Bull Shit Hockey League

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	7000 - $100 - 6,206 - 88.66%
Level 2:	6000 - $60 - 5,192 - 86.53%
Level 3:	5000 - $35 - 3,427 - 68.54%
Level 4:	4000 - $25 - 3,840 - 96.00%
Luxury :	3000 - $200 - 1,907 - 63.58%
Total Capacity :	25000
Income
Home Games Left	14
Average Attendance - %	20,572 - 82.29%
Average Income per Game	$2,278,960
Year to Date Revenue	$61,531,919
Expense
Pro Players Total Salaries	$117,397,024
Farm Players Total Salaries	$5,951,418
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$76,583,443
Farm Year To Date Expenses	$6,291,206
Pro Salary Cap To Date	$75,921,424
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$31,905,439
Pro Remaining Season Days	49
Pro Expenses Per Days	$816,531
Pro Estimated Expenses	$40,010,019
Farm Remaining Season Days	15
Farm Expenses Per Days	$62,625
Farm Estimated Expenses	$939,375
Estimated Season Expenses	$40,949,394
Season Salary Cap	$117,397,024
Estimate Under Maximum Salary Cap of $132,000,000	$14,602,976
Estimate Over Minimum Salary Cap of $40,000,000	$77,397,024
Current Bank Account	$31,827,899
Projected Bank Account	$22,783,944

Pro Players Salaries
Artemi Panarin (1 Way Contract)	$11,642,860 (9)
David Pastrnak (1 Way Contract)	$11,250,000 (9)
Brayden Point (1 Way Contract)	$9,500,000 (9)
Sidney Crosby (1 Way Contract)	$8,700,000 (9)
Quinn Hughes (1 Way Contract)	$7,850,000 (9)
Ivan Provorov (1 Way Contract)	$6,750,000 (9)
Esa Lindell (1 Way Contract)	$5,800,000 (9)
Andre Burakovsky (1 Way Contract)	$5,500,000 (9)
-1 Way Contract Salary Cap :	$5,500,000
Teuvo Teravainen (1 Way Contract)	$5,400,000 (5)
JT Compher (1 Way Contract)	$5,100,000 (9)
-1 Way Contract Salary Cap :	$5,100,000
Juuse Saros (1 Way Contract)	$5,000,000 (7)
Kyle Palmieri (1 Way Contract)	$5,000,000 (7)
Josh Bailey (1 Way Contract)	$5,000,000 (9)
-1 Way Contract Salary Cap :	$5,000,000
Dylan Strome (1 Way Contract)	$5,000,000 (9)
Jean-Gabriel Pageau (1 Way Contract)	$5,000,000 (9)
Alexander Kerfoot	$3,500,000 (3)
Adam Lowry	$3,250,000 (9)
Zach Whitecloud	$2,750,000 (9)
Jeremy Lauzon	$2,000,000 (7)
Jonathan Quick	$875,000 (3)
Warren Foegele	$863,334 (5)
Eetu Luostarinen	$850,833 (5)
Dylan Samberg	$815,000 (5)
Total Pro Players	23
Salary Commitment
Year 5 : $117,397,024
Year 6 : $117,397,024
Year 7 : $117,397,024
Year 8 : $113,022,024
Salary Average Commitment
Year 5 : $117,397,024
Year 6 : $117,397,024
Year 7 : $117,397,024
Year 8 : $113,022,024
Salary Cap with 1 Way Contract
Year 5 : $117,397,024
Year 6 : $117,397,024
Year 7 : $117,397,024
Year 8 : $113,022,024

Farm Players Salaries
Connor Murphy	$440,000 (7)
Andreas Athanasiou	$425,000 (3)
Alex Iafallo	$400,000 (7)
Alexandre Carrier	$375,000 (5)
Oliver Ekman-Larsson	$350,000 (7)
Brandon Tanev	$350,000 (9)
Scott Mayfield	$350,000 (9)
Vitek Vanecek	$340,000 (5)
Aliaksei Protas	$337,500 (9)
Tanner Jeannot	$266,500 (3)
Sean Kuraly	$225,000 (3)
Marcus Johansson	$200,000 (3)
James van Riemsdyk	$200,000 (3)
Georgii Merkulov	$120,000 (5)
Jesse Puljujarvi	$95,000 (3)
Emil Heineman	$95,000 (5)
Olli Maatta	$90,000 (3)
Aidan McDonough	$87,000 (5)
Brett Berard	$86,750 (5)
Logan Stankoven	$86,667 (5)
Joel Edmundson	$86,167 (5)
Elliot Desnoyers	$82,500 (5)
Jordan Spence	$82,000 (5)
Dustin Wolf	$81,333 (5)
Travis Dermott	$80,000 (1)
Topi Niemela	$77,500 (3)
Sonny Milano	$77,500 (4)
Ty Nelson	$77,500 (9)
Jan Bednar	$77,500 (8)
Tristen Robbins	$77,500 (9)
Isaac Howard	$77,500 (9)
Aleksi Heimosalmi	$77,500 (9)
Kirill Gerasimyuk	$77,500 (8)
Total Farm Players	33
Salary Commitment
Year 5 : $5,951,417
Year 6 : $5,871,417
Year 7 : $5,871,417
Year 8 : $4,292,417
Salary Average Commitment
Year 5 : $6,085,167
Year 6 : $6,005,167
Year 7 : $6,005,167
Year 8 : $4,427,417

Atlanta Thrashers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Philips Arena
Level 1:	7000 - $100 - 6,375 - 91.07%
Level 2:	6000 - $60 - 5,426 - 90.44%
Level 3:	5000 - $35 - 3,560 - 71.19%
Level 4:	4000 - $25 - 3,919 - 97.97%
Luxury :	3000 - $200 - 2,007 - 66.91%
Total Capacity :	25000
Income
Home Games Left	15
Average Attendance - %	21,287 - 85.15%
Average Income per Game	$2,364,725
Year to Date Revenue	$61,482,839
Expense
Pro Players Total Salaries	$113,566,666
Farm Players Total Salaries	$5,291,222
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$75,279,518
Farm Year To Date Expenses	$5,587,263
Pro Salary Cap To Date	$74,617,471
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$35,470,869
Pro Remaining Season Days	49
Pro Expenses Per Days	$790,115
Pro Estimated Expenses	$38,715,635
Farm Remaining Season Days	15
Farm Expenses Per Days	$56,678
Farm Estimated Expenses	$850,170
Estimated Season Expenses	$39,565,805
Season Salary Cap	$113,566,666
Estimate Under Maximum Salary Cap of $132,000,000	$18,433,334
Estimate Over Minimum Salary Cap of $40,000,000	$73,566,666
Current Bank Account	($3,032,199)
Projected Bank Account	($7,127,135)

Pro Players Salaries
John Carlson (1 Way Contract)	$8,000,000 (9)
Kevin Fiala (1 Way Contract)	$7,875,000 (9)
Victor Hedman (1 Way Contract)	$7,875,000 (9)
Nazem Kadri (1 Way Contract)	$7,000,000 (9)
Anze Kopitar (1 Way Contract)	$7,000,000 (3)
Claude Giroux (1 Way Contract)	$6,500,000 (5)
Hampus Lindholm (1 Way Contract)	$6,500,000 (9)
John Gibson (1 Way Contract)	$6,400,000 (9)
Brad Marchand (1 Way Contract)	$6,125,000 (9)
Valeri Nichushkin (1 Way Contract)	$6,125,000 (9)
Bryan Rust (1 Way Contract)	$5,125,000 (9)
Ryan Nugent-Hopkins (1 Way Contract)	$5,125,000 (9)
Ivan Barbashev (1 Way Contract)	$5,000,000 (9)
-1 Way Contract Salary Cap :	$5,000,000
Alex Wennberg	$4,900,000 (9)
Pavel Zacha	$4,750,000 (7)
Ryan O'Reilly	$4,500,000 (7)
Jake McCabe	$4,000,000 (7)
Frank Vatrano	$3,650,000 (5)
Shayne Gostisbehere	$3,200,000 (5)
Charlie Lindgren	$1,100,000 (5)
Darren Raddysh	$1,000,000 (1)
Mario Ferraro	$925,000 (3)
Gustav Nyquist	$891,666 (5)
Total Pro Players	23
Salary Commitment
Year 5 : $113,566,666
Year 6 : $112,566,666
Year 7 : $112,566,666
Year 8 : $104,641,666
Salary Average Commitment
Year 5 : $113,566,666
Year 6 : $112,566,666
Year 7 : $112,566,666
Year 8 : $104,641,666
Salary Cap with 1 Way Contract
Year 5 : $113,566,666
Year 6 : $112,566,666
Year 7 : $112,566,666
Year 8 : $104,641,666

Farm Players Salaries
Lawson Crouse	$430,000 (9)
TJ Brodie	$375,000 (3)
Sean Walker	$360,000 (9)
Jonas Siegenthaler	$340,000 (9)
Yegor Sharangovich	$310,000 (3)
Luke Schenn	$275,000 (5)
Alex Nedeljkovic	$250,000 (3)
William Carrier	$200,000 (9)
Klim Kostin	$200,000 (3)
Erik Gustafsson	$200,000 (3)
Jack McBain	$160,000 (3)
Pavol Regenda	$150,000 (1)
Vladislav Namestnikov	$140,000 (1)
Keegan Kolesar	$140,000 (5)
Nic Dowd	$130,000 (5)
Zach Bogosian	$125,000 (3)
Daniil Miromanov	$125,000 (3)
Tyler Tucker	$91,250 (3)
Pontus Holmberg	$89,417 (5)
Tye Kartye	$87,000 (5)
Stefan Noesen	$86,500 (5)
Arvid Soderblom	$86,333 (5)
Simon Holmstrom	$83,667 (5)
Matthew Kessel	$80,000 (3)
Andrei Kuzmenko	$79,556 (5)
Tyson Jost	$77,500 (1)
Michael Carcone	$77,500 (3)
Thomas Desruisseaux	$77,500 (1)
Beck Malenstyn	$77,500 (3)
Valtteri Puustinen	$77,500 (3)
Lucas Carlsson	$77,500 (1)
Raoul Boilard	$77,500 (1)
Calvin Pickard	$77,500 (1)
Juuso Parssinen	$77,500 (4)
Total Farm Players	34
Salary Commitment
Year 5 : $5,291,223
Year 6 : $4,613,723
Year 7 : $4,613,723
Year 8 : $2,464,973
Salary Average Commitment
Year 5 : $5,134,973
Year 6 : $4,612,473
Year 7 : $4,612,473
Year 8 : $2,464,973

California Golden Seals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Oakland Alameda County Coliseum
Level 1:	7000 - $100 - 6,202 - 88.60%
Level 2:	6000 - $60 - 5,294 - 88.23%
Level 3:	5000 - $35 - 3,433 - 68.65%
Level 4:	4000 - $25 - 3,824 - 95.59%
Luxury :	3000 - $200 - 1,972 - 65.73%
Total Capacity :	25000
Income
Home Games Left	15
Average Attendance - %	20,724 - 82.90%
Average Income per Game	$2,306,445
Year to Date Revenue	$59,967,561
Expense
Pro Players Total Salaries	$98,594,167
Farm Players Total Salaries	$5,491,166
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$65,967,260
Farm Year To Date Expenses	$5,376,142
Pro Salary Cap To Date	$65,305,244
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$34,596,670
Pro Remaining Season Days	49
Pro Expenses Per Days	$686,856
Pro Estimated Expenses	$33,655,944
Farm Remaining Season Days	15
Farm Expenses Per Days	$58,479
Farm Estimated Expenses	$877,185
Estimated Season Expenses	$34,533,129
Season Salary Cap	$98,594,167
Estimate Under Maximum Salary Cap of $132,000,000	$33,405,833
Estimate Over Minimum Salary Cap of $40,000,000	$58,594,167
Current Bank Account	$66,508,454
Projected Bank Account	$66,571,995

