining :	$24,188
Matt Villalta	$80,000 (2)
Salary Remaining :	$21,500
Lukas Rousek	$80,000 (2)
Salary Remaining :	$21,500
Roland McKeown	$80,000 (1)
Salary Remaining :	$21,500
Ty Smith	$80,000 (2)
Salary Remaining :	$21,500
Matthew Wood	$70,000 (3)
Salary Remaining :	$18,813
Ronnie Attard	$70,000 (2)
Salary Remaining :	$18,813
Anton Blidh	$60,000 (2)
Salary Remaining :	$16,125
Ryan Carpenter	$60,000 (2)
Salary Remaining :	$16,125
Mason Morelli	$60,000 (2)
Salary Remaining :	$16,125
Quinn Hutson	$40,000 (1)
Salary Remaining :	$10,750
Josh Samanski	$40,000 (1)
Salary Remaining :	$10,750
Cameron Crotty	$10,000 (6)
Salary Remaining :	$2,688
Joseph Keane	$10,000 (10)
Salary Remaining :	$2,688
Devante Stephens	$10,000 (2)
Salary Remaining :	$2,688
Jake McGrew	$10,000 (10)
Salary Remaining :	$2,688
Josiah Didier	$10,000 (1)
Salary Remaining :	$2,688
Charles-Alexis Legault	$10,000 (10)
Salary Remaining :	$2,688
David Drake	$10,000 (8)
Salary Remaining :	$2,688
Ethan Haider	$10,000 (10)
Salary Remaining :	$2,688
Jeremie Poirier	$10,000 (8)
Salary Remaining :	$2,688
Artem Grushnikov	$10,000 (8)
Salary Remaining :	$2,688
Jake Wise	$10,000 (8)
Salary Remaining :	$2,688
David Reinbacher	$10,000 (9)
Salary Remaining :	$2,688
Michael Benning	$10,000 (9)
Salary Remaining :	$2,688
Tucker Robertson	$10,000 (9)
Salary Remaining :	$2,688
Chase Pietila	$10,000 (10)
Salary Remaining :	$2,688
Mike Koster	$10,000 (10)
Salary Remaining :	$2,688
Alex Beaucage	$10,000 (7)
Salary Remaining :	$2,688
Total Farm Players	35
Salary Commitment
Year 25 : $2,610,000
Year 26 : $1,240,000
Year 27 : $220,000
Year 28 : $150,000
Salary Average Commitment
Year 25 : $2,610,000
Year 26 : $1,240,000
Year 27 : $220,000
Year 28 : $150,000

Los Angeles Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	8000 - $100 - 7,797 - 97.46%
Level 2:	4000 - $60 - 3,922 - 98.06%
Level 3:	5000 - $40 - 4,834 - 96.67%
Level 4:	2000 - $30 - 1,936 - 96.79%
Luxury :	1000 - $205 - 961 - 96.10%
Total Capacity :	20000
Team Popularity :	108.00%
Income
Home Games Left	11
Average Attendance - %	19,449 - 97.25%
Average Income per Game	$1,507,325
Year to Date Revenue	$45,219,748
Expense
Pro Players Total Salaries	$72,600,000
Farm Players Total Salaries	$830,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$53,328,125
Farm Year To Date Expenses	$560,098
Pro Salary Cap To Date	$51,063,125
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$16,580,574
Pro Remaining Season Days	43
Pro Expenses Per Days	$454,375
Pro Estimated Expenses	$19,538,125
Farm Remaining Season Days	43
Farm Expenses Per Days	$5,188
Farm Estimated Expenses	$223,084
Estimated Season Expenses	$19,761,209
Estimated Season Salary Cap	$69,741,250
Estimate Under Maximum Salary Cap of $74,000,000	$4,258,750
Estimate Over Minimum Salary Cap of $44,000,000	$25,741,250
Current Bank Account	$75,962
Projected Bank Account	($3,104,673)

Pro Players Salaries
Mikko Rantanen	$8,100,000 (4)
-Salary Remaining :	$2,176,875
Pavel Buchnevich	$7,400,000 (1)
-Salary Remaining :	$1,988,750
Roman Josi	$6,900,000 (3)
-Salary Remaining :	$1,854,375
Anze Kopitar	$5,100,000 (3)
-Salary Remaining :	$1,370,625
Filip Hronek	$4,600,000 (1)
-Salary Remaining :	$1,236,250
Casey Mittelstadt	$4,500,000 (2)
-Salary Remaining :	$1,209,375
Tom Wilson	$3,900,000 (2)
-Salary Remaining :	$1,048,125
Mikey Anderson	$3,600,000 (2)
-Salary Remaining :	$967,500
Fabian Zetterlund	$3,200,000 (2)
-Salary Remaining :	$860,000
Alex Lyon	$3,200,000 (1)
-Salary Remaining :	$860,000
Trent Frederic	$3,000,000 (1)
-Salary Remaining :	$806,250
Kevin Bahl	$2,800,000 (1)
-Salary Remaining :	$752,500
Ville Husso	$2,800,000 (1)
-Salary Remaining :	$752,500
Blake Lizotte	$2,700,000 (1)
-Salary Remaining :	$725,625
Sean Walker	$2,000,000 (1)
-Salary Remaining :	$537,500
Connor Zary	$1,400,000 (1)
-Salary Remaining :	$376,250
Parker Wotherspoon	$1,300,000 (3)
-Salary Remaining :	$349,375
Carl Grundstrom (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$322,500
Henry Thrun (1 Way Contract)	$1,200,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$322,500
Ryker Evans	$1,100,000 (1)
-Salary Remaining :	$295,625
Matt Luff	$1,000,000 (2)
-Salary Remaining :	$268,750
Alex Laferriere	$900,000 (1)
-Salary Remaining :	$241,875
Mads Sogaard (1 Way Contract)	$700,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$188,125
Total Pro Players	23
Salary Commitment
Year 25 : $72,600,000
Year 26 : $39,500,000
Year 27 : $21,400,000
Year 28 : $8,100,000
Salary Average Commitment
Year 25 : $72,600,000
Year 26 : $39,500,000
Year 27 : $21,400,000
Year 28 : $8,100,000
Salary Cap with 1 Way Contract
Year 25 : $69,500,000
Year 26 : $37,600,000
Year 27 : $21,400,000
Year 28 : $8,100,000

Farm Players Salaries
Luke Evangelista	$120,000 (1)
Salary Remaining :	$32,250
Lian Bichsel	$110,000 (3)
Salary Remaining :	$29,563
Kevin Mandolese	$90,000 (2)
Salary Remaining :	$24,188
Jeff Malott	$90,000 (2)
Salary Remaining :	$24,188
Austin Strand	$80,000 (2)
Salary Remaining :	$21,500
Brennan Othmann	$80,000 (2)
Salary Remaining :	$21,500
Patrick Maroon	$60,000 (1)
Salary Remaining :	$16,125
Taylor Ward	$40,000 (1)
Salary Remaining :	$10,750
Michael Buchinger	$10,000 (9)
Salary Remaining :	$2,688
Riley Duran	$10,000 (9)
Salary Remaining :	$2,688
Bryce McConnell-Barker	$10,000 (9)
Salary Remaining :	$2,688
Andrei Loshko	$10,000 (10)
Salary Remaining :	$2,688
Curtis Douglas	$10,000 (8)
Salary Remaining :	$2,688
Jackson Dorrington	$10,000 (10)
Salary Remaining :	$2,688
Tristan Lennox	$10,000 (8)
Salary Remaining :	$2,688
Henri Nikkanen	$10,000 (8)
Salary Remaining :	$2,688
Anthony Romano	$10,000 (9)
Salary Remaining :	$2,688
John Farinacci	$10,000 (8)
Salary Remaining :	$2,688
Roman Schmidt	$10,000 (8)
Salary Remaining :	$2,688
Tanner Dickinson	$10,000 (8)
Salary Remaining :	$2,688
Luke Reid	$10,000 (10)
Salary Remaining :	$2,688
Trevor Connelly	$10,000 (10)
Salary Remaining :	$2,688
Guillaume Richard	$10,000 (10)
Salary Remaining :	$2,688
Kasper Halttunen	$10,000 (9)
Salary Remaining :	$2,688
Total Farm Players	24
Salary Commitment
Year 25 : $830,000
Year 26 : $610,000
Year 27 : $270,000
Year 28 : $160,000
Salary Average Commitment
Year 25 : $830,000
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 - 7,626 - 95.33%
Level 2:	4000 - $65 - 3,969 - 99.21%
Level 3:	5000 - $45 - 4,924 - 98.47%
Level 4:	2000 - $30 - 2,000 - 100.00%
Luxury :	1000 - $240 - 900 - 89.97%
Total Capacity :	20000
Team Popularity :	145.00%
Income
Home Games Left	12
Average Attendance - %	19,418 - 97.09%
Average Income per Game	$1,680,910
Year to Date Revenue	$48,746,389
Expense
Pro Players Total Salaries	$74,900,000
Farm Players Total Salaries	$2,210,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$53,812,500
Farm Year To Date Expenses	$737,247
Pro Salary Cap To Date	$53,739,375
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$20,170,920
Pro Remaining Season Days	43
Pro Expenses Per Days	$468,750
Pro Estimated Expenses	$20,156,250
Farm Remaining Season Days	43
Farm Expenses Per Days	$13,812
Farm Estimated Expenses	$593,916
Estimated Season Expenses	$20,750,166
Estimated Season Salary Cap	$73,868,750
Estimate Under Maximum Salary Cap of $74,000,000	$131,250
Estimate Over Minimum Salary Cap of $44,000,000	$29,868,750
Current Bank Account	$35,464,816
Projected Bank Account	$34,885,570