Pro Players Salaries
Mikko Rantanen (1 Way Contract)	$9,250,000 (9)
Jake Sanderson (1 Way Contract)	$8,050,000 (9)
Nick Suzuki (1 Way Contract)	$7,875,000 (9)
Jason Robertson (1 Way Contract)	$7,750,000 (7)
Dylan Cozens (1 Way Contract)	$7,100,000 (9)
Cam Fowler (1 Way Contract)	$6,500,000 (9)
Ryan Pulock (1 Way Contract)	$6,150,000 (9)
Jacob Markstrom (1 Way Contract)	$6,000,000 (9)
Vladislav Gavrikov (1 Way Contract)	$5,875,000 (3)
Neal Pionk (1 Way Contract)	$5,875,000 (7)
Brett Pesce (1 Way Contract)	$5,500,000 (9)
Jared McCann (1 Way Contract)	$5,000,000 (9)
Ryan Strome (1 Way Contract)	$5,000,000 (9)
Alex Tuch	$4,750,000 (9)
Samuel Montembeault	$3,150,000 (5)
Dylan Guenther	$894,167 (5)
Lucas Raymond	$775,000 (1)
Tyson Foerster	$775,000 (3)
Mason McTavish	$775,000 (1)
Joonas Korpisalo	$775,000 (4)
Ryan Suter	$775,000 (1)
Total Pro Players	21
Salary Commitment
Year 5 : $98,594,167
Year 6 : $96,269,167
Year 7 : $96,269,167
Year 8 : $89,619,167
Salary Average Commitment
Year 5 : $98,581,667
Year 6 : $96,256,667
Year 7 : $96,256,667
Year 8 : $89,619,167
Salary Cap with 1 Way Contract
Year 5 : $98,594,167
Year 6 : $96,269,167
Year 7 : $96,269,167
Year 8 : $89,619,167

Farm Players Salaries
Rasmus Sandin	$460,000 (9)
Artturi Lehkonen	$450,000 (9)
Jake Allen	$385,000 (3)
Max Domi	$375,000 (7)
Ivan Fedotov	$327,500 (3)
Jamie Drysdale	$230,000 (5)
Dillon Dube	$230,000 (5)
Yegor Chinakhov	$210,000 (3)
Spencer Knight	$200,000 (7)
Vasily Ponomarev	$190,000 (3)
Sam Steel	$120,000 (1)
Matthew Poitras	$110,000 (3)
Gustav Lindstrom	$95,000 (5)
Yaroslav Askarov	$92,500 (5)
Jiri Kulich	$89,750 (5)
Bradly Nadeau	$89,667 (5)
Daniel Torgersson	$87,000 (3)
William Stromgren	$86,750 (3)
Luca Del Bel Belluz	$86,000 (5)
Jean-Luc Foudy	$84,750 (5)
Daniil Chayka	$82,500 (5)
Alexander Alexeyev	$82,500 (3)
Tyler Tullio	$82,333 (5)
Braden Schneider	$80,583 (5)
Lukas Cormier	$79,333 (5)
Michael Dipietro	$77,500 (1)
Ryan Poehling	$77,500 (1)
Carter Savoie	$77,500 (9)
Jonathan Lekkerimaki	$77,500 (9)
Jeremy Poirier	$77,500 (9)
Olivier Nadeau	$77,500 (9)
Evan Nause	$77,500 (9)
Sean Behrens	$77,500 (9)
Cameron Lund	$77,500 (9)
Oliver Kapanen	$77,500 (9)
Ayrton Martino	$77,500 (9)
Michael Buchinger	$77,500 (9)
Jagger Firkus	$77,500 (9)
Matyas Sapovaliv	$77,500 (9)
Total Farm Players	39
Salary Commitment
Year 5 : $5,491,166
Year 6 : $5,216,166
Year 7 : $5,216,166
Year 8 : $3,737,416
Salary Average Commitment
Year 5 : $5,761,166
Year 6 : $5,486,166
Year 7 : $5,486,166
Year 8 : $4,007,416

Chicago Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Chicago Arena
Level 1:	7000 - $100 - 6,187 - 88.38%
Level 2:	6000 - $60 - 5,206 - 86.77%
Level 3:	5000 - $35 - 3,542 - 70.84%
Level 4:	4000 - $25 - 3,819 - 95.46%
Luxury :	2000 - $200 - 1,539 - 76.96%
Total Capacity :	24000
Income
Home Games Left	14
Average Attendance - %	20,293 - 84.55%
Average Income per Game	$2,172,912
Year to Date Revenue	$58,668,630
Expense
Pro Players Total Salaries	$51,265,001
Farm Players Total Salaries	$2,756,666
Coaches Total Salaries	$11,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$34,581,628
Farm Year To Date Expenses	$11,035,592
Pro Salary Cap To Date	$33,919,612
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$30,420,771
Pro Remaining Season Days	49
Pro Expenses Per Days	$360,448
Pro Estimated Expenses	$17,661,952
Farm Remaining Season Days	15
Farm Expenses Per Days	$114,925
Farm Estimated Expenses	$1,723,875
Estimated Season Expenses	$19,385,827
Season Salary Cap	$51,265,001
Estimate Under Maximum Salary Cap of $132,000,000	$80,734,999
Estimate Over Minimum Salary Cap of $40,000,000	$11,265,001
Current Bank Account	$120,180,166
Projected Bank Account	$131,215,110

Pro Players Salaries
Andrei Svechnikov (1 Way Contract)	$7,750,000 (9)
Brandon Hagel (1 Way Contract)	$6,500,000 (9)
Trevor Zegras (1 Way Contract)	$5,750,000 (5)
Victor Olofsson	$4,750,000 (3)
Tyson Barrie	$4,500,000 (5)
Noah Dobson	$4,000,000 (5)
Adam Boqvist	$2,600,000 (5)
Stuart Skinner	$2,600,000 (5)
Kailer Yamamoto	$1,600,000 (3)
Antti Raanta	$975,000 (3)
Leo Carlsson	$950,000 (5)
Pavel Mintyukov	$918,333 (5)
Quinton Byfield	$894,167 (5)
Ian Mitchell	$867,500 (3)
Hendrix Lapierre	$863,334 (5)
Marco Rossi	$863,334 (5)
Ruslan Iskhakov	$855,000 (3)
Owen Beck	$853,333 (5)
Pavel Dorofeyev	$825,000 (1)
Samuel Bolduc	$800,000 (3)
Lias Andersson	$775,000 (1)
Jack Quinn	$775,000 (3)
Total Pro Players	22
Salary Commitment
Year 5 : $51,265,001
Year 6 : $49,665,001
Year 7 : $49,665,001
Year 8 : $39,042,501
Salary Average Commitment
Year 5 : $51,265,001
Year 6 : $49,665,001
Year 7 : $49,665,001
Year 8 : $39,042,501
Salary Cap with 1 Way Contract
Year 5 : $51,265,001
Year 6 : $49,665,001
Year 7 : $49,665,001
Year 8 : $39,042,501

Farm Players Salaries
Oskar Olausson	$250,000 (1)
Daniil Tarasov	$105,000 (5)
Aatu Raty	$92,500 (5)
Adam Beckman	$89,417 (5)
Jan Jenik	$86,750 (3)
Chase Stillman	$86,333 (5)
Philip Broberg	$86,333 (5)
Zach Dean	$85,250 (5)
Helge Grans	$84,750 (5)
Samu Tuomaala	$83,083 (5)
Olivier Rodrigue	$79,750 (5)
Vladimir Grudinin	$77,500 (9)
Chaz Lucius	$77,500 (9)
Matthew Mania	$77,500 (9)
Adam Ingram	$77,500 (9)
Artem Knaizev	$77,500 (9)
Arytom Duda	$77,500 (9)
Benjamin King	$77,500 (1)
Calle Odelius	$77,500 (9)
Conor Geekie	$77,500 (9)
Seamus Casey	$77,500 (9)
Conor Zary	$77,500 (9)
Jesper Wallstedt	$77,500 (8)
Elias Salomonsson	$77,500 (9)
Gleb Trikozov	$77,500 (9)
Hunter Haight	$77,500 (9)
Julian Lutz	$77,500 (9)
Kaper Kulonummi	$77,500 (9)
Otto Salin	$77,500 (9)
Prokhor Poltapov	$77,500 (9)
Sam Rinzel	$77,500 (9)
Denton Mateychuk	$77,500 (9)
Total Farm Players	32
Salary Commitment
Year 5 : $2,756,666
Year 6 : $2,429,166
Year 7 : $2,429,166
Year 8 : $2,342,416
Salary Average Commitment
Year 5 : $3,106,666
Year 6 : $2,779,166
Year 7 : $2,779,166
Year 8 : $2,692,416

Cincinnati Cyclones

Arena Capacity - Ticket Price Attendance - %
Arena Name	Heritage Bank Center
Level 1:	7000 - $125 - 5,770 - 82.42%
Level 2:	6000 - $85 - 4,998 - 83.30%
Level 3:	5000 - $60 - 3,282 - 65.63%
Level 4:	4000 - $50 - 3,550 - 88.75%
Luxury :	3000 - $225 - 1,990 - 66.33%
Total Capacity :	25000
Income
Home Games Left	14
Average Attendance - %	19,589 - 78.36%
Average Income per Game	$2,703,233
Year to Date Revenue	$72,987,300
Expense
Pro Players Total Salaries	$98,841,666
Farm Players Total Salaries	$3,579,473
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$66,704,832
Farm Year To Date Expenses	$3,608,106
Pro Salary Cap To Date	$66,208,298
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$37,845,267
Pro Remaining Season Days	49
Pro Expenses Per Days	$686,839
Pro Estimated Expenses	$33,655,111
Farm Remaining Season Days	15
Farm Expenses Per Days	$39,004
Farm Estimated Expenses	$585,060
Estimated Season Expenses	$34,240,171
Season Salary Cap	$98,841,666
Estimate Under Maximum Salary Cap of $132,000,000	$33,158,334
Estimate Over Minimum Salary Cap of $40,000,000	$58,841,666
Current Bank Account	$71,422,249
Projected Bank Account	$75,027,345

Pro Players Salaries
Sebastian Aho (1 Way Contract)	$9,750,000 (9)
Leon Draisaitl (1 Way Contract)	$8,500,000 (9)
Mikhail Sergachev (1 Way Contract)	$8,500,000 (9)
Pierre-Luc Dubois (1 Way Contract)	$8,500,000 (9)
Roope Hintz (1 Way Contract)	$8,450,000 (9)
Josh Morrissey (1 Way Contract)	$6,250,000 (9)
Philipp Kurashev (1 Way Contract)	$5,500,000 (3)
Adrian Kempe (1 Way Contract)	$5,500,000 (7)
Dylan DeMelo	$4,900,000 (6)
Jordan Eberle	$4,750,000 (2)
Nick Foligno	$4,500,000 (3)
Anthony Mantha	$4,500,000 (7)
Nino Niederreiter	$4,000,000 (5)
Pius Suter	$3,650,000 (7)
Ilya Samsonov	$3,550,000 (1)
Vincent Desharnais	$2,000,000 (1)
Kiefer Sherwood	$1,500,000 (1)
Kyle Burroughs	$1,100,000 (1)
Michael McCarron	$900,000 (1)
Alexander Romanov	$870,000 (5)
Adin Hill	$843,333 (5)
Jake Walman	$828,333 (5)
Total Pro Players	22
Salary Commitment
Year 5 : $98,841,666
Year 6 : $89,791,666
Year 7 : $85,041,666
Year 8 : $75,041,666
Salary Average Commitment
Year 5 : $97,941,666
Year 6 : $89,791,666
Year 7 : $85,041,666
Year 8 : $75,041,666
Salary Cap with 1 Way Contract
Year 5 : $98,841,666
Year 6 : $89,791,666
Year 7 : $85,041,666
Year 8 : $75,041,666