Pro Players Salaries
Bo Horvat	$6,200,000 (3)
-Salary Remaining :	$1,666,250
Seth Jarvis	$6,200,000 (3)
-Salary Remaining :	$1,666,250
Valeri Nichushkin	$6,000,000 (4)
-Salary Remaining :	$1,612,500
Devon Toews	$5,300,000 (1)
-Salary Remaining :	$1,424,375
Esa Lindell	$5,100,000 (4)
-Salary Remaining :	$1,370,625
Tyler Toffoli	$5,000,000 (3)
-Salary Remaining :	$1,343,750
Mike Matheson	$4,900,000 (3)
-Salary Remaining :	$1,316,875
Brent Burns	$4,800,000 (2)
-Salary Remaining :	$1,290,000
Neal Pionk	$4,300,000 (1)
-Salary Remaining :	$1,155,625
Aleksander Barkov	$4,300,000 (3)
-Salary Remaining :	$1,155,625
Erik Cernak	$3,900,000 (4)
-Salary Remaining :	$1,048,125
Jamie Benn	$3,800,000 (2)
-Salary Remaining :	$1,021,250
Vincent Trocheck	$3,200,000 (1)
-Salary Remaining :	$860,000
Ilya Sorokin	$3,000,000 (3)
-Salary Remaining :	$806,250
Jakub Dobes	$1,600,000 (1)
-Salary Remaining :	$430,000
Nick Foligno	$1,500,000 (2)
-Salary Remaining :	$403,125
Timothy Liljegren	$1,500,000 (1)
-Salary Remaining :	$403,125
Beck Malenstyn	$1,100,000 (1)
-Salary Remaining :	$295,625
Jackson Blake	$1,000,000 (2)
-Salary Remaining :	$268,750
Ridly Greig	$1,000,000 (1)
-Salary Remaining :	$268,750
Matt Rempe	$700,000 (1)
-Salary Remaining :	$188,125
Dmitry Kulikov	$500,000 (3)
-Salary Remaining :	$134,375
Total Pro Players	22
Salary Commitment
Year 25 : $74,900,000
Year 26 : $56,200,000
Year 27 : $45,100,000
Year 28 : $15,000,000
Salary Average Commitment
Year 25 : $74,589,000
Year 26 : $55,889,000
Year 27 : $44,789,000
Year 28 : $15,000,000
Salary Cap with 1 Way Contract
Year 25 : $74,900,000
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 :	$403,125
Oscar Dansk	$120,000 (1)
Salary Remaining :	$32,250
Mark Kastelic	$90,000 (1)
Salary Remaining :	$24,188
Adam Klapka	$90,000 (1)
Salary Remaining :	$24,188
Ethan Cardwell	$80,000 (2)
Salary Remaining :	$21,500
Jeffrey Viel	$80,000 (2)
Salary Remaining :	$21,500
Maxwell Crozier	$70,000 (2)
Salary Remaining :	$18,813
Sam Lipkin	$10,000 (9)
Salary Remaining :	$2,688
Bogdan Trineyev	$10,000 (7)
Salary Remaining :	$2,688
Dylan Roobroeck	$10,000 (9)
Salary Remaining :	$2,688
Elias Salomonsson	$10,000 (9)
Salary Remaining :	$2,688
Rudy Guimond	$10,000 (9)
Salary Remaining :	$2,688
Noah Laba	$10,000 (10)
Salary Remaining :	$2,688
Jack Finley	$10,000 (7)
Salary Remaining :	$2,688
Ole Julian Bjorgvik-Holm	$10,000 (9)
Salary Remaining :	$2,688
Justin Robidas	$10,000 (9)
Salary Remaining :	$2,688
Noah Beck	$10,000 (10)
Salary Remaining :	$2,688
Tyrel Bauer	$10,000 (8)
Salary Remaining :	$2,688
Calle Clang	$10,000 (8)
Salary Remaining :	$2,688
Adam Sykora	$10,000 (8)
Salary Remaining :	$2,688
Hank Kempf	$10,000 (10)
Salary Remaining :	$2,688
Ethan Samson	$10,000 (8)
Salary Remaining :	$2,688
Joel Nystrom	$10,000 (10)
Salary Remaining :	$2,688
Nathan Villeneuve	$10,000 (10)
Salary Remaining :	$2,688
Artur Cholach	$10,000 (10)
Salary Remaining :	$2,688
Total Farm Players	25
Salary Commitment
Year 25 : $2,210,000
Year 26 : $560,000
Year 27 : $330,000
Year 28 : $180,000
Salary Average Commitment
Year 25 : $2,210,000
Year 26 : $560,000
Year 27 : $330,000
Year 28 : $180,000

Seattle Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	8000 - $85 - 7,282 - 91.03%
Level 2:	4000 - $50 - 3,758 - 93.95%
Level 3:	5000 - $30 - 4,704 - 94.09%
Level 4:	2000 - $25 - 1,852 - 92.61%
Luxury :	1000 - $180 - 903 - 90.30%
Total Capacity :	20000
Team Popularity :	91.00%
Income
Home Games Left	12
Average Attendance - %	18,500 - 92.50%
Average Income per Game	$1,241,953
Year to Date Revenue	$36,016,629
Expense
Pro Players Total Salaries	$45,900,000
Farm Players Total Salaries	$1,930,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$398,125
Pro Year To Date Expenses	$33,103,125
Farm Year To Date Expenses	$964,415
Pro Salary Cap To Date	$32,735,000
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$14,903,433
Pro Remaining Season Days	43
Pro Expenses Per Days	$287,500
Pro Estimated Expenses	$12,362,500
Farm Remaining Season Days	43
Farm Expenses Per Days	$12,062
Farm Estimated Expenses	$518,666
Estimated Season Expenses	$12,881,166
Estimated Season Salary Cap	$45,468,750
Estimate Under Maximum Salary Cap of $74,000,000	$28,531,250
Estimate Over Minimum Salary Cap of $44,000,000	$1,468,750
Current Bank Account	$42,493,099
Projected Bank Account	$44,515,366

Pro Players Salaries
Matty Beniers	$4,100,000 (3)
-Salary Remaining :	$1,101,875
Connor Murphy	$3,700,000 (3)
-Salary Remaining :	$994,375
Ondrej Palat	$3,100,000 (2)
-Salary Remaining :	$833,125
Connor Clifton	$2,900,000 (2)
-Salary Remaining :	$779,375
Damon Severson	$2,800,000 (3)
-Salary Remaining :	$752,500
Mason Appleton	$2,700,000 (2)
-Salary Remaining :	$725,625
Nick Perbix	$2,500,000 (1)
-Salary Remaining :	$671,875
Nico Sturm	$2,400,000 (1)
-Salary Remaining :	$645,000
Calvin Pickard	$2,000,000 (2)
-Salary Remaining :	$537,500
Tanner Pearson	$2,000,000 (1)
-Salary Remaining :	$537,500
Dante Fabbro	$2,000,000 (1)
-Salary Remaining :	$537,500
Nathan Bastian	$1,900,000 (1)
-Salary Remaining :	$510,625
Sonny Milano	$1,500,000 (2)
-Salary Remaining :	$403,125
Corey Perry	$1,400,000 (1)
-Salary Remaining :	$376,250
Simon Nemec	$1,400,000 (2)
-Salary Remaining :	$376,250
Nick Cousins	$1,300,000 (2)
-Salary Remaining :	$349,375
Vitek Vanecek	$1,200,000 (3)
-Salary Remaining :	$322,500
Nate Schmidt	$1,200,000 (1)
-Salary Remaining :	$322,500
Tomas Tatar	$1,000,000 (3)
-Salary Remaining :	$268,750
Sebastian Aho2	$1,000,000 (1)
-Salary Remaining :	$268,750
Jonny Brodzinski	$1,000,000 (2)
-Salary Remaining :	$268,750
Tye Kartye (1 Way Contract)	$800,000 (2)
-Salary Remaining :	$215,000
Zack Ostapchuk	$800,000 (2)
-Salary Remaining :	$215,000
Jack Campbell	$800,000 (1)
-Salary Remaining :	$215,000
Dalibor Dvorsky	$400,000 (1)
-Salary Remaining :	$107,500
Total Pro Players	25
Salary Commitment
Year 25 : $45,900,000
Year 26 : $30,300,000
Year 27 : $12,800,000
Year 28 : $0
Salary Average Commitment
Year 25 : $45,900,000
Year 26 : $30,300,000
Year 27 : $12,800,000
Year 28 : $0
Salary Cap with 1 Way Contract
Year 25 : $45,900,000
Year 26 : $30,300,000
Year 27 : $12,800,000
Year 28 : $0

Farm Players Salaries
Kevin Labanc	$900,000 (1)
Salary Remaining :	$241,875
Cal Petersen	$120,000 (1)
Salary Remaining :	$32,250
Kurtis MacDermid	$110,000 (1)
Salary Remaining :	$29,563
Dylan Coghlan	$80,000 (2)
Salary Remaining :	$21,500
Cale Fleury	$80,000 (2)
Salary Remaining :	$21,500
Maveric Lamoureux	$80,000 (3)
Salary Remaining :	$21,500
Elias Pettersson2	$80,000 (3)
Salary Remaining :	$21,500
Roby Jarventie	$70,000 (1)
Salary Remaining :	$18,813
Justin Bailey	$50,000 (2)
Salary Remaining :	$13,438
Zach Sanford	$50,000 (1)
Salary Remaining :	$13,438
David Tomasek	$40,000 (1)
Salary Remaining :	$10,750
Braeden Bowman	$40,000 (1)
Salary Remaining :	$10,750
Harrison Brunicke	$40,000 (1)
Salary Remaining :	$10,750
Matyas Sapovaliv	$10,000 (9)
Salary Remaining :	$2,688
Justin Gill	$10,000 (9)
Salary Remaining :	$2,688
Marek Alscher	$10,000 (9)
Salary Remaining :	$2,688
Samuel Knazko	$10,000 (7)
Salary Remaining :	$2,688
Carter Mazur	$10,000 (8)
Salary Remaining :	$2,688
Jagger Firkus	$10,000 (9)
Salary Remaining :	$2,688
Zach Bouthillier	$10,000 (7)
Salary Remaining :	$2,688
Reid Dyck	$10,000 (7)
Salary Remaining :	$2,688
Jesse Pulkkinen	$10,000 (10)
Salary Remaining :	$2,688
Christopher Brown	$10,000 (8)
Salary Remaining :	$2,688
Liam Coughlin	$10,000 (8)
Salary Remaining :	$2,688
Josh Bloom	$10,000 (8)
Salary Remaining :	$2,688
Gavin White	$10,000 (8)
Salary Remaining :	$2,688
Luca Pinelli	$10,000 (10)
Salary Remaining :	$2,688
Shane LaChance	$10,000 (10)
Salary Remaining :	$2,688
Tanner Molendyk	$10,000 (10)
Salary Remaining :	$2,688
Quinton Burns	$10,000 (10)
Salary Remaining :	$2,688
Aku Koskenvuo	$10,000 (7)
Salary Remaining :	$2,688
Luke Tuch	$10,000 (9)
Salary Remaining :	$2,688
Total Farm Players	32
Salary Commitment
Year 25 : $1,930,000
Year 26 : $560,000
Year 27 : $350,000
Year 28 : $190,000
Salary Average Commitment
Year 25 : $1,930,000
Year 26 : $560,000
Year 27 : $350,000
Year 28 : $190,000

Vancouver Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	8000 - $100 - 7,893 - 98.67%
Level 2:	4000 - $60 - 3,948 - 98.69%
Level 3:	5000 - $40 - 4,947 - 98.95%
Level 4:	2000 - $30 - 1,958 - 97.92%
Luxury :	1000 - $202 - 989 - 98.89%
Total Capacity :	20000
Team Popularity :	102.00%
Income
Home Games Left	12
Average Attendance - %	19,736 - 98.68%
Average Income per Game	$1,527,316
Year to Date Revenue	$44,292,159
Expense
Pro Players Total Salaries	$70,000,000
Farm Players Total Salaries	$1,570,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$828,750
Pro Year To Date Expenses	$52,521,875
Farm Year To Date Expenses	$1,196,184
Pro Salary Cap To Date	$50,166,875
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$18,327,790
Pro Remaining Season Days	43
Pro Expenses Per Days	$438,125
Pro Estimated Expenses	$18,839,375
Farm Remaining Season Days	43
Farm Expenses Per Days	$9,812
Farm Estimated Expenses	$421,916
Estimated Season Expenses	$19,261,291
Estimated Season Salary Cap	$69,512,500
Estimate Under Maximum Salary Cap of $74,000,000	$4,487,500
Estimate Over Minimum Salary Cap of $44,000,000	$25,512,500
Current Bank Account	$19,489,775
Projected Bank Account	$18,556,274

Pro Players Salaries
Jack Eichel	$7,600,000 (4)
-Salary Remaining :	$2,042,500
Dylan Larkin	$7,300,000 (3)
-Salary Remaining :	$1,961,875
Miro Heiskanen	$4,000,000 (2)
-Salary Remaining :	$1,075,000
Marcus Pettersson	$3,900,000 (1)
-Salary Remaining :	$1,048,125
Sam Montembeault	$3,500,000 (4)
-Salary Remaining :	$940,625
Rasmus Ristolainen	$3,500,000 (1)
-Salary Remaining :	$940,625
Nick Seeler	$3,300,000 (2)
-Salary Remaining :	$886,875
Tristan Jarry	$3,300,000 (1)
-Salary Remaining :	$886,875
Cole Sillinger	$3,200,000 (3)
-Salary Remaining :	$860,000
Bobby Brink	$2,900,000 (3)
-Salary Remaining :	$779,375
Ben Chiarot	$2,700,000 (3)
-Salary Remaining :	$725,625
Cam York	$2,700,000 (2)
-Salary Remaining :	$725,625
Paul Cotter	$2,500,000 (3)
-Salary Remaining :	$671,875
Kiefer Sherwood	$2,500,000 (3)
-Salary Remaining :	$671,875
Trevor Moore	$2,200,000 (2)
-Salary Remaining :	$591,250
Brandon Duhaime	$2,000,000 (3)
-Salary Remaining :	$537,500
Colton Sissons	$1,900,000 (2)
-Salary Remaining :	$510,625
Luke Kunin	$1,800,000 (1)
-Salary Remaining :	$483,750
Yakov Trenin	$1,500,000 (3)
-Salary Remaining :	$403,125
Dylan Guenther	$1,300,000 (1)
-Salary Remaining :	$349,375
Brandon Saad (1 Way Contract)	$1,200,000 (2)
-Salary Remaining :	$322,500
Lukas Reichel	$1,200,000 (2)
-Salary Remaining :	$322,500
Jalen Chatfield (1 Way Contract)	$1,200,000 (1)
-Salary Remaining :	$322,500
Justus Annunen (1 Way Contract)	$1,100,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$295,625
Semyon Varlamov	$1,000,000 (2)
-Salary Remaining :	$268,750
Cole McWard	$700,000 (2)
-Salary Remaining :	$188,125
Total Pro Players	26
Salary Commitment
Year 25 : $70,000,000
Year 26 : $53,900,000
Year 27 : $35,700,000
Year 28 : $11,100,000
Salary Average Commitment
Year 25 : $70,000,000
Year 26 : $53,900,000
Year 27 : $35,700,000
Year 28 : $11,100,000
Salary Cap with 1 Way Contract
Year 25 : $68,900,000
Year 26 : $53,900,000
Year 27 : $35,700,000
Year 28 : $11,100,000

Farm Players Salaries
Brendan Brisson	$110,000 (1)
Salary Remaining :	$29,563
Michael Carcone	$100,000 (2)
Salary Remaining :	$26,875
Matias Maccelli	$90,000 (2)
Salary Remaining :	$24,188
Jani Hakanpaa	$90,000 (2)
Salary Remaining :	$24,188
Zack MacEwen	$90,000 (1)
Salary Remaining :	$24,188
Akito Hirose	$90,000 (1)
Salary Remaining :	$24,188
Joshua Roy	$90,000 (2)
Salary Remaining :	$24,188
Jakub Lauko	$90,000 (2)
Salary Remaining :	$24,188
Malcolm Subban	$80,000 (1)
Salary Remaining :	$21,500
Anthony Richard	$80,000 (2)
Salary Remaining :	$21,500
Liam Ohgren	$80,000 (3)
Salary Remaining :	$21,500
Nikita Tolopilo	$80,000 (2)
Salary Remaining :	$21,500
Louie Belpedio	$80,000 (1)
Salary Remaining :	$21,500
Givani Smith	$80,000 (1)
Salary Remaining :	$21,500
Max Sasson	$80,000 (2)
Salary Remaining :	$21,500
Arshdeep Bains	$60,000 (1)
Salary Remaining :	$16,125
Gavin Brindley	$40,000 (1)
Salary Remaining :	$10,750
Oliver Moore	$40,000 (1)
Salary Remaining :	$10,750
Ryder Korczak	$10,000 (8)
Salary Remaining :	$2,688
Danny Zhilkin	$10,000 (9)
Salary Remaining :	$2,688
Brandon Coe	$10,000 (8)
Salary Remaining :	$2,688
Ryan Ufko	$10,000 (9)
Salary Remaining :	$2,688
Niko Huuhtanen	$10,000 (9)
Salary Remaining :	$2,688
Fabian Wagner	$10,000 (10)
Salary Remaining :	$2,688
Corson Ceulemans	$10,000 (8)
Salary Remaining :	$2,688
Aleksi Heimosalmi	$10,000 (9)
Salary Remaining :	$2,688
Eamon Powell	$10,000 (10)
Salary Remaining :	$2,688
Blake Biondi	$10,000 (10)
Salary Remaining :	$2,688
Brent Johnson	$10,000 (10)
Salary Remaining :	$2,688
Calle Odelius	$10,000 (10)
Salary Remaining :	$2,688
Total Farm Players	30
Salary Commitment
Year 25 : $1,570,000
Year 26 : $900,000
Year 27 : $200,000
Year 28 : $120,000
Salary Average Commitment
Year 25 : $1,570,000
Year 26 : $900,000
Year 27 : $200,000
Year 28 : $120,000

Vegas Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	8000 - $100 - 6,528 - 81.60%
Level 2:	4000 - $60 - 3,700 - 92.50%
Level 3:	5000 - $40 - 3,812 - 76.25%
Level 4:	2000 - $30 - 1,890 - 94.48%
Luxury :	1000 - $200 - 811 - 81.06%
Total Capacity :	20000
Team Popularity :	97.00%
Income
Home Games Left	11
Average Attendance - %	16,740 - 83.70%
Average Income per Game	$1,335,566
Year to Date Revenue	$40,066,965
Expense
Pro Players Total Salaries	$46,700,000
Farm Players Total Salaries	$1,050,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,491,250
Pro Year To Date Expenses	$38,282,500
Farm Year To Date Expenses	$877,387
Pro Salary Cap To Date	$37,483,125
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$14,691,220
Pro Remaining Season Days	43
Pro Expenses Per Days	$292,500
Pro Estimated Expenses	$12,577,500
Farm Remaining Season Days	43
Farm Expenses Per Days	$6,562
Farm Estimated Expenses	$282,166
Estimated Season Expenses	$12,859,666
Estimated Season Salary Cap	$51,256,250
Estimate Under Maximum Salary Cap of $74,000,000	$22,743,750
Estimate Over Minimum Salary Cap of $44,000,000	$7,256,250
Current Bank Account	$10,807,078
Projected Bank Account	$12,638,632

Pro Players Salaries
Jason Robertson	$8,000,000 (2)
-Salary Remaining :	$2,150,000
Nico Hischier	$6,600,000 (2)
-Salary Remaining :	$1,773,750
Max Pacioretty	$4,400,000 (2)
-Salary Remaining :	$1,182,500
Scott Laughton	$3,800,000 (1)
-Salary Remaining :	$1,021,250
Jamie Oleksiak	$3,500,000 (4)
-Salary Remaining :	$940,625
Samuel Ersson	$2,000,000 (1)
-Salary Remaining :	$537,500
Zach Whitecloud	$2,000,000 (3)
-Salary Remaining :	$537,500
Jack Quinn	$1,900,000 (1)
-Salary Remaining :	$510,625
Isac Lundestrom	$1,600,000 (2)
-Salary Remaining :	$430,000
Marcus Foligno	$1,500,000 (3)
-Salary Remaining :	$403,125
Mathieu Joseph	$1,300,000 (1)
-Salary Remaining :	$349,375
Noah Gregor	$1,300,000 (1)
-Salary Remaining :	$349,375
Philip Tomasino (1 Way Contract)	$1,200,000 (2)
-Salary Remaining :	$322,500
Brayden Pachal (1 Way Contract)	$1,200,000 (1)
-Salary Remaining :	$322,500
Emil Lilleberg	$1,200,000 (1)
-Salary Remaining :	$322,500
Alec Martinez	$1,000,000 (3)
-Salary Remaining :	$268,750
Jacob Bernard-Docker (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$268,750
Erik Gustafsson	$900,000 (1)
-Salary Remaining :	$241,875
Tyler Johnson	$800,000 (1)
-Salary Remaining :	$215,000
Mason Shaw	$800,000 (2)
-Salary Remaining :	$215,000
Zach Sawchenko	$700,000 (1)
-Salary Remaining :	$188,125
Total Pro Players	21
Salary Commitment
Year 25 : $46,700,000
Year 26 : $30,600,000
Year 27 : $8,000,000
Year 28 : $3,500,000
Salary Average Commitment
Year 25 : $46,700,000
Year 26 : $30,600,000
Year 27 : $8,000,000
Year 28 : $3,500,000
Salary Cap with 1 Way Contract
Year 25 : $45,700,000
Year 26 : $30,600,000
Year 27 : $8,000,000
Year 28 : $3,500,000