Farm Players Salaries
Alex Newhook	$290,000 (7)
Kevin Lankinen	$200,000 (1)
Jake Bean	$175,000 (3)
Aku Raty	$135,000 (5)
Filip Zadina	$110,000 (1)
Kasperi Kapanen	$100,000 (1)
Robby Fabbri	$92,500 (5)
Josh Mahura	$92,500 (1)
Akil Thomas	$87,000 (3)
Amadeus Lombardi	$86,750 (5)
Luke Kunin	$86,750 (3)
Cross Hanas	$85,917 (5)
Graeme Clarke	$85,083 (5)
Donovan Sebrango	$82,833 (5)
Arshdeep Bains	$81,667 (5)
Artem Grushnikov	$81,417 (5)
Lassi Thomson	$79,556 (5)
Ryan O'Rourke	$77,500 (9)
Albert Johansson	$77,500 (9)
Jonas Johansson	$77,500 (4)
Ilya Solovyov	$77,500 (2)
Joey Willis	$77,500 (4)
Marc Del Gaizo	$77,500 (2)
Andrei Loshko	$77,500 (9)
Alexander Rykov	$77,500 (9)
Alex Doucet	$77,500 (9)
Fyodor Svechkov	$77,500 (9)
Larry Keenan	$77,500 (9)
Mats Lindgren	$77,500 (9)
Trey Fix-Wolansky	$77,500 (2)
Austin Roest	$77,500 (9)
Sebastian Cossa	$77,500 (8)
Cruz Lucius	$77,500 (9)
Eemil Viro	$77,500 (9)
Joni Jurmo	$77,500 (9)
Shai Buium	$77,500 (9)
Carson Lambos	$77,500 (9)
Dan Vladar	$77,500 (4)
Total Farm Players	38
Salary Commitment
Year 5 : $3,579,473
Year 6 : $3,076,973
Year 7 : $2,844,473
Year 8 : $2,495,723
Salary Average Commitment
Year 5 : $3,316,973
Year 6 : $2,814,473
Year 7 : $2,581,973
Year 8 : $2,233,223

Columbus Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	7000 - $100 - 6,203 - 88.61%
Level 2:	6000 - $60 - 5,154 - 85.90%
Level 3:	5000 - $35 - 3,370 - 67.40%
Level 4:	4000 - $25 - 3,774 - 94.35%
Luxury :	3000 - $200 - 1,906 - 63.55%
Total Capacity :	25000
Income
Home Games Left	15
Average Attendance - %	20,407 - 81.63%
Average Income per Game	$2,269,436
Year to Date Revenue	$59,005,327
Expense
Pro Players Total Salaries	$128,455,357
Farm Players Total Salaries	$5,225,806
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$85,708,416
Farm Year To Date Expenses	$5,384,448
Pro Salary Cap To Date	$85,046,304
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$34,041,535
Pro Remaining Season Days	49
Pro Expenses Per Days	$892,796
Pro Estimated Expenses	$43,747,004
Farm Remaining Season Days	15
Farm Expenses Per Days	$56,088
Farm Estimated Expenses	$841,320
Estimated Season Expenses	$44,588,324
Season Salary Cap	$128,455,357
Estimate Under Maximum Salary Cap of $132,000,000	$3,544,643
Estimate Over Minimum Salary Cap of $40,000,000	$88,455,357
Current Bank Account	$12,838,090
Projected Bank Account	$2,291,301

Pro Players Salaries
Erik Karlsson (1 Way Contract)	$11,500,000 (9)
Jonathan Huberdeau (1 Way Contract)	$10,500,000 (9)
Aleksander Barkov (1 Way Contract)	$10,000,000 (9)
Jamie Benn (1 Way Contract)	$9,500,000 (9)
Tage Thompson (1 Way Contract)	$7,142,857 (9)
Anders Lee (1 Way Contract)	$7,000,000 (9)
Tom Wilson (1 Way Contract)	$6,500,000 (9)
Torey Krug (1 Way Contract)	$6,500,000 (9)
Mattias Ekholm (1 Way Contract)	$6,250,000 (7)
Jonas Brodin (1 Way Contract)	$6,000,000 (9)
Josh Anderson (1 Way Contract)	$5,500,000 (9)
-1 Way Contract Salary Cap :	$5,500,000
Oliver Bjorkstrand (1 Way Contract)	$5,400,000 (9)
Tristan Jarry (1 Way Contract)	$5,375,000 (9)
Jason Zucker (1 Way Contract)	$5,000,000 (1)
-1 Way Contract Salary Cap :	$5,000,000
Nikita Zadorov (1 Way Contract)	$5,000,000 (9)
Rickard Rakell (1 Way Contract)	$5,000,000 (9)
Mats Zuccarello	$4,125,000 (3)
Adam Larsson	$4,000,000 (7)
Tyler Myers	$3,000,000 (5)
Nick Bjugstad	$2,100,000 (3)
Niko Mikkola	$1,500,000 (3)
Linus Ullmark	$787,500 (3)
Ilya Lyubushkin	$775,000 (1)
Total Pro Players	23
Salary Commitment
Year 5 : $128,455,357
Year 6 : $122,680,357
Year 7 : $122,680,357
Year 8 : $114,167,857
Salary Average Commitment
Year 5 : $128,455,357
Year 6 : $122,680,357
Year 7 : $122,680,357
Year 8 : $114,167,857
Salary Cap with 1 Way Contract
Year 5 : $128,455,357
Year 6 : $122,680,357
Year 7 : $122,680,357
Year 8 : $114,167,857

Farm Players Salaries
Mikael Backlund	$450,000 (3)
Christian Dvorak	$445,000 (9)
Viktor Arvidsson	$400,000 (3)
Filip Gustavsson	$375,000 (5)
Joel Armia	$340,000 (7)
Ryan Lindgren	$300,000 (5)
Jordan Staal	$290,000 (7)
Oskar Lindblom	$250,000 (3)
Lars Eller	$245,000 (3)
Teddy Blueger	$180,000 (3)
Conor Sheary	$150,000 (3)
Tomas Tatar	$150,000 (1)
Michael Kesselring	$140,000 (3)
Connor Brown	$100,000 (1)
Kaapo Kahkonen	$100,000 (1)
Elmer Soderblom	$92,500 (5)
John Klingberg	$92,500 (5)
Dawson Mercer	$89,417 (5)
Jansen Harkins	$86,333 (5)
Urho Vaakanainen	$86,000 (3)
Topias Vilen	$85,500 (5)
Calvin de Haan	$80,000 (1)
Patrik Laine	$78,556 (5)
Cal Petersen	$77,500 (8)
Tobias Bjornfot	$77,500 (3)
Alexander Gordin	$77,500 (9)
Elias Pettersson D	$77,500 (9)
Guillaume Richard	$77,500 (9)
Niko Huuhtanen	$77,500 (9)
Denis Hildeby	$77,500 (8)
Topias Leinonen	$77,500 (8)
Total Farm Players	31
Salary Commitment
Year 5 : $5,225,806
Year 6 : $4,795,806
Year 7 : $4,795,806
Year 8 : $2,817,306
Salary Average Commitment
Year 5 : $5,383,306
Year 6 : $4,953,306
Year 7 : $4,953,306
Year 8 : $2,974,806

Detroit Red Wings

Detroit Red Wings is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Olympia
Level 1:	7000 - $200 - 5,220 - 74.58%
Level 2:	6000 - $110 - 4,501 - 75.02%
Level 3:	5000 - $70 - 3,055 - 61.10%
Level 4:	4000 - $45 - 3,204 - 80.10%
Luxury :	3000 - $500 - 1,732 - 57.74%
Total Capacity :	25000
Income
Home Games Left	14
Average Attendance - %	17,713 - 70.85%
Average Income per Game	$3,769,843
Year to Date Revenue	$101,785,774
Expense
Pro Players Total Salaries	$138,700,000
Farm Players Total Salaries	$4,651,082
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$96,031,668
Farm Year To Date Expenses	$4,741,426
Pro Salary Cap To Date	$95,369,605
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$52,777,809
Pro Remaining Season Days	49
Pro Expenses Per Days	$963,448
Pro Estimated Expenses	$47,208,952
Farm Remaining Season Days	15
Farm Expenses Per Days	$50,911
Farm Estimated Expenses	$763,665
Estimated Season Expenses	$47,972,617
Season Salary Cap	$138,700,000
Estimate Under Maximum Salary Cap of $132,000,000	-$6,700,000
Estimate Over Minimum Salary Cap of $40,000,000	$98,700,000
Current Bank Account	$44,627,710
Projected Bank Account	$49,432,902

Pro Players Salaries
Tyler Seguin (1 Way Contract)	$9,850,000 (9)
Andrei Vasilevskiy (1 Way Contract)	$9,500,000 (9)
Adam Fox (1 Way Contract)	$9,500,000 (9)
Dylan Larkin (1 Way Contract)	$8,700,000 (9)
Sam Reinhart (1 Way Contract)	$8,625,000 (9)
Filip Forsberg (1 Way Contract)	$8,500,000 (9)
Miro Heiskanen (1 Way Contract)	$8,450,000 (9)
Alex DeBrincat (1 Way Contract)	$7,875,000 (7)
Jared Spurgeon (1 Way Contract)	$7,575,000 (9)
-1 Way Contract Salary Cap :	$7,575,000
Chris Kreider (1 Way Contract)	$6,500,000 (9)
Tyler Toffoli (1 Way Contract)	$6,000,000 (7)
Cam Atkinson (1 Way Contract)	$5,875,000 (9)
-1 Way Contract Salary Cap :	$5,875,000
Matt Roy (1 Way Contract)	$5,750,000 (9)
Travis Konecny (1 Way Contract)	$5,500,000 (9)
Elvis Merzlikins (1 Way Contract)	$5,400,000 (9)
-1 Way Contract Salary Cap :	$5,400,000
Jakub Vrana (1 Way Contract)	$5,250,000 (5)
-1 Way Contract Salary Cap :	$5,250,000
Jakob Chychrun	$4,600,000 (9)
Sam Bennett	$4,425,000 (7)
Brenden Dillon	$4,000,000 (5)
Erik Haula	$3,150,000 (5)
Morgan Barron	$1,350,000 (3)
Mikko Koskinen	$775,000 (8)
Ondrej Kase	$775,000 (9)
Vince Dunn	$775,000 (3)
Total Pro Players	24
Salary Commitment
Year 5 : $138,700,000
Year 6 : $138,700,000
Year 7 : $138,700,000
Year 8 : $136,575,000
Salary Average Commitment
Year 5 : $138,400,000
Year 6 : $138,400,000
Year 7 : $138,400,000
Year 8 : $136,275,000
Salary Cap with 1 Way Contract
Year 5 : $138,700,000
Year 6 : $138,700,000
Year 7 : $138,700,000
Year 8 : $136,575,000

Farm Players Salaries
Ryan Graves	$450,000 (9)
Nick Jensen	$405,000 (5)
Barclay Goodrow	$364,167 (9)
Cody Ceci	$325,000 (7)
Jalen Chatfield	$300,000 (5)
Patrice Bergeron	$250,000 (1)
Oliver Kylington	$250,000 (3)
Frederick Gaudreau	$210,000 (9)
Ethan Bear	$206,250 (3)
Anthony DeAngelo	$167,500 (1)
Anthony Beauvillier	$125,000 (1)
Erik Johnson	$100,000 (1)
Ivan Miroshnichenko	$95,000 (5)
Alec Regula	$91,833 (5)
Philippe Myers	$91,833 (5)
Adam Ruzicka	$90,000 (3)
Jacob Bryson	$90,000 (1)
Philip Tomasino	$86,333 (5)
Cole Schwindt	$85,583 (5)
Nico Daws	$85,083 (5)
Denis Gurianov	$85,000 (1)
Jesse Pulkkinen	$77,500 (9)
Cam Allen	$77,500 (9)
Alex Nikishin	$77,500 (9)
William Villeneuve	$77,500 (9)
Mason Shaw	$77,500 (1)
Jack Campbell	$77,500 (1)
Nicholas Abruzzese	$77,500 (3)
Dante Fabbro	$77,500 (1)
Cam Dineen	$77,500 (3)
Total Farm Players	30
Salary Commitment
Year 5 : $4,651,082
Year 6 : $3,601,082
Year 7 : $3,601,082
Year 8 : $2,899,832
Salary Average Commitment
Year 5 : $4,541,082
Year 6 : $3,491,082
Year 7 : $3,491,082
Year 8 : $2,789,832

Hartford Whalers

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Civic Center
Level 1:	7000 - $204 - 5,697 - 81.39%
Level 2:	6000 - $155 - 4,840 - 80.67%
Level 3:	5000 - $103 - 3,205 - 64.10%
Level 4:	4000 - $78 - 3,486 - 87.15%
Luxury :	3000 - $406 - 1,849 - 61.64%
Total Capacity :	25000
Income
Home Games Left	15
Average Attendance - %	19,077 - 76.31%
Average Income per Game	$3,991,194
Year to Date Revenue	$103,771,038
Expense
Pro Players Total Salaries	$117,438,000
Farm Players Total Salaries	$3,496,417
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$79,338,774
Farm Year To Date Expenses	$3,768,000
Pro Salary Cap To Date	$78,676,696
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$59,867,907
Pro Remaining Season Days	49
Pro Expenses Per Days	$816,814
Pro Estimated Expenses	$40,023,886
Farm Remaining Season Days	15
Farm Expenses Per Days	$40,508
Farm Estimated Expenses	$607,620
Estimated Season Expenses	$40,631,506
Season Salary Cap	$117,438,000
Estimate Under Maximum Salary Cap of $132,000,000	$14,562,000
Estimate Over Minimum Salary Cap of $40,000,000	$77,438,000
Current Bank Account	$81,932,690
Projected Bank Account	$101,169,091

Pro Players Salaries
William Nylander (1 Way Contract)	$11,500,000 (9)
Mitchell Marner (1 Way Contract)	$10,893,000 (9)
Matthew Tkachuk (1 Way Contract)	$9,500,000 (9)
Elias Lindholm (1 Way Contract)	$7,750,000 (9)
Morgan Rielly (1 Way Contract)	$7,500,000 (9)
Noah Hanifin (1 Way Contract)	$7,350,000 (9)
Gabriel Landeskog (1 Way Contract)	$7,000,000 (9)
-1 Way Contract Salary Cap :	$7,000,000
Philipp Grubauer (1 Way Contract)	$5,900,000 (9)
-1 Way Contract Salary Cap :	$5,900,000
Nick Schmaltz (1 Way Contract)	$5,850,000 (9)
Andrew Copp (1 Way Contract)	$5,625,000 (9)
Darcy Kuemper (1 Way Contract)	$5,250,000 (9)
Erik Cernak (1 Way Contract)	$5,200,000 (9)
Rasmus Ristolainen (1 Way Contract)	$5,100,000 (9)
Conor Garland	$4,950,000 (9)
Marcus Foligno	$4,000,000 (7)
Boone Jenner	$3,750,000 (7)
Timothy Liljegren	$3,000,000 (3)
Karel Vejmelka	$2,725,000 (5)
Eeli Tolvanen	$1,450,000 (5)
Bobby McMann	$1,350,000 (4)
Jani Hakanpaa	$925,000 (5)
Juraj Slafkovsky	$870,000 (1)
Total Pro Players	22
Salary Commitment
Year 5 : $117,438,000
Year 6 : $116,568,000
Year 7 : $116,568,000
Year 8 : $113,568,000
Salary Average Commitment
Year 5 : $117,438,000
Year 6 : $116,568,000
Year 7 : $116,568,000
Year 8 : $113,568,000
Salary Cap with 1 Way Contract
Year 5 : $117,438,000
Year 6 : $116,568,000
Year 7 : $116,568,000
Year 8 : $113,568,000

Farm Players Salaries
Serron Noel	$275,000 (5)
Evgeny Dadanov	$225,000 (3)
Jack Drury	$172,500 (4)
Dmitri Samorukov	$140,000 (3)
Jamieson Rees	$125,000 (1)
Tristan Luneau	$125,000 (1)
John Beecher	$92,500 (5)
Simon Nemec	$91,833 (5)
Lian Bichsel	$91,833 (5)
Alex Beaucage	$87,833 (5)
Cutter Gauthier	$86,500 (5)
Zachary Bolduc	$86,333 (5)
Jakob Pelletier	$86,333 (5)
Ryder Korczak	$85,917 (5)
Justus Annunen	$83,750 (3)
Alex Steeves	$83,417 (5)
Jacob Bernard-Docker	$80,500 (3)
Matthew Robertson	$79,750 (5)
Taylor Hall	$78,917 (5)
Samuel Helenius	$78,500 (1)
Jared McIssac	$77,500 (3)
Reilly Walsh	$77,500 (1)
Ryan Suzuki	$77,500 (1)
Jaret Anderson-Dolan	$77,500 (1)
Jacob Perreault	$77,500 (4)
Pyotr Kocketkov	$77,500 (8)
Fabian Lysell	$77,500 (9)
Isaac Ratcliffe	$77,500 (1)
Riley Damiani	$77,500 (1)
Mikko Kikkonen	$77,500 (9)
Ozzy Wiesblatt	$77,500 (9)
Samu Salminen	$77,500 (9)
Erik Portillo	$77,500 (8)
Talyn Boyko	$77,500 (8)
Jakub Skarek	$77,500 (3)
Nicholad Moldenhauer	$77,500 (9)
Total Farm Players	36
Salary Commitment
Year 5 : $3,496,416
Year 6 : $2,780,416
Year 7 : $2,780,416
Year 8 : $2,096,166
Salary Average Commitment
Year 5 : $3,676,416
Year 6 : $2,960,416
Year 7 : $2,960,416
Year 8 : $2,276,166

Kansas City Scouts

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Center
Level 1:	7000 - $100 - 6,392 - 91.32%
Level 2:	6000 - $60 - 5,294 - 88.24%
Level 3:	5000 - $35 - 3,514 - 70.28%
Level 4:	4000 - $25 - 3,813 - 95.32%
Luxury :	3000 - $200 - 1,970 - 65.67%
Total Capacity :	25000
Income
Home Games Left	15
Average Attendance - %	20,983 - 83.93%
Average Income per Game	$2,338,144
Year to Date Revenue	$60,791,731
Expense
Pro Players Total Salaries	$72,196,192
Farm Players Total Salaries	$4,095,983
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$49,633,442
Farm Year To Date Expenses	$4,254,198
Pro Salary Cap To Date	$48,971,425
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$35,072,152
Pro Remaining Season Days	49
Pro Expenses Per Days	$504,801
Pro Estimated Expenses	$24,735,249
Farm Remaining Season Days	15
Farm Expenses Per Days	$45,910
Farm Estimated Expenses	$688,650
Estimated Season Expenses	$25,423,899
Season Salary Cap	$72,196,192
Estimate Under Maximum Salary Cap of $132,000,000	$59,803,808
Estimate Over Minimum Salary Cap of $40,000,000	$32,196,192
Current Bank Account	$96,587,024
Projected Bank Account	$106,235,277

Pro Players Salaries
Auston Matthews (1 Way Contract)	$13,250,000 (7)
Kyle Connor (1 Way Contract)	$7,142,857 (9)
Troy Terry (1 Way Contract)	$7,000,000 (9)
Brock Boeser (1 Way Contract)	$6,650,000 (5)
Igor Shesterkin (1 Way Contract)	$5,666,667 (7)
Tyler Bertuzzi (1 Way Contract)	$5,500,000 (7)
Rasmus Andersson	$4,550,000 (9)
Mikey Anderson	$4,125,000 (9)
Jack Roslovic	$4,000,000 (3)
Bowen Byram	$3,850,000 (3)
Jordan Greenway	$3,000,000 (5)
Anton Lundell	$900,000 (5)
Shane Pinto	$886,667 (5)
Matias Maccelli	$863,334 (5)
Kaiden Guhle	$863,334 (5)
Brock Faber	$848,333 (5)
Taylor Raddysh	$775,000 (3)
Joseph Woll	$775,000 (4)
Isac Lundestrom	$775,000 (1)
Jackson LaCombe	$775,000 (3)
Total Pro Players	20
Salary Commitment
Year 5 : $72,196,192
Year 6 : $71,421,192
Year 7 : $71,421,192
Year 8 : $62,021,192
Salary Average Commitment
Year 5 : $72,196,192
Year 6 : $71,421,192
Year 7 : $71,421,192
Year 8 : $62,021,192
Salary Cap with 1 Way Contract
Year 5 : $72,196,192
Year 6 : $71,421,192
Year 7 : $71,421,192
Year 8 : $62,021,192

Farm Players Salaries
Samuel Knazko	$450,000 (5)
Jordan Harris	$397,900 (5)
William Wallinder	$340,000 (5)
Mason Lohrei	$200,000 (3)
William Dufour	$185,000 (3)
Carter Mazur	$95,000 (5)
Devon Levi	$92,500 (5)
Jakub Dobes	$92,500 (3)
Jackson Blake	$90,583 (5)
Emil Andrae	$90,333 (5)
Jayden Struble	$90,083 (5)
Roby Jarventie	$89,417 (5)
Marco Kasper	$88,667 (5)
Riley Kidney	$84,500 (5)
Leevi Merilainen	$82,000 (5)
Miko Matikka	$77,500 (9)
Dylan James	$77,500 (9)
Dominik Bokk	$77,500 (1)
Ivan Zhigalov	$77,500 (8)
Rasmus Asplund	$77,500 (1)
Alex Laferriere	$77,500 (1)
Rutger McGroarty	$77,500 (9)
Dmitri Rashevsky	$77,500 (9)
Dylan Duke	$77,500 (9)
Dylan Holloway	$77,500 (1)
Roni Hirvonen	$77,500 (9)
Mackie Saoskevich	$77,500 (9)
Henry Thrun	$77,500 (1)
Ian Moore	$77,500 (9)
Jack Matier	$77,500 (9)
Rodion Amirov	$77,500 (9)
Massimo Rizzo	$77,500 (9)
Rieger Lorenz	$77,500 (9)
Nathan Gaucher	$77,500 (9)
Leo Loof	$77,500 (4)
Kasper Simontaival	$77,500 (9)
Total Farm Players	36
Salary Commitment
Year 5 : $4,095,983
Year 6 : $3,708,483
Year 7 : $3,708,483
Year 8 : $3,230,983
Salary Average Commitment
Year 5 : $4,433,483
Year 6 : $4,045,983
Year 7 : $4,045,983
Year 8 : $3,568,483

New Jersey Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	7000 - $140 - 5,016 - 71.65%
Level 2:	6000 - $90 - 4,200 - 70.00%
Level 3:	5000 - $60 - 2,881 - 57.62%
Level 4:	4000 - $52 - 2,726 - 68.16%
Luxury :	3000 - $275 - 1,734 - 57.80%
Total Capacity :	25000
Income
Home Games Left	15
Average Attendance - %	16,557 - 66.23%
Average Income per Game	$2,788,729
Year to Date Revenue	$72,506,953
Expense
Pro Players Total Salaries	$112,664,501
Farm Players Total Salaries	$3,597,999
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$75,253,728
Farm Year To Date Expenses	$3,976,608
Pro Salary Cap To Date	$74,591,712
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$41,830,934
Pro Remaining Season Days	49
Pro Expenses Per Days	$783,893
Pro Estimated Expenses	$38,410,757
Farm Remaining Season Days	15
Farm Expenses Per Days	$41,423
Farm Estimated Expenses	$621,345
Estimated Season Expenses	$39,032,102
Season Salary Cap	$112,664,501
Estimate Under Maximum Salary Cap of $132,000,000	$19,335,499
Estimate Over Minimum Salary Cap of $40,000,000	$72,664,501
Current Bank Account	$39,358,901
Projected Bank Account	$42,157,733