Farm Players Salaries
Ben Kraws	$200,000 (1)
Salary Remaining :	$53,750
Daniil Miromanov	$120,000 (2)
Salary Remaining :	$32,250
Adam Ginning	$70,000 (2)
Salary Remaining :	$18,813
Callahan Burke	$70,000 (1)
Salary Remaining :	$18,813
Jakub Skarek	$70,000 (2)
Salary Remaining :	$18,813
Jake Leschyshyn	$70,000 (2)
Salary Remaining :	$18,813
Cole Reinhardt	$70,000 (2)
Salary Remaining :	$18,813
Carsen Twarynski	$60,000 (1)
Salary Remaining :	$16,125
Josiah Slavin	$60,000 (2)
Salary Remaining :	$16,125
Scott Reedy	$60,000 (2)
Salary Remaining :	$16,125
Ben Harpur	$50,000 (1)
Salary Remaining :	$13,438
Graham McPhee	$10,000 (7)
Salary Remaining :	$2,688
Tyler Inamoto	$10,000 (9)
Salary Remaining :	$2,688
Dalton Smith	$10,000 (7)
Salary Remaining :	$2,688
William Wallinder	$10,000 (8)
Salary Remaining :	$2,688
Amadeus Lombardi	$10,000 (8)
Salary Remaining :	$2,688
Jett Woo	$10,000 (6)
Salary Remaining :	$2,688
Chase Stillman	$10,000 (10)
Salary Remaining :	$2,688
Adam Engstrom	$10,000 (10)
Salary Remaining :	$2,688
Justin Taylor	$10,000 (2)
Salary Remaining :	$2,688
Zach Gallant	$10,000 (10)
Salary Remaining :	$2,688
Jayden Grubbe	$10,000 (9)
Salary Remaining :	$2,688
Julian Lutz	$10,000 (9)
Salary Remaining :	$2,688
Angus Booth	$10,000 (9)
Salary Remaining :	$2,688
Jake Schmaltz	$10,000 (10)
Salary Remaining :	$2,688
Mitch Gibson	$10,000 (8)
Salary Remaining :	$2,688
Total Farm Players	26
Salary Commitment
Year 25 : $1,050,000
Year 26 : $670,000
Year 27 : $140,000
Year 28 : $140,000
Salary Average Commitment
Year 25 : $1,050,000
Year 26 : $670,000
Year 27 : $140,000
Year 28 : $140,000

Chicago Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	8000 - $105 - 7,302 - 91.28%
Level 2:	4000 - $63 - 3,575 - 89.38%
Level 3:	5000 - $45 - 4,736 - 94.72%
Level 4:	2000 - $33 - 1,920 - 96.00%
Luxury :	1000 - $209 - 945 - 94.49%
Total Capacity :	20000
Team Popularity :	116.00%
Income
Home Games Left	11
Average Attendance - %	18,478 - 92.39%
Average Income per Game	$1,496,518
Year to Date Revenue	$44,895,541
Expense
Pro Players Total Salaries	$73,900,000
Farm Players Total Salaries	$1,930,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$53,797,500
Farm Year To Date Expenses	$1,442,808
Pro Salary Cap To Date	$53,724,375
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$16,461,698
Pro Remaining Season Days	43
Pro Expenses Per Days	$462,500
Pro Estimated Expenses	$19,887,500
Farm Remaining Season Days	43
Farm Expenses Per Days	$12,062
Farm Estimated Expenses	$518,666
Estimated Season Expenses	$20,406,166
Estimated Season Salary Cap	$73,585,000
Estimate Under Maximum Salary Cap of $74,000,000	$415,000
Estimate Over Minimum Salary Cap of $44,000,000	$29,585,000
Current Bank Account	$30,254,134
Projected Bank Account	$26,309,666

Pro Players Salaries
Nikita Kucherov	$8,400,000 (2)
-Salary Remaining :	$2,257,500
Adrian Kempe	$6,700,000 (4)
-Salary Remaining :	$1,800,625
Moritz Seider	$6,600,000 (4)
-Salary Remaining :	$1,773,750
Tim Stutzle	$6,000,000 (2)
-Salary Remaining :	$1,612,500
Brandon Hagel	$6,000,000 (1)
-Salary Remaining :	$1,612,500
Quinton Byfield	$5,000,000 (2)
-Salary Remaining :	$1,343,750
Sean Durzi	$4,400,000 (2)
-Salary Remaining :	$1,182,500
Oliver Bjorkstrand	$4,100,000 (2)
-Salary Remaining :	$1,101,875
Brady Skjei	$4,000,000 (4)
-Salary Remaining :	$1,075,000
Bowen Byram	$3,400,000 (1)
-Salary Remaining :	$913,750
Anton Lundell	$3,300,000 (2)
-Salary Remaining :	$886,875
Dmitri Voronkov	$3,200,000 (2)
-Salary Remaining :	$860,000
Noah Cates	$2,700,000 (2)
-Salary Remaining :	$725,625
Frederik Andersen	$2,500,000 (1)
-Salary Remaining :	$671,875
Connor Ingram	$1,500,000 (3)
-Salary Remaining :	$403,125
Logan Stanley	$1,400,000 (1)
-Salary Remaining :	$376,250
Dennis Gilbert	$1,200,000 (2)
-Salary Remaining :	$322,500
Ty Dellandrea	$1,000,000 (2)
-Salary Remaining :	$268,750
William Eklund	$1,000,000 (1)
-Salary Remaining :	$268,750
Matthew Knies	$1,000,000 (1)
-Salary Remaining :	$268,750
Alexandre Fortin	$500,000 (2)
-Salary Remaining :	$134,375
Total Pro Players	21
Salary Commitment
Year 25 : $73,900,000
Year 26 : $58,600,000
Year 27 : $18,800,000
Year 28 : $17,300,000
Salary Average Commitment
Year 25 : $73,900,000
Year 26 : $58,600,000
Year 27 : $18,800,000
Year 28 : $17,300,000
Salary Cap with 1 Way Contract
Year 25 : $73,900,000
Year 26 : $58,600,000
Year 27 : $18,800,000
Year 28 : $17,300,000

Farm Players Salaries
Alex Turcotte	$120,000 (1)
Salary Remaining :	$32,250
Oliver Kylington	$120,000 (2)
Salary Remaining :	$32,250
Arvid Soderblom	$120,000 (1)
Salary Remaining :	$32,250
Emil Heineman	$120,000 (2)
Salary Remaining :	$32,250
Jani Nyman	$120,000 (3)
Salary Remaining :	$32,250
Matej Blumel	$120,000 (1)
Salary Remaining :	$32,250
Calen Addison	$120,000 (2)
Salary Remaining :	$32,250
Mike Hardman	$110,000 (2)
Salary Remaining :	$29,563
P.O Joseph	$100,000 (1)
Salary Remaining :	$26,875
Shane Wright	$100,000 (1)
Salary Remaining :	$26,875
Yaroslav Askarov	$100,000 (1)
Salary Remaining :	$26,875
Nikita Alexandrov	$90,000 (2)
Salary Remaining :	$24,188
Ian Mitchell	$90,000 (2)
Salary Remaining :	$24,188
Filip Roos	$80,000 (2)
Salary Remaining :	$21,500
Reese Johnson	$80,000 (1)
Salary Remaining :	$21,500
Magnus Hellberg	$80,000 (1)
Salary Remaining :	$21,500
Michael DiPietro	$80,000 (1)
Salary Remaining :	$21,500
Jaxson Stauber	$80,000 (2)
Salary Remaining :	$21,500
Brayden Tracey	$10,000 (6)
Salary Remaining :	$2,688
Noel Hoefenmayer	$10,000 (6)
Salary Remaining :	$2,688
Mitchell Vande Sompel	$10,000 (5)
Salary Remaining :	$2,688
Ozzy Wiesblatt	$10,000 (6)
Salary Remaining :	$2,688
Carson Lambos	$10,000 (9)
Salary Remaining :	$2,688
Topias Vilen	$10,000 (9)
Salary Remaining :	$2,688
Ville Ottavainen	$10,000 (9)
Salary Remaining :	$2,688
Nikita Novikov	$10,000 (9)
Salary Remaining :	$2,688
Aleksandr Kisakov	$10,000 (9)
Salary Remaining :	$2,688
Cameron Hughes	$10,000 (3)
Salary Remaining :	$2,688
Total Farm Players	28
Salary Commitment
Year 25 : $1,930,000
Year 26 : $1,030,000
Year 27 : $220,000
Year 28 : $90,000
Salary Average Commitment
Year 25 : $1,930,000
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 - 7,702 - 96.28%
Level 2:	4000 - $73 - 3,892 - 97.29%
Level 3:	5000 - $53 - 4,726 - 94.52%
Level 4:	2000 - $40 - 1,930 - 96.48%
Luxury :	1000 - $235 - 987 - 98.69%
Total Capacity :	20000
Team Popularity :	151.00%
Income
Home Games Left	11
Average Attendance - %	19,236 - 96.18%
Average Income per Game	$1,786,318
Year to Date Revenue	$53,589,536
Expense
Pro Players Total Salaries	$76,300,000
Farm Players Total Salaries	$2,180,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$56,036,250
Farm Year To Date Expenses	$1,089,591
Pro Salary Cap To Date	$54,094,375
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$19,649,497
Pro Remaining Season Days	43
Pro Expenses Per Days	$477,500
Pro Estimated Expenses	$20,532,500
Farm Remaining Season Days	43
Farm Expenses Per Days	$13,625
Farm Estimated Expenses	$585,875
Estimated Season Expenses	$21,118,375
Estimated Season Salary Cap	$73,766,875
Estimate Under Maximum Salary Cap of $74,000,000	$233,125
Estimate Over Minimum Salary Cap of $44,000,000	$29,766,875
Current Bank Account	$18,094,373
Projected Bank Account	$16,625,495

Pro Players Salaries
William Nylander	$7,200,000 (3)
-Salary Remaining :	$1,935,000
Brayden Point	$7,200,000 (3)
-Salary Remaining :	$1,935,000
Sidney Crosby	$7,000,000 (2)
-Salary Remaining :	$1,881,250
Darcy Kuemper	$5,000,000 (3)
-Salary Remaining :	$1,343,750
Cody Ceci	$4,500,000 (4)
-Salary Remaining :	$1,209,375
David Savard	$4,400,000 (1)
-Salary Remaining :	$1,182,500
Charlie Coyle	$4,400,000 (1)
-Salary Remaining :	$1,182,500
Artemi Panarin	$4,200,000 (2)
-Salary Remaining :	$1,128,750
Mario Ferraro	$3,500,000 (1)
-Salary Remaining :	$940,625
Jake Guentzel	$3,400,000 (2)
-Salary Remaining :	$913,750
Cam Fowler	$3,100,000 (2)
-Salary Remaining :	$833,125
Ilya Lyubushkin	$3,000,000 (3)
-Salary Remaining :	$806,250
Joel Hofer	$3,000,000 (3)
-Salary Remaining :	$806,250
J.T. Miller	$2,900,000 (1)
-Salary Remaining :	$779,375
Alex Pietrangelo	$2,700,000 (1)
-Salary Remaining :	$725,625
Drake Batherson	$2,500,000 (1)
-Salary Remaining :	$671,875
Ryan McLeod	$2,000,000 (1)
-Salary Remaining :	$537,500
Pius Suter	$1,400,000 (2)
-Salary Remaining :	$376,250
Brandon Halverson (1 Way Contract)	$1,200,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$322,500
Erik Johnson (1 Way Contract)	$1,200,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$322,500
Brock McGinn	$1,000,000 (2)
-Salary Remaining :	$268,750
Rasmus Kupari (1 Way Contract)	$800,000 (1)
-Salary Remaining :	$215,000
Chris Wagner (1 Way Contract)	$700,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$188,125
Total Pro Players	23
Salary Commitment
Year 25 : $76,300,000
Year 26 : $53,100,000
Year 27 : $29,900,000
Year 28 : $4,500,000
Salary Average Commitment
Year 25 : $76,300,000
Year 26 : $53,100,000
Year 27 : $29,900,000
Year 28 : $4,500,000
Salary Cap with 1 Way Contract
Year 25 : $73,200,000
Year 26 : $50,000,000
Year 27 : $29,900,000
Year 28 : $4,500,000