Pro Players Salaries
Charlie McAvoy (1 Way Contract)	$9,500,000 (9)
Alex Ovechkin (1 Way Contract)	$9,500,000 (9)
Jesper Bratt (1 Way Contract)	$7,875,000 (9)
Nico Hischier (1 Way Contract)	$7,250,000 (9)
Anthony Cirelli (1 Way Contract)	$6,250,000 (9)
Damon Severson (1 Way Contract)	$6,250,000 (9)
MacKenzie Weegar (1 Way Contract)	$6,250,000 (9)
Jake DeBrusk (1 Way Contract)	$5,500,000 (9)
Charlie Coyle (1 Way Contract)	$5,250,000 (9)
Joel Eriksson Ek (1 Way Contract)	$5,250,000 (9)
Thatcher Demko (1 Way Contract)	$5,000,000 (9)
Mikael Granlund (1 Way Contract)	$5,000,000 (7)
Drake Batherson	$4,975,000 (9)
Michael Matheson	$4,875,000 (9)
Brandon Saad	$4,500,000 (9)
John Marino	$4,400,000 (9)
K'Andre Miller	$3,872,000 (3)
Carson Soucy	$3,250,000 (5)
Mathieu Joseph	$2,950,000 (7)
Marc-Andre Fleury	$2,500,000 (1)
JJ Peterka	$855,834 (5)
Alex Killorn	$836,667 (5)
Lukas Reichel	$775,000 (4)
Total Pro Players	23
Salary Commitment
Year 5 : $112,664,501
Year 6 : $110,164,501
Year 7 : $110,164,501
Year 8 : $106,292,501
Salary Average Commitment
Year 5 : $112,664,501
Year 6 : $110,164,501
Year 7 : $110,164,501
Year 8 : $106,292,501
Salary Cap with 1 Way Contract
Year 5 : $112,664,501
Year 6 : $110,164,501
Year 7 : $110,164,501
Year 8 : $106,292,501

Farm Players Salaries
Nikita Okhotyuk	$400,000 (5)
Alex Formenton	$275,000 (5)
Miles Wood	$250,000 (9)
Scott Wedgewood	$150,000 (3)
Nathan Bastian	$135,000 (3)
Yan Kuznetsov	$87,000 (5)
Ethan Cardwell	$86,750 (5)
Brennan Othmann	$86,333 (5)
Blake Wheeler	$86,250 (5)
Ethan Del Mastro	$85,583 (5)
Tyler Kleven	$84,750 (5)
Joshua Roy	$83,500 (5)
Jack Thompson	$82,833 (5)
Adam Sykora	$77,500 (9)
Ridley Greig	$77,500 (9)
Joakim Kemell	$77,500 (9)
Max Comtois	$77,500 (1)
Shakir Mukhamadullin	$77,500 (9)
Rodwin Dionicio	$77,500 (9)
Michael McLeod	$77,500 (1)
Tyler Brennan	$77,500 (8)
Alexander Prevalov	$77,500 (9)
Red Savage	$77,500 (9)
Benjamin Gaudreau	$77,500 (8)
Martin Chromiak	$77,500 (9)
Gavin Hayes	$77,500 (9)
Isaiah George	$77,500 (9)
Simon Knak	$77,500 (9)
Ronan Seeley	$77,500 (9)
Arseni Gritsyuk	$77,500 (9)
Sandis Vilmanis	$77,500 (9)
Servac Petrovsky	$77,500 (9)
Danila Yurov	$77,500 (9)
Yegor Sidorov	$77,500 (9)
Luca Munzenberger	$77,500 (9)
Total Farm Players	35
Salary Commitment
Year 5 : $3,597,999
Year 6 : $3,442,999
Year 7 : $3,442,999
Year 8 : $3,157,999
Salary Average Commitment
Year 5 : $3,947,999
Year 6 : $3,792,999
Year 7 : $3,792,999
Year 8 : $3,507,999

Pittsburgh Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	7000 - $100 - 6,222 - 88.88%
Level 2:	6000 - $60 - 5,162 - 86.04%
Level 3:	5000 - $35 - 3,493 - 69.86%
Level 4:	4000 - $25 - 3,792 - 94.80%
Luxury :	3000 - $200 - 1,921 - 64.05%
Total Capacity :	25000
Income
Home Games Left	15
Average Attendance - %	20,590 - 82.36%
Average Income per Game	$2,284,495
Year to Date Revenue	$59,396,876
Expense
Pro Players Total Salaries	$46,190,418
Farm Players Total Salaries	$2,741,667
Coaches Total Salaries	$1,000,001
Luxury Taxe Total	$0
Pro Year To Date Expenses	$30,910,495
Farm Year To Date Expenses	$2,184,967
Pro Salary Cap To Date	$30,248,453
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$34,267,428
Pro Remaining Season Days	49
Pro Expenses Per Days	$325,451
Pro Estimated Expenses	$15,947,099
Farm Remaining Season Days	15
Farm Expenses Per Days	$24,700
Farm Estimated Expenses	$370,500
Estimated Season Expenses	$16,317,599
Season Salary Cap	$46,190,418
Estimate Under Maximum Salary Cap of $132,000,000	$85,809,582
Estimate Over Minimum Salary Cap of $40,000,000	$6,190,418
Current Bank Account	$137,641,944
Projected Bank Account	$155,591,773

Pro Players Salaries
Elias Pettersson (1 Way Contract)	$11,600,000 (9)
Jack Eichel (1 Way Contract)	$10,000,000 (9)
Cale Makar (1 Way Contract)	$9,000,000 (9)
Lane Hutson	$975,000 (3)
Logan Cooley	$950,000 (3)
Joel Blomqvist	$886,667 (5)
Adam Fantilli	$883,750 (3)
Samuel Ersson	$867,500 (5)
Viktor Neuchev	$864,167 (5)
Brandt Clarke	$863,334 (5)
Oskar Jellvik	$775,000 (9)
Jake Livanavage	$775,000 (9)
Noah Ostlund	$775,000 (9)
William Nicholl	$775,000 (1)
Kieron Walton	$775,000 (1)
Joonas Vaisanen	$775,000 (1)
Cam York	$775,000 (9)
Charlie Forslund	$775,000 (1)
Benjamin Rautiainen	$775,000 (1)
Bogdan Konyushkov	$775,000 (9)
Luca Cagnoni	$775,000 (9)
Marat Khusnutdinov	$775,000 (1)
Total Pro Players	22
Salary Commitment
Year 5 : $46,190,418
Year 6 : $41,540,418
Year 7 : $41,540,418
Year 8 : $38,731,668
Salary Average Commitment
Year 5 : $40,440,420
Year 6 : $38,890,420
Year 7 : $38,890,420
Year 8 : $36,081,670
Salary Cap with 1 Way Contract
Year 5 : $46,190,418
Year 6 : $41,540,418
Year 7 : $41,540,418
Year 8 : $38,731,668

Farm Players Salaries
Drew Commesso	$92,500 (5)
Wyatt Kaiser	$91,667 (5)
Oskar Vuollet	$77,500 (1)
Clarke Caswell	$77,500 (1)
Noah Powell	$77,500 (1)
Makar Khanin	$77,500 (1)
Matvei Korotky	$77,500 (1)
Christian Humphries	$77,500 (1)
Simon Forsmark	$77,500 (9)
Ilya Nabokov	$77,500 (8)
James Reeder	$77,500 (1)
Daniil Ustinkov	$77,500 (1)
Aidan Park	$77,500 (1)
Jakub Fibigr	$77,500 (1)
Tomas Galvas	$77,500 (1)
Stanislav Yarovoy	$77,500 (1)
Nikita Grebyonkin	$77,500 (1)
Alexander Zetterberg	$77,500 (1)
Riley Patterson	$77,500 (1)
Luke Osburn	$77,500 (1)
Kristian Epperson	$77,500 (1)
Matej Mastalirsky	$77,500 (1)
Julius Sumpf	$77,500 (1)
David Granberg	$77,500 (1)
Jamiro Reber	$77,500 (1)
Bryce Pickford	$77,500 (1)
Mazden Leslie	$77,500 (1)
Magomed Sharakanov	$77,500 (1)
Will Vote	$77,500 (1)
Anthony Cristoforo	$77,500 (1)
Sam Laurila	$77,500 (1)
Gavin Garland	$77,500 (1)
Petteri Rimpinen	$77,500 (1)
Alexi Kolosov	$77,500 (8)
Eric Pohlkamp	$77,500 (9)
Total Farm Players	35
Salary Commitment
Year 5 : $2,741,667
Year 6 : $494,167
Year 7 : $494,167
Year 8 : $494,167
Salary Average Commitment
Year 5 : $1,446,667
Year 6 : $361,667
Year 7 : $361,667
Year 8 : $361,667

San Jose Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Shark Tank
Level 1:	7000 - $100 - 6,340 - 90.57%
Level 2:	6000 - $60 - 5,332 - 88.87%
Level 3:	5000 - $35 - 3,518 - 70.36%
Level 4:	4000 - $25 - 3,915 - 97.88%
Luxury :	3000 - $200 - 2,001 - 66.70%
Total Capacity :	25000
Income
Home Games Left	15
Average Attendance - %	21,106 - 84.42%
Average Income per Game	$2,346,860
Year to Date Revenue	$61,018,362
Expense
Pro Players Total Salaries	$94,299,619
Farm Players Total Salaries	$3,924,585
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$62,787,000
Farm Year To Date Expenses	$4,210,229
Pro Salary Cap To Date	$62,124,888
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$35,202,901
Pro Remaining Season Days	49
Pro Expenses Per Days	$657,239
Pro Estimated Expenses	$32,204,711
Farm Remaining Season Days	15
Farm Expenses Per Days	$44,366
Farm Estimated Expenses	$665,490
Estimated Season Expenses	$32,870,201
Season Salary Cap	$94,299,619
Estimate Under Maximum Salary Cap of $132,000,000	$37,700,381
Estimate Over Minimum Salary Cap of $40,000,000	$54,299,619
Current Bank Account	$38,391,409
Projected Bank Account	$40,724,109

Pro Players Salaries
Zach Werenski (1 Way Contract)	$9,583,333 (9)
Jake Guentzel (1 Way Contract)	$9,000,000 (9)
Owen Power (1 Way Contract)	$8,350,000 (9)
Tomas Hertl (1 Way Contract)	$8,137,500 (9)
Jacob Trouba	$8,000,000 (3)
Cole Caufield (1 Way Contract)	$7,850,000 (9)
Aaron Ekblad (1 Way Contract)	$7,500,000 (9)
Clayton Keller (1 Way Contract)	$7,150,000 (9)
William Karlsson (1 Way Contract)	$5,900,000 (9)
Marcus Pettersson	$4,025,175 (9)
Erik Gudbranson	$4,000,000 (7)
Nick Leddy	$4,000,000 (7)
Cam Talbot	$2,500,000 (3)
Connor Ingram	$1,950,000 (5)
Macklin Celebrini	$975,000 (6)
Connor Bedard	$950,000 (5)
Dmitri Voronkov	$925,000 (3)
Kirill Marchenko	$925,000 (3)
Matty Beniers	$897,500 (3)
William Eklund	$863,333 (5)
Gabriel Vilardi	$817,778 (5)
Total Pro Players	21
Salary Commitment
Year 5 : $94,299,619
Year 6 : $94,299,619
Year 7 : $94,299,619
Year 8 : $81,052,119
Salary Average Commitment
Year 5 : $94,299,619
Year 6 : $94,299,619
Year 7 : $94,299,619
Year 8 : $81,052,119
Salary Cap with 1 Way Contract
Year 5 : $94,299,619
Year 6 : $94,299,619
Year 7 : $94,299,619
Year 8 : $81,052,119

Farm Players Salaries
Michael Amadio	$260,000 (5)
Kaapo Kakko	$240,000 (1)
Alexandre Texier	$210,000 (3)
Daniel Sprong	$200,000 (1)
Mikael Pyyhtia	$127,500 (1)
Nick Perbix	$112,500 (3)
Mathieu Olivier	$110,000 (3)
Martin Pospisil	$100,000 (3)
Zach Benson	$95,000 (5)
Maxim Tsyplakov	$95,000 (1)
Kent Johnson	$92,500 (5)
Drew O'Connor	$92,500 (3)
Thomas Bordeleau	$91,667 (5)
Cole Perfetti	$89,417 (5)
John Ludvig	$89,417 (5)
Brad Lambert	$88,667 (5)
Samuel Poulin	$87,500 (3)
David Jiricek	$87,000 (3)
Simon Edvinsson	$84,667 (5)
Olen Zellweger	$84,417 (5)
Shane Wright	$82,833 (5)
Matt Rempe	$82,000 (5)
Ville Heinola	$80,583 (5)
Kaedan Korczak	$78,917 (5)
Alex Nylander	$77,500 (1)
Jake Christiansen	$77,500 (1)
Caleb Jones	$77,500 (1)
Logan Thompson	$77,500 (5)
Erik Pahlsson	$77,500 (1)
Ty Emberson	$77,500 (4)
Paul Cotter	$77,500 (5)
Ville Koivunen	$77,500 (9)
Ryan Ufko	$77,500 (9)
Trent Frederic	$77,500 (3)
Mavrick Bourque	$77,500 (9)
Christian Kyrou	$77,500 (9)
Jordan Dumais	$77,500 (9)
Jet Greaves	$77,500 (5)
Devin Cooley	$77,500 (1)
Total Farm Players	39
Salary Commitment
Year 5 : $3,924,585
Year 6 : $2,874,585
Year 7 : $2,874,585
Year 8 : $1,997,585
Salary Average Commitment
Year 5 : $4,019,585
Year 6 : $2,987,085
Year 7 : $2,987,085
Year 8 : $2,110,085

Savannah Ghost Pirates

Arena Capacity - Ticket Price Attendance - %
Arena Name	Enmarket Arena
Level 1:	7000 - $110 - 6,425 - 91.78%
Level 2:	6000 - $70 - 5,420 - 90.34%
Level 3:	5000 - $45 - 3,346 - 66.92%
Level 4:	4000 - $35 - 3,785 - 94.62%
Luxury :	3000 - $210 - 2,026 - 67.53%
Total Capacity :	25000
Income
Home Games Left	15
Average Attendance - %	21,001 - 84.01%
Average Income per Game	$2,673,947
Year to Date Revenue	$69,522,626
Expense
Pro Players Total Salaries	$126,387,500
Farm Players Total Salaries	$3,901,054
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$84,418,782
Farm Year To Date Expenses	$4,237,157
Pro Salary Cap To Date	$83,756,766
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$40,109,207
Pro Remaining Season Days	49
Pro Expenses Per Days	$878,534
Pro Estimated Expenses	$43,048,166
Farm Remaining Season Days	15
Farm Expenses Per Days	$44,154
Farm Estimated Expenses	$662,310
Estimated Season Expenses	$43,710,476
Season Salary Cap	$126,387,500
Estimate Under Maximum Salary Cap of $132,000,000	$5,612,500
Estimate Over Minimum Salary Cap of $40,000,000	$86,387,500
Current Bank Account	$16,494,556
Projected Bank Account	$12,893,287

Pro Players Salaries
John Tavares (1 Way Contract)	$11,000,000 (9)
Drew Doughty (1 Way Contract)	$11,000,000 (9)
Sergei Bobrovsky (1 Way Contract)	$10,000,000 (9)
Mark Stone (1 Way Contract)	$9,500,000 (9)
Devon Toews (1 Way Contract)	$7,250,000 (9)
Evgeni Malkin (1 Way Contract)	$6,100,000 (7)
Kris Letang (1 Way Contract)	$6,100,000 (9)
Nikolaj Ehlers (1 Way Contract)	$6,000,000 (9)
Sean Durzi (1 Way Contract)	$6,000,000 (7)
Pavel Buchnevich (1 Way Contract)	$5,800,000 (7)
Sean Monahan (1 Way Contract)	$5,500,000 (9)
Vladimir Tarasenko (1 Way Contract)	$5,000,000 (1)
Samuel Girard (1 Way Contract)	$5,000,000 (9)
-1 Way Contract Salary Cap :	$5,000,000
Blake Coleman	$4,900,000 (9)
Jacob Middleton	$4,750,000 (7)
Jason Dickinson	$4,250,000 (3)
Trevor Moore	$4,200,000 (9)
Ross Colton	$4,000,000 (7)
Radko Gudas	$4,000,000 (5)
Mason Appleton	$2,166,667 (5)
Simon Benoit	$1,350,000 (5)
Morgan Geekie	$886,666 (5)
Alex Lyon	$859,167 (5)
Jonathan Drouin	$775,000 (4)
Total Pro Players	24
Salary Commitment
Year 5 : $126,387,500
Year 6 : $121,387,500
Year 7 : $121,387,500
Year 8 : $117,137,500
Salary Average Commitment
Year 5 : $126,387,500
Year 6 : $121,387,500
Year 7 : $121,387,500
Year 8 : $117,137,500
Salary Cap with 1 Way Contract
Year 5 : $126,387,500
Year 6 : $121,387,500
Year 7 : $121,387,500
Year 8 : $117,137,500

Farm Players Salaries
Alex Vlasic	$460,000 (9)
Michael Rasmussen	$320,000 (7)
Connor McMichael	$210,000 (3)
Ryan Donato	$200,000 (3)
Conor Timmins	$110,000 (3)
Nils Hoglander	$110,000 (3)
Kevin Bahl	$105,000 (3)
Jonatan Berggren	$92,500 (5)
Nils Lundkvist	$92,500 (5)
Alexander Holtz	$91,833 (5)
Kevin Korchinski	$91,833 (5)
Ty Dellandrea	$90,000 (1)
Collin Graf	$89,167 (5)
Alex Turcotte	$86,750 (3)
Magnus Chrona	$86,750 (3)
Noel Gunler	$86,250 (4)
Peyton Krebs	$85,000 (1)
James Malatesta	$84,167 (5)
Emil Martinsen Lilleberg	$83,056 (5)
Lukas Dostal	$81,250 (3)
Parker Wotherspoon	$80,000 (1)
J.J. Moser	$80,000 (1)
Boris Katchouk	$77,500 (5)
Matyas Melovsky	$77,500 (9)
Anthony Romani	$77,500 (9)
Jordan Tourigny	$77,500 (9)
Brayden Pachal	$77,500 (3)
Jesper Boqvist	$77,500 (1)
Filip Mesar	$77,500 (9)
Gunnarwolfe Fontaine	$77,500 (1)
Dmitri Buchelnikov	$77,500 (9)
Denver Barkley	$77,500 (9)
Angus Crookshank	$77,500 (1)
Jani Nyman	$77,500 (9)
Jack Harvey	$77,500 (9)
Cole Knuble	$77,500 (9)
Total Farm Players	36
Salary Commitment
Year 5 : $3,901,056
Year 6 : $3,333,556
Year 7 : $3,333,556
Year 8 : $2,266,306
Salary Average Commitment
Year 5 : $3,576,889
Year 6 : $3,009,389
Year 7 : $3,009,389
Year 8 : $1,942,139

Seattle Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	7000 - $100 - 6,375 - 91.07%
Level 2:	6000 - $60 - 5,385 - 89.75%
Level 3:	5000 - $35 - 3,601 - 72.02%
Level 4:	4000 - $25 - 3,790 - 94.75%
Luxury :	3000 - $200 - 2,062 - 68.73%
Total Capacity :	25000
Income
Home Games Left	15
Average Attendance - %	21,213 - 84.85%
Average Income per Game	$2,374,740
Year to Date Revenue	$61,743,237
Expense
Pro Players Total Salaries	$129,622,334
Farm Players Total Salaries	$3,769,626
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$85,521,278
Farm Year To Date Expenses	$4,228,406
Pro Salary Cap To Date	$84,866,063
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$35,621,098
Pro Remaining Season Days	49
Pro Expenses Per Days	$900,844
Pro Estimated Expenses	$44,141,356
Farm Remaining Season Days	15
Farm Expenses Per Days	$42,970
Farm Estimated Expenses	$644,550
Estimated Season Expenses	$44,785,906
Season Salary Cap	$129,622,334
Estimate Under Maximum Salary Cap of $132,000,000	$2,377,666
Estimate Over Minimum Salary Cap of $40,000,000	$89,622,334
Current Bank Account	$21,734,551
Projected Bank Account	$12,569,743

Pro Players Salaries
Nathan MacKinnon (1 Way Contract)	$12,600,000 (9)
Seth Jones (1 Way Contract)	$9,500,000 (9)
-1 Way Contract Salary Cap :	$9,500,000
Roman Josi (1 Way Contract)	$9,059,000 (9)
Connor Hellebuyck (1 Way Contract)	$8,500,000 (9)
Josh Norris (1 Way Contract)	$7,950,000 (9)
Sean Couturier (1 Way Contract)	$7,750,000 (9)
Filip Hronek (1 Way Contract)	$7,250,000 (9)
Matt Boldy (1 Way Contract)	$7,000,000 (9)
Jeff Petry (1 Way Contract)	$6,250,000 (7)
Josh Manson (1 Way Contract)	$5,800,000 (5)
-1 Way Contract Salary Cap :	$5,800,000
Gustav Forsling (1 Way Contract)	$5,750,000 (9)
Shea Theodore (1 Way Contract)	$5,200,000 (9)
Evander Kane (1 Way Contract)	$5,125,000 (7)
Reilly Smith (1 Way Contract)	$5,000,000 (5)
Artem Zub	$4,600,000 (7)
Petr Mrazek	$4,250,000 (3)
Patrick Kane	$4,000,000 (1)
Dakota Joshua	$3,250,000 (7)
Martin Necas	$3,000,000 (3)
Matt Duchene	$3,000,000 (1)
Fabian Zetterlund	$1,450,000 (3)
Seth Jarvis	$894,167 (5)
Wyatt Johnston	$894,167 (5)
Arber Xhekaj	$775,000 (1)
Alexis Lafreniere	$775,000 (1)
Total Pro Players	25
Salary Commitment
Year 5 : $129,622,334
Year 6 : $121,072,334
Year 7 : $121,072,334
Year 8 : $112,372,334
Salary Average Commitment
Year 5 : $129,622,334
Year 6 : $121,072,334
Year 7 : $121,072,334
Year 8 : $112,372,334
Salary Cap with 1 Way Contract
Year 5 : $129,622,334
Year 6 : $121,072,334
Year 7 : $121,072,334
Year 8 : $112,372,334

Farm Players Salaries
Filip Chytil	$443,750 (7)
Andrew Peeke	$275,000 (5)
Noah Cates	$262,500 (3)
David Kampf	$240,000 (7)
Arturs Silovs	$225,000 (7)
Joel Daccord	$120,000 (3)
Drew Helleson	$92,500 (5)
Brendan Brisson	$92,500 (5)
Vladislav Kolyachonok	$92,500 (5)
Jack Rathbone	$89,625 (3)
Zack Ostapchuk	$87,000 (3)
Alexander Kisakov	$85,917 (5)
A.J. Greer	$85,000 (3)
Justin Sourdif	$84,750 (5)
Ilya Mikheyev	$84,167 (5)
Will Cuylle	$82,833 (5)
Nikita Alexandrov	$81,667 (5)
Luke Evangelista	$79,750 (5)
Danila Klimovich	$78,917 (5)
Jakub Lauko	$78,750 (3)
Vadim Moroz	$77,500 (9)
Gage Goncalves	$77,500 (1)
David Goyette	$77,500 (9)
Maveric Lamoureux	$77,500 (9)
Ryan Winterton	$77,500 (5)
Kocha Delic	$77,500 (9)
Luca Pinelli	$77,500 (9)
Tomas Hamara	$77,500 (9)
Francesco Pinelli	$77,500 (9)
Sasha Pastujov	$77,500 (9)
Michael Benning	$77,500 (9)
Aiden Fink	$77,500 (9)
Xavier Bourgault	$77,500 (9)
Total Farm Players	33
Salary Commitment
Year 5 : $3,769,626
Year 6 : $3,692,126
Year 7 : $3,692,126
Year 8 : $2,969,251
Salary Average Commitment
Year 5 : $3,716,293
Year 6 : $3,638,793
Year 7 : $3,638,793
Year 8 : $2,915,918