Farm Players Salaries
Aaron Dell	$120,000 (2)
Salary Remaining :	$32,250
Robbie Russo	$120,000 (2)
Salary Remaining :	$32,250
Brendan Smith	$120,000 (2)
Salary Remaining :	$32,250
Joshua Brown	$120,000 (2)
Salary Remaining :	$32,250
Jason Polin	$110,000 (2)
Salary Remaining :	$29,563
Dennis Cholowski	$90,000 (1)
Salary Remaining :	$24,188
Brett Murray	$90,000 (1)
Salary Remaining :	$24,188
Kasimir Kaskisuo	$80,000 (1)
Salary Remaining :	$21,500
Aatu Raty	$80,000 (1)
Salary Remaining :	$21,500
Ivan Ivan	$80,000 (2)
Salary Remaining :	$21,500
Jere Innala	$70,000 (2)
Salary Remaining :	$18,813
Rodrigo Abols	$70,000 (2)
Salary Remaining :	$18,813
Gabe Perreault	$70,000 (3)
Salary Remaining :	$18,813
Tye Felhaber	$70,000 (2)
Salary Remaining :	$18,813
Alec Regula	$40,000 (1)
Salary Remaining :	$10,750
Graham Sward	$10,000 (9)
Salary Remaining :	$2,688
Cade Webber	$10,000 (9)
Salary Remaining :	$2,688
Mason Primeau	$10,000 (6)
Salary Remaining :	$2,688
Damien Giroux	$10,000 (6)
Salary Remaining :	$2,688
Tyler Madden	$10,000 (6)
Salary Remaining :	$2,688
Cedric Pare	$10,000 (7)
Salary Remaining :	$2,688
Serron Noel	$10,000 (7)
Salary Remaining :	$2,688
Jalen Luypen	$10,000 (9)
Salary Remaining :	$2,688
Jared Davidson	$10,000 (9)
Salary Remaining :	$2,688
Ryan Hofer	$10,000 (9)
Salary Remaining :	$2,688
Ryder Rolston	$10,000 (9)
Salary Remaining :	$2,688
Justin Janicke	$10,000 (10)
Salary Remaining :	$2,688
Matthew Thiessen	$10,000 (9)
Salary Remaining :	$2,688
Filip Larsson	$10,000 (10)
Salary Remaining :	$2,688
Jakov Novak	$10,000 (9)
Salary Remaining :	$2,688
Total Farm Players	30
Salary Commitment
Year 25 : $1,480,000
Year 26 : $1,100,000
Year 27 : $220,000
Year 28 : $150,000
Salary Average Commitment
Year 25 : $1,480,000
Year 26 : $1,100,000
Year 27 : $220,000
Year 28 : $150,000

Dallas Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	8000 - $104 - 7,699 - 96.24%
Level 2:	4000 - $62 - 3,425 - 85.64%
Level 3:	5000 - $42 - 4,879 - 97.59%
Level 4:	2000 - $31 - 1,959 - 97.93%
Luxury :	1000 - $210 - 866 - 86.59%
Total Capacity :	20000
Team Popularity :	112.00%
Income
Home Games Left	11
Average Attendance - %	18,828 - 94.14%
Average Income per Game	$1,492,102
Year to Date Revenue	$44,763,062
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	$49,801,875
Farm Year To Date Expenses	$723,726
Pro Salary Cap To Date	$48,924,375
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$16,413,123
Pro Remaining Season Days	43
Pro Expenses Per Days	$431,250
Pro Estimated Expenses	$18,543,750
Farm Remaining Season Days	43
Farm Expenses Per Days	$6,812
Farm Estimated Expenses	$292,916
Estimated Season Expenses	$18,836,666
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	$5,392,091
Projected Bank Account	$2,968,548

Pro Players Salaries
Filip Forsberg	$8,000,000 (1)
-Salary Remaining :	$2,150,000
Tyler Seguin	$6,500,000 (1)
-Salary Remaining :	$1,746,875
Thomas Harley	$5,700,000 (3)
-Salary Remaining :	$1,531,875
Jared Spurgeon	$4,300,000 (1)
-Salary Remaining :	$1,155,625
Braden Schneider	$4,000,000 (2)
-Salary Remaining :	$1,075,000
Adam Lowry	$4,000,000 (4)
-Salary Remaining :	$1,075,000
Filip Chytil	$3,900,000 (1)
-Salary Remaining :	$1,048,125
Jacob Markstrom	$3,900,000 (1)
-Salary Remaining :	$1,048,125
Joey Daccord	$3,900,000 (2)
-Salary Remaining :	$1,048,125
Conor Garland	$3,800,000 (3)
-Salary Remaining :	$1,021,250
Nikita Zadorov	$3,800,000 (2)
-Salary Remaining :	$1,021,250
Vince Dunn	$3,700,000 (3)
-Salary Remaining :	$994,375
Anthony Beauvillier	$2,500,000 (3)
-Salary Remaining :	$671,875
Keegan Kolesar	$2,200,000 (3)
-Salary Remaining :	$591,250
Michael McCarron	$2,000,000 (3)
-Salary Remaining :	$537,500
Ilya Mikheyev	$1,500,000 (1)
-Salary Remaining :	$403,125
Jiri Kulich	$1,200,000 (3)
-Salary Remaining :	$322,500
Joel Kiviranta	$1,200,000 (1)
-Salary Remaining :	$322,500
Daniel Sprong	$1,200,000 (1)
-Salary Remaining :	$322,500
John Klingberg (1 Way Contract)	$1,100,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$295,625
Haydn Fleury	$500,000 (1)
-Salary Remaining :	$134,375
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 :	$37,625
Justin Hryckowian	$140,000 (1)
Salary Remaining :	$37,625
Matthew Murray	$100,000 (1)
Salary Remaining :	$26,875
Riley Tufte	$90,000 (1)
Salary Remaining :	$24,188
Nikita Grebenkin	$80,000 (3)
Salary Remaining :	$21,500
Fabian Lysell	$80,000 (2)
Salary Remaining :	$21,500
Matt Stienburg	$70,000 (1)
Salary Remaining :	$18,813
Andre Lee	$70,000 (2)
Salary Remaining :	$18,813
Mac Hollowell	$60,000 (1)
Salary Remaining :	$16,125
Emmitt Finnie	$40,000 (1)
Salary Remaining :	$10,750
Jacob Fowler	$40,000 (1)
Salary Remaining :	$10,750
Robbie Stucker	$10,000 (8)
Salary Remaining :	$2,688
Riley Sutter	$10,000 (5)
Salary Remaining :	$2,688
Elliot Desnoyers	$10,000 (8)
Salary Remaining :	$2,688
Hunter Drew	$10,000 (5)
Salary Remaining :	$2,688
Jack Becker	$10,000 (7)
Salary Remaining :	$2,688
Emmett Croteau	$10,000 (7)
Salary Remaining :	$2,688
Nikita Quapp	$10,000 (10)
Salary Remaining :	$2,688
Tyler Muszelik	$10,000 (9)
Salary Remaining :	$2,688
Reid Schaefer	$10,000 (9)
Salary Remaining :	$2,688
Stanislav Demin	$10,000 (9)
Salary Remaining :	$2,688
Noel Nordh	$10,000 (10)
Salary Remaining :	$2,688
Finn Harding	$10,000 (10)
Salary Remaining :	$2,688
Cam Squires	$10,000 (10)
Salary Remaining :	$2,688
Ilya Protas	$10,000 (10)
Salary Remaining :	$2,688
David Edstrom	$10,000 (10)
Salary Remaining :	$2,688
Tomas Hamara	$10,000 (10)
Salary Remaining :	$2,688
Tristan Bertucci	$10,000 (10)
Salary Remaining :	$2,688
Antti Tuomisto	$10,000 (9)
Salary Remaining :	$2,688
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 - 7,590 - 94.87%
Level 2:	4000 - $54 - 3,803 - 95.08%
Level 3:	5000 - $42 - 4,738 - 94.76%
Level 4:	2000 - $30 - 1,918 - 95.92%
Luxury :	1000 - $189 - 934 - 93.39%
Total Capacity :	20000
Team Popularity :	104.00%
Income
Home Games Left	12
Average Attendance - %	18,983 - 94.91%
Average Income per Game	$1,329,218
Year to Date Revenue	$38,547,313
Expense
Pro Players Total Salaries	$45,100,000
Farm Players Total Salaries	$770,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$10,487,344
Pro Year To Date Expenses	$31,866,875
Farm Year To Date Expenses	$716,504
Pro Salary Cap To Date	$31,793,750
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$15,950,612
Pro Remaining Season Days	43
Pro Expenses Per Days	$282,500
Pro Estimated Expenses	$12,147,500
Farm Remaining Season Days	43
Farm Expenses Per Days	$4,812
Farm Estimated Expenses	$206,916
Estimated Season Expenses	$12,354,416
Estimated Season Salary Cap	$54,401,719
Estimate Under Maximum Salary Cap of $74,000,000	$19,598,281
Estimate Over Minimum Salary Cap of $44,000,000	$10,401,719
Current Bank Account	$34,556,492
Projected Bank Account	$38,152,688

Pro Players Salaries
Jeff Petry	$4,900,000 (1)
-Salary Remaining :	$1,316,875
Linus Ullmark	$4,800,000 (3)
-Salary Remaining :	$1,290,000
Alex Iafallo	$4,500,000 (3)
-Salary Remaining :	$1,209,375
Brendan Gallagher	$3,200,000 (1)
-Salary Remaining :	$860,000
Nick Leddy	$2,800,000 (2)
-Salary Remaining :	$752,500
Vladimir Tarasenko	$2,700,000 (3)
-Salary Remaining :	$725,625
Jaycob Megna	$2,200,000 (2)
-Salary Remaining :	$591,250
Brett Kulak	$2,200,000 (2)
-Salary Remaining :	$591,250
Ryan Strome	$2,200,000 (2)
-Salary Remaining :	$591,250
Pontus Holmberg	$1,600,000 (2)
-Salary Remaining :	$430,000
Jarred Tinordi	$1,600,000 (1)
-Salary Remaining :	$430,000
Leo Carlsson	$1,400,000 (2)
-Salary Remaining :	$376,250
Connor Brown	$1,400,000 (2)
-Salary Remaining :	$376,250
Chad Ruhwedel	$1,200,000 (1)
-Salary Remaining :	$322,500
Patrick Brown	$1,200,000 (1)
-Salary Remaining :	$322,500
Mason Geertsen	$1,200,000 (1)
-Salary Remaining :	$322,500
Trevor Carrick	$1,200,000 (1)
-Salary Remaining :	$322,500
Conor Sheary	$1,200,000 (1)
-Salary Remaining :	$322,500
Dominic Toninato	$1,200,000 (1)
-Salary Remaining :	$322,500
Samuel Fagemo	$900,000 (3)
-Salary Remaining :	$241,875
Tyler Pitlick	$600,000 (1)
-Salary Remaining :	$161,250
Matt Nieto	$500,000 (1)
-Salary Remaining :	$134,375
Carl Lindbom	$400,000 (1)
-Salary Remaining :	$107,500
Total Pro Players	23
Salary Commitment
Year 25 : $45,100,000
Year 26 : $26,700,000
Year 27 : $12,900,000
Year 28 : $0
Salary Average Commitment
Year 25 : $45,100,000
Year 26 : $26,700,000
Year 27 : $12,900,000
Year 28 : $0
Salary Cap with 1 Way Contract
Year 25 : $45,100,000
Year 26 : $26,700,000
Year 27 : $12,900,000
Year 28 : $0