St Louis Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	BluesTown Arena
Level 1:	7000 - $100 - 6,153 - 87.89%
Level 2:	6000 - $60 - 5,209 - 86.81%
Level 3:	5000 - $35 - 3,502 - 70.04%
Level 4:	4000 - $25 - 3,858 - 96.46%
Luxury :	3000 - $200 - 1,990 - 66.34%
Total Capacity :	25000
Income
Home Games Left	14
Average Attendance - %	20,712 - 82.85%
Average Income per Game	$2,301,815
Year to Date Revenue	$62,148,994
Expense
Pro Players Total Salaries	$126,915,833
Farm Players Total Salaries	$3,052,500
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$84,689,088
Farm Year To Date Expenses	$3,504,864
Pro Salary Cap To Date	$84,027,072
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$32,225,404
Pro Remaining Season Days	49
Pro Expenses Per Days	$882,178
Pro Estimated Expenses	$43,226,722
Farm Remaining Season Days	15
Farm Expenses Per Days	$36,509
Farm Estimated Expenses	$547,635
Estimated Season Expenses	$43,774,357
Season Salary Cap	$126,915,833
Estimate Under Maximum Salary Cap of $132,000,000	$5,084,167
Estimate Over Minimum Salary Cap of $40,000,000	$86,915,833
Current Bank Account	$32,184,852
Projected Bank Account	$20,635,899

Pro Players Salaries
Kirill Kaprizov (1 Way Contract)	$9,000,000 (9)
Alex Pietrangelo (1 Way Contract)	$8,800,000 (9)
Jordan Kyrou (1 Way Contract)	$8,125,000 (9)
Robert Thomas (1 Way Contract)	$8,125,000 (9)
Steven Stamkos (1 Way Contract)	$8,000,000 (7)
Colton Parayko (1 Way Contract)	$6,500,000 (9)
Justin Faulk (1 Way Contract)	$6,500,000 (9)
Brayden Schenn (1 Way Contract)	$6,500,000 (9)
Travis Sanheim (1 Way Contract)	$6,250,000 (9)
Chandler Stephenson (1 Way Contract)	$6,250,000 (9)
Brock Nelson (1 Way Contract)	$6,000,000 (9)
Jordan Binnington (1 Way Contract)	$6,000,000 (9)
T.J. Oshie (1 Way Contract)	$5,750,000 (9)
Vincent Trocheck (1 Way Contract)	$5,625,000 (9)
Jaden Schwartz (1 Way Contract)	$5,500,000 (9)
Jamie Oleksiak	$4,600,000 (9)
Carter Verhaeghe	$4,166,667 (5)
Brandon Carlo	$4,100,000 (9)
David Perron	$4,000,000 (3)
Brayden McNabb	$2,850,000 (5)
Anthony Stolarz	$2,500,000 (3)
Jake Neighbours	$923,333 (5)
Ryan Hartman	$850,833 (5)
Total Pro Players	23
Salary Commitment
Year 5 : $126,915,833
Year 6 : $126,915,833
Year 7 : $126,915,833
Year 8 : $120,415,833
Salary Average Commitment
Year 5 : $126,915,833
Year 6 : $126,915,833
Year 7 : $126,915,833
Year 8 : $120,415,833
Salary Cap with 1 Way Contract
Year 5 : $126,915,833
Year 6 : $126,915,833
Year 7 : $126,915,833
Year 8 : $120,415,833

Farm Players Salaries
Anthony Duclair	$350,000 (7)
Mackenzie Blackwood	$235,000 (3)
Alexey Toropchenko	$125,000 (3)
Josh Doan	$92,500 (5)
Cale Fleury	$80,000 (3)
Logan Brown	$77,500 (1)
Isak Rosen	$77,500 (3)
Jake Richard	$77,500 (9)
Scott Walford	$77,500 (9)
Daniil Sobolev	$77,500 (9)
Kelly Summers	$77,500 (9)
William Trudeau	$77,500 (9)
Simon Bourque	$77,500 (9)
Jack Bar	$77,500 (9)
Max Crozier	$77,500 (9)
Connor Kurth	$77,500 (9)
Patrik Virta	$77,500 (9)
Aaron Dell	$77,500 (1)
Aidan Thompson	$77,500 (9)
Connor Lockhart	$77,500 (9)
Alex Young	$77,500 (9)
Colton Dach	$77,500 (9)
Tyson Kozak	$77,500 (9)
Zam Plante	$77,500 (9)
Matvei Petrov	$77,500 (9)
Gavin White	$77,500 (3)
Jared Davidson	$77,500 (9)
Bear Hughes	$77,500 (9)
Jake Furlong	$77,500 (9)
Frederic Brunet	$77,500 (9)
Ryan Greene	$77,500 (9)
Jack Peart	$77,500 (9)
Luke Prokop	$77,500 (9)
Total Farm Players	33
Salary Commitment
Year 5 : $3,052,500
Year 6 : $2,897,500
Year 7 : $2,897,500
Year 8 : $2,302,500
Salary Average Commitment
Year 5 : $3,591,250
Year 6 : $3,436,250
Year 7 : $3,436,250
Year 8 : $2,842,500

Tampa Bay Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Thunderdome
Level 1:	7000 - $100 - 6,069 - 86.69%
Level 2:	6000 - $60 - 5,068 - 84.47%
Level 3:	5000 - $35 - 3,496 - 69.92%
Level 4:	4000 - $25 - 3,759 - 93.96%
Luxury :	3000 - $200 - 1,953 - 65.09%
Total Capacity :	25000
Income
Home Games Left	14
Average Attendance - %	20,344 - 81.38%
Average Income per Game	$2,261,586
Year to Date Revenue	$61,062,815
Expense
Pro Players Total Salaries	$81,044,523
Farm Players Total Salaries	$3,042,500
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$55,076,817
Farm Year To Date Expenses	$3,335,214
Pro Salary Cap To Date	$54,414,771
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$31,662,200
Pro Remaining Season Days	49
Pro Expenses Per Days	$565,824
Pro Estimated Expenses	$27,725,376
Farm Remaining Season Days	15
Farm Expenses Per Days	$36,419
Farm Estimated Expenses	$546,285
Estimated Season Expenses	$28,271,661
Season Salary Cap	$81,044,523
Estimate Under Maximum Salary Cap of $132,000,000	$50,955,477
Estimate Over Minimum Salary Cap of $40,000,000	$41,044,523
Current Bank Account	$30,036,666
Projected Bank Account	$33,427,205

Pro Players Salaries
Connor McDavid (1 Way Contract)	$12,500,000 (9)
Nikita Kucherov (1 Way Contract)	$9,500,000 (9)
Brent Burns (1 Way Contract)	$8,000,000 (9)
Dmitry Orlov (1 Way Contract)	$7,750,000 (3)
Brandon Montour (1 Way Contract)	$7,142,857 (9)
Ryan McDonagh (1 Way Contract)	$6,750,000 (9)
Ondrej Palat (1 Way Contract)	$6,000,000 (9)
Casey Mittelstadt (1 Way Contract)	$5,750,000 (5)
Chris Tanev	$4,500,000 (9)
Jeff Skinner	$3,000,000 (1)
Gavin Brindley	$950,000 (5)
Luke Hughes	$925,000 (5)
Sean Farrell	$897,500 (5)
Reid Schaefer	$886,666 (5)
Tyler Boucher	$863,334 (5)
Alexandar Georgiev	$860,000 (5)
Frank Nazar	$838,333 (5)
Ryker Evans	$800,000 (3)
Ivan Prosvetov	$793,333 (5)
Thomas Harley	$787,500 (3)
Matthew Coronato	$775,000 (9)
Matthew Savoie	$775,000 (9)
Total Pro Players	22
Salary Commitment
Year 5 : $81,044,523
Year 6 : $78,044,523
Year 7 : $78,044,523
Year 8 : $68,707,023
Salary Average Commitment
Year 5 : $81,494,523
Year 6 : $78,494,523
Year 7 : $78,494,523
Year 8 : $69,157,023
Salary Cap with 1 Way Contract
Year 5 : $81,044,523
Year 6 : $78,044,523
Year 7 : $78,044,523
Year 8 : $68,707,023

Farm Players Salaries
Matt Grzelcyk	$275,000 (1)
Rasmus Kupari	$250,000 (7)
Scott Perunovich	$115,000 (1)
Mattias Havelid	$77,500 (9)
Ryan McAllister	$77,500 (9)
Ryan Chesley	$77,500 (9)
Paul Ludwinski	$77,500 (9)
Nolan Allan	$77,500 (9)
Noah Warren	$77,500 (9)
Luke Tuch	$77,500 (9)
Topi Ronni	$77,500 (9)
Logan Mailloux	$77,500 (1)
Jimmy Snuggerud	$77,500 (9)
Jacob Melanson	$77,500 (9)
Dans Locmelis	$77,500 (9)
Jakub Stancl	$77,500 (4)
Simon Robertson	$77,500 (9)
Samuel Jonsson	$77,500 (1)
Linards Feldbergs	$77,500 (1)
Alexander Suzdalev	$77,500 (9)
Luke Mistelbacher	$77,500 (1)
Santeri Huovila	$77,500 (1)
Topias Hynninen	$77,500 (1)
Liam Danielsson	$77,500 (1)
Cole O'Hara	$77,500 (1)
Niklas Nykria	$77,500 (1)
Jack Brauti	$77,500 (1)
Francesco Dell'Elce	$77,500 (1)
Quinn Hutson	$77,500 (1)
Alex Bump	$77,500 (1)
Atro Leppanen	$77,500 (1)
Eetu Makiniemi	$77,500 (1)
Hampton Slukynsky	$77,500 (1)
Zion Nybeck	$77,500 (9)
Total Farm Players	34
Salary Commitment
Year 5 : $3,042,500
Year 6 : $1,412,500
Year 7 : $1,412,500
Year 8 : $1,412,500
Salary Average Commitment
Year 5 : $3,357,500
Year 6 : $1,727,500
Year 7 : $1,727,500
Year 8 : $1,727,500

Toronto Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Arena
Level 1:	7000 - $100 - 6,167 - 88.10%
Level 2:	6000 - $60 - 5,248 - 87.46%
Level 3:	5000 - $35 - 3,429 - 68.58%
Level 4:	4000 - $25 - 3,825 - 95.63%
Luxury :	3000 - $200 - 1,996 - 66.53%
Total Capacity :	25000
Income
Home Games Left	14
Average Attendance - %	20,665 - 82.66%
Average Income per Game	$2,304,143
Year to Date Revenue	$62,211,867
Expense
Pro Players Total Salaries	$94,110,159
Farm Players Total Salaries	$2,985,987
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$63,475,776
Farm Year To Date Expenses	$3,381,216
Pro Salary Cap To Date	$62,813,728
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$32,258,005
Pro Remaining Season Days	49
Pro Expenses Per Days	$655,932
Pro Estimated Expenses	$32,140,668
Farm Remaining Season Days	15
Farm Expenses Per Days	$35,910
Farm Estimated Expenses	$538,650
Estimated Season Expenses	$32,679,318
Season Salary Cap	$94,110,159
Estimate Under Maximum Salary Cap of $132,000,000	$37,889,841
Estimate Over Minimum Salary Cap of $40,000,000	$54,110,159
Current Bank Account	$65,047,569
Projected Bank Account	$64,626,256

Pro Players Salaries
Timo Meier (1 Way Contract)	$8,800,000 (9)
Bo Horvat (1 Way Contract)	$8,500,000 (9)
Mika Zibanejad (1 Way Contract)	$8,500,000 (9)
Tim Stutzle (1 Way Contract)	$8,350,000 (9)
Brady Skjei (1 Way Contract)	$7,000,000 (9)
Adam Henrique (1 Way Contract)	$5,825,000 (9)
Phillip Danault (1 Way Contract)	$5,500,000 (9)
Jonathan Marchessault (1 Way Contract)	$5,500,000 (9)
Jaccob Slavin (1 Way Contract)	$5,300,000 (9)
Yanni Gourde (1 Way Contract)	$5,166,667 (9)
Michael Bunting	$4,500,000 (5)
Mattias Samuelsson	$4,285,714 (9)
Jeremy Swayman	$3,475,000 (1)
Connor Clifton	$3,333,333 (5)
Nicolas Roy	$3,000,000 (9)
Evan Rodrigues	$3,000,000 (7)
Moritz Seider	$863,334 (5)
Isaak Phillips	$835,000 (5)
Jake Oettinger	$815,000 (5)
Cole Sillinger	$786,111 (5)
Matthew Knies	$775,000 (1)
Total Pro Players	21
Salary Commitment
Year 5 : $94,110,159
Year 6 : $89,860,159
Year 7 : $89,860,159
Year 8 : $89,860,159
Salary Average Commitment
Year 5 : $94,110,159
Year 6 : $89,860,159
Year 7 : $89,860,159
Year 8 : $89,860,159
Salary Cap with 1 Way Contract
Year 5 : $94,110,159
Year 6 : $89,860,159
Year 7 : $89,860,159
Year 8 : $89,860,159

Farm Players Salaries
Cody Glass	$250,000 (3)
Nicolas Hague	$229,415 (5)
Carl Grundstrom	$130,000 (3)
Brett Leason	$105,000 (1)
Bobby Brink	$92,500 (5)
Filip Kral	$89,625 (3)
Arthur Kaliyev	$89,417 (5)
Calle Clang	$87,833 (5)
Raphael Lavoie	$87,413 (1)
Mattias Norlinder	$85,917 (5)
Akira Schmid	$85,083 (5)
Hugo Alnefelt	$85,033 (5)
Fraser Minten	$81,667 (5)
Logan Stanley	$81,417 (5)
Zac Jones	$81,250 (3)
Brayden Tracey	$80,500 (5)
Semyon Der-Arguchintsev	$80,000 (1)
Yegor Afanasyev	$78,917 (5)
Tyler Madden	$77,500 (5)
Zayde Wisdom	$77,500 (1)
Mason Beaupit	$77,500 (8)
Brandon Lisowsky	$77,500 (9)
Corson Ceulemans	$77,500 (9)
David Spacek	$77,500 (9)
Filip Bystedt	$77,500 (9)
Ivan Morozov	$77,500 (9)
Liam Ohgren	$77,500 (3)
Owen Pickering	$77,500 (9)
Tristan Broz	$77,500 (9)
Zachary L'Heureux	$77,500 (9)
Joel Hofer	$77,500 (3)
Grigori Denisenko	$77,500 (3)
Total Farm Players	32
Salary Commitment
Year 5 : $2,985,986
Year 6 : $2,636,074
Year 7 : $2,636,074
Year 8 : $1,852,699
Salary Average Commitment
Year 5 : $3,188,486
Year 6 : $2,838,574
Year 7 : $2,838,574
Year 8 : $2,055,199

Winnipeg Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canada Life Centre
Level 1:	7000 - $100 - 6,175 - 88.21%
Level 2:	6000 - $60 - 5,286 - 88.10%
Level 3:	5000 - $35 - 3,489 - 69.78%
Level 4:	4000 - $25 - 3,791 - 94.77%
Luxury :	3000 - $200 - 1,985 - 66.16%
Total Capacity :	25000
Income
Home Games Left	14
Average Attendance - %	20,726 - 82.90%
Average Income per Game	$2,307,234
Year to Date Revenue	$62,295,325
Expense
Pro Players Total Salaries	$129,736,190
Farm Players Total Salaries	$3,873,333
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$86,556,384
Farm Year To Date Expenses	$4,214,784
Pro Salary Cap To Date	$85,894,272
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$32,301,280
Pro Remaining Season Days	49
Pro Expenses Per Days	$901,629
Pro Estimated Expenses	$44,179,821
Farm Remaining Season Days	15
Farm Expenses Per Days	$43,904
Farm Estimated Expenses	$658,560
Estimated Season Expenses	$44,838,381
Season Salary Cap	$129,736,190
Estimate Under Maximum Salary Cap of $132,000,000	$2,263,810
Estimate Over Minimum Salary Cap of $40,000,000	$89,736,190
Current Bank Account	$12,691,613
Projected Bank Account	$154,512

Pro Players Salaries
Rasmus Dahlin (1 Way Contract)	$11,000,000 (9)
Darnell Nurse (1 Way Contract)	$9,250,000 (9)
Mathew Barzal (1 Way Contract)	$9,150,000 (9)
Dougie Hamilton (1 Way Contract)	$9,000,000 (9)
-1 Way Contract Salary Cap :	$9,000,000
Mark Scheifele (1 Way Contract)	$8,500,000 (9)
Ilya Sorokin (1 Way Contract)	$8,250,000 (9)
Brady Tkachuk (1 Way Contract)	$8,205,714 (9)
J.T. Miller (1 Way Contract)	$8,000,000 (9)
Jack Hughes (1 Way Contract)	$8,000,000 (9)
Thomas Chabot (1 Way Contract)	$8,000,000 (9)
Owen Tippett (1 Way Contract)	$6,200,000 (9)
Zach Hyman (1 Way Contract)	$5,500,000 (9)
Joel Farabee (1 Way Contract)	$5,000,000 (9)
-1 Way Contract Salary Cap :	$5,000,000
Mason Marchment	$4,500,000 (7)
Evan Bouchard	$3,900,000 (3)
Nick Paul	$3,150,000 (9)
Scott Laughton	$3,000,000 (9)
Colton Sissons	$2,857,143 (9)
Martin Fehervary	$2,675,000 (5)
Morgan Frost	$2,100,000 (3)
Trevor van Riemsdyk	$1,000,000 (1)
Ukko-Pekka Luukkonen	$923,333 (5)
Mark Giordano	$800,000 (3)
Andrew Mangiapane	$775,000 (1)
Total Pro Players	24
Salary Commitment
Year 5 : $129,736,190
Year 6 : $127,961,190
Year 7 : $127,961,190
Year 8 : $121,161,190
Salary Average Commitment
Year 5 : $129,736,190
Year 6 : $127,961,190
Year 7 : $127,961,190
Year 8 : $121,161,190
Salary Cap with 1 Way Contract
Year 5 : $129,736,190
Year 6 : $127,961,190
Year 7 : $127,961,190
Year 8 : $121,161,190

Farm Players Salaries
Jesperi Kotkaniemi	$482,000 (9)
Thomas Novak	$350,000 (5)
Frederik Andersen	$340,000 (3)
Kirby Dach	$336,250 (7)
Barrett Hayton	$177,500 (3)
Ryan McLeod	$140,000 (1)
Ty Smith	$95,000 (5)
Sam Colangelo	$92,500 (3)
Ryan Johnson	$92,500 (3)
Justin Barron	$92,500 (5)
Nikita Chibrikov	$87,583 (5)
Scott Morrow	$87,000 (1)
Vincent Iorio	$87,000 (1)
Nolan Foote	$86,333 (5)
Stanislav Svozil	$82,500 (5)
Robin Salo	$80,000 (3)
Nicholas Robertson	$79,667 (5)
Daniil Gushchin	$77,500 (9)
Thomas Milic	$77,500 (8)
Jack Devine	$77,500 (9)
Liam Foudy	$77,500 (3)
Ty Voit	$77,500 (9)
Danny Zhilkin	$77,500 (9)
Vasily Podkolzin	$77,500 (1)
Emil Bemstrom	$77,500 (1)
Owen Allard	$77,500 (9)
Dylan Garand	$77,500 (8)
Francesco Arcuri	$77,500 (9)
Jack Hughes 22	$77,500 (9)
Justin Robidas	$77,500 (9)
Carl Lindblom	$77,500 (8)
Total Farm Players	31
Salary Commitment
Year 5 : $3,873,333
Year 6 : $3,404,333
Year 7 : $3,404,333
Year 8 : $2,544,333
Salary Average Commitment
Year 5 : $4,024,583
Year 6 : $3,555,583
Year 7 : $3,555,583
Year 8 : $2,696,833

Team	Current Fund	Season Salary Cap	Under Maximum of $132,000,000 Available Cap Space	Over Minimum of $40,000,000	Farm Salary Cap	Under Maximum of $999,999,999	Pro Players	Farm Players	Total Players
Anaheim Ducks	$31,827,899	$117,397,024	$14,602,976	$77,397,024	$5,951,418	$994,048,581	23	33	56
Atlanta Thrashers	($3,032,199)	$113,566,666	$18,433,334	$73,566,666	$5,291,222	$994,708,777	23	34	57
California Golden Seals	$66,508,454	$98,594,167	$33,405,833	$58,594,167	$5,491,166	$994,508,833	21	39	60
Chicago Blackhawks	$120,180,166	$51,265,001	$80,734,999	$11,265,001	$2,756,666	$997,243,333	22	32	54
Cincinnati Cyclones	$71,422,249	$98,841,666	$33,158,334	$58,841,666	$3,579,473	$996,420,526	22	38	60
Columbus Blue Jackets	$12,838,090	$128,455,357	$3,544,643	$88,455,357	$5,225,806	$994,774,193	23	31	54
Detroit Red Wings	$44,627,710	$138,700,000	-$6,700,000	$98,700,000	$4,651,082	$995,348,917	24	30	54
Hartford Whalers	$81,932,690	$117,438,000	$14,562,000	$77,438,000	$3,496,417	$996,503,582	22	36	58
Kansas City Scouts	$96,587,024	$72,196,192	$59,803,808	$32,196,192	$4,095,983	$995,904,016	20	36	56
New Jersey Devils	$39,358,901	$112,664,501	$19,335,499	$72,664,501	$3,597,999	$996,402,000	23	35	58
Pittsburgh Penguins	$137,641,944	$46,190,418	$85,809,582	$6,190,418	$2,741,667	$997,258,332	22	35	57
San Jose Sharks	$38,391,409	$94,299,619	$37,700,381	$54,299,619	$3,924,585	$996,075,414	21	39	60
Savannah Ghost Pirates	$16,494,556	$126,387,500	$5,612,500	$86,387,500	$3,901,054	$996,098,945	24	36	60
Seattle Kraken	$21,734,551	$129,622,334	$2,377,666	$89,622,334	$3,769,626	$996,230,373	25	33	58
St Louis Blues	$32,184,852	$126,915,833	$5,084,167	$86,915,833	$3,052,500	$996,947,499	23	33	56
Tampa Bay Lightning	$30,036,666	$81,044,523	$50,955,477	$41,044,523	$3,042,500	$996,957,499	22	34	56
Toronto Maple Leafs	$65,047,569	$94,110,159	$37,889,841	$54,110,159	$2,985,987	$997,014,012	21	32	53
Winnipeg Jets	$12,691,613	$129,736,190	$2,263,810	$89,736,190	$3,873,333	$996,126,666	24	31	55

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

Detroit Red Wings is over or under the salary cap!

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 - %

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 - %

Under Maximum of $132,000,000
Available Cap Space

Over Minimum of
$40,000,000