Farm Players Salaries
Alexander Holtz	$120,000 (2)
Salary Remaining :	$32,250
Hendrix Lapierre	$120,000 (2)
Salary Remaining :	$32,250
Jesper Wallstedt	$100,000 (2)
Salary Remaining :	$26,875
Ivan Miroshnichenko	$90,000 (2)
Salary Remaining :	$24,188
Clark Bishop	$60,000 (1)
Salary Remaining :	$16,125
Danila Yurov	$40,000 (1)
Salary Remaining :	$10,750
Arseni Gritsyuk	$40,000 (1)
Salary Remaining :	$10,750
Damian Clara	$10,000 (10)
Salary Remaining :	$2,688
David Noel	$10,000 (9)
Salary Remaining :	$2,688
Reilly Webb	$10,000 (9)
Salary Remaining :	$2,688
Jared Wright	$10,000 (9)
Salary Remaining :	$2,688
Brandon Hickey	$10,000 (3)
Salary Remaining :	$2,688
Nick Swaney	$10,000 (6)
Salary Remaining :	$2,688
Luke Prokop	$10,000 (7)
Salary Remaining :	$2,688
Eemil Viro	$10,000 (8)
Salary Remaining :	$2,688
Luke Henman	$10,000 (6)
Salary Remaining :	$2,688
Travis Barron	$10,000 (3)
Salary Remaining :	$2,688
Alex Kannok Leipert	$10,000 (8)
Salary Remaining :	$2,688
Greg Meireles	$10,000 (7)
Salary Remaining :	$2,688
Tristen Robins	$10,000 (8)
Salary Remaining :	$2,688
Matthew Maggio	$10,000 (8)
Salary Remaining :	$2,688
Dmitry Kuzmin	$10,000 (8)
Salary Remaining :	$2,688
Jack Devine	$10,000 (10)
Salary Remaining :	$2,688
Daniil But	$10,000 (10)
Salary Remaining :	$2,688
Mikus Vecvanags	$10,000 (9)
Salary Remaining :	$2,688
Dylan Ferguson	$10,000 (9)
Salary Remaining :	$2,688
Carter Berger	$10,000 (9)
Salary Remaining :	$2,688
Total Farm Players	27
Salary Commitment
Year 25 : $770,000
Year 26 : $630,000
Year 27 : $200,000
Year 28 : $180,000
Salary Average Commitment
Year 25 : $770,000
Year 26 : $630,000
Year 27 : $200,000
Year 28 : $180,000

Nashville Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	8000 - $99 - 7,813 - 97.66%
Level 2:	4000 - $60 - 3,919 - 97.97%
Level 3:	5000 - $40 - 4,780 - 95.60%
Level 4:	2000 - $30 - 1,873 - 93.63%
Luxury :	1000 - $204 - 982 - 98.19%
Total Capacity :	20000
Team Popularity :	104.00%
Income
Home Games Left	11
Average Attendance - %	19,366 - 96.83%
Average Income per Game	$1,487,296
Year to Date Revenue	$44,618,890
Expense
Pro Players Total Salaries	$60,100,000
Farm Players Total Salaries	$1,240,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$6,700,000
Pro Year To Date Expenses	$43,583,125
Farm Year To Date Expenses	$815,750
Pro Salary Cap To Date	$43,510,000
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$16,360,260
Pro Remaining Season Days	43
Pro Expenses Per Days	$376,250
Pro Estimated Expenses	$16,178,750
Farm Remaining Season Days	43
Farm Expenses Per Days	$7,750
Farm Estimated Expenses	$333,250
Estimated Season Expenses	$16,512,000
Estimated Season Salary Cap	$66,361,875
Estimate Under Maximum Salary Cap of $74,000,000	$7,638,125
Estimate Over Minimum Salary Cap of $44,000,000	$22,361,875
Current Bank Account	$11,794,838
Projected Bank Account	$11,643,098

Pro Players Salaries
Matthew Tkachuk	$7,600,000 (1)
-Salary Remaining :	$2,042,500
Victor Hedman	$6,000,000 (4)
-Salary Remaining :	$1,612,500
Alex Vlasic	$5,000,000 (1)
-Salary Remaining :	$1,343,750
J.T. Compher	$4,400,000 (1)
-Salary Remaining :	$1,182,500
Alexis Lafreniere	$4,000,000 (1)
-Salary Remaining :	$1,075,000
Scott Wedgewood	$3,500,000 (3)
-Salary Remaining :	$940,625
Johnathan Kovacevic	$3,400,000 (3)
-Salary Remaining :	$913,750
Taylor Raddysh	$2,700,000 (1)
-Salary Remaining :	$725,625
Logan O'Connor	$2,500,000 (2)
-Salary Remaining :	$671,875
Alex Newhook	$2,000,000 (2)
-Salary Remaining :	$537,500
Ilya Samsonov	$2,000,000 (3)
-Salary Remaining :	$537,500
Calle Jarnkrok	$2,000,000 (1)
-Salary Remaining :	$537,500
Mathieu Olivier	$2,000,000 (3)
-Salary Remaining :	$537,500
Michael Kesselring	$1,800,000 (3)
-Salary Remaining :	$483,750
Wyatt Johnston	$1,600,000 (1)
-Salary Remaining :	$430,000
Cole Smith	$1,600,000 (2)
-Salary Remaining :	$430,000
Yegor Chinakhov	$1,500,000 (2)
-Salary Remaining :	$403,125
Conor Timmins	$1,400,000 (1)
-Salary Remaining :	$376,250
Adam Boqvist	$1,200,000 (1)
-Salary Remaining :	$322,500
Connor Dewar	$1,200,000 (2)
-Salary Remaining :	$322,500
Juraj Slafkovsky	$1,000,000 (1)
-Salary Remaining :	$268,750
Matt Coronato	$900,000 (2)
-Salary Remaining :	$241,875
Travis Boyd	$800,000 (1)
-Salary Remaining :	$215,000
Total Pro Players	23
Salary Commitment
Year 25 : $60,100,000
Year 26 : $28,400,000
Year 27 : $18,700,000
Year 28 : $6,000,000
Salary Average Commitment
Year 25 : $60,100,000
Year 26 : $28,400,000
Year 27 : $18,700,000
Year 28 : $6,000,000
Salary Cap with 1 Way Contract
Year 25 : $60,100,000
Year 26 : $28,400,000
Year 27 : $18,700,000
Year 28 : $6,000,000

Farm Players Salaries
Alex Alexeyev	$120,000 (2)
Salary Remaining :	$32,250
Sam Lafferty	$120,000 (1)
Salary Remaining :	$32,250
Jakob Pelletier	$110,000 (2)
Salary Remaining :	$29,563
Akira Schmid	$110,000 (2)
Salary Remaining :	$29,563
Gage Goncalves	$110,000 (1)
Salary Remaining :	$29,563
Gustav Lindstrom	$100,000 (1)
Salary Remaining :	$26,875
Axel Jonsson-Fjallby	$90,000 (1)
Salary Remaining :	$24,188
Max Jones	$90,000 (1)
Salary Remaining :	$24,188
Rasmus Asplund	$80,000 (1)
Salary Remaining :	$21,500
Jake Livingstone	$60,000 (1)
Salary Remaining :	$16,125
Jack Rathbone	$60,000 (1)
Salary Remaining :	$16,125
Jakub Demek	$10,000 (8)
Salary Remaining :	$2,688
Parker Bell	$10,000 (10)
Salary Remaining :	$2,688
Lukas Svejkovsky	$10,000 (7)
Salary Remaining :	$2,688
Ty Nelson	$10,000 (9)
Salary Remaining :	$2,688
Nick Capone	$10,000 (10)
Salary Remaining :	$2,688
Quinn Olson	$10,000 (10)
Salary Remaining :	$2,688
Nate Danielson	$10,000 (10)
Salary Remaining :	$2,688
Dominik Badinka	$10,000 (10)
Salary Remaining :	$2,688
Joseph Cecconi	$10,000 (4)
Salary Remaining :	$2,688
Francesco Pinelli	$10,000 (10)
Salary Remaining :	$2,688
Nathan Gaucher	$10,000 (8)
Salary Remaining :	$2,688
Samuel Savoie	$10,000 (10)
Salary Remaining :	$2,688
Gavin Hayes	$10,000 (10)
Salary Remaining :	$2,688
Mason Beaupit	$10,000 (8)
Salary Remaining :	$2,688
Ethan Keppen	$10,000 (8)
Salary Remaining :	$2,688
Ryan Jones	$10,000 (8)
Salary Remaining :	$2,688
Judd Caulfield	$10,000 (8)
Salary Remaining :	$2,688
Henrik Rybinski	$10,000 (8)
Salary Remaining :	$2,688
Jesper Vikman	$10,000 (6)
Salary Remaining :	$2,688
Total Farm Players	30
Salary Commitment
Year 25 : $1,240,000
Year 26 : $530,000
Year 27 : $190,000
Year 28 : $190,000
Salary Average Commitment
Year 25 : $1,240,000
Year 26 : $530,000
Year 27 : $190,000
Year 28 : $190,000

St. Louis Blues

St. Louis Blues is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	Enterprise Center
Level 1:	8000 - $108 - 7,866 - 98.33%
Level 2:	4000 - $63 - 3,945 - 98.62%
Level 3:	5000 - $46 - 4,744 - 94.87%
Level 4:	2000 - $34 - 1,916 - 95.81%
Luxury :	1000 - $213 - 990 - 98.98%
Total Capacity :	20000
Team Popularity :	136.00%
Income
Home Games Left	12
Average Attendance - %	19,461 - 97.30%
Average Income per Game	$1,640,029
Year to Date Revenue	$47,560,834
Expense
Pro Players Total Salaries	$75,000,000
Farm Players Total Salaries	$1,600,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$55,325,625
Farm Year To Date Expenses	$1,155,000
Pro Salary Cap To Date	$54,667,500
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$19,680,345
Pro Remaining Season Days	43
Pro Expenses Per Days	$469,375
Pro Estimated Expenses	$20,183,125
Farm Remaining Season Days	43
Farm Expenses Per Days	$10,000
Farm Estimated Expenses	$430,000
Estimated Season Expenses	$20,613,125
Estimated Season Salary Cap	$74,608,750
Estimate Under Maximum Salary Cap of $74,000,000	-$608,750
Estimate Over Minimum Salary Cap of $44,000,000	$30,608,750
Current Bank Account	$30,738,018
Projected Bank Account	$29,805,238

Pro Players Salaries
Auston Matthews	$8,000,000 (4)
-Salary Remaining :	$2,150,000
Clayton Keller	$6,500,000 (1)
-Salary Remaining :	$1,746,875
Matt Boldy	$6,100,000 (3)
-Salary Remaining :	$1,639,375
Zach Werenski	$5,900,000 (3)
-Salary Remaining :	$1,585,625
Carter Verhaeghe	$5,900,000 (2)
-Salary Remaining :	$1,585,625
Colton Parayko	$5,000,000 (3)
-Salary Remaining :	$1,343,750
Matt Duchene	$4,600,000 (1)
-Salary Remaining :	$1,236,250
Joseph Woll	$4,200,000 (1)
-Salary Remaining :	$1,128,750
Mats Zuccarello	$4,000,000 (2)
-Salary Remaining :	$1,075,000
Adam Larsson	$3,700,000 (3)
-Salary Remaining :	$994,375
Joel Farabee	$3,200,000 (1)
-Salary Remaining :	$860,000
Nicolas Hague	$3,000,000 (2)
-Salary Remaining :	$806,250
Jack Roslovic	$2,200,000 (3)
-Salary Remaining :	$591,250
Casey DeSmith	$2,000,000 (2)
-Salary Remaining :	$537,500
Joel Armia	$2,000,000 (2)
-Salary Remaining :	$537,500
Sam Carrick	$1,500,000 (2)
-Salary Remaining :	$403,125
Dan Vladar	$1,500,000 (1)
-Salary Remaining :	$403,125
Josh Anderson	$1,500,000 (3)
-Salary Remaining :	$403,125
Brayden McNabb	$1,200,000 (3)
-Salary Remaining :	$322,500
Jesperi Kotkaniemi (1 Way Contract)	$1,200,000 (1)
-Salary Remaining :	$322,500
Owen Pickering	$1,000,000 (3)
-Salary Remaining :	$268,750
Martin Pospisil (1 Way Contract)	$800,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$215,000
Total Pro Players	22
Salary Commitment
Year 25 : $75,000,000
Year 26 : $53,000,000
Year 27 : $34,600,000
Year 28 : $8,000,000
Salary Average Commitment
Year 25 : $75,000,000
Year 26 : $53,000,000
Year 27 : $34,600,000
Year 28 : $8,000,000
Salary Cap with 1 Way Contract
Year 25 : $74,200,000
Year 26 : $53,000,000
Year 27 : $34,600,000
Year 28 : $8,000,000

Farm Players Salaries
Olen Zellweger	$120,000 (2)
Salary Remaining :	$32,250
Cody Glass	$120,000 (1)
Salary Remaining :	$32,250
Juuso Parssinen	$120,000 (1)
Salary Remaining :	$32,250
Nils Lundkvist	$120,000 (2)
Salary Remaining :	$32,250
Jonatan Berggren	$120,000 (2)
Salary Remaining :	$32,250
Boris Katchouk	$120,000 (1)
Salary Remaining :	$32,250
Arturs Silovs	$110,000 (2)
Salary Remaining :	$29,563
Jacob Moverare	$90,000 (1)
Salary Remaining :	$24,188
Vladislav Kolyachonok	$90,000 (2)
Salary Remaining :	$24,188
Cooper Marody	$80,000 (2)
Salary Remaining :	$21,500
Kale Clague	$80,000 (1)
Salary Remaining :	$21,500
Isaiah George	$70,000 (3)
Salary Remaining :	$18,813
Maxence Guenette	$70,000 (1)
Salary Remaining :	$18,813
Tanner Laczynski	$70,000 (2)
Salary Remaining :	$18,813
Joseph Blandisi	$50,000 (1)
Salary Remaining :	$13,438
Jujhar Khaira	$50,000 (1)
Salary Remaining :	$13,438
Riley Hughes	$10,000 (10)
Salary Remaining :	$2,688
Jacob Ingham	$10,000 (8)
Salary Remaining :	$2,688
Jamieson Rees	$10,000 (10)
Salary Remaining :	$2,688
Marshall Warren	$10,000 (10)
Salary Remaining :	$2,688
Xavier Bernard	$10,000 (6)
Salary Remaining :	$2,688
Max Wanner	$10,000 (10)
Salary Remaining :	$2,688
Keean Washkurak	$10,000 (10)
Salary Remaining :	$2,688
Lucas Ciona	$10,000 (10)
Salary Remaining :	$2,688
Ryan Mast	$10,000 (10)
Salary Remaining :	$2,688
Rhett Pitlick	$10,000 (10)
Salary Remaining :	$2,688
Henrik Tikkanen	$10,000 (10)
Salary Remaining :	$2,688
Zayde Wisdom	$10,000 (10)
Salary Remaining :	$2,688
Total Farm Players	28
Salary Commitment
Year 25 : $1,600,000
Year 26 : $900,000
Year 27 : $190,000
Year 28 : $120,000
Salary Average Commitment
Year 25 : $1,600,000
Year 26 : $900,000
Year 27 : $190,000
Year 28 : $120,000

Utah Hockey Club

Arena Capacity - Ticket Price Attendance - %
Arena Name	Delta Center
Level 1:	8000 - $106 - 7,849 - 98.11%
Level 2:	4000 - $65 - 3,870 - 96.76%
Level 3:	5000 - $43 - 4,890 - 97.81%
Level 4:	2000 - $32 - 1,964 - 98.21%
Luxury :	1000 - $211 - 987 - 98.67%
Total Capacity :	20000
Team Popularity :	136.00%
Income
Home Games Left	11
Average Attendance - %	19,560 - 97.80%
Average Income per Game	$1,606,321
Year to Date Revenue	$48,189,628
Expense
Pro Players Total Salaries	$75,500,000
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	$54,453,750
Farm Year To Date Expenses	$1,065,559
Pro Salary Cap To Date	$53,585,625
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$17,669,530
Pro Remaining Season Days	43
Pro Expenses Per Days	$472,500
Pro Estimated Expenses	$20,317,500
Farm Remaining Season Days	43
Farm Expenses Per Days	$8,000
Farm Estimated Expenses	$344,000
Estimated Season Expenses	$20,661,500
Estimated Season Salary Cap	$73,553,750
Estimate Under Maximum Salary Cap of $74,000,000	$446,250
Estimate Over Minimum Salary Cap of $44,000,000	$29,553,750
Current Bank Account	$34,176,538
Projected Bank Account	$31,184,568

Pro Players Salaries
Hampus Lindholm	$7,800,000 (1)
-Salary Remaining :	$2,096,250
Jack Hughes	$7,400,000 (2)
-Salary Remaining :	$1,988,750
Kyle Palmieri	$6,600,000 (1)
-Salary Remaining :	$1,773,750
Jaccob Slavin	$5,000,000 (2)
-Salary Remaining :	$1,343,750
Chris Kreider	$4,800,000 (1)
-Salary Remaining :	$1,290,000
Aaron Ekblad	$4,200,000 (4)
-Salary Remaining :	$1,128,750
Sebastian Aho	$4,000,000 (3)
-Salary Remaining :	$1,075,000
Jonathan Marchessault	$3,800,000 (3)
-Salary Remaining :	$1,021,250
Niko Mikkola	$3,400,000 (2)
-Salary Remaining :	$913,750
Jake Middleton	$3,400,000 (2)
-Salary Remaining :	$913,750
Andrei Vasilevskiy	$3,400,000 (2)
-Salary Remaining :	$913,750
Dawson Mercer	$3,300,000 (2)
-Salary Remaining :	$886,875
Evgeni Malkin	$3,000,000 (1)
-Salary Remaining :	$806,250
Jordan Eberle	$2,800,000 (2)
-Salary Remaining :	$752,500
Eetu Luostarinen	$2,700,000 (1)
-Salary Remaining :	$725,625
Noel Acciari	$2,200,000 (1)
-Salary Remaining :	$591,250
Morgan Barron	$2,000,000 (1)
-Salary Remaining :	$537,500
Logan Cooley	$1,800,000 (2)
-Salary Remaining :	$483,750
Klim Kostin (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$322,500
Alexander Nylander	$1,200,000 (1)
-Salary Remaining :	$322,500
Louis Crevier	$1,100,000 (1)
-Salary Remaining :	$295,625
Sergei Murashov	$400,000 (1)
-Salary Remaining :	$107,500
Total Pro Players	22
Salary Commitment
Year 25 : $75,500,000
Year 26 : $42,500,000
Year 27 : $12,000,000
Year 28 : $4,200,000
Salary Average Commitment
Year 25 : $75,500,000
Year 26 : $42,500,000
Year 27 : $12,000,000
Year 28 : $4,200,000
Salary Cap with 1 Way Contract
Year 25 : $74,300,000
Year 26 : $42,500,000
Year 27 : $12,000,000
Year 28 : $4,200,000

Farm Players Salaries
Brandt Clarke	$130,000 (2)
Salary Remaining :	$34,938
Keaton Middleton	$120,000 (1)
Salary Remaining :	$32,250
Mason Lohrei	$120,000 (1)
Salary Remaining :	$32,250
Christian Fischer	$100,000 (1)
Salary Remaining :	$26,875
Devon Levi	$100,000 (1)
Salary Remaining :	$26,875
Milos Kelemen	$100,000 (1)
Salary Remaining :	$26,875
Lane Pederson	$80,000 (2)
Salary Remaining :	$21,500
Nikita Chibrikov	$80,000 (2)
Salary Remaining :	$21,500
Rhett Gardner	$70,000 (1)
Salary Remaining :	$18,813
Chase De Leo	$70,000 (1)
Salary Remaining :	$18,813
Guillaume Brisebois	$60,000 (2)
Salary Remaining :	$16,125
Easton Cowan	$40,000 (1)
Salary Remaining :	$10,750
Zakhar Bardakov	$40,000 (1)
Salary Remaining :	$10,750
Marcel Marcel	$10,000 (8)
Salary Remaining :	$2,688
Conner Bleackley	$10,000 (2)
Salary Remaining :	$2,688
Vsevolod Komarov	$10,000 (10)
Salary Remaining :	$2,688
Mike McKee	$10,000 (2)
Salary Remaining :	$2,688
Patrick Guay	$10,000 (7)
Salary Remaining :	$2,688
Roddy Ross	$10,000 (7)
Salary Remaining :	$2,688
Noah Warren	$10,000 (10)
Salary Remaining :	$2,688
Francesco Arcuri	$10,000 (8)
Salary Remaining :	$2,688
Trevor Kuntar	$10,000 (8)
Salary Remaining :	$2,688
Evan Nause	$10,000 (9)
Salary Remaining :	$2,688
Jack Matier	$10,000 (10)
Salary Remaining :	$2,688
Dylan Duke	$10,000 (9)
Salary Remaining :	$2,688
Jack Beck	$10,000 (10)
Salary Remaining :	$2,688
Hugo Ollas	$10,000 (7)
Salary Remaining :	$2,688
Cameron Whitehead	$10,000 (7)
Salary Remaining :	$2,688
Philip Svedeback	$10,000 (7)
Salary Remaining :	$2,688
Cam Morrison	$10,000 (6)
Salary Remaining :	$2,688
Total Farm Players	30
Salary Commitment
Year 25 : $1,280,000
Year 26 : $520,000
Year 27 : $150,000
Year 28 : $150,000
Salary Average Commitment
Year 25 : $1,280,000
Year 26 : $520,000
Year 27 : $150,000
Year 28 : $150,000

Winnipeg Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canada Life Centre
Level 1:	8000 - $112 - 7,347 - 91.83%
Level 2:	4000 - $67 - 3,618 - 90.45%
Level 3:	5000 - $47 - 4,376 - 87.52%
Level 4:	2000 - $37 - 1,670 - 83.51%
Luxury :	1000 - $213 - 959 - 95.86%
Total Capacity :	20000
Team Popularity :	128.00%
Income
Home Games Left	12
Average Attendance - %	17,969 - 89.85%
Average Income per Game	$1,582,975
Year to Date Revenue	$45,906,271
Expense
Pro Players Total Salaries	$73,500,000
Farm Players Total Salaries	$1,380,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$53,159,375
Farm Year To Date Expenses	$1,298,364
Pro Salary Cap To Date	$53,086,250
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$18,995,698
Pro Remaining Season Days	43
Pro Expenses Per Days	$460,000
Pro Estimated Expenses	$19,780,000
Farm Remaining Season Days	43
Farm Expenses Per Days	$8,625
Farm Estimated Expenses	$370,875
Estimated Season Expenses	$20,150,875
Estimated Season Salary Cap	$72,839,375
Estimate Under Maximum Salary Cap of $74,000,000	$1,160,625
Estimate Over Minimum Salary Cap of $44,000,000	$28,839,375
Current Bank Account	$23,479,313
Projected Bank Account	$22,324,136

Pro Players Salaries
Shane Pinto	$11,000,000 (2)
-Salary Remaining :	$2,956,250
Mikael Granlund	$7,200,000 (3)
-Salary Remaining :	$1,935,000
Roope Hintz	$6,500,000 (3)
-Salary Remaining :	$1,746,875
Bryan Rust	$5,200,000 (2)
-Salary Remaining :	$1,397,500
John Carlson	$5,000,000 (3)
-Salary Remaining :	$1,343,750
Gustav Forsling	$4,800,000 (4)
-Salary Remaining :	$1,290,000
Justin Faulk	$4,700,000 (3)
-Salary Remaining :	$1,263,125
Igor Shesterkin	$4,600,000 (2)
-Salary Remaining :	$1,236,250
Alexander Wennberg	$4,500,000 (3)
-Salary Remaining :	$1,209,375
Jean-Gabriel Pageau	$4,300,000 (1)
-Salary Remaining :	$1,155,625
Jake DeBrusk	$3,700,000 (3)
-Salary Remaining :	$994,375
Anders Lee	$2,000,000 (2)
-Salary Remaining :	$537,500
Jake Sanderson	$1,900,000 (1)
-Salary Remaining :	$510,625
David Rittich	$1,500,000 (3)
-Salary Remaining :	$403,125
Ty Emberson	$1,500,000 (2)
-Salary Remaining :	$403,125
Brett Leason	$1,400,000 (1)
-Salary Remaining :	$376,250
Brett Howden	$1,200,000 (1)
-Salary Remaining :	$322,500
Joel Edmundson	$1,000,000 (2)
-Salary Remaining :	$268,750
Andrew Poturalski	$800,000 (1)
-Salary Remaining :	$215,000
Justin Kirkland	$700,000 (1)
-Salary Remaining :	$188,125
Total Pro Players	20
Salary Commitment
Year 25 : $73,500,000
Year 26 : $63,200,000
Year 27 : $37,900,000
Year 28 : $4,800,000
Salary Average Commitment
Year 25 : $73,500,000
Year 26 : $63,200,000
Year 27 : $37,900,000
Year 28 : $4,800,000
Salary Cap with 1 Way Contract
Year 25 : $73,500,000
Year 26 : $63,200,000
Year 27 : $37,900,000
Year 28 : $4,800,000

Farm Players Salaries
Keith Kinkaid	$120,000 (1)
Salary Remaining :	$32,250
Nils Hoglander	$120,000 (1)
Salary Remaining :	$32,250
Craig Smith	$120,000 (2)
Salary Remaining :	$32,250
Marat Khusnutdinov	$90,000 (1)
Salary Remaining :	$24,188
Jack Thompson	$90,000 (2)
Salary Remaining :	$24,188
Rocco Grimaldi	$80,000 (1)
Salary Remaining :	$21,500
Trent Miner	$80,000 (1)
Salary Remaining :	$21,500
Seth Griffith	$80,000 (1)
Salary Remaining :	$21,500
Jayson Megna	$80,000 (1)
Salary Remaining :	$21,500
Sheldon Dries	$80,000 (1)
Salary Remaining :	$21,500
Albert Johansson	$80,000 (1)
Salary Remaining :	$21,500
Alex Belzile	$80,000 (1)
Salary Remaining :	$21,500
Nikita Prishchepov	$70,000 (3)
Salary Remaining :	$18,813
Lucas Johansen	$50,000 (1)
Salary Remaining :	$13,438
Alexander Nikishin	$40,000 (1)
Salary Remaining :	$10,750
Peter DiLiberatore	$10,000 (6)
Salary Remaining :	$2,688
Antonio Stranges	$10,000 (6)
Salary Remaining :	$2,688
Martin Chromiak	$10,000 (6)
Salary Remaining :	$2,688
Brandon Baddock	$10,000 (1)
Salary Remaining :	$2,688
Ty Murchison	$10,000 (9)
Salary Remaining :	$2,688
Artem Shlaine	$10,000 (10)
Salary Remaining :	$2,688
Sean Day	$10,000 (10)
Salary Remaining :	$2,688
Ayrton Martino	$10,000 (10)
Salary Remaining :	$2,688
Chaz Lucius	$10,000 (7)
Salary Remaining :	$2,688
Dennis Busby	$10,000 (10)
Salary Remaining :	$2,688
Devin Kaplan	$10,000 (10)
Salary Remaining :	$2,688
Carter Gylander	$10,000 (10)
Salary Remaining :	$2,688
Total Farm Players	27
Salary Commitment
Year 25 : $1,380,000
Year 26 : $390,000
Year 27 : $180,000
Year 28 : $110,000
Salary Average Commitment
Year 25 : $1,380,000
Year 26 : $390,000
Year 27 : $180,000
Year 28 : $110,000

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	$7,426,413	$71,983,750	$2,016,250	$27,983,750	24	29	53
Buffalo Sabres	$33,466,499	$63,744,375	$10,255,625	$19,744,375	20	30	50
Detroit Red Wings	$51,100,714	$65,581,250	$8,418,750	$21,581,250	26	29	55
Florida Panthers	$8,791,288	$73,423,125	$576,875	$29,423,125	20	28	48
Montreal Canadiens	$23,308,651	$67,363,750	$6,636,250	$23,363,750	22	33	55
Ottawa Senators	$31,947,819	$62,515,000	$11,485,000	$18,515,000	26	32	58
Tampa Bay Lightning	$38,205,453	$62,977,500	$11,022,500	$18,977,500	23	29	52
Toronto Maple Leafs	$25,940,236	$67,112,500	$6,887,500	$23,112,500	20	30	50
Carolina Hurricanes	$43,734,152	$47,968,750	$26,031,250	$3,968,750	24	37	61
Columbus Blue Jackets	$13,591,482	$70,672,500	$3,327,500	$26,672,500	22	26	48
New Jersey Devils	$49,298,594	$72,367,500	$1,632,500	$28,367,500	22	26	48
New York Islanders	$12,380,533	$69,230,312	$4,769,688	$25,230,312	21	34	55
New York Rangers	$21,049,434	$70,745,625	$3,254,375	$26,745,625	28	18	46
Philadelphia Flyers	$28,504,748	$73,948,125	$51,875	$29,948,125	23	40	63
Pittsburgh Penguins	$11,383,205	$65,464,375	$8,535,625	$21,464,375	21	26	47
Washington Capitals	$17,006,750	$72,659,375	$1,340,625	$28,659,375	16	30	46
Anaheim Ducks	$22,861,068	$67,451,875	$6,548,125	$23,451,875	22	38	60
Calgary Flames	$31,045,696	$51,333,125	$22,666,875	$7,333,125	25	28	53
Edmonton Oilers	$13,101,315	$71,529,375	$2,470,625	$27,529,375	22	35	57
Los Angeles Kings	$75,962	$69,741,250	$4,258,750	$25,741,250	23	24	47
San Jose Sharks	$35,464,816	$73,868,750	$131,250	$29,868,750	22	25	47
Seattle Kraken	$42,493,099	$45,468,750	$28,531,250	$1,468,750	25	32	57
Vancouver Canucks	$19,489,775	$69,512,500	$4,487,500	$25,512,500	26	30	56
Vegas Golden Knights	$10,807,078	$51,256,250	$22,743,750	$7,256,250	21	26	47
Chicago Blackhawks	$30,254,134	$73,585,000	$415,000	$29,585,000	21	28	49
Colorado Avalanche	$18,094,373	$73,766,875	$233,125	$29,766,875	23	30	53
Dallas Stars	$5,392,091	$67,145,625	$6,854,375	$23,145,625	21	29	50
Minnesota Wild	$34,556,492	$54,401,719	$19,598,281	$10,401,719	23	27	50
Nashville Predators	$11,794,838	$66,361,875	$7,638,125	$22,361,875	23	30	53
St. Louis Blues	$30,738,018	$74,608,750	-$608,750	$30,608,750	22	28	50
Utah Hockey Club	$34,176,538	$73,553,750	$446,250	$29,553,750	22	30	52
Winnipeg Jets	$23,479,313	$72,839,375	$1,160,625	$28,839,375	20	27	47

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %