WPHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $200 - 4,200 - 70.00%
Level 2:	5000 - $150 - 3,500 - 70.00%
Level 3:	2000 - $100 - 1,400 - 70.00%
Level 4:	3304 - $75 - 2,313 - 70.01%
Luxury :	870 - $400 - 609 - 70.00%
Total Capacity :	17174
Income
Home Games Left	0
Average Attendance - %	12,022 - 70.00%
Average Income per Game	$2,863,892
Year to Date Revenue	$117,419,572
Expense
Pro Players Total Salaries	$83,039,008
Farm Players Total Salaries	$2,468,250
Coaches Total Salaries	$950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$83,982,084
Farm Year To Date Expenses	$2,468,241
Pro Salary Cap To Date	$83,038,977
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$651,078
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$20,067
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$83,039,008
Estimate Under Maximum Salary Cap of $83,500,000	$460,992
Estimate Over Minimum Salary Cap of $60,200,000	$22,839,008
Current Bank Account	$338,395,185
Projected Bank Account	$338,395,185

Pro Players Salaries
Mitch Marner (1 Way Contract)	$10,893,000 (4)
Jordan Kyrou	$8,125,000 (16)
Jason Robertson	$7,750,000 (7)
Andrei Svechnikov	$7,750,000 (13)
Mathew Barzal (1 Way Contract)	$7,000,000 (1)
Sam Reinhart (1 Way Contract)	$6,500,000 (3)
John Gibson	$6,400,000 (8)
Neal Pionk (1 Way Contract)	$5,875,000 (1)
Filip Hronek	$4,400,000 (3)
Marcus Pettersson	$4,025,175 (4)
Zach Whitecloud	$2,750,000 (5)
Ethan Bear	$2,200,000 (1)
Yegor Sharangovich	$2,000,000 (1)
Nicolas Deslauriers	$1,750,000 (5)
Arvid Holm	$845,833 (2)
JT Compher	$800,000 (4)
Zach Parise	$800,000 (4)
Marcus Johansson	$800,000 (4)
Jack Johnson	$800,000 (4)
Cal Clutterbuck	$800,000 (4)
Casey Cizikas	$775,000 (2)
Total Pro Players	21
Salary Commitment
Year 18 : $83,039,008
Year 19 : $65,964,008
Year 20 : $64,343,175
Year 21 : $53,443,175
Salary Average Commitment
Year 18 : $83,014,009
Year 19 : $65,939,009
Year 20 : $64,343,176
Year 21 : $53,443,176
Salary Cap with 1 Way Contract
Year 18 : $83,039,008
Year 19 : $65,964,008
Year 20 : $64,343,175
Year 21 : $53,443,175

Farm Players Salaries
Carl Grundstrom	$130,000 (3)
Cole Sillinger	$92,500 (4)
Roby Jarventie	$92,500 (2)
Adam Beckman	$89,417 (4)
Helge Grans	$87,000 (4)
Eetu Makiniemi	$86,750 (2)
Simon Holmstrom	$86,333 (2)
Michael Vukojevic	$85,083 (2)
Robin Salo	$84,250 (2)
Filip Berglund	$81,750 (2)
Nathan Legare	$78,917 (2)
Jakub Lauko	$78,750 (4)
Rory Kerins	$77,500 (1)
Joseph Woll	$77,500 (4)
Mathias Emilio Pettersen	$77,500 (2)
Jonas Rondbjerg	$77,500 (4)
Samuel Fagemo	$77,500 (2)
Dryden Hunt	$77,500 (1)
Reilly Walsh	$77,500 (2)
Joakim Andersson	$77,500 (3)
Brent Raedeke	$77,500 (1)
Ville Koivunen	$77,500 (1)
Blake Murray	$77,500 (1)
Dylan Wells	$77,500 (1)
Carsen Twarynski	$77,500 (1)
Henri Nikkanen	$77,500 (1)
Juuso Parssinen	$77,500 (1)
Kirill Tyutyayev	$77,500 (1)
Klas Dahlbeck	$77,500 (3)
Guillaume Brisebois	$77,500 (1)
Total Farm Players	30
Salary Commitment
Year 18 : $2,468,250
Year 19 : $1,615,750
Year 20 : $787,667
Year 21 : $502,667
Salary Average Commitment
Year 18 : $2,204,917
Year 19 : $1,609,917
Year 20 : $781,834
Year 21 : $501,834

Arizona Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Gila River Arena
Level 1:	6000 - $110 - 5,783 - 96.39%
Level 2:	5000 - $60 - 4,905 - 98.10%
Level 3:	2000 - $35 - 1,993 - 99.64%
Level 4:	3165 - $25 - 3,165 - 100.00%
Luxury :	960 - $210 - 903 - 94.09%
Total Capacity :	17125
Income
Home Games Left	0
Average Attendance - %	16,749 - 97.80%
Average Income per Game	$1,890,818
Year to Date Revenue	$77,523,552
Expense
Pro Players Total Salaries	$68,844,166
Farm Players Total Salaries	$2,179,958
Coaches Total Salaries	$950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,250,000
Pro Year To Date Expenses	$66,791,845
Farm Year To Date Expenses	$2,200,659
Pro Salary Cap To Date	$65,844,962
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$541,040
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,723
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$72,094,166
Estimate Under Maximum Salary Cap of $83,500,000	$11,405,834
Estimate Over Minimum Salary Cap of $60,200,000	$11,894,166
Current Bank Account	$119,906,386
Projected Bank Account	$119,906,386

Pro Players Salaries
Darnell Nurse (1 Way Contract)	$9,250,000 (7)
Evgeny Kuznetsov (1 Way Contract)	$7,800,000 (5)
T.J. Oshie (1 Way Contract)	$5,750,000 (3)
Zach Hyman	$5,500,000 (4)
Evgeny Dadanov (1 Way Contract)	$5,000,000 (1)
Reilly Smith (1 Way Contract)	$5,000,000 (4)
Colin White (1 Way Contract)	$4,750,000 (4)
Petr Mrazek (1 Way Contract)	$3,800,000 (3)
-1 Way Contract Salary Cap :	$3,800,000
Tristan Jarry	$3,500,000 (1)
Anders Lee (1 Way Contract)	$3,500,000 (6)
Anthony Duclair	$3,000,000 (3)
Eetu Luostarinen	$1,500,000 (3)
Ryan Donato	$1,200,000 (1)
Anton Forsberg	$1,000,000 (1)
Nathan Beaulieu	$999,999 (3)
Dysin Mayo	$950,000 (5)
Arthur Kaliyev	$894,167 (3)
Robert Hagg	$800,000 (1)
Jesper Boqvist	$775,000 (2)
Tommy Pyatt	$775,000 (4)
Jacob MacDonald	$775,000 (4)
Kale Clague	$775,000 (1)
Niko Mikkola	$775,000 (1)
Brendan Guhle	$775,000 (1)
Total Pro Players	24
Salary Commitment
Year 18 : $68,844,166
Year 19 : $55,019,166
Year 20 : $54,244,166
Year 21 : $38,300,000
Salary Average Commitment
Year 18 : $68,769,166
Year 19 : $54,994,166
Year 20 : $54,244,166
Year 21 : $38,300,000
Salary Cap with 1 Way Contract
Year 18 : $68,844,166
Year 19 : $55,019,166
Year 20 : $54,244,166
Year 21 : $38,300,000

Farm Players Salaries
Alex Chiasson	$100,000 (1)
Bryan Little	$100,000 (1)
Cole Hults	$92,500 (1)
Hugh McGing	$88,375 (2)
Jasper Weatherby	$84,250 (1)
Lukas Rousek	$83,000 (1)
Victor Berglund	$81,833 (2)
Connor Ingram	$77,500 (1)
Loui Eriksson	$77,500 (4)
Cooper Marody	$77,500 (3)
Gage Quinney	$77,500 (3)
Madison Bowey	$77,500 (4)
Marcus Kruger	$77,500 (3)
Eric Roy	$77,500 (2)
Matthew Highmore	$77,500 (4)
Tyler Ennis	$77,500 (4)
Michael Raffl	$77,500 (4)
Steven Santini	$77,500 (2)
Brett Bellemore	$77,500 (2)
Kent Simpson	$77,500 (2)
Curtis Douglas	$77,500 (2)
Joseph Cecconi	$77,500 (1)
Juho Lammikko	$77,500 (4)
William Wrenn	$77,500 (2)
Stuart Percy	$77,500 (2)
Jacob Cederholm	$77,500 (2)
Brett Seney	$77,500 (1)
Total Farm Players	27
Salary Commitment
Year 18 : $2,179,958
Year 19 : $1,487,708
Year 20 : $697,500
Year 21 : $465,000
Salary Average Commitment
Year 18 : $2,146,208
Year 19 : $1,461,458
Year 20 : $691,250
Year 21 : $465,000

Boston Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - $110 - 5,819 - 96.98%
Level 2:	5000 - $60 - 4,921 - 98.42%
Level 3:	2000 - $38 - 1,988 - 99.40%
Level 4:	3675 - $30 - 3,675 - 100.00%
Luxury :	890 - $220 - 876 - 98.44%
Total Capacity :	17565
Income
Home Games Left	0
Average Attendance - %	17,279 - 98.37%
Average Income per Game	$1,957,632
Year to Date Revenue	$80,262,924
Expense
Pro Players Total Salaries	$71,751,583
Farm Players Total Salaries	$2,297,499
Coaches Total Salaries	$950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$72,393,142
Farm Year To Date Expenses	$2,329,109
Pro Salary Cap To Date	$71,450,162
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$563,578
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$18,679
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$71,751,583
Estimate Under Maximum Salary Cap of $83,500,000	$11,748,417
Estimate Over Minimum Salary Cap of $60,200,000	$11,551,583
Current Bank Account	$140,346,786
Projected Bank Account	$140,346,786

Pro Players Salaries
Drew Doughty (1 Way Contract)	$11,000,000 (9)
Brady Tkachuk	$8,330,674 (11)
Taylor Hall (1 Way Contract)	$8,000,000 (5)
Logan Couture (1 Way Contract)	$8,000,000 (4)
Hampus Lindholm (1 Way Contract)	$6,500,000 (7)
Elvis Merzlikins	$5,400,000 (9)
Brandon Saad (1 Way Contract)	$4,500,000 (3)
Dylan DeMelo (1 Way Contract)	$3,000,000 (3)
Andrew Peeke	$2,750,000 (5)
Karel Vejmelka	$2,725,000 (4)
Zach Werenski	$2,029,659 (2)
Sean Monahan (1 Way Contract)	$1,985,000 (2)
Rem Pitlick	$1,100,000 (3)
Nathan Smith	$883,750 (1)
Jacob Peterson	$842,500 (2)
Viktor Lodin	$830,000 (1)
Michael Pezzetta	$775,000 (1)
Dylan Gambrell	$775,000 (2)
William Lockwood	$775,000 (1)
Brandon Duhaime	$775,000 (2)
Sami Niku	$775,000 (1)
Total Pro Players	21
Salary Commitment
Year 18 : $71,751,583
Year 19 : $67,712,833
Year 20 : $61,305,674
Year 21 : $52,705,674
Salary Average Commitment
Year 18 : $71,676,582
Year 19 : $67,687,832
Year 20 : $61,305,673
Year 21 : $52,705,673
Salary Cap with 1 Way Contract
Year 18 : $71,751,583
Year 19 : $67,712,833
Year 20 : $61,305,674
Year 21 : $52,705,674

Farm Players Salaries
Layton Ahac	$89,750 (2)
Vitali Kravtsov	$87,500 (1)
Brayden Tracey	$86,333 (3)
Adam Raska	$84,833 (4)
Seth Barton	$83,250 (2)
Tyler Tucker	$80,833 (2)
Jiri Patera	$80,000 (2)
Benoit Pouliot	$77,500 (1)
Giorgio Estephan	$77,500 (2)
Brendan Ranford	$77,500 (1)
Adam Clendening	$77,500 (1)
David Musil	$77,500 (1)
Dylan Labbe	$77,500 (1)
Brendon Nash	$77,500 (1)
Alex Plante	$77,500 (1)
Brad Morrison	$77,500 (2)
Josh Anderson	$77,500 (1)
Joshua Ho-Sang	$77,500 (1)
Jared Cowen	$77,500 (1)
Chad Johnson	$77,500 (1)
Ben Youds	$77,500 (1)
Ethan Werek	$77,500 (1)
Justin Hache	$77,500 (1)
Otto Somppi	$77,500 (2)
Stelio Mattheos	$77,500 (1)
Wyatt Kalynuk	$77,500 (2)
Lucas Johansen	$77,500 (3)
Adam Wilcox	$77,500 (1)
Aaron Palushaj	$77,500 (1)
Total Farm Players	29
Salary Commitment
Year 18 : $2,297,499
Year 19 : $892,499
Year 20 : $248,666
Year 21 : $84,833
Salary Average Commitment
Year 18 : $2,266,239
Year 19 : $883,739
Year 20 : $247,406
Year 21 : $84,833

Buffalo Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	KeyBank Center
Level 1:	6000 - $105 - 5,904 - 98.40%
Level 2:	5000 - $60 - 4,964 - 99.29%
Level 3:	2000 - $38 - 1,996 - 99.78%
Level 4:	5170 - $25 - 4,739 - 91.66%
Luxury :	900 - $210 - 891 - 98.98%
Total Capacity :	19070
Income
Home Games Left	0
Average Attendance - %	18,493 - 96.98%
Average Income per Game	$1,935,723
Year to Date Revenue	$79,364,654
Expense
Pro Players Total Salaries	$65,422,499
Farm Players Total Salaries	$2,439,666
Coaches Total Salaries	$950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$64,435,300
Farm Year To Date Expenses	$2,493,321
Pro Salary Cap To Date	$63,492,245
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$514,515
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$19,835
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$65,422,499
Estimate Under Maximum Salary Cap of $83,500,000	$18,077,501
Estimate Over Minimum Salary Cap of $60,200,000	$5,222,499
Current Bank Account	$200,915,512
Projected Bank Account	$200,915,512

Pro Players Salaries
Anze Kopitar (1 Way Contract)	$10,000,000 (2)
Miro Heiskanen	$8,450,000 (13)
Alex Killorn (1 Way Contract)	$6,250,000 (6)
Patric Hornqvist (1 Way Contract)	$5,300,000 (1)
Linus Ullmark	$5,000,000 (5)
Rasmus Andersson (1 Way Contract)	$4,550,000 (6)
Matt Grzelcyk (1 Way Contract)	$3,687,500 (3)
Roope Hintz (1 Way Contract)	$3,150,000 (1)
Conor Sheary	$2,999,999 (1)
Oliver Kylington	$2,500,000 (3)
Adin Hill	$2,175,000 (1)
Anders Bjork	$1,600,000 (1)
Michael Rasmussen	$1,460,000 (3)
Caleb Jones	$1,350,000 (1)
Matt Benning	$1,250,000 (5)
Tomas Nosek	$1,000,000 (1)
Jonathan Drouin (1 Way Contract)	$825,000 (2)
Andrew Ladd	$775,000 (1)
Jayson Megna	$775,000 (2)
Boris Katchouk	$775,000 (3)
Adam Gaudette	$775,000 (2)
Saku Maenalanen	$775,000 (1)
Total Pro Players	22
Salary Commitment
Year 18 : $65,422,499
Year 19 : $46,297,500
Year 20 : $33,922,500
Year 21 : $25,500,000
Salary Average Commitment
Year 18 : $61,055,832
Year 19 : $41,955,833
Year 20 : $29,605,833
Year 21 : $21,200,000
Salary Cap with 1 Way Contract
Year 18 : $65,422,499
Year 19 : $46,297,500
Year 20 : $33,922,500
Year 21 : $25,500,000

Farm Players Salaries
Nicolas Meloche	$95,000 (1)
Nolan Foote	$86,333 (3)
Zayde Wisdom	$82,000 (3)
Ben McCartney	$81,333 (2)
Oskar Steen	$80,000 (3)
Alexander Volkov	$77,500 (2)
John Nyberg	$77,500 (2)
Connor Hurley	$77,500 (2)
Jesse Joensuu	$77,500 (2)
Jakub Kindl	$77,500 (3)
Devante Stephens	$77,500 (1)
Travis Barron	$77,500 (2)
Timothy Gettinger	$77,500 (2)
Jay O'Brien	$77,500 (1)
Brett Murray	$77,500 (1)
Yan-Pavel Laplante	$77,500 (2)
Joey Keane	$77,500 (2)
Maksim Zhukov	$77,500 (2)
Corbin McPherson	$77,500 (1)
Reto Berra	$77,500 (1)
Carson Meyer	$77,500 (1)
David Quennville	$77,500 (3)
Jared McIssac	$77,500 (2)
Ethan Prow	$77,500 (4)
Oskari Laaksonen	$77,500 (2)
Tim Soderlund	$77,500 (2)
German Rubtsov	$77,500 (4)
Ty Ronning	$77,500 (4)
Carey Price	$77,500 (3)
Evan Fitzpatrick	$77,500 (2)
Jeremiah Addison	$77,500 (2)
Total Farm Players	31
Salary Commitment
Year 18 : $2,439,666
Year 19 : $1,879,666
Year 20 : $713,333
Year 21 : $232,500
Salary Average Commitment
Year 18 : $2,392,166
Year 19 : $1,844,666
Year 20 : $708,333
Year 21 : $232,500

Calgary Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6000 - $100 - 5,927 - 98.78%
Level 2:	5000 - $66 - 4,931 - 98.61%
Level 3:	2000 - $42 - 1,979 - 98.93%
Level 4:	5429 - $25 - 4,637 - 85.41%
Luxury :	860 - $202 - 858 - 99.82%
Total Capacity :	19289
Income
Home Games Left	0
Average Attendance - %	18,331 - 95.04%
Average Income per Game	$1,922,910
Year to Date Revenue	$78,839,299
Expense
Pro Players Total Salaries	$74,198,000
Farm Players Total Salaries	$3,323,164
Coaches Total Salaries	$950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,333,333
Pro Year To Date Expenses	$74,966,839
Farm Year To Date Expenses	$3,341,484
Pro Salary Cap To Date	$74,023,759
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$582,543
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$27,018
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$77,531,333
Estimate Under Maximum Salary Cap of $83,500,000	$5,968,667
Estimate Over Minimum Salary Cap of $60,200,000	$17,331,333
Current Bank Account	$163,463,192
Projected Bank Account	$163,463,192

Pro Players Salaries
Brent Burns (1 Way Contract)	$8,000,000 (5)
Jonathan Toews (1 Way Contract)	$7,875,000 (1)
Victor Hedman (1 Way Contract)	$7,875,000 (5)
Ryan Pulock (1 Way Contract)	$6,150,000 (11)
Evgeni Malkin (1 Way Contract)	$6,100,000 (7)
Ryan Nugent-Hopkins (1 Way Contract)	$5,125,000 (8)
TJ Brodie (1 Way Contract)	$5,000,000 (3)
Blake Coleman	$4,900,000 (2)
Tyler Bertuzzi (1 Way Contract)	$4,750,000 (1)
Mathieu Joseph	$2,950,000 (7)
Jason Dickinson	$2,650,000 (2)
Mason Marchment	$2,000,000 (4)
Oskar Sundqvist	$2,000,000 (4)
Vince Hinostroza	$1,700,000 (1)
Colin Miller (1 Way Contract)	$1,500,000 (4)
James Reimer (1 Way Contract)	$1,500,000 (2)
Arber Xhekaj	$1,000,000 (4)
Ryan McLeod	$798,000 (1)
Adam Ruzicka	$775,000 (1)
Zack MacEwen	$775,000 (6)
Craig Anderson	$775,000 (1)
Total Pro Players	21
Salary Commitment
Year 18 : $74,198,000
Year 19 : $57,525,000
Year 20 : $48,475,000
Year 21 : $43,475,000
Salary Average Commitment
Year 18 : $74,148,000
Year 19 : $57,525,000
Year 20 : $48,475,000
Year 21 : $43,475,000
Salary Cap with 1 Way Contract
Year 18 : $74,198,000
Year 19 : $57,525,000
Year 20 : $48,475,000
Year 21 : $43,475,000

Farm Players Salaries
Colin Smith	$150,000 (4)
Max Jones	$129,500 (2)
Mathieu Olivier	$110,000 (4)
Buddy Robinson	$100,000 (1)
Rocco Grimaldi	$100,000 (1)
Cameron York	$88,083 (1)
Jakub Galvas	$86,750 (2)
Alexander Alexeyev	$86,333 (1)
Philip Tomasino	$86,333 (3)
Martin Kaut	$86,333 (1)
Dominik Bokk	$86,333 (4)
Marc Del Gaizo	$85,083 (2)
Maxim Mamin	$85,000 (1)
Aleksi Saarela	$85,000 (1)
Daniil Chayka	$84,750 (3)
Nate Thompson	$80,000 (1)
Zane McIntyre	$80,000 (1)
Henrik Karlsson	$80,000 (1)
Scott Darling	$80,000 (1)
Joe Sova	$80,000 (1)
David Tendeck	$78,333 (2)
Antoine Morand	$77,833 (2)
Noah Juulsen	$77,500 (1)
Drake Caggiula	$77,500 (1)
Anton Blidh	$77,500 (1)
Patrick Shea	$77,500 (1)
Taylor Chorney	$77,500 (3)
Tyler Wall	$77,500 (1)
Olli Juolevi	$77,500 (1)
Luka Burzan	$77,500 (2)
Tyler Soy	$77,500 (2)
Nicholas Porco	$77,500 (2)
Lane Pederson	$77,500 (4)
Adam Gilmour	$77,500 (1)
Gabriel Gagne	$77,500 (1)
Matthew Phillips	$77,500 (1)
Keaton Middleton	$77,500 (2)
Joel Daccord	$77,500 (1)
Joe Colborne	$77,500 (3)
Total Farm Players	39
Salary Commitment
Year 18 : $3,323,164
Year 19 : $1,517,415
Year 20 : $749,916
Year 21 : $423,833
Salary Average Commitment
Year 18 : $3,290,664
Year 19 : $1,504,915
Year 20 : $744,916
Year 21 : $423,833

Carolina Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	6000 - $100 - 5,801 - 96.68%
Level 2:	5000 - $60 - 4,901 - 98.02%
Level 3:	2000 - $35 - 1,984 - 99.19%
Level 4:	4750 - $25 - 4,522 - 95.20%
Luxury :	930 - $200 - 897 - 96.47%
Total Capacity :	18680
Income
Home Games Left	0
Average Attendance - %	18,105 - 96.92%
Average Income per Game	$1,841,703
Year to Date Revenue	$75,509,841
Expense
Pro Players Total Salaries	$68,387,908
Farm Players Total Salaries	$3,186,750
Coaches Total Salaries	$950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$69,442,550
Farm Year To Date Expenses	$3,171,762
Pro Salary Cap To Date	$68,494,135
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$537,503
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$25,909
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$68,387,908
Estimate Under Maximum Salary Cap of $83,500,000	$15,112,092
Estimate Over Minimum Salary Cap of $60,200,000	$8,187,908
Current Bank Account	$139,201,956
Projected Bank Account	$139,201,956

Pro Players Salaries
Jeff Skinner (1 Way Contract)	$9,000,000 (9)
Ryan McDonagh (1 Way Contract)	$6,750,000 (3)
Travis Konecny (1 Way Contract)	$5,550,000 (5)
Shayne Gostisbehere (1 Way Contract)	$4,500,000 (1)
John Marino	$4,400,000 (9)
Akito Hirose (1 Way Contract)	$4,350,000 (4)
-1 Way Contract Salary Cap :	$4,350,000
John Klingberg (1 Way Contract)	$4,150,000 (4)
Brian Dumoulin (1 Way Contract)	$4,100,000 (1)
Michael Ferland (1 Way Contract)	$3,500,000 (1)
-1 Way Contract Salary Cap :	$3,500,000
Warren Foegele	$2,750,000 (3)
Brock McGinn	$2,750,000 (5)
Tanner Jeannot	$2,665,000 (4)
Danton Heinen	$2,500,000 (3)
Scott Wedgewood	$1,925,000 (1)
Jesper Bratt	$1,339,575 (3)
Brendan Smith	$1,100,000 (3)
Steven Lorentz	$1,050,000 (3)
Zemgus Girgensons	$1,000,000 (3)
Rasmus Kupari	$863,333 (1)
Zach Bogosian	$850,000 (3)
Matt Nieto	$850,000 (1)
Jonathan Quick	$825,000 (2)
Jordan Spence	$820,000 (2)
Patrick Brown	$800,000 (2)
Total Pro Players	24
Salary Commitment
Year 18 : $68,387,908
Year 19 : $52,649,575
Year 20 : $50,204,575
Year 21 : $32,865,000
Salary Average Commitment
Year 18 : $68,387,908
Year 19 : $52,649,575
Year 20 : $50,204,575
Year 21 : $32,865,000
Salary Cap with 1 Way Contract
Year 18 : $68,387,908
Year 19 : $52,649,575
Year 20 : $50,204,575
Year 21 : $32,865,000

Farm Players Salaries
Jonathan Bernier	$250,000 (1)
Ryan Reaves	$170,000 (1)
Nikolai Knyzhov	$125,000 (4)
Ondrej Kase	$110,000 (3)
Justin Danforth	$97,500 (3)
Filip Lindberg	$92,500 (2)
Nils Lundkvist	$92,500 (4)
Michael Kesselring	$92,500 (2)
Veini Vehvilainen	$92,500 (1)
Cody Eakin	$90,000 (4)
Maxim Cajkovic	$85,083 (2)
Kyle Clifford	$85,000 (4)
Colton Sceviour	$85,000 (4)
Sebastian Aho (D)	$82,500 (3)
Lukas Dostal	$82,250 (1)
Dmitrij Jaskin	$79,000 (4)
Max Willman	$79,000 (4)
Aliaksei Protas	$78,917 (2)
Casey Bailey	$77,500 (4)
Spencer Smallman	$77,500 (2)
Andrew Miller	$77,500 (4)
Jake Massie	$77,500 (1)
Robin Kovacs	$77,500 (1)
Mitchell Vande Sompel	$77,500 (1)
Parker Wotherspoon	$77,500 (2)
Nick Perbix	$77,500 (1)
Dylan Guenther	$77,500 (1)
Jacob Moverare	$77,500 (2)
Jakob Pelletier	$77,500 (1)
Ivan Prosvetov	$77,500 (1)
Remi Elie	$77,500 (4)
Michael Spacek	$77,500 (1)
Michael Chaput	$77,500 (4)
Adam Huska	$77,500 (1)
Sebastian Collberg	$77,500 (4)
Total Farm Players	35
Salary Commitment
Year 18 : $3,186,750
Year 19 : $1,894,500
Year 20 : $1,313,000
Year 21 : $1,023,000
Salary Average Commitment
Year 18 : $3,158,000
Year 19 : $1,888,250
Year 20 : $1,313,000
Year 21 : $1,023,000

Chicago Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $110 - 5,861 - 97.69%
Level 2:	5000 - $70 - 4,895 - 97.90%
Level 3:	2000 - $45 - 1,967 - 98.35%
Level 4:	6620 - $35 - 4,647 - 70.19%
Luxury :	880 - $260 - 854 - 97.00%
Total Capacity :	20500
Income
Home Games Left	0
Average Attendance - %	18,223 - 88.90%
Average Income per Game	$2,176,086
Year to Date Revenue	$89,219,520
Expense
Pro Players Total Salaries	$62,066,667
Farm Players Total Salaries	$3,591,799
Coaches Total Salaries	$1,900,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,625,000
Pro Year To Date Expenses	$62,554,625
Farm Year To Date Expenses	$3,648,508
Pro Salary Cap To Date	$61,526,375
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$488,501
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$29,202
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$64,691,667
Estimate Under Maximum Salary Cap of $83,500,000	$18,808,333
Estimate Over Minimum Salary Cap of $60,200,000	$4,491,667
Current Bank Account	$166,033,917
Projected Bank Account	$166,033,917

Pro Players Salaries
Brayden Point (1 Way Contract)	$9,500,000 (14)
Thomas Chabot (1 Way Contract)	$8,000,000 (9)
Igor Shesterkin	$5,666,667 (4)
Artem Zub (1 Way Contract)	$4,600,000 (8)
Sam Bennett	$4,425,000 (5)
Jonah Gadjovich (1 Way Contract)	$4,000,000 (2)
-1 Way Contract Salary Cap :	$4,000,000
Bowen Byram	$3,850,000 (4)
Danny DeKeyser (1 Way Contract)	$3,000,000 (2)
-1 Way Contract Salary Cap :	$3,000,000
Carl Dahlstrom	$2,500,000 (2)
Nico Sturm (1 Way Contract)	$2,000,000 (4)
Filip Zadina	$1,825,000 (5)
Alexandre Texier	$1,525,000 (1)
Juuso Riikola	$1,500,000 (4)
Kyle Burroughs	$1,500,000 (4)
Alexey Toropchenko	$1,250,000 (4)
Trevor Zegras	$925,000 (1)
Jonatan Berggren	$925,000 (4)
Anton Lundell	$925,000 (2)
Alex Lyon	$900,000 (4)
Dylan Coghlan	$850,000 (2)
Gabriel Vilardi	$825,000 (1)
MacKenzie Entwistle	$800,000 (2)
Ryan Poehling	$775,000 (1)
Total Pro Players	23
Salary Commitment
Year 18 : $62,066,667
Year 19 : $58,016,667
Year 20 : $45,941,667
Year 21 : $45,941,667
Salary Average Commitment
Year 18 : $62,041,668
Year 19 : $58,016,668
Year 20 : $45,941,668
Year 21 : $45,941,668
Salary Cap with 1 Way Contract
Year 18 : $62,066,667
Year 19 : $58,016,667
Year 20 : $45,941,667
Year 21 : $45,941,667

Farm Players Salaries
Igor Bobkov	$200,000 (4)
Cliff Pu	$200,000 (2)
Michael Del Zotto	$200,000 (1)
Joel Persson	$150,000 (4)
Lawrence Pilut	$150,000 (4)
Jordie Benn	$150,000 (4)
Antti Niemi	$100,000 (4)
Cameron Crotty	$92,500 (2)
Sam Hentges	$92,500 (3)
Jack LaFontaine	$91,091 (1)
Marco Rossi	$89,417 (2)
Ryan Merkley	$86,333 (2)
Hendrix Lapierre	$86,333 (4)
David Cotton	$85,875 (2)
Nicholas Abruzzese	$85,000 (1)
Jaydon Dureau	$84,167 (4)
Will Bitten	$84,000 (2)
Eemil Viro	$82,833 (4)
Rafael Harvey-Pinard	$82,500 (2)
Markus Niemelainen	$81,750 (2)
Fredrik Olofsson	$77,500 (2)
Shane Bowers	$77,500 (1)
Jack Becker	$77,500 (1)
Chad Yetman	$77,500 (1)
Matt Tomkins	$77,500 (4)
Kale Howarth	$77,500 (2)
Nicolas Beaudin	$77,500 (2)
Kevin Stenlund	$77,500 (1)
Matthew Wedman	$77,500 (1)
Patrick Harper	$77,500 (2)
Graham Knott	$77,500 (1)
Brett Leason	$77,500 (2)
Jack Studnicka	$77,500 (3)
Tyler Benson	$77,500 (1)
Brandon Gignac	$77,500 (1)
Gabriel Fontaine	$77,500 (1)
Markus Phillips	$77,500 (1)
Total Farm Players	37
Salary Commitment
Year 18 : $3,591,799
Year 19 : $2,440,708
Year 20 : $1,250,833
Year 21 : $1,080,833
Salary Average Commitment
Year 18 : $3,575,549
Year 19 : $2,434,458
Year 20 : $1,249,583
Year 21 : $1,080,833

Colorado Avalanche

Arena Capacity - Ticket Price Attendance - %
Arena Name	Ball Arena
Level 1:	6000 - $103 - 5,805 - 96.75%
Level 2:	5000 - $74 - 4,773 - 95.47%
Level 3:	2000 - $44 - 1,955 - 97.73%
Level 4:	3879 - $34 - 3,874 - 99.87%
Luxury :	930 - $228 - 886 - 95.29%
Total Capacity :	17809
Income
Home Games Left	0
Average Attendance - %	17,293 - 97.10%
Average Income per Game	$2,042,644
Year to Date Revenue	$83,748,397
Expense
Pro Players Total Salaries	$63,134,523
Farm Players Total Salaries	$2,527,999
Coaches Total Salaries	$950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$62,387,427
Farm Year To Date Expenses	$2,501,097
Pro Salary Cap To Date	$61,444,395
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$496,779
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$20,553
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$63,134,523
Estimate Under Maximum Salary Cap of $83,500,000	$20,365,477
Estimate Over Minimum Salary Cap of $60,200,000	$2,934,523
Current Bank Account	$194,539,107
Projected Bank Account	$194,539,107

Pro Players Salaries
Jakub Voracek (1 Way Contract)	$8,250,000 (2)
Morgan Rielly (1 Way Contract)	$7,500,000 (6)
Kevin Hayes (1 Way Contract)	$7,142,857 (7)
Cam Atkinson (1 Way Contract)	$5,875,000 (1)
Jack Campbell	$5,000,000 (4)
Tyler Johnson (1 Way Contract)	$5,000,000 (2)
Tyson Barrie (1 Way Contract)	$4,500,000 (3)
Jake DeBrusk (1 Way Contract)	$4,000,000 (3)
Joel Edmundson	$2,700,000 (2)
Brandon Hagel	$1,500,000 (2)
Paul Stastny	$1,500,000 (1)
Riley Stillman	$1,350,000 (3)
Shane Pinto	$925,000 (1)
Moritz Seider	$863,333 (2)
Riley Damiani	$828,333 (2)
Ben Hutton	$775,000 (2)
Michal Neuvirth	$775,000 (1)
Derick Brassard	$775,000 (1)
Nick Holden	$775,000 (2)
Zac Dalpe	$775,000 (3)
Adam Payerl	$775,000 (1)
Erik Gudbranson	$775,000 (2)
Joel L'Esperance	$775,000 (2)
Total Pro Players	23
Salary Commitment
Year 18 : $63,134,523
Year 19 : $52,509,523
Year 20 : $30,267,857
Year 21 : $19,642,857
Salary Average Commitment
Year 18 : $63,034,523
Year 19 : $52,459,523
Year 20 : $30,242,857
Year 21 : $19,642,857
Salary Cap with 1 Way Contract
Year 18 : $63,134,523
Year 19 : $52,509,523
Year 20 : $30,267,857
Year 21 : $19,642,857

Farm Players Salaries
Thomas Harley	$86,333 (2)
John Ludvig	$85,333 (1)
Cole Koepke	$84,250 (2)
Samuel Bolduc	$84,250 (2)
Jordan Harris	$84,250 (1)
Kirill Ustimenko	$82,583 (2)
Mason Millman	$81,833 (2)
Fedor Gordeev	$79,167 (2)
Adam Helewka	$77,500 (1)
Ilya Kovalchuk	$77,500 (1)
Adam Marsh	$77,500 (1)
Hunter Shinkaruk	$77,500 (1)
Chris Casto	$77,500 (1)
Kevin Connauton	$77,500 (2)
Ronalds Kenins	$77,500 (3)
Andreas Borgman	$77,500 (2)
Dana Tyrell	$77,500 (2)
Chad Krys	$77,500 (1)
Tomas Vincour	$77,500 (1)
Ryan Stanton	$77,500 (1)
Rob O'Gara	$77,500 (1)
Andrej Nestrasil	$77,500 (1)
Matt Hackett	$77,500 (1)
Richard Bachman	$77,500 (1)
Jamie McGinn	$77,500 (1)
Ryan Murphy	$77,500 (1)
Blake Kessel	$77,500 (1)
Cameron Abney	$77,500 (3)
Ivan Telegin	$77,500 (1)
Kellan Lain	$77,500 (2)
Jeff Frazee	$77,500 (2)
Alex Guptill	$77,500 (2)
Total Farm Players	32
Salary Commitment
Year 18 : $2,527,999
Year 19 : $1,118,416
Year 20 : $155,000
Year 21 : $0
Salary Average Commitment
Year 18 : $2,482,999
Year 19 : $1,100,916
Year 20 : $150,000
Year 21 : $0

Columbus Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - $180 - 4,200 - 70.00%
Level 2:	5000 - $145 - 3,500 - 70.00%
Level 3:	2000 - $75 - 1,400 - 70.00%
Level 4:	4204 - $55 - 2,943 - 70.00%
Luxury :	940 - $400 - 658 - 70.00%
Total Capacity :	18144
Income
Home Games Left	0
Average Attendance - %	12,701 - 70.00%
Average Income per Game	$2,672,412
Year to Date Revenue	$109,568,892
Expense
Pro Players Total Salaries	$61,935,834
Farm Players Total Salaries	$3,113,921
Coaches Total Salaries	$950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$5,000,000
Pro Year To Date Expenses	$66,068,793
Farm Year To Date Expenses	$3,008,343
Pro Salary Cap To Date	$65,133,492
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$487,487
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$25,316
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$66,935,834
Estimate Under Maximum Salary Cap of $83,500,000	$16,564,166
Estimate Over Minimum Salary Cap of $60,200,000	$6,735,834
Current Bank Account	$300,300,177
Projected Bank Account	$300,300,177

Pro Players Salaries
Torey Krug (1 Way Contract)	$6,500,000 (9)
Jordan Binnington	$6,000,000 (9)
Jonas Brodin (1 Way Contract)	$6,000,000 (11)
Brock Nelson (1 Way Contract)	$6,000,000 (5)
Nick Schmaltz (1 Way Contract)	$5,850,000 (7)
Josh Anderson (1 Way Contract)	$5,500,000 (5)
Pierre Engvall (1 Way Contract)	$4,500,000 (2)
Jesse Puljujarvi	$3,000,000 (1)
Jordan Greenway	$3,000,000 (5)
Janne Kuokkanen	$2,500,000 (4)
Adam Erne	$2,100,000 (1)
Isac Lundestrom	$1,800,000 (3)
Arttu Ruotsalainen	$1,500,000 (4)
Alex Cotton	$1,000,000 (4)
Juraj Slafkovsky	$950,000 (4)
Owen Power	$916,667 (3)
Quinton Byfield	$894,167 (3)
Matthew Hellickson	$800,000 (4)
Luke Green	$800,000 (4)
Miroslav Svoboda	$775,000 (1)
Jakob Forsbacka-Karlsson	$775,000 (2)
Alex Grant	$775,000 (3)
Total Pro Players	22
Salary Commitment
Year 18 : $61,935,834
Year 19 : $56,060,834
Year 20 : $50,785,834
Year 21 : $46,400,000
Salary Average Commitment
Year 18 : $61,885,834
Year 19 : $56,010,834
Year 20 : $50,760,834
Year 21 : $46,400,000
Salary Cap with 1 Way Contract
Year 18 : $61,935,834
Year 19 : $56,060,834
Year 20 : $50,785,834
Year 21 : $46,400,000

Farm Players Salaries
Rudolfs Balcers	$155,000 (1)
Johan Sodergran	$100,000 (4)
Andre Lee	$88,375 (3)
Matthew Kessel	$88,375 (2)
Justus Annunen	$88,088 (1)
Keean Washkurak	$86,250 (2)
Mikey Milne	$86,167 (4)
Simon Lundmark	$85,083 (2)
Tyler Angle	$85,083 (2)
Jack Badini	$81,500 (2)
Nick Spaling	$77,500 (3)
David Rundblad	$77,500 (1)
Ryan Culkin	$77,500 (3)
David Ullstrom	$77,500 (1)
Martin Marincin	$77,500 (3)
Shawn Lalonde	$77,500 (3)
Michael Paliotta	$77,500 (3)
Kyle Olson	$77,500 (1)
Michael Grabner	$77,500 (2)
Erik Condra	$77,500 (1)
Lance Bouma	$77,500 (2)
Ty Wishart	$77,500 (1)
Kevin Goumas	$77,500 (2)
Markus Granlund	$77,500 (2)
Kieran Millan	$77,500 (1)
Karl Alzner	$77,500 (2)
Michael Schumacher	$77,500 (3)
Matt Beleskey	$77,500 (2)
Brennan Menell	$77,500 (1)
Maksim Sushko	$77,500 (1)
Matt D'Agostini	$77,500 (2)
Patrick Holland	$77,500 (2)
Miro Aaltonen	$77,500 (2)
Sebastian Wannstrom	$77,500 (2)
Emil Johansson	$77,500 (2)
Evan Smith	$77,500 (3)
Niklas Backstrom	$77,500 (1)
Jordan Schroeder	$77,500 (1)
Total Farm Players	38
Salary Commitment
Year 18 : $3,113,921
Year 19 : $2,095,833
Year 20 : $817,042
Year 21 : $186,167
Salary Average Commitment
Year 18 : $3,051,421
Year 19 : $2,050,833
Year 20 : $799,542
Year 21 : $186,167

Dallas Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $100 - 5,827 - 97.12%
Level 2:	5000 - $60 - 4,920 - 98.40%
Level 3:	2032 - $35 - 2,014 - 99.10%
Level 4:	4550 - $25 - 4,425 - 97.25%
Luxury :	950 - $200 - 910 - 95.83%
Total Capacity :	18532
Income
Home Games Left	0
Average Attendance - %	18,096 - 97.65%
Average Income per Game	$1,849,254
Year to Date Revenue	$75,819,403
Expense
Pro Players Total Salaries	$57,480,000
Farm Players Total Salaries	$2,556,944
Coaches Total Salaries	$950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$4,900,000
Pro Year To Date Expenses	$56,371,060
Farm Year To Date Expenses	$2,682,244
Pro Salary Cap To Date	$55,420,317
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$452,946
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$20,788
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$62,380,000
Estimate Under Maximum Salary Cap of $83,500,000	$21,120,000
Estimate Over Minimum Salary Cap of $60,200,000	$2,180,000
Current Bank Account	$76,289,625
Projected Bank Account	$76,289,625

Pro Players Salaries
Will Butcher (1 Way Contract)	$5,750,000 (1)
Charlie Coyle (1 Way Contract)	$5,250,000 (5)
Dillon Heatherington (1 Way Contract)	$5,000,000 (2)
-1 Way Contract Salary Cap :	$5,000,000
Chris Tanev (1 Way Contract)	$4,500,000 (3)
Jesperi Kotkaniemi	$4,000,000 (1)
Alexandre Fortin (1 Way Contract)	$3,500,000 (1)
Frederik Andersen (1 Way Contract)	$3,400,000 (4)
Zack Kassian (1 Way Contract)	$3,200,000 (2)
Andreas Athanasiou	$3,000,000 (1)
Martin Necas	$3,000,000 (3)
Chris Wideman (1 Way Contract)	$3,000,000 (2)
Chris Tierney	$2,300,000 (3)
Nikita Zaitsev	$1,750,000 (1)
Kiefer Sherwood	$990,000 (3)
Sean Walker	$990,000 (3)
Brad Hunt	$975,000 (1)
Ryan Carpenter	$975,000 (1)
Liam O'Brien	$950,000 (2)
Lukas Reichel	$925,000 (3)
Mason McTavish	$925,000 (3)
Riley Nash	$775,000 (4)
Magnus Hellberg	$775,000 (1)
Brock Faber	$775,000 (1)
Vinni Lettieri	$775,000 (4)
Total Pro Players	24
Salary Commitment
Year 18 : $57,480,000
Year 19 : $35,980,000
Year 20 : $23,830,000
Year 21 : $10,200,000
Salary Average Commitment
Year 18 : $54,430,000
Year 19 : $35,980,000
Year 20 : $23,830,000
Year 21 : $10,200,000
Salary Cap with 1 Way Contract
Year 18 : $57,480,000
Year 19 : $35,980,000
Year 20 : $23,830,000
Year 21 : $10,200,000

Farm Players Salaries
Slater Koekkoek	$99,000 (3)
Joakim Ryan	$97,500 (1)
Anton Lindholm	$97,500 (1)
Blake Comeau	$97,500 (1)
Christian Folin	$97,500 (1)
Tyson Foerster	$89,417 (3)
Donovan Sebrango	$85,083 (3)
Jhonas Enroth	$85,000 (3)
Keegan Lowe	$85,000 (3)
Nail Yakupov	$85,000 (3)
Samuel Morin	$85,000 (3)
Mikhail Abramov	$80,944 (3)
Maxime Lagace	$77,500 (2)
Dylan Sikura	$77,500 (2)
Nikita Soshnikov	$77,500 (4)
Scott Glennie	$77,500 (1)
Alexey Marchenko	$77,500 (1)
Dwight King	$77,500 (1)
Jay Beagle	$77,500 (4)
Lauri Korpikoski	$77,500 (1)
Joakim Kemell	$77,500 (1)
Morgan Ellis	$77,500 (1)
Richard Panik	$77,500 (4)
Marco Kasper	$77,500 (1)
Mavrik Bourque	$77,500 (1)
Simon Edvinsson	$77,500 (1)
Vincent Iorio	$77,500 (1)
Lukas Vejdemo	$77,500 (4)
Collin Delia	$77,500 (2)
Al Montoya	$77,500 (1)
Ryan Spooner	$77,500 (1)
Total Farm Players	31
Salary Commitment
Year 18 : $2,556,944
Year 19 : $1,236,944
Year 20 : $1,004,444
Year 21 : $310,000
Salary Average Commitment
Year 18 : $2,219,444
Year 19 : $1,229,444
Year 20 : $1,004,444
Year 21 : $310,000

Detroit Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	6000 - $105 - 5,873 - 97.88%
Level 2:	5000 - $65 - 4,887 - 97.75%
Level 3:	2000 - $40 - 1,981 - 99.04%
Level 4:	5665 - $30 - 4,399 - 77.65%
Luxury :	850 - $205 - 850 - 99.99%
Total Capacity :	19515
Income
Home Games Left	0
Average Attendance - %	17,989 - 92.18%
Average Income per Game	$1,966,400
Year to Date Revenue	$80,622,385
Expense
Pro Players Total Salaries	$66,638,333
Farm Players Total Salaries	$2,363,134
Coaches Total Salaries	$950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$67,591,098
Farm Year To Date Expenses	$2,364,150
Pro Salary Cap To Date	$66,558,854
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$523,941
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$19,212
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$66,638,333
Estimate Under Maximum Salary Cap of $83,500,000	$16,861,667
Estimate Over Minimum Salary Cap of $60,200,000	$6,438,333
Current Bank Account	$77,687,858
Projected Bank Account	$77,687,858

Pro Players Salaries
Patrick Kane (1 Way Contract)	$10,500,000 (1)
Ryan Johansen (1 Way Contract)	$8,000,000 (5)
Alex Pietrangelo (1 Way Contract)	$8,000,000 (9)
Dylan Larkin (1 Way Contract)	$6,100,000 (1)
Anthony Mantha (1 Way Contract)	$5,700,000 (3)
Mikko Koskinen	$4,500,000 (1)
Nino Niederreiter (1 Way Contract)	$4,000,000 (2)
Joonas Donskoi (1 Way Contract)	$3,900,000 (1)
Luke Kunin	$2,750,000 (3)
Sean Kuraly	$2,500,000 (4)
Austin Watson	$1,500,000 (1)
Ross Colton	$1,125,000 (1)
Mike Murphy	$900,000 (1)
Evan Bouchard	$863,333 (2)
Jake Muzzin	$850,000 (3)
Erik Gustafsson	$800,000 (1)
Alex Petrovic	$775,000 (3)
Evgeny Svechnikov	$775,000 (1)
Curtis Lazar	$775,000 (2)
Jalen Chatfield	$775,000 (2)
Carl Hagelin	$775,000 (4)
Kris Russell	$775,000 (1)
Total Pro Players	22
Salary Commitment
Year 18 : $66,638,333
Year 19 : $35,763,333
Year 20 : $29,350,000
Year 21 : $19,275,000
Salary Average Commitment
Year 18 : $66,538,333
Year 19 : $35,713,333
Year 20 : $29,325,000
Year 21 : $19,275,000
Salary Cap with 1 Way Contract
Year 18 : $66,638,333
Year 19 : $35,763,333
Year 20 : $29,350,000
Year 21 : $19,275,000

Farm Players Salaries
Austin Wagner	$113,300 (1)
Philip Kemp	$78,667 (1)
Nate Schnarr	$78,667 (2)
Calvin Pickard	$77,500 (4)
Jack Skille	$77,500 (4)
Connor Hobbs	$77,500 (1)
Lukas Jasek	$77,500 (2)
Ziyat Paigin	$77,500 (3)
Kyle Platzer	$77,500 (4)
Brian Lashoff	$77,500 (4)
Jordan Schmaltz	$77,500 (3)
Chris Butler	$77,500 (4)
Tyler Bozak	$77,500 (4)
Mikkel Boedker	$77,500 (4)
Felix Bibeau	$77,500 (2)
Maxim Mayorov	$77,500 (3)
Brett Connolly	$77,500 (4)
Daniil Chechelev	$77,500 (2)
Stefan Elliott	$77,500 (2)
Brody Sutter	$77,500 (3)
Marcus Sorensen	$77,500 (4)
Alex Schoenborn	$77,500 (4)
Mike Halmo	$77,500 (3)
Sami Vatanen	$77,500 (2)
Nick Swaney	$77,500 (4)
J.C. Beaudin	$77,500 (2)
Yegor Rykov	$77,500 (2)
Kaden Fulcher	$77,500 (2)
Cory Schneider	$77,500 (3)
Anthony Angello	$77,500 (4)
Total Farm Players	30
Salary Commitment
Year 18 : $2,363,134
Year 19 : $2,093,667
Year 20 : $1,395,000
Year 21 : $930,000
Salary Average Commitment
Year 18 : $2,333,134
Year 19 : $2,063,667
Year 20 : $1,380,000
Year 21 : $930,000

Edmonton Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Place
Level 1:	6000 - $200 - 4,200 - 70.00%
Level 2:	5000 - $150 - 3,500 - 70.00%
Level 3:	2000 - $100 - 1,400 - 70.00%
Level 4:	4507 - $75 - 3,155 - 70.00%
Luxury :	840 - $400 - 588 - 70.00%
Total Capacity :	18347
Income
Home Games Left	0
Average Attendance - %	12,843 - 70.00%
Average Income per Game	$2,945,469
Year to Date Revenue	$120,764,229
Expense
Pro Players Total Salaries	$70,981,667
Farm Players Total Salaries	$2,382,783
Coaches Total Salaries	$1,900,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,500,000
Pro Year To Date Expenses	$70,543,495
Farm Year To Date Expenses	$2,446,046
Pro Salary Cap To Date	$69,596,611
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$557,610
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$19,372
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$74,481,667
Estimate Under Maximum Salary Cap of $83,500,000	$9,018,333
Estimate Over Minimum Salary Cap of $60,200,000	$14,281,667
Current Bank Account	$237,094,785
Projected Bank Account	$237,094,785

Pro Players Salaries
Mika Zibanejad (1 Way Contract)	$8,500,000 (8)
Ryan Hartman (1 Way Contract)	$8,500,000 (1)
Evander Kane (1 Way Contract)	$7,000,000 (4)
Nikolaj Ehlers (1 Way Contract)	$6,000,000 (5)
Kevin Shattenkirk (1 Way Contract)	$5,000,000 (1)
Joel Farabee	$5,000,000 (10)
Alec Martinez (1 Way Contract)	$4,500,000 (1)
Ryan O'Reilly (1 Way Contract)	$4,500,000 (6)
Radko Gudas	$4,000,000 (6)
Jake Oettinger	$4,000,000 (4)
Kirby Dach	$3,362,500 (6)
Morgan Geekie	$2,000,000 (4)
Owen Tippett	$1,500,000 (3)
Chad Ruhwedel	$1,000,000 (1)
Kent Johnson	$925,000 (3)
Jake Sanderson	$925,000 (2)
Lucas Raymond	$925,000 (4)
Zachary Fucale	$900,000 (4)
Dawson Mercer	$894,167 (3)
Josh Manson	$775,000 (2)
Garnet Hathaway	$775,000 (3)
Total Pro Players	21
Salary Commitment
Year 18 : $70,981,667
Year 19 : $51,981,667
Year 20 : $50,281,667
Year 21 : $46,187,500
Salary Average Commitment
Year 18 : $70,931,667
Year 19 : $51,931,667
Year 20 : $50,256,667
Year 21 : $46,187,500
Salary Cap with 1 Way Contract
Year 18 : $70,981,667
Year 19 : $51,981,667
Year 20 : $50,281,667
Year 21 : $46,187,500

Farm Players Salaries
Nolan Patrick	$120,000 (1)
Kristian Vesalainen	$89,417 (1)
William Eklund	$89,417 (5)
Serron Noel	$89,417 (2)
Cayden Primeau	$89,000 (5)
Philip Broberg	$86,333 (2)
Jett Woo	$86,033 (1)
Olof Lindbom	$85,500 (3)
Gustav Lindstrom	$85,000 (1)
Jack Rathbone	$85,000 (2)
Keith Kinkaid	$80,000 (2)
Jesper Vikman	$78,833 (2)
Jonathan Gruden	$78,833 (1)
Austin Carroll	$77,500 (1)
Daniel Probyl	$77,500 (3)
Andy Miele	$77,500 (3)
Stephane Da Costa	$77,500 (3)
Daniel O'Regan	$77,500 (3)
Henrik Borgstrom	$77,500 (1)
Dustin Gazley	$77,500 (3)
Maxime Lajoie	$77,500 (1)
Brett Bulmer	$77,500 (1)
Reece Scarlett	$77,500 (3)
Jeremy Helvig	$77,500 (2)
Luc Snuggerud	$77,500 (3)
Matt Irwin	$77,500 (3)
Kyle Capobianco	$77,500 (2)
Dmitri Samorukov	$77,500 (1)
Kerby Rychel	$77,500 (1)
Total Farm Players	29
Salary Commitment
Year 18 : $2,382,783
Year 19 : $1,458,500
Year 20 : $883,917
Year 21 : $178,417
Salary Average Commitment
Year 18 : $2,344,033
Year 19 : $1,434,750
Year 20 : $863,917
Year 21 : $178,417

Florida Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BBT Center
Level 1:	6000 - $100 - 5,714 - 95.24%
Level 2:	5000 - $60 - 4,740 - 94.80%
Level 3:	2000 - $35 - 1,976 - 98.81%
Level 4:	5330 - $24 - 4,337 - 81.38%
Luxury :	920 - $200 - 873 - 94.87%
Total Capacity :	19250
Income
Home Games Left	0
Average Attendance - %	17,641 - 91.64%
Average Income per Game	$1,793,461
Year to Date Revenue	$73,531,908
Expense
Pro Players Total Salaries	$79,192,541
Farm Players Total Salaries	$2,459,333
Coaches Total Salaries	$950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$79,425,870
Farm Year To Date Expenses	$2,560,265
Pro Salary Cap To Date	$78,482,835
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$621,260
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$19,995
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$79,192,541
Estimate Under Maximum Salary Cap of $83,500,000	$4,307,459
Estimate Over Minimum Salary Cap of $60,200,000	$18,992,541
Current Bank Account	$67,872,766
Projected Bank Account	$67,872,766

Pro Players Salaries
Sergei Bobrovsky	$10,000,000 (7)
Tyler Seguin (1 Way Contract)	$9,850,000 (9)
Seth Jones (1 Way Contract)	$9,500,000 (6)
Travis Sanheim	$6,250,000 (8)
Jason Zucker (1 Way Contract)	$5,500,000 (1)
Jaden Schwartz (1 Way Contract)	$5,500,000 (7)
Yanni Gourde (1 Way Contract)	$5,166,666 (5)
Kevin Labanc (1 Way Contract)	$4,725,000 (3)
Marco Scandella (1 Way Contract)	$3,275,000 (3)
MacKenzie Weegar (1 Way Contract)	$3,250,000 (1)
Craig Smith (1 Way Contract)	$3,100,000 (1)
Nick Bonino (1 Way Contract)	$2,050,000 (1)
Travis Boyd	$1,750,000 (3)
Scott Mayfield	$1,450,000 (1)
Christian Fischer	$1,125,875 (1)
Samuel Blais	$1,000,000 (2)
Mikey Anderson	$1,000,000 (1)
Gemel Smith	$800,000 (1)
Sam Brittain	$800,000 (2)
Anthony Richard	$775,000 (2)
Johnathan Kovacevic	$775,000 (3)
Adam Brooks	$775,000 (2)
Nick Ritchie	$775,000 (2)
Total Pro Players	23
Salary Commitment
Year 18 : $79,192,541
Year 19 : $60,916,666
Year 20 : $56,791,666
Year 21 : $46,266,666
Salary Average Commitment
Year 18 : $79,155,041
Year 19 : $60,879,166
Year 20 : $56,766,666
Year 21 : $46,266,666
Salary Cap with 1 Way Contract
Year 18 : $79,192,541
Year 19 : $60,916,666
Year 20 : $56,791,666
Year 21 : $46,266,666

Farm Players Salaries
Travis Dermott	$150,000 (1)
Patrick Maroon	$140,000 (1)
Brian Gibbons	$110,000 (1)
Eamon McAdam	$90,000 (1)
Brady Keeper	$90,000 (1)
Kole Sherwood	$90,000 (1)
Mason Primeau	$82,500 (2)
Hunter Drew	$79,333 (2)
Todd Burgess	$77,500 (1)
Paul LaDue	$77,500 (3)
Malte Setkov	$77,500 (1)
Tyler Parsons	$77,500 (2)
Austin Strand	$77,500 (1)
Brendan Warren	$77,500 (3)
Keegan Kanzig	$77,500 (2)
Duncan Siemens	$77,500 (3)
Sergey Tolchinski	$77,500 (2)
Steve Downie	$77,500 (2)
Joe Wegwerth	$77,500 (2)
Miguel Fidler	$77,500 (2)
Karri Ramo	$77,500 (3)
Sven Baertschi	$77,500 (2)
Darren Kramer	$77,500 (1)
Justin Shugg	$77,500 (1)
Scott Harrington	$77,500 (2)
Matthew Spencer	$77,500 (2)
Manuel Wiederer	$77,500 (1)
Michael Hutchinson	$77,500 (4)
Thomas Hickey	$77,500 (3)
Total Farm Players	29
Salary Commitment
Year 18 : $2,459,333
Year 19 : $1,324,333
Year 20 : $465,000
Year 21 : $77,500
Salary Average Commitment
Year 18 : $2,419,333
Year 19 : $1,294,333
Year 20 : $455,000
Year 21 : $77,500

Los Angeles Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - $136 - 5,484 - 91.40%
Level 2:	5000 - $73 - 4,662 - 93.23%
Level 3:	2000 - $44 - 1,950 - 97.52%
Level 4:	4300 - $33 - 4,128 - 95.99%
Luxury :	930 - $251 - 850 - 91.35%
Total Capacity :	18230
Income
Home Games Left	0
Average Attendance - %	17,073 - 93.65%
Average Income per Game	$2,266,874
Year to Date Revenue	$92,941,845
Expense
Pro Players Total Salaries	$81,033,332
Farm Players Total Salaries	$3,427,167
Coaches Total Salaries	$950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$81,651,962
Farm Year To Date Expenses	$3,461,169
Pro Salary Cap To Date	$80,708,907
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$635,530
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$27,863
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$81,033,332
Estimate Under Maximum Salary Cap of $83,500,000	$2,466,668
Estimate Over Minimum Salary Cap of $60,200,000	$20,833,332
Current Bank Account	$106,708,437
Projected Bank Account	$106,708,437

Pro Players Salaries
Sean Couturier (1 Way Contract)	$7,750,000 (6)
Brad Marchand (1 Way Contract)	$6,125,000 (3)
Jake Guentzel (1 Way Contract)	$6,000,000 (2)
Adam Pelech	$5,750,000 (12)
Teuvo Teravainen (1 Way Contract)	$5,400,000 (2)
Ondrej Palat (1 Way Contract)	$5,300,000 (5)
Tom Wilson (1 Way Contract)	$5,166,666 (1)
Jean-Gabriel Pageau (1 Way Contract)	$5,000,000 (7)
Robin Lehner	$5,000,000 (5)
Jonathan Marchessault (1 Way Contract)	$5,000,000 (3)
Damon Severson (1 Way Contract)	$4,166,666 (1)
Brett Pesce (1 Way Contract)	$4,025,000 (3)
Marcus Foligno	$3,100,000 (3)
Ryan Lindgren	$3,000,000 (3)
William Karlsson (1 Way Contract)	$2,950,000 (8)
Erik Cernak	$2,950,000 (1)
Kevin Gravel	$1,000,000 (1)
Ilya Bryzgalov	$900,000 (1)
Givani Smith	$900,000 (1)
Justin Dowling	$775,000 (3)
Josh Archibald	$775,000 (2)
Total Pro Players	21
Salary Commitment
Year 18 : $81,033,332
Year 19 : $65,950,000
Year 20 : $53,775,000
Year 21 : $31,750,000
Salary Average Commitment
Year 18 : $80,983,332
Year 19 : $65,900,000
Year 20 : $53,750,000
Year 21 : $31,750,000
Salary Cap with 1 Way Contract
Year 18 : $81,033,332
Year 19 : $65,950,000
Year 20 : $53,775,000
Year 21 : $31,750,000

Farm Players Salaries
Gabriel Bourque	$155,000 (1)
Tim Schaller	$155,000 (1)
Vladimir Sobotka	$155,000 (1)
Christoffer Ehn	$155,000 (1)
Anton Stralman	$150,000 (2)
Chris Wagner	$130,000 (1)
Brandon Pirri	$120,000 (1)
Cameron Gaunce	$110,000 (1)
Justin Abdelkader	$110,000 (1)
Gabriel Dumont	$110,000 (1)
Matt Tennyson	$110,000 (1)
Cameron Schilling	$110,000 (1)
Mackenzie MacEachern	$100,000 (1)
Kevin Czuczman	$100,000 (1)
Oscar Fantenberg	$100,000 (1)
Karel Plasek	$84,667 (2)
Marc-Andre Cliche	$77,500 (2)
Jake Dotchin	$77,500 (3)
Iiro Pakarinen	$77,500 (3)
Roy Radke	$77,500 (2)
Scott Perunovich	$77,500 (1)
Andrew MacWilliam	$77,500 (3)
Jonas Hiller	$77,500 (2)
Evan McEneny	$77,500 (3)
Brandon McMillan	$77,500 (2)
Jonas Gustavsson	$77,500 (2)
Jordan Nolan	$77,500 (2)
Nikita Tryamkin	$77,500 (3)
Byron Froese	$77,500 (1)
Dillon Simpson	$77,500 (3)
Matthew Peca	$77,500 (2)
Dennis Gilbert	$77,500 (2)
Joni Ortio	$77,500 (4)
Anders Lindback	$77,500 (2)
Dan Catenacci	$77,500 (3)
Total Farm Players	35
Salary Commitment
Year 18 : $3,427,167
Year 19 : $1,552,167
Year 20 : $620,000
Year 21 : $77,500
Salary Average Commitment
Year 18 : $3,389,667
Year 19 : $1,519,667
Year 20 : $602,500
Year 21 : $77,500

Minnesota Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - $200 - 4,200 - 70.00%
Level 2:	5000 - $92 - 3,923 - 78.46%
Level 3:	2000 - $65 - 1,440 - 72.01%
Level 4:	4014 - $59 - 2,814 - 70.11%
Luxury :	940 - $320 - 671 - 71.41%
Total Capacity :	17954
Income
Home Games Left	0
Average Attendance - %	13,049 - 72.68%
Average Income per Game	$2,496,278
Year to Date Revenue	$102,347,392
Expense
Pro Players Total Salaries	$81,360,714
Farm Players Total Salaries	$2,586,750
Coaches Total Salaries	$950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$82,319,298
Farm Year To Date Expenses	$2,586,690
Pro Salary Cap To Date	$81,360,687
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$638,068
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$21,030
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$81,360,714
Estimate Under Maximum Salary Cap of $83,500,000	$2,139,286
Estimate Over Minimum Salary Cap of $60,200,000	$21,160,714
Current Bank Account	$278,176,935
Projected Bank Account	$278,176,935

Pro Players Salaries
Artemi Panarin (1 Way Contract)	$11,642,860 (3)
Jared Spurgeon (1 Way Contract)	$7,575,000 (6)
Aaron Ekblad (1 Way Contract)	$7,500,000 (4)
Kyle Connor (1 Way Contract)	$7,142,857 (5)
Claude Giroux (1 Way Contract)	$6,500,000 (4)
Alex DeBrincat (1 Way Contract)	$6,400,000 (1)
Kris Letang (1 Way Contract)	$6,100,000 (2)
Bryan Rust (1 Way Contract)	$5,125,000 (7)
Mikael Granlund (1 Way Contract)	$5,000,000 (5)
Juuse Saros	$5,000,000 (5)
Carson Soucy	$2,750,000 (1)
Henri Jokiharju	$2,500,000 (3)
Alexandre Carrier	$2,500,000 (2)
Nick Bjugstad (1 Way Contract)	$900,000 (1)
Jansen Harkins	$850,000 (3)
Justin Peters	$775,000 (4)
Derek Stepan	$775,000 (3)
Jonny Brodzinski	$775,000 (2)
Cal O'Reilly	$775,000 (2)
Jakob Silfverberg	$775,000 (3)
Total Pro Players	20
Salary Commitment
Year 18 : $81,360,714
Year 19 : $71,310,714
Year 20 : $61,160,714
Year 21 : $44,617,857
Salary Average Commitment
Year 18 : $81,260,714
Year 19 : $71,210,714
Year 20 : $61,110,714
Year 21 : $44,617,857
Salary Cap with 1 Way Contract
Year 18 : $81,360,714
Year 19 : $71,310,714
Year 20 : $61,160,714
Year 21 : $44,617,857

Farm Players Salaries
Juuso Valimaki	$155,000 (1)
Daniil Tarasov	$130,000 (1)
Tom McCollum	$100,000 (1)
Mike Condon	$100,000 (1)
Grant Mismash	$84,250 (2)
Zachary Senyshyn	$80,000 (3)
Sergei Boikov	$77,500 (1)
Connor Crisp	$77,500 (1)
Andrew Yogan	$77,500 (2)
Dennis Robertson	$77,500 (1)
Zach Redmond	$77,500 (2)
Arnaud Durandeau	$77,500 (2)
Luke Witkowski	$77,500 (2)
Josh Nicholls	$77,500 (2)
Caleb Herbert	$77,500 (1)
Mattias Backman	$77,500 (2)
Petteri Lindbohm	$77,500 (2)
Danick Gauthier	$77,500 (1)
Yann Sauve	$77,500 (2)
Scott Greenham	$77,500 (4)
Chris Bigras	$77,500 (2)
Frank Corrado	$77,500 (2)
Brandon Baddock	$77,500 (4)
Raman Hrabarenka	$77,500 (2)
Taylor Aronson	$77,500 (2)
Yannick Veilleux	$77,500 (1)
Alden Hirschfeld	$77,500 (2)
Nikita Korostelev	$77,500 (2)
David Pope	$77,500 (4)
Kristers Gudlevskis	$77,500 (4)
Jan Kovar	$77,500 (1)
Total Farm Players	31
Salary Commitment
Year 18 : $2,586,750
Year 19 : $1,559,250
Year 20 : $390,000
Year 21 : $310,000
Salary Average Commitment
Year 18 : $2,534,917
Year 19 : $1,524,917
Year 20 : $390,000
Year 21 : $310,000

Montreal Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	6000 - $200 - 4,200 - 70.00%
Level 2:	5000 - $100 - 3,630 - 72.59%
Level 3:	2000 - $65 - 1,458 - 72.89%
Level 4:	7402 - $30 - 5,181 - 69.99%
Luxury :	900 - $320 - 659 - 73.25%
Total Capacity :	21302
Income
Home Games Left	0
Average Attendance - %	15,128 - 71.02%
Average Income per Game	$2,479,542
Year to Date Revenue	$101,661,206
Expense
Pro Players Total Salaries	$79,275,000
Farm Players Total Salaries	$2,367,250
Coaches Total Salaries	$950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$80,226,134
Farm Year To Date Expenses	$2,365,998
Pro Salary Cap To Date	$79,287,030
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$621,899
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$19,246
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$79,275,000
Estimate Under Maximum Salary Cap of $83,500,000	$4,225,000
Estimate Over Minimum Salary Cap of $60,200,000	$19,075,000
Current Bank Account	$97,367,606
Projected Bank Account	$97,367,606

Pro Players Salaries
Mikko Rantanen (1 Way Contract)	$9,250,000 (4)
Kevin Fiala (1 Way Contract)	$7,875,000 (12)
Quinn Hughes	$7,850,000 (9)
Troy Terry	$7,000,000 (14)
Josh Morrissey (1 Way Contract)	$6,500,000 (11)
Chris Kreider (1 Way Contract)	$6,500,000 (9)
Christian Dvorak (1 Way Contract)	$5,000,000 (2)
Brandon Montour (1 Way Contract)	$3,500,000 (3)
Alexandar Georgiev	$3,400,000 (5)
Radek Faksa (1 Way Contract)	$3,250,000 (2)
Brett Kulak	$2,750,000 (6)
Antti Raanta	$2,500,000 (4)
Alexander Romanov	$2,500,000 (5)
Olli Maatta (1 Way Contract)	$2,250,000 (1)
Barrett Hayton	$1,775,000 (3)
Jake Evans	$1,700,000 (5)
Max Domi (1 Way Contract)	$1,500,000 (1)
Matt Duchene (1 Way Contract)	$1,500,000 (2)
Joel Kiviranta	$1,050,000 (1)
Calvin de Haan (1 Way Contract)	$850,000 (1)
-1 Way Contract Salary Cap :	$850,000
Johan Larsson	$775,000 (3)
Total Pro Players	21
Salary Commitment
Year 18 : $79,275,000
Year 19 : $73,625,000
Year 20 : $63,875,000
Year 21 : $57,825,000
Salary Average Commitment
Year 18 : $79,250,000
Year 19 : $73,600,000
Year 20 : $63,850,000
Year 21 : $57,825,000
Salary Cap with 1 Way Contract
Year 18 : $79,275,000
Year 19 : $73,625,000
Year 20 : $63,875,000
Year 21 : $57,825,000

Farm Players Salaries
Connor Corcoran	$100,000 (3)
Jyrki Jokipakka	$100,000 (3)
Christopher Gibson	$90,000 (2)
Landon Bow	$90,000 (2)
Rob Klinkhammer	$90,000 (2)
Emile Poirier	$90,000 (2)
Logan Stanley	$90,000 (1)
Jayce Hawryluk	$85,000 (2)
Benoit-Olivier Groulx	$82,250 (1)
Roland McKeown	$77,500 (2)
Niklas Hansson	$77,500 (1)
Nick Ellis	$77,500 (3)
Daniel Walcott	$77,500 (1)
Connor Brickley	$77,500 (2)
Andrei Loktionov	$77,500 (3)
Chase De Leo	$77,500 (2)
Henrik Samuelsson	$77,500 (1)
Jeremy Morin	$77,500 (1)
Daniel Audette	$77,500 (2)
Joshua Winquist	$77,500 (1)
Jori Lehtera	$77,500 (1)
Joe Finley	$77,500 (1)
Chris Brown	$77,500 (1)
Craig Cunningham	$77,500 (3)
Michael Sgarbossa	$77,500 (1)
Joey Laleggia	$77,500 (1)
Glenn Gawdin	$77,500 (2)
Johan Gustafsson	$77,500 (1)
Matt Halischuk	$77,500 (1)
Total Farm Players	29
Salary Commitment
Year 18 : $2,367,250
Year 19 : $1,265,000
Year 20 : $432,500
Year 21 : $0
Salary Average Commitment
Year 18 : $2,324,750
Year 19 : $1,247,500
Year 20 : $425,000
Year 21 : $0

Nashville Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - $135 - 5,471 - 91.18%
Level 2:	5000 - $75 - 4,700 - 94.00%
Level 3:	2000 - $48 - 1,909 - 95.44%
Level 4:	3213 - $44 - 3,104 - 96.60%
Luxury :	900 - $270 - 845 - 93.85%
Total Capacity :	17113
Income
Home Games Left	0
Average Attendance - %	16,028 - 93.66%
Average Income per Game	$2,307,356
Year to Date Revenue	$94,601,576
Expense
Pro Players Total Salaries	$70,820,478
Farm Players Total Salaries	$2,697,299
Coaches Total Salaries	$950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$69,481,747
Farm Year To Date Expenses	$2,863,585
Pro Salary Cap To Date	$68,538,758
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$556,360
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$21,929
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$70,820,478
Estimate Under Maximum Salary Cap of $83,500,000	$12,679,522
Estimate Over Minimum Salary Cap of $60,200,000	$10,620,478
Current Bank Account	$201,190,472
Projected Bank Account	$201,190,472

Pro Players Salaries
Alexander Ovechkin (1 Way Contract)	$9,500,000 (7)
Colton Parayko (1 Way Contract)	$6,500,000 (15)
Nate Schmidt (1 Way Contract)	$5,950,000 (4)
Andre Burakovsky (1 Way Contract)	$5,500,000 (9)
Oliver Bjorkstrand	$5,400,000 (7)
Jakub Vrana (1 Way Contract)	$5,250,000 (3)
Samuel Girard (1 Way Contract)	$5,000,000 (9)
Ilya Mikheyev (1 Way Contract)	$5,000,000 (3)
Viktor Arvidsson (1 Way Contract)	$4,250,000 (3)
Brenden Dillon (1 Way Contract)	$3,900,000 (2)
Colton Sissons	$2,857,143 (6)
Calle Jarnkrok	$2,000,000 (2)
Yakov Trenin	$1,700,000 (3)
Ville Husso	$1,500,000 (1)
Matt Murray	$1,250,001 (3)
Jonas Siegenthaler	$1,125,000 (1)
Joe Veleno	$894,167 (1)
Oliver Wahlstrom	$894,167 (1)
Zach Aston-Reese	$800,000 (2)
Justin Braun	$775,000 (2)
Karson Kuhlman	$775,000 (2)
Total Pro Players	21
Salary Commitment
Year 18 : $70,820,478
Year 19 : $66,407,144
Year 20 : $58,157,144
Year 21 : $40,707,143
Salary Average Commitment
Year 18 : $70,795,478
Year 19 : $66,382,144
Year 20 : $58,157,144
Year 21 : $40,707,143
Salary Cap with 1 Way Contract
Year 18 : $70,820,478
Year 19 : $66,407,144
Year 20 : $58,157,144
Year 21 : $40,707,143

Farm Players Salaries
Mikhail Berdin	$140,000 (4)
Sam Gagner	$100,000 (1)
Matt Coronato	$92,500 (4)
Ty Smith	$86,300 (1)
Jermaine Loewen	$85,000 (1)
Urho Vaakanainen	$85,000 (2)
Dmitri Semykin	$81,333 (2)
Liam Kirk	$81,333 (4)
Filip Chlapik	$80,000 (1)
Collin Adams	$80,000 (2)
Beck Malenstyn	$80,000 (1)
Dawson Barteaux	$78,333 (2)
Ryan Shea	$77,500 (3)
Marek Mazanec	$77,500 (1)
Nick Baptiste	$77,500 (2)
Brandon Davidson	$77,500 (1)
Taylor Beck	$77,500 (1)
Gustav Olofsson	$77,500 (2)
Paul Postma	$77,500 (1)
Kevin Gagne	$77,500 (1)
Peter Mueller	$77,500 (1)
Oleg Sosunov	$77,500 (2)
Max McCormick	$77,500 (1)
Connor Bunnaman	$77,500 (1)
Jason Demers	$77,500 (2)
Andrew Poturalski	$77,500 (1)
Patrick Sieloff	$77,500 (1)
Calle Rosen	$77,500 (2)
Garret Sparks	$77,500 (2)
Denis Malgin	$77,500 (2)
Andreas Englund	$77,500 (2)
Mitchell Stephens	$77,500 (1)
Callum Booth	$77,500 (1)
Total Farm Players	33
Salary Commitment
Year 18 : $2,697,299
Year 19 : $1,335,999
Year 20 : $391,333
Year 21 : $313,833
Salary Average Commitment
Year 18 : $2,664,799
Year 19 : $1,315,999
Year 20 : $391,333
Year 21 : $313,833

New Jersey Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	5514 - $140 - 5,460 - 99.03%
Level 2:	5000 - $90 - 3,989 - 79.77%
Level 3:	2000 - $60 - 1,521 - 76.06%
Level 4:	3000 - $52 - 2,837 - 94.56%
Luxury :	1000 - $275 - 894 - 89.39%
Total Capacity :	16514
Income
Home Games Left	0
Average Attendance - %	14,701 - 89.02%
Average Income per Game	$2,396,032
Year to Date Revenue	$98,237,331
Expense
Pro Players Total Salaries	$80,294,499
Farm Players Total Salaries	$2,653,899
Coaches Total Salaries	$1,900,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$81,689,828
Farm Year To Date Expenses	$2,642,308
Pro Salary Cap To Date	$80,746,835
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$629,802
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$21,576
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$80,294,499
Estimate Under Maximum Salary Cap of $83,500,000	$3,205,501
Estimate Over Minimum Salary Cap of $60,200,000	$20,094,499
Current Bank Account	$182,336,288
Projected Bank Account	$182,336,288

Pro Players Salaries
Timo Meier (1 Way Contract)	$8,800,000 (16)
Tomas Hertl (1 Way Contract)	$8,137,500 (8)
Jacob Trouba (1 Way Contract)	$8,000,000 (6)
Nick Suzuki	$7,857,000 (14)
Jacob Markstrom	$6,000,000 (6)
Vladislav Gavrikov	$5,875,000 (4)
Alex Iafallo	$4,000,000 (4)
Noah Dobson	$4,000,000 (4)
Joe Pavelski (1 Way Contract)	$4,000,000 (4)
Boone Jenner (1 Way Contract)	$3,750,000 (4)
Max Pacioretty (1 Way Contract)	$3,500,000 (1)
Erik Johnson (1 Way Contract)	$3,250,000 (2)
Artturi Lehkonen	$2,999,999 (1)
Noah Cates	$2,625,000 (4)
Trevor Moore	$2,500,000 (3)
Patrice Bergeron (1 Way Contract)	$1,250,000 (1)
Samuel Montembeault	$1,000,000 (3)
Marc Staal	$1,000,000 (4)
Michael McLeod	$975,000 (1)
Luke Schenn	$775,000 (1)
Total Pro Players	20
Salary Commitment
Year 18 : $80,294,499
Year 19 : $70,794,500
Year 20 : $67,544,500
Year 21 : $64,044,500
Salary Average Commitment
Year 18 : $80,269,500
Year 19 : $70,794,501
Year 20 : $67,544,501
Year 21 : $64,044,501
Salary Cap with 1 Way Contract
Year 18 : $80,294,499
Year 19 : $70,794,500
Year 20 : $67,544,500
Year 21 : $64,044,500

Farm Players Salaries
Jake Bean	$233,333 (3)
Sampo Ranta	$92,500 (2)
Dylan Samberg	$92,500 (2)
Drew Helleson	$92,500 (4)
Alex Vlasic	$91,667 (2)
Chaz Lucius	$89,417 (6)
Shakir Mukhamadullin	$89,417 (4)
Oskar Olausson	$86,333 (6)
Sammy Walker	$85,500 (2)
Ty Emberson	$85,333 (2)
Will Cuylle	$85,083 (3)
Brandon Coe	$85,083 (2)
Justin Sourdif	$84,750 (4)
Michael DiPietro	$84,000 (2)
Kevin Mandolese	$83,500 (1)
Mark Kastelic	$83,500 (4)
Jan Mysak	$82,833 (5)
Dylan Garand	$82,800 (4)
Isaac Ratcliffe	$81,350 (1)
Jacob Bernard-Docker	$80,500 (4)
Yegor Chinakhov	$80,000 (2)
Lukas Cormier	$79,333 (4)
Kaedan Korczak	$78,917 (2)
Olle Lycksell	$78,750 (4)
Josh Mahura	$77,500 (1)
Olivier Rodrigue	$77,500 (2)
Jaret Anderson-Dolan	$77,500 (1)
Ian Mitchell	$77,500 (2)
Tyce Thompson	$77,500 (2)
Jake Leschyshyn	$77,500 (4)
Total Farm Players	30
Salary Commitment
Year 18 : $2,653,899
Year 19 : $2,334,049
Year 20 : $1,326,049
Year 21 : $1,007,633
Salary Average Commitment
Year 18 : $2,646,816
Year 19 : $2,331,966
Year 20 : $1,325,216
Year 21 : $1,006,800

New York Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nassau Coliseum
Level 1:	4683 - $150 - 4,374 - 93.39%
Level 2:	4000 - $85 - 4,000 - 100.00%
Level 3:	2000 - $50 - 1,931 - 96.55%
Level 4:	2404 - $45 - 2,404 - 100.00%
Luxury :	830 - $300 - 670 - 80.78%
Total Capacity :	13917
Income
Home Games Left	0
Average Attendance - %	13,379 - 96.14%
Average Income per Game	$2,088,858
Year to Date Revenue	$85,643,162
Expense
Pro Players Total Salaries	$78,600,000
Farm Players Total Salaries	$2,732,500
Coaches Total Salaries	$950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$79,188,595
Farm Year To Date Expenses	$2,765,888
Pro Salary Cap To Date	$78,245,545
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$616,667
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$22,215
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$78,600,000
Estimate Under Maximum Salary Cap of $83,500,000	$4,900,000
Estimate Over Minimum Salary Cap of $60,200,000	$18,400,000
Current Bank Account	$46,951,385
Projected Bank Account	$46,951,385

Pro Players Salaries
Nathan MacKinnon (1 Way Contract)	$12,600,000 (16)
Connor McDavid (1 Way Contract)	$12,500,000 (7)
Aleksander Barkov (1 Way Contract)	$10,000,000 (14)
Jack Eichel (1 Way Contract)	$10,000,000 (7)
Tim Stutzle	$8,350,000 (16)
Jack Hughes	$8,000,000 (14)
Rasmus Dahlin	$6,000,000 (3)
Kurtis MacDermid	$975,000 (2)
Pheonix Copley	$825,000 (1)
Alex Goligoski	$800,000 (3)
Cam Talbot	$800,000 (4)
Lars Eller	$775,000 (4)
Radim Simek	$775,000 (2)
Josh Leivo	$775,000 (4)
Matt Martin	$775,000 (4)
Connor Carrick	$775,000 (4)
Sheldon Dries	$775,000 (4)
Brett Ritchie	$775,000 (4)
Stefan Noesen	$775,000 (2)
Nick Seeler	$775,000 (4)
Trevor Lewis	$775,000 (4)
Total Pro Players	21
Salary Commitment
Year 18 : $78,600,000
Year 19 : $77,775,000
Year 20 : $75,250,000
Year 21 : $68,450,000
Salary Average Commitment
Year 18 : $78,550,000
Year 19 : $77,725,000
Year 20 : $75,250,000
Year 21 : $68,450,000
Salary Cap with 1 Way Contract
Year 18 : $78,600,000
Year 19 : $77,775,000
Year 20 : $75,250,000
Year 21 : $68,450,000

Farm Players Salaries
Nicholas Boka	$95,000 (1)
Shea Weber	$80,000 (3)
Kent Patterson	$77,500 (3)
Joe Lavin	$77,500 (2)
Yannick Weber	$77,500 (4)
Andrew Shaw	$77,500 (4)
Cullen Eddy	$77,500 (2)
Jared Staal	$77,500 (2)
Anton Slepyshev	$77,500 (2)
Cody Goloubef	$77,500 (2)
Wayne Simmonds	$77,500 (4)
Connor Bleackley	$77,500 (3)
Hunter Warner	$77,500 (2)
Dylan Blujus	$77,500 (2)
Nikita Pavlychev	$77,500 (3)
Veeti Vainio	$77,500 (2)
Marcus Vela	$77,500 (2)
Nikita Scherbak	$77,500 (2)
Mark Fraser	$77,500 (2)
Braden Holtby	$77,500 (3)
Brendan Shinnimin	$77,500 (2)
Alex Lintuniemi	$77,500 (3)
Cody Beach	$77,500 (2)
Landon Ferraro	$77,500 (2)
Scott Valentine	$77,500 (2)
Troy Stecher	$77,500 (3)
Tobias Rieder	$77,500 (2)
Markus Hannikainen	$77,500 (2)
Dmytro Timashov	$77,500 (2)
Dennis Yan	$77,500 (2)
Anthony Louis	$77,500 (2)
Calvin Thurkauf	$77,500 (2)
Aaron Dell	$77,500 (3)
Jon Gillies	$77,500 (3)
Marek Tvrdon	$77,500 (2)
Total Farm Players	35
Salary Commitment
Year 18 : $2,732,500
Year 19 : $2,637,500
Year 20 : $932,500
Year 21 : $232,500
Salary Average Commitment
Year 18 : $2,657,500
Year 19 : $2,562,500
Year 20 : $912,500
Year 21 : $232,500

New York Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $175 - 4,237 - 70.62%
Level 2:	5000 - $115 - 3,501 - 70.02%
Level 3:	2000 - $80 - 1,400 - 70.00%
Level 4:	4186 - $65 - 2,930 - 70.00%
Luxury :	820 - $400 - 575 - 70.10%
Total Capacity :	18006
Income
Home Games Left	0
Average Attendance - %	12,643 - 70.22%
Average Income per Game	$2,498,020
Year to Date Revenue	$102,418,808
Expense
Pro Players Total Salaries	$79,482,500
Farm Players Total Salaries	$3,143,998
Coaches Total Salaries	$950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$82,416,453
Farm Year To Date Expenses	$3,264,570
Pro Salary Cap To Date	$81,473,432
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$623,508
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$25,561
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$79,482,500
Estimate Under Maximum Salary Cap of $83,500,000	$4,017,500
Estimate Over Minimum Salary Cap of $60,200,000	$19,282,500
Current Bank Account	$303,094,127
Projected Bank Account	$303,094,127

Pro Players Salaries
Erik Karlsson (1 Way Contract)	$11,500,000 (8)
Kirill Kaprizov	$9,000,000 (7)
Pierre-Luc Dubois (1 Way Contract)	$6,000,000 (1)
Adrian Kempe	$5,500,000 (6)
Jaccob Slavin (1 Way Contract)	$5,300,000 (4)
J.T. Miller (1 Way Contract)	$5,250,000 (1)
Shea Theodore (1 Way Contract)	$5,200,000 (5)
Thatcher Demko	$5,000,000 (6)
Elias Lindholm (1 Way Contract)	$4,850,000 (3)
Brandon Carlo	$4,800,000 (8)
Ryan Graves (1 Way Contract)	$3,166,667 (1)
Kailer Yamamoto	$3,100,000 (3)
Tyson Jost	$2,000,000 (1)
Erik Haula	$2,000,000 (1)
Jacob Bryson	$1,850,000 (2)
Noah Gregor	$950,000 (1)
Matias Maccelli	$853,333 (2)
Sam Steel	$825,000 (1)
Filip Gustavsson	$787,500 (1)
Frederick Gaudreau	$775,000 (2)
Sonny Milano	$775,000 (1)
Total Pro Players	21
Salary Commitment
Year 18 : $79,482,500
Year 19 : $57,728,333
Year 20 : $54,250,000
Year 21 : $46,300,000
Salary Average Commitment
Year 18 : $79,432,500
Year 19 : $57,703,333
Year 20 : $54,250,000
Year 21 : $46,300,000
Salary Cap with 1 Way Contract
Year 18 : $79,482,500
Year 19 : $57,728,333
Year 20 : $54,250,000
Year 21 : $46,300,000

Farm Players Salaries
Laurent Brossoit	$232,500 (1)
Brett Howden	$150,000 (1)
Anthony Stolarz	$95,000 (1)
Grigori Denisenko	$92,500 (1)
Riley Tufte	$92,500 (2)
Josh Lopina	$87,833 (5)
Jean-Luc Foudy	$87,833 (2)
Ivan Lodnia	$87,500 (3)
Kody Clark	$86,333 (1)
Damien Giroux	$85,000 (1)
Cameron Hillis	$83,833 (2)
Jake Neighbours	$83,583 (4)
Connor Dewar	$82,583 (2)
Rasmus Asplund	$82,500 (1)
Jesper Sellgren	$80,333 (2)
Brandon Halverson	$80,000 (1)
Martin Pospisil	$79,667 (1)
Akil Thomas	$79,500 (2)
Christian Djoos	$77,500 (3)
Tyler Nanne	$77,500 (2)
Paul Bittner	$77,500 (1)
Aleksi Heponiemi	$77,500 (1)
Andrey Makarov	$77,500 (4)
Ethan Keppen	$77,500 (2)
Dennis Cholowski	$77,500 (3)
Noel Hoefenmayer	$77,500 (3)
David Gustafsson	$77,500 (3)
Haydn Fleury	$77,500 (3)
Nikita Popugaev	$77,500 (1)
Michael Eyssimont	$77,500 (2)
Arsen Khisamutdinov	$77,500 (2)
Anthony Bitetto	$77,500 (3)
Brandon Burlon	$77,500 (3)
Joey Anderson	$77,500 (2)
Jacob Larsson	$77,500 (1)
Tyler Cuma	$77,500 (3)
Total Farm Players	36
Salary Commitment
Year 18 : $3,143,998
Year 19 : $1,850,498
Year 20 : $956,416
Year 21 : $248,916
Salary Average Commitment
Year 18 : $3,113,998
Year 19 : $1,827,998
Year 20 : $941,416
Year 21 : $248,916

Ottawa Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Centre
Level 1:	6000 - $100 - 5,831 - 97.18%
Level 2:	4500 - $60 - 4,500 - 100.00%
Level 3:	2000 - $35 - 1,990 - 99.48%
Level 4:	4000 - $25 - 4,000 - 100.00%
Luxury :	900 - $200 - 881 - 97.93%
Total Capacity :	17400
Income
Home Games Left	0
Average Attendance - %	17,202 - 98.86%
Average Income per Game	$1,786,533
Year to Date Revenue	$73,247,841
Expense
Pro Players Total Salaries	$71,282,500
Farm Players Total Salaries	$3,074,831
Coaches Total Salaries	$950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$71,671,644
Farm Year To Date Expenses	$3,129,057
Pro Salary Cap To Date	$70,720,912
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$559,942
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$24,999
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$71,282,500
Estimate Under Maximum Salary Cap of $83,500,000	$12,217,500
Estimate Over Minimum Salary Cap of $60,200,000	$11,082,500
Current Bank Account	$106,010,081
Projected Bank Account	$106,010,081

Pro Players Salaries
Dougie Hamilton (1 Way Contract)	$9,000,000 (11)
Ivan Provorov (1 Way Contract)	$6,750,000 (5)
Esa Lindell (1 Way Contract)	$5,800,000 (5)
Brady Skjei (1 Way Contract)	$5,250,000 (1)
Ryan Strome (1 Way Contract)	$5,000,000 (7)
Alexander Wennberg (1 Way Contract)	$4,900,000 (1)
Jakob Chychrun (1 Way Contract)	$4,600,000 (5)
Connor Murphy (1 Way Contract)	$4,400,000 (6)
Jack Roslovic	$4,000,000 (2)
David Savard (1 Way Contract)	$3,500,000 (3)
Kasperi Kapanen (1 Way Contract)	$3,200,000 (3)
Luke Glendening	$2,950,000 (1)
Alex Newhook	$2,900,000 (8)
Ilya Samsonov	$1,800,000 (1)
Keegan Kolesar	$1,400,000 (5)
Devin Shore	$975,000 (1)
Max Comtois	$925,000 (1)
Morgan Frost	$832,500 (1)
Stuart Skinner	$775,000 (1)
Liam Foudy	$775,000 (3)
Thomas Novak	$775,000 (1)
Philipp Kurashev	$775,000 (1)
Total Pro Players	22
Salary Commitment
Year 18 : $71,282,500
Year 19 : $51,325,000
Year 20 : $47,325,000
Year 21 : $39,850,000
Salary Average Commitment
Year 18 : $71,182,500
Year 19 : $51,300,000
Year 20 : $47,300,000
Year 21 : $39,850,000
Salary Cap with 1 Way Contract
Year 18 : $71,282,500
Year 19 : $51,325,000
Year 20 : $47,325,000
Year 21 : $39,850,000

Farm Players Salaries
Peter DiLiberatore	$192,500 (1)
Josh Brown	$150,000 (1)
Willam Carrier	$140,000 (2)
Timothy Liljegren	$140,000 (3)
Mads Sogaard	$92,500 (4)
Tobias Bjornfot	$89,417 (1)
Alex Beaucage	$87,833 (3)
Lassi Thomson	$86,333 (3)
Ville Heinola	$86,333 (2)
Connor McMichael	$86,333 (3)
Jacob Perreault	$86,333 (5)
Cole Schwindt	$85,583 (2)
Jachym Kondelik	$85,500 (3)
Hunter Skinner	$85,083 (2)
Pavel Shen	$84,250 (1)
Maxim Letunov	$83,333 (1)
Hunter Jones	$82,583 (2)
Wyatte Wylie	$82,083 (1)
Declan Chisholm	$81,500 (2)
Kevin Bahl	$79,500 (1)
Nikita Okhotyuk	$78,917 (2)
Vladislav Kolyachonok	$78,917 (2)
Joe Hicketts	$77,500 (1)
Vladislav Kamenev	$77,500 (1)
Hudson Elynuik	$77,500 (2)
Garrett Pilon	$77,500 (1)
Drake Rymsha	$77,500 (1)
Luke Stevens	$77,500 (2)
Max Zimmer	$77,500 (2)
Cole Reinhardt	$77,500 (1)
Casey Fitzgerald	$77,500 (2)
Bryce Misley	$77,500 (2)
Colton Point	$77,500 (3)
Marcus Hogberg	$77,500 (1)
Total Farm Players	34
Salary Commitment
Year 18 : $3,074,831
Year 19 : $1,848,748
Year 20 : $742,332
Year 21 : $178,833
Salary Average Commitment
Year 18 : $3,045,831
Year 19 : $1,834,748
Year 20 : $740,832
Year 21 : $178,833

Philadelphia Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - $185 - 4,200 - 70.00%
Level 2:	5000 - $140 - 3,500 - 70.00%
Level 3:	2024 - $100 - 1,417 - 70.01%
Level 4:	5619 - $75 - 3,933 - 69.99%
Luxury :	900 - $360 - 630 - 70.00%
Total Capacity :	19543
Income
Home Games Left	0
Average Attendance - %	13,680 - 70.00%
Average Income per Game	$2,876,408
Year to Date Revenue	$117,932,728
Expense
Pro Players Total Salaries	$60,788,462
Farm Players Total Salaries	$2,265,125
Coaches Total Salaries	$950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$61,419,105
Farm Year To Date Expenses	$2,297,298
Pro Salary Cap To Date	$60,476,026
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$478,593
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$18,416
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$60,788,462
Estimate Under Maximum Salary Cap of $83,500,000	$22,711,538
Estimate Over Minimum Salary Cap of $60,200,000	$588,462
Current Bank Account	$302,770,488
Projected Bank Account	$302,770,488

Pro Players Salaries
Ryan Suter (1 Way Contract)	$7,538,462 (3)
Vladimir Tarasenko (1 Way Contract)	$7,500,000 (1)
Gabriel Landeskog (1 Way Contract)	$7,000,000 (12)
Brendan Gallagher (1 Way Contract)	$6,550,000 (1)
Andrew Mangiapane	$5,800,000 (4)
Noah Hanifin (1 Way Contract)	$4,950,000 (3)
Frank Vatrano	$3,650,000 (5)
Vitek Vanecek	$3,400,000 (2)
Ilya Lyubushkin	$2,900,000 (2)
Jaroslav Halak	$1,500,000 (1)
Nick Cousins	$1,100,000 (2)
Nicolas Aube-Kubel	$1,000,000 (1)
Tim Berni	$925,000 (1)
Victor Rask	$775,000 (3)
Andy Andreoff	$775,000 (4)
Nick Foligno (1 Way Contract)	$775,000 (2)
Daniel Sprong	$775,000 (2)
Mark Borowiecki	$775,000 (3)
Carter Rowney	$775,000 (4)
Ben Street	$775,000 (4)
Christian Jaros	$775,000 (4)
Colton White	$775,000 (3)
Total Pro Players	22
Salary Commitment
Year 18 : $60,788,462
Year 19 : $43,313,462
Year 20 : $34,363,462
Year 21 : $19,550,000
Salary Average Commitment
Year 18 : $60,688,462
Year 19 : $43,213,462
Year 20 : $34,288,462
Year 21 : $19,550,000
Salary Cap with 1 Way Contract
Year 18 : $60,788,462
Year 19 : $43,313,462
Year 20 : $34,363,462
Year 21 : $19,550,000

Farm Players Salaries
Lauri Pajuniemi	$88,375 (1)
Josiah Slavin	$84,250 (2)
Maxime Clermont	$77,500 (3)
Graham McPhee	$77,500 (2)
Carter Bancks	$77,500 (4)
Greg McKegg	$77,500 (4)
Brendan Gaunce	$77,500 (4)
Kyle Rau	$77,500 (4)
Chase Priskie	$77,500 (4)
Frankie Simonelli	$77,500 (3)
Lucas Wallmark	$77,500 (3)
Dakota Mermis	$77,500 (4)
Artem Anisimov	$77,500 (4)
Ryan Jones	$77,500 (2)
Brad Richardson	$77,500 (4)
Andrew Desjardins	$77,500 (3)
Terrance Amorosa	$77,500 (2)
Mark Visentin	$77,500 (2)
Rourke Chartier	$77,500 (2)
Keegan Iverson	$77,500 (2)
Freddie Hamilton	$77,500 (3)
Hubert Labrie	$77,500 (3)
James Martin	$77,500 (3)
Radel Fazleev	$77,500 (2)
Julian Melchiori	$77,500 (3)
Max Reinhart	$77,500 (2)
Jeremy Smith	$77,500 (3)
Malcolm Subban	$77,500 (3)
Gustavo Bouramman	$77,500 (3)
Total Farm Players	29
Salary Commitment
Year 18 : $2,265,125
Year 19 : $2,176,750
Year 20 : $1,472,500
Year 21 : $620,000
Salary Average Commitment
Year 18 : $2,220,125
Year 19 : $2,131,750
Year 20 : $1,445,000
Year 21 : $620,000

Pittsburgh Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	PPG Paints Arena
Level 1:	5000 - $150 - 4,596 - 91.93%
Level 2:	5000 - $85 - 4,841 - 96.81%
Level 3:	3300 - $35 - 2,341 - 70.94%
Level 4:	4087 - $25 - 4,072 - 99.64%
Luxury :	1000 - $300 - 710 - 70.96%
Total Capacity :	18387
Income
Home Games Left	0
Average Attendance - %	16,560 - 90.06%
Average Income per Game	$2,235,133
Year to Date Revenue	$91,640,445
Expense
Pro Players Total Salaries	$78,875,000
Farm Players Total Salaries	$2,720,999
Coaches Total Salaries	$1,900,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$79,929,206
Farm Year To Date Expenses	$2,688,722
Pro Salary Cap To Date	$78,978,474
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$618,798
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$22,122
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$78,875,000
Estimate Under Maximum Salary Cap of $83,500,000	$4,625,000
Estimate Over Minimum Salary Cap of $60,200,000	$18,675,000
Current Bank Account	$114,906,853
Projected Bank Account	$114,906,853

Pro Players Salaries
Andrei Kuzmenko	$11,000,000 (4)
Matthew Tkachuk (1 Way Contract)	$9,500,000 (14)
Ivan Barbashev (1 Way Contract)	$9,000,000 (4)
Sidney Crosby (1 Way Contract)	$8,700,000 (5)
Oliver Ekman-Larsson (1 Way Contract)	$8,250,000 (9)
Cole Caufield	$7,850,000 (16)
Marc-Andre Fleury	$3,500,000 (3)
Jeff Carter (1 Way Contract)	$3,125,000 (3)
Brayden McNabb	$2,850,000 (4)
Casey Mittelstadt	$2,500,000 (3)
Alexis Lafreniere	$2,325,000 (4)
Phil Kessel	$2,000,000 (4)
Mark Giordano	$1,000,000 (2)
Seth Jarvis	$894,167 (3)
Matt Boldy	$880,833 (2)
Marc-Edouard Vlasic	$800,000 (2)
Trevor van Riemsdyk	$800,000 (1)
Derek Forbort	$800,000 (2)
Logan Thompson	$775,000 (3)
Corey Perry	$775,000 (1)
Josh Bailey	$775,000 (3)
Sam Lafferty	$775,000 (3)
Total Pro Players	22
Salary Commitment
Year 18 : $78,875,000
Year 19 : $77,300,000
Year 20 : $73,819,167
Year 21 : $61,475,000
Salary Average Commitment
Year 18 : $78,775,000
Year 19 : $77,225,000
Year 20 : $73,744,167
Year 21 : $61,475,000
Salary Cap with 1 Way Contract
Year 18 : $78,875,000
Year 19 : $77,300,000
Year 20 : $73,819,167
Year 21 : $61,475,000

Farm Players Salaries
Adam Boqvist	$260,000 (4)
Spencer Knight	$92,500 (1)
Alexander Holtz	$92,500 (4)
Shane Wright	$91,833 (6)
Thomas Bordeleau	$91,667 (3)
Jack Quinn	$89,417 (2)
Peyton Krebs	$86,333 (3)
Samuel Poulin	$86,333 (2)
JJ Peterka	$85,583 (5)
Santeri Hatakka	$85,083 (2)
Valtteri Puustinen	$84,250 (1)
Filip Kral	$81,000 (2)
Joe Thornton	$80,000 (2)
James Neal	$80,000 (2)
Casey DeSmith	$80,000 (2)
Alexander Radulov	$80,000 (2)
Dominik Simon	$80,000 (1)
Taylor Gauthier	$80,000 (2)
Mark Jankowski	$80,000 (1)
Ryan Parent	$80,000 (1)
Calen Addison	$79,500 (1)
Dustin Jeffrey	$77,500 (2)
Andrew Nielsen	$77,500 (1)
Rhett Gardner	$77,500 (2)
Eric Staal	$77,500 (1)
Seth Helgeson	$77,500 (1)
Turner Elson	$77,500 (2)
Alex Nylander	$77,500 (1)
Ben Gleason	$77,500 (3)
Brian Elliott	$77,500 (1)
Sean Day	$77,500 (2)
Total Farm Players	31
Salary Commitment
Year 18 : $2,720,999
Year 19 : $1,837,249
Year 20 : $785,416
Year 21 : $529,916
Salary Average Commitment
Year 18 : $2,703,499
Year 19 : $1,827,249
Year 20 : $782,916
Year 21 : $529,916

San Jose Sharks

San Jose Sharks is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	6000 - $100 - 5,919 - 98.66%
Level 2:	5000 - $60 - 4,931 - 98.62%
Level 3:	2000 - $35 - 1,993 - 99.63%
Level 4:	3692 - $25 - 3,692 - 100.00%
Luxury :	870 - $200 - 865 - 99.37%
Total Capacity :	17562
Income
Home Games Left	0
Average Attendance - %	17,400 - 99.07%
Average Income per Game	$1,821,901
Year to Date Revenue	$74,697,946
Expense
Pro Players Total Salaries	$84,572,500
Farm Players Total Salaries	$3,067,250
Coaches Total Salaries	$950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,250,000
Pro Year To Date Expenses	$84,364,165
Farm Year To Date Expenses	$3,187,991
Pro Salary Cap To Date	$83,421,131
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$662,965
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$24,937
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$85,822,500
Estimate Under Maximum Salary Cap of $83,500,000	-$2,322,500
Estimate Over Minimum Salary Cap of $60,200,000	$25,622,500
Current Bank Account	$10,092,852
Projected Bank Account	$10,092,852

Pro Players Salaries
Charlie McAvoy (1 Way Contract)	$9,500,000 (12)
Adam Fox	$9,500,000 (12)
Andrei Vasilevskiy	$9,500,000 (7)
Patrik Laine (1 Way Contract)	$8,700,000 (7)
Filip Forsberg (1 Way Contract)	$8,500,000 (14)
Mark Scheifele (1 Way Contract)	$6,125,000 (2)
Mark Stone (1 Way Contract)	$5,700,000 (8)
Anthony DeAngelo	$5,000,000 (3)
Alex Tuch (1 Way Contract)	$4,750,000 (6)
Carter Verhaeghe	$4,166,667 (5)
Jacob Middleton	$2,450,000 (4)
Vince Dunn	$2,000,000 (1)
Jesse Ylonen	$880,833 (1)
Dakota Joshua	$825,000 (2)
Mason Shaw	$775,000 (2)
William Borgen	$775,000 (2)
Oskar Back	$775,000 (2)
Fabian Zetterlund	$775,000 (1)
Brendan Lemieux	$775,000 (3)
Andreas Johnsson	$775,000 (4)
William Lagesson	$775,000 (1)
Tim Heed	$775,000 (2)
Michael Houser	$775,000 (3)
Total Pro Players	23
Salary Commitment
Year 18 : $84,572,500
Year 19 : $80,141,667
Year 20 : $70,091,667
Year 21 : $63,541,667
Salary Average Commitment
Year 18 : $84,372,500
Year 19 : $79,991,667
Year 20 : $70,041,667
Year 21 : $63,541,667
Salary Cap with 1 Way Contract
Year 18 : $84,572,500
Year 19 : $80,141,667
Year 20 : $70,091,667
Year 21 : $63,541,667

Farm Players Salaries
Matt Roy	$315,000 (2)
Philippe Myers	$255,000 (1)
Braden Schneider	$92,500 (2)
Luke Evangelista	$79,750 (5)
Cristopher Nilstorp	$77,500 (3)
Jonathan Ang	$77,500 (2)
Ben Holmstrom	$77,500 (2)
Kalle Kossila	$77,500 (2)
Lukas Sedlak	$77,500 (2)
Tanner Laczynski	$77,500 (2)
Mason Geertsen	$77,500 (3)
Eric Cornel	$77,500 (2)
Reid Duke	$77,500 (2)
Michael Amadio	$77,500 (2)
Cameron Hughes	$77,500 (2)
Darren Raddysh	$77,500 (2)
Laurent Dauphin	$77,500 (3)
Emerson Etem	$77,500 (2)
Anton Khudobin	$77,500 (3)
Noah Rod	$77,500 (2)
Drew O'Connor	$77,500 (1)
Jeremy Davies	$77,500 (2)
Marcus Bjork	$77,500 (4)
Damien Riat	$77,500 (2)
Zach Sanford	$77,500 (4)
Seth Griffith	$77,500 (2)
Luke Johnson	$77,500 (2)
Gabriel Carlsson	$77,500 (1)
Pavel Jenys	$77,500 (2)
Matt Luff	$77,500 (2)
Stephon Williams	$77,500 (2)
Charlie Lindgren	$77,500 (4)
Stephen Michalek	$77,500 (2)
Adam Johnson	$77,500 (4)
Total Farm Players	34
Salary Commitment
Year 18 : $3,067,250
Year 19 : $2,657,250
Year 20 : $699,750
Year 21 : $389,750
Salary Average Commitment
Year 18 : $3,017,250
Year 19 : $2,609,750
Year 20 : $689,750
Year 21 : $389,750

Seattle Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	6000 - $150 - 4,501 - 75.02%
Level 2:	5000 - $85 - 4,748 - 94.96%
Level 3:	2000 - $50 - 1,960 - 98.02%
Level 4:	4000 - $45 - 3,246 - 81.15%
Luxury :	1000 - $300 - 707 - 70.72%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	15,163 - 84.24%
Average Income per Game	$2,287,157
Year to Date Revenue	$93,773,424
Expense
Pro Players Total Salaries	$76,651,667
Farm Players Total Salaries	$2,313,866
Coaches Total Salaries	$950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$77,399,093
Farm Year To Date Expenses	$2,329,386
Pro Salary Cap To Date	$76,463,831
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$601,563
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$18,812
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$76,651,667
Estimate Under Maximum Salary Cap of $83,500,000	$6,848,333
Estimate Over Minimum Salary Cap of $60,200,000	$16,451,667
Current Bank Account	$177,778,321
Projected Bank Account	$177,778,321

Pro Players Salaries
Ryan Ellis (1 Way Contract)	$6,250,000 (8)
-1 Way Contract Salary Cap :	$6,250,000
Tyler Myers (1 Way Contract)	$6,000,000 (3)
Phillip Danault (1 Way Contract)	$5,500,000 (8)
Joel Eriksson Ek	$5,250,000 (13)
Rickard Rakell (1 Way Contract)	$5,000,000 (5)
Anthony Cirelli (1 Way Contract)	$4,800,000 (1)
Michael Bunting	$4,500,000 (6)
Anthony Beauvillier	$4,150,000 (2)
Barclay Goodrow	$3,641,667 (8)
Dylan Strome (1 Way Contract)	$3,500,000 (1)
Tanner Pearson (1 Way Contract)	$3,250,000 (3)
-1 Way Contract Salary Cap :	$3,250,000
Alex Nedeljkovic	$3,000,000 (1)
Mike Reilly	$3,000,000 (3)
Justin Schultz (1 Way Contract)	$3,000,000 (2)
Nicolas Roy	$3,000,000 (9)
Kaapo Kahkonen	$2,750,000 (2)
Oskar Lindblom (1 Way Contract)	$2,500,000 (2)
-1 Way Contract Salary Cap :	$2,500,000
Dillon Dube	$2,300,000 (3)
Jakub Zboril	$1,137,500 (3)
Matty Beniers	$897,500 (2)
Pierre-Olivier Joseph	$850,000 (3)
Nikita Zadorov (1 Way Contract)	$825,000 (3)
Taylor Fedun	$775,000 (4)
Julien Gauthier	$775,000 (4)
Total Pro Players	24
Salary Commitment
Year 18 : $76,651,667
Year 19 : $65,351,667
Year 20 : $52,054,167
Year 21 : $34,691,667
Salary Average Commitment
Year 18 : $76,651,667
Year 19 : $65,351,667
Year 20 : $52,054,167
Year 21 : $34,691,667
Salary Cap with 1 Way Contract
Year 18 : $76,651,667
Year 19 : $65,351,667
Year 20 : $52,054,167
Year 21 : $34,691,667

Farm Players Salaries
Mackenzie Blackwood	$235,000 (4)
Blake Lizotte	$165,700 (3)
Kieffer Bellows	$120,000 (1)
Amir Miftakhov	$83,833 (3)
Egor Sokolov	$81,833 (2)
Keaton Ellerby	$77,500 (4)
Brady Austin	$77,500 (1)
Sergei Plotnikov	$77,500 (1)
Marc-Andre Gragnani	$77,500 (1)
Michael Kantor	$77,500 (1)
Phil Di Giuseppe	$77,500 (3)
Jordan Caron	$77,500 (1)
Logan Shaw	$77,500 (4)
Martin Gernat	$77,500 (4)
Tyler Bunz	$77,500 (4)
Zach Boychuk	$77,500 (3)
Cody Sol	$77,500 (1)
Riley Barber	$77,500 (4)
Jace Coyle	$77,500 (1)
Justin Bailey	$77,500 (4)
Andy Welinski	$77,500 (4)
Lias Andersson	$77,500 (1)
Matt Iacopelli	$77,500 (1)
Sheldon Rempal	$77,500 (4)
Cedrick Desjardins	$77,500 (4)
Joel Chouinard	$77,500 (1)
Total Farm Players	26
Salary Commitment
Year 18 : $2,313,866
Year 19 : $1,418,866
Year 20 : $1,337,033
Year 21 : $932,500
Salary Average Commitment
Year 18 : $2,283,866
Year 19 : $1,413,866
Year 20 : $1,332,033
Year 21 : $932,500

St. Louis Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Enterprise Center
Level 1:	6000 - $100 - 5,758 - 95.96%
Level 2:	5000 - $60 - 4,786 - 95.72%
Level 3:	2096 - $35 - 2,018 - 96.26%
Level 4:	4120 - $25 - 4,104 - 99.61%
Luxury :	880 - $200 - 866 - 98.41%
Total Capacity :	18096
Income
Home Games Left	0
Average Attendance - %	17,531 - 96.88%
Average Income per Game	$1,801,908
Year to Date Revenue	$73,878,223
Expense
Pro Players Total Salaries	$72,632,464
Farm Players Total Salaries	$2,605,466
Coaches Total Salaries	$1,900,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,950,000
Pro Year To Date Expenses	$72,532,265
Farm Year To Date Expenses	$2,676,037
Pro Salary Cap To Date	$71,581,441
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$570,407
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$21,183
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$75,582,464
Estimate Under Maximum Salary Cap of $83,500,000	$7,917,536
Estimate Over Minimum Salary Cap of $60,200,000	$15,382,464
Current Bank Account	$25,503,640
Projected Bank Account	$25,503,640

Pro Players Salaries
Brayden Schenn (1 Way Contract)	$6,500,000 (10)
Cam Fowler (1 Way Contract)	$6,500,000 (6)
Jordan Staal (1 Way Contract)	$6,000,000 (1)
Connor Brown (1 Way Contract)	$5,900,000 (2)
Jordan Eberle (1 Way Contract)	$5,500,000 (3)
Jared McCann	$5,000,000 (9)
Michael Matheson (1 Way Contract)	$4,875,000 (2)
David Perron (1 Way Contract)	$4,750,000 (3)
Lawson Crouse	$4,300,000 (9)
Mattias Samuelsson	$4,285,714 (10)
Cody Ceci	$3,300,000 (3)
Mario Ferraro	$3,250,000 (7)
Nic Dowd	$2,000,000 (2)
Dustin Tokarski	$2,000,000 (2)
Hunter Miska	$1,700,000 (2)
Nathan Walker	$1,000,000 (1)
Jordan Oesterle	$900,000 (1)
John Hayden	$888,000 (1)
Jack McBain	$883,750 (1)
Matt Villalta	$775,000 (2)
Nikita Alexandrov	$775,000 (2)
Paul Cotter	$775,000 (6)
Adam Almquist	$775,000 (1)
Total Pro Players	23
Salary Commitment
Year 18 : $72,632,464
Year 19 : $62,185,714
Year 20 : $44,160,714
Year 21 : $30,610,714
Salary Average Commitment
Year 18 : $72,607,464
Year 19 : $62,160,714
Year 20 : $44,160,714
Year 21 : $30,610,714
Salary Cap with 1 Way Contract
Year 18 : $72,632,464
Year 19 : $62,185,714
Year 20 : $44,160,714
Year 21 : $30,610,714

Farm Players Salaries
Chris Driedger	$350,000 (2)
Lucas Lessio	$110,000 (1)
CJ Smith	$98,800 (1)
Tyler Lewington	$98,000 (1)
Stephen Johns	$95,000 (1)
Carl Soderberg	$90,000 (1)
Antoine Bibeau	$90,000 (1)
Tomas Jurco	$90,000 (1)
Nikita Nesterov	$87,500 (1)
Victor Soderstrom	$86,333 (3)
Graeme Clarke	$85,083 (2)
Timur Ibragimov	$81,333 (2)
Justin Almeida	$80,917 (1)
J.C. Lipon	$77,500 (1)
Nikolay Goldobin	$77,500 (1)
Mike McCarron	$77,500 (1)
Michal Jordan	$77,500 (1)
Otto Koivula	$77,500 (2)
Riley Sutter	$77,500 (2)
Mac Hollowell	$77,500 (2)
Jeffrey Viel	$77,500 (2)
Corey Tropp	$77,500 (1)
Ryan Fitzgerald	$77,500 (1)
Jakub Skarek	$77,500 (1)
Oscar Lindberg	$77,500 (1)
Daniel Zaar	$77,500 (2)
Zack Phillips	$77,500 (1)
Danick Martel	$77,500 (1)
Total Farm Players	28
Salary Commitment
Year 18 : $2,605,466
Year 19 : $990,249
Year 20 : $86,333
Year 21 : $0
Salary Average Commitment
Year 18 : $2,591,883
Year 19 : $987,749
Year 20 : $86,333
Year 21 : $0

Tampa Bay Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	6000 - $97 - 5,877 - 97.95%
Level 2:	5000 - $63 - 4,903 - 98.06%
Level 3:	2000 - $37 - 1,988 - 99.41%
Level 4:	5192 - $15 - 4,805 - 92.55%
Luxury :	900 - $199 - 890 - 98.92%
Total Capacity :	19092
Income
Home Games Left	0
Average Attendance - %	18,464 - 96.71%
Average Income per Game	$1,790,619
Year to Date Revenue	$73,415,360
Expense
Pro Players Total Salaries	$75,046,199
Farm Players Total Salaries	$2,791,333
Coaches Total Salaries	$1,900,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$75,993,120
Farm Year To Date Expenses	$2,783,802
Pro Salary Cap To Date	$75,046,137
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$589,118
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$22,694
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$75,046,199
Estimate Under Maximum Salary Cap of $83,500,000	$8,453,801
Estimate Over Minimum Salary Cap of $60,200,000	$14,846,199
Current Bank Account	$13,915,278
Projected Bank Account	$13,915,278

Pro Players Salaries
Auston Matthews (1 Way Contract)	$11,634,000 (3)
Nikita Kucherov (1 Way Contract)	$9,500,000 (8)
Cale Makar	$9,000,000 (8)
Sebastian Aho (1 Way Contract)	$8,454,000 (2)
William Nylander (1 Way Contract)	$6,962,366 (3)
Semyon Varlamov	$5,000,000 (1)
Nazem Kadri (1 Way Contract)	$4,500,000 (1)
Dominik Kubalik	$4,000,000 (3)
David Pastrnak (1 Way Contract)	$3,333,333 (1)
Dante Fabbro	$2,400,000 (1)
Eeli Tolvanen	$1,450,000 (3)
Jon Merrill	$1,200,000 (4)
Connor Clifton	$1,000,000 (1)
Jujhar Khaira	$900,000 (1)
Robert Bortuzzo	$900,000 (1)
Andrew Cogliano	$850,000 (2)
Ukko-Pekka Luukkonen	$837,500 (2)
Milan Lucic	$800,000 (2)
Oscar Klefbom (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$775,000
Teddy Blueger	$775,000 (2)
Jan Rutta	$775,000 (3)
Total Pro Players	21
Salary Commitment
Year 18 : $75,046,199
Year 19 : $56,237,866
Year 20 : $44,521,366
Year 21 : $19,700,000
Salary Average Commitment
Year 18 : $74,996,200
Year 19 : $56,187,867
Year 20 : $44,496,367
Year 21 : $19,700,000
Salary Cap with 1 Way Contract
Year 18 : $75,046,199
Year 19 : $56,237,866
Year 20 : $44,521,366
Year 21 : $19,700,000

Farm Players Salaries
Dylan McIlrath	$120,000 (1)
Jarred Tinordi	$90,000 (1)
Max Gildon	$85,333 (2)
Linus Weissbach	$84,250 (2)
Andrei Altybarmakyan	$81,750 (2)
Joe Morrow	$80,000 (1)
Riley Sheahan	$80,000 (1)
Mirco Mueller	$77,500 (2)
Alex Galchenyuk	$77,500 (1)
Julius Honka	$77,500 (3)
Dylan Ferguson	$77,500 (1)
Andrew O'Brien	$77,500 (3)
Cory Conacher	$77,500 (3)
Alan Quine	$77,500 (2)
Alexandre Grenier	$77,500 (3)
Philip Holm	$77,500 (2)
Paul Byron	$77,500 (2)
Xavier Ouellet	$77,500 (2)
Viktor Antipin	$77,500 (2)
Colton Jobke	$77,500 (3)
Zach Nastasiuk	$77,500 (2)
Rinat Valiev	$77,500 (2)
Jesper Wallstedt	$77,500 (1)
Linden Vey	$77,500 (2)
Stanislav Galiev	$77,500 (2)
Taylor Doherty	$77,500 (2)
Nick Moutrey	$77,500 (3)
Tyler Wotherspoon	$77,500 (1)
Matt Puempel	$77,500 (2)
Miikka Salomaki	$77,500 (2)
Blake Speers	$77,500 (2)
Jeremy Roy	$77,500 (2)
Dominik Kahun	$77,500 (2)
Adam Morrison	$77,500 (1)
Derrick Pouliot	$77,500 (2)
Total Farm Players	35
Salary Commitment
Year 18 : $2,791,333
Year 19 : $2,033,833
Year 20 : $465,000
Year 21 : $0
Salary Average Commitment
Year 18 : $2,651,333
Year 19 : $1,976,333
Year 20 : $450,000
Year 21 : $0

Toronto Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Arena
Level 1:	6000 - $200 - 4,200 - 70.00%
Level 2:	5000 - $150 - 3,500 - 70.00%
Level 3:	2000 - $100 - 1,400 - 70.00%
Level 4:	4889 - $75 - 3,422 - 69.99%
Luxury :	930 - $400 - 651 - 70.00%
Total Capacity :	18819
Income
Home Games Left	0
Average Attendance - %	13,173 - 70.00%
Average Income per Game	$3,012,854
Year to Date Revenue	$123,527,014
Expense
Pro Players Total Salaries	$74,463,000
Farm Players Total Salaries	$3,180,417
Coaches Total Salaries	$950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,500,000
Pro Year To Date Expenses	$75,971,333
Farm Year To Date Expenses	$3,192,466
Pro Salary Cap To Date	$75,032,229
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$584,597
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$25,857
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$77,963,000
Estimate Under Maximum Salary Cap of $83,500,000	$5,537,000
Estimate Over Minimum Salary Cap of $60,200,000	$17,763,000
Current Bank Account	$194,928,145
Projected Bank Account	$194,928,145

Pro Players Salaries
Blake Wheeler (1 Way Contract)	$7,500,000 (1)
Rasmus Ristolainen (1 Way Contract)	$6,500,000 (3)
Adam Henrique (1 Way Contract)	$5,825,000 (3)
Vincent Trocheck (1 Way Contract)	$5,625,000 (13)
Conor Garland	$4,950,000 (6)
Jamie Oleksiak (1 Way Contract)	$4,600,000 (6)
Nick Leddy (1 Way Contract)	$4,000,000 (7)
Adam Lowry (1 Way Contract)	$4,000,000 (1)
Carter Hart	$3,979,000 (2)
Tomas Tatar (1 Way Contract)	$3,750,000 (4)
Alexander Kerfoot (1 Way Contract)	$3,500,000 (2)
Brandon Tanev	$2,999,000 (4)
Andrew Copp	$2,950,000 (3)
Ian Cole (1 Way Contract)	$2,900,000 (1)
Jake Allen	$2,750,000 (4)
Evan Rodrigues	$2,250,000 (3)
Jeremy Lauzon	$2,000,000 (7)
Jake McCabe	$2,000,000 (1)
David Kampf	$1,500,000 (1)
Mike Hoffman	$885,000 (3)
Total Pro Players	20
Salary Commitment
Year 18 : $74,463,000
Year 19 : $56,563,000
Year 20 : $49,084,000
Year 21 : $30,674,000
Salary Average Commitment
Year 18 : $74,463,000
Year 19 : $56,563,000
Year 20 : $49,084,000
Year 21 : $30,674,000
Salary Cap with 1 Way Contract
Year 18 : $74,463,000
Year 19 : $56,563,000
Year 20 : $49,084,000
Year 21 : $30,674,000

Farm Players Salaries
Pavel Francouz	$200,000 (2)
Eric Robinson	$160,000 (2)
Cedric Paquette	$140,000 (1)
Mason Appleton	$115,000 (3)
Ben Harpur	$115,000 (1)
Joachim Blichfeld	$93,333 (3)
David Farrance	$92,500 (2)
John Beecher	$92,500 (5)
Dominic Toninato	$92,500 (1)
Marek Langhamer	$90,000 (1)
Danila Klimovich	$88,667 (4)
Alec Regula	$86,667 (2)
Ryan Suzuki	$86,333 (3)
Mark Pysyk	$85,000 (1)
Ilya Konovalov	$84,250 (2)
Jamieson Rees	$83,917 (2)
Matthew Robertson	$79,750 (2)
Ryan Murray	$77,500 (3)
Alex Formenton	$77,500 (2)
Philippe Desrosiers	$77,500 (3)
Chase Lang	$77,500 (1)
Zac Rinaldo	$77,500 (1)
Ville Pokka	$77,500 (1)
Alex Stalock	$77,500 (2)
Jesse Graham	$77,500 (1)
Taylor Raddysh	$77,500 (2)
Ben Jones	$77,500 (1)
Matej Blumel	$77,500 (1)
Cale Fleury	$77,500 (1)
Fredrik Claesson	$77,500 (1)
Ridly Greig	$77,500 (1)
Jesse Blacker	$77,500 (1)
Ozzy Wiesblatt	$77,500 (1)
Austin Czarnik	$77,500 (2)
Filip Sandberg	$77,500 (1)
Total Farm Players	35
Salary Commitment
Year 18 : $3,180,417
Year 19 : $1,727,917
Year 20 : $630,833
Year 21 : $181,167
Salary Average Commitment
Year 18 : $2,911,250
Year 19 : $1,713,750
Year 20 : $625,833
Year 21 : $181,167

Vancouver Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6000 - $160 - 4,401 - 73.35%
Level 2:	5000 - $94 - 3,774 - 75.47%
Level 3:	2000 - $40 - 1,988 - 99.39%
Level 4:	5020 - $39 - 4,324 - 86.14%
Luxury :	890 - $265 - 877 - 98.54%
Total Capacity :	18910
Income
Home Games Left	0
Average Attendance - %	15,364 - 81.25%
Average Income per Game	$2,293,833
Year to Date Revenue	$94,047,167
Expense
Pro Players Total Salaries	$80,028,148
Farm Players Total Salaries	$2,594,167
Coaches Total Salaries	$950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$80,963,472
Farm Year To Date Expenses	$2,595,819
Pro Salary Cap To Date	$80,012,613
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$627,738
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$21,091
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$80,028,148
Estimate Under Maximum Salary Cap of $83,500,000	$3,471,852
Estimate Over Minimum Salary Cap of $60,200,000	$19,828,148
Current Bank Account	$168,482,379
Projected Bank Account	$168,482,379

Pro Players Salaries
Johnny Gaudreau (1 Way Contract)	$9,500,000 (12)
Roman Josi (1 Way Contract)	$9,059,000 (10)
Steven Stamkos (1 Way Contract)	$8,500,000 (2)
Josh Norris	$7,950,000 (14)
Dylan Cozens	$7,100,000 (14)
Mattias Ekholm (1 Way Contract)	$6,250,000 (6)
Jonathan Huberdeau (1 Way Contract)	$5,050,000 (1)
Drake Batherson	$4,975,000 (9)
Ilya Sorokin	$4,000,000 (3)
Chandler Stephenson	$2,750,000 (2)
Nicolas Hague	$2,294,150 (4)
Kyle Palmieri	$2,000,000 (1)
Gustav Nyquist	$1,500,000 (1)
Vladislav Namestnikov	$1,000,000 (3)
Dmitry Kulikov	$1,000,000 (2)
Victor Olofsson	$1,000,000 (2)
Mattias Janmark	$1,000,000 (3)
Gavin Bayreuther	$999,999 (3)
Jake Walman	$999,999 (3)
Thomas Greiss	$775,000 (3)
Jordan Martinook	$775,000 (2)
Steven Kampfer (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$775,000
Ben Chiarot	$775,000 (2)
Total Pro Players	23
Salary Commitment
Year 18 : $80,028,148
Year 19 : $70,703,148
Year 20 : $55,903,148
Year 21 : $47,128,150
Salary Average Commitment
Year 18 : $79,953,148
Year 19 : $70,628,148
Year 20 : $55,878,148
Year 21 : $47,128,150
Salary Cap with 1 Way Contract
Year 18 : $80,028,148
Year 19 : $70,703,148
Year 20 : $55,903,148
Year 21 : $47,128,150

Farm Players Salaries
Denis Gurianov	$290,000 (1)
Martin Frk	$100,000 (3)
Ryan Gropp	$100,000 (1)
Magnus Paajarvi	$100,000 (3)
Taro Hirose	$100,000 (3)
Teemu Pulkkinen	$100,000 (3)
Isaak Phillips	$85,917 (2)
Reece Newkirk	$82,833 (3)
Blade Jenkins	$80,333 (1)
Calvin Petersen	$80,000 (3)
Dillion Hamaliuk	$78,917 (2)
Aidan Dudas	$78,667 (1)
Elmer Soderblom	$77,500 (1)
Darren Helm	$77,500 (1)
Cole Moberg	$77,500 (2)
Marian Studenic	$77,500 (1)
Axel Andersson	$77,500 (2)
Victor Mete	$77,500 (1)
Tomas Vomacka	$77,500 (1)
Justin Kirkland	$77,500 (1)
Felix Sandstrom	$77,500 (3)
Nicholas Caamano	$77,500 (1)
Ostap Safin	$77,500 (1)
Vili Saarijarvi	$77,500 (1)
Sam Houde	$77,500 (1)
Xavier Bouchard	$77,500 (1)
Joona Koppanen	$77,500 (1)
Mac Carruth	$77,500 (1)
Jan Drozg	$77,500 (1)
Total Farm Players	29
Salary Commitment
Year 18 : $2,594,167
Year 19 : $960,167
Year 20 : $640,333
Year 21 : $0
Salary Average Commitment
Year 18 : $2,486,417
Year 19 : $957,417
Year 20 : $640,333
Year 21 : $0

Vegas Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	6000 - $200 - 4,200 - 70.00%
Level 2:	5000 - $150 - 3,500 - 70.00%
Level 3:	2000 - $100 - 1,400 - 70.00%
Level 4:	3368 - $75 - 2,358 - 70.01%
Luxury :	1000 - $400 - 700 - 70.00%
Total Capacity :	17368
Income
Home Games Left	0
Average Attendance - %	12,158 - 70.00%
Average Income per Game	$2,923,156
Year to Date Revenue	$119,849,396
Expense
Pro Players Total Salaries	$80,287,000
Farm Players Total Salaries	$3,714,450
Coaches Total Salaries	$950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$81,019,537
Farm Year To Date Expenses	$3,736,670
Pro Salary Cap To Date	$80,075,395
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$629,744
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$30,199
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$80,287,000
Estimate Under Maximum Salary Cap of $83,500,000	$3,213,000
Estimate Over Minimum Salary Cap of $60,200,000	$20,087,000
Current Bank Account	$278,180,980
Projected Bank Account	$278,180,980

Pro Players Salaries
John Tavares (1 Way Contract)	$11,000,000 (5)
Bo Horvat (1 Way Contract)	$8,500,000 (8)
Elias Pettersson	$7,350,000 (3)
Justin Faulk (1 Way Contract)	$6,500,000 (5)
Jeff Petry (1 Way Contract)	$6,250,000 (2)
Mats Zuccarello (1 Way Contract)	$6,000,000 (2)
Philipp Grubauer	$5,900,000 (3)
Devon Toews (1 Way Contract)	$4,100,000 (3)
K'Andre Miller	$3,872,000 (4)
Jeremy Swayman	$3,475,000 (2)
Scott Laughton	$3,000,000 (5)
James van Riemsdyk	$2,990,000 (4)
Kaapo Kakko	$2,100,000 (2)
Pius Suter	$2,000,000 (4)
Sean Durzi	$1,700,000 (2)
Logan O'Connor	$1,050,000 (4)
Nick Jensen	$900,000 (1)
Tyler Motte	$900,000 (3)
Patrik Nemeth	$900,000 (1)
Derek Ryan	$900,000 (4)
Derek Grant	$900,000 (3)
Total Pro Players	21
Salary Commitment
Year 18 : $80,287,000
Year 19 : $78,487,000
Year 20 : $58,962,000
Year 21 : $39,812,000
Salary Average Commitment
Year 18 : $80,287,000
Year 19 : $78,487,000
Year 20 : $58,962,000
Year 21 : $39,812,000
Salary Cap with 1 Way Contract
Year 18 : $80,287,000
Year 19 : $78,487,000
Year 20 : $58,962,000
Year 21 : $39,812,000

Farm Players Salaries
Robby Fabbri	$400,000 (5)
Cody Glass	$250,000 (4)
Klim Kostin	$200,000 (4)
Morgan Barron	$135,000 (4)
Conor Timmins	$110,000 (4)
Bobby Brink	$92,500 (3)
Jack Drury	$92,500 (2)
Curtis Hall	$92,500 (3)
Andrej Sustr	$90,000 (2)
Tucker Poolman	$90,000 (1)
Emil Bemstrom	$90,000 (2)
David Rittich	$90,000 (4)
Tyler Pitlick	$90,000 (3)
Ty Dellandrea	$90,000 (4)
Colin Blackwell	$90,000 (2)
Ryker Evans	$89,750 (3)
Alex Turcotte	$89,417 (2)
Raphael Lavoie	$87,000 (2)
Evan Barratt	$87,000 (2)
Logan Hutsko	$86,750 (1)
Akira Schmid	$85,083 (3)
Colten Ellis	$85,083 (2)
Hugo Alnefelt	$85,033 (3)
Zac Jones	$81,250 (4)
Nicholas Robertson	$79,667 (2)
Josh Brook	$79,500 (1)
Yegor Afanasyev	$78,917 (2)
Antonio Stranges	$77,500 (2)
Logan Brown	$77,500 (1)
Cole Fonstad	$77,500 (1)
Filip Hallander	$77,500 (2)
Joel Hofer	$77,500 (1)
Alex Barre-Boulet	$77,500 (2)
Linus Soderstrom	$77,500 (2)
Semyon Der-Arguchintsev	$77,500 (1)
Luke Henman	$77,500 (2)
Total Farm Players	36
Salary Commitment
Year 18 : $3,714,450
Year 19 : $3,148,200
Year 20 : $1,891,116
Year 21 : $1,356,250
Salary Average Commitment
Year 18 : $3,694,200
Year 19 : $3,137,950
Year 20 : $1,891,116
Year 21 : $1,356,250

Washington Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Capital One Arena
Level 1:	6000 - $150 - 4,513 - 75.22%
Level 2:	5000 - $85 - 4,764 - 95.28%
Level 3:	2000 - $50 - 1,941 - 97.04%
Level 4:	4596 - $45 - 3,306 - 71.94%
Luxury :	910 - $300 - 685 - 75.32%
Total Capacity :	18506
Income
Home Games Left	0
Average Attendance - %	15,209 - 82.19%
Average Income per Game	$2,284,674
Year to Date Revenue	$93,671,630
Expense
Pro Players Total Salaries	$81,935,000
Farm Players Total Salaries	$2,453,778
Coaches Total Salaries	$1,900,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$82,996,632
Farm Year To Date Expenses	$2,453,727
Pro Salary Cap To Date	$82,048,917
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$642,519
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$19,949
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$81,935,000
Estimate Under Maximum Salary Cap of $83,500,000	$1,565,000
Estimate Over Minimum Salary Cap of $60,200,000	$21,735,000
Current Bank Account	$127,043,846
Projected Bank Account	$127,043,846

Pro Players Salaries
Jamie Benn (1 Way Contract)	$9,500,000 (5)
Nicklas Backstrom (1 Way Contract)	$9,200,000 (1)
Leon Draisaitl (1 Way Contract)	$8,500,000 (5)
John Carlson (1 Way Contract)	$8,000,000 (7)
Brock Boeser (1 Way Contract)	$6,650,000 (5)
Valeri Nichushkin	$6,125,000 (7)
Pavel Buchnevich (1 Way Contract)	$5,800,000 (5)
Mikael Backlund (1 Way Contract)	$5,350,000 (3)
Darcy Kuemper	$5,250,000 (5)
Adam Larsson (1 Way Contract)	$4,000,000 (4)
Joel Armia	$3,400,000 (3)
Jani Hakanpaa	$1,500,000 (2)
Rasmus Sandin	$1,400,000 (3)
Joonas Korpisalo	$1,160,000 (2)
Nils Hoglander	$1,100,000 (4)
Joel Hanley	$950,000 (4)
Alexander Edler	$950,000 (4)
Jonathan Dahlen	$775,000 (1)
Antoine Roussel	$775,000 (1)
Jacob de la Rose	$775,000 (2)
David Krejci	$775,000 (1)
Total Pro Players	21
Salary Commitment
Year 18 : $81,935,000
Year 19 : $70,410,000
Year 20 : $66,975,000
Year 21 : $56,825,000
Salary Average Commitment
Year 18 : $77,660,000
Year 19 : $66,135,000
Year 20 : $62,725,000
Year 21 : $52,575,000
Salary Cap with 1 Way Contract
Year 18 : $81,935,000
Year 19 : $70,410,000
Year 20 : $66,975,000
Year 21 : $56,825,000

Farm Players Salaries
Markus Nutivaara	$93,000 (2)
Julius Nattinen	$88,000 (1)
Jake Virtanen	$88,000 (2)
Filip Larsson	$83,667 (2)
David Warsofsky	$80,000 (2)
Shane Gersich	$80,000 (2)
Bobby Farnham	$80,000 (2)
Arturs Silovs	$78,611 (2)
Jonathan Davidsson	$77,500 (4)
Robbie Russo	$77,500 (2)
Frederick Tiffels	$77,500 (2)
Mattias Tedenby	$77,500 (4)
Alex Gudbranson	$77,500 (1)
Christoph Bertschy	$77,500 (4)
Michael St. Croix	$77,500 (2)
Erik Burgdoerfer	$77,500 (1)
Mathias Brome	$77,500 (4)
Carl Klingberg	$77,500 (2)
Teemu Hartikainen	$77,500 (2)
Viktor Loov	$77,500 (4)
Tyler Steenbergen	$77,500 (2)
Petr Straka	$77,500 (4)
Dalton Prout	$77,500 (2)
Cal Heeter	$77,500 (2)
Leon Gawanke	$77,500 (1)
Eric Gelinas	$77,500 (1)
Mikael Wikstrand	$77,500 (4)
Mario Lucia	$77,500 (1)
Jerome Gauthier-Leduc	$77,500 (1)
Mikhail Grigorenko	$77,500 (4)
Sami Aittokallio	$77,500 (1)
Total Farm Players	31
Salary Commitment
Year 18 : $2,453,778
Year 19 : $1,823,278
Year 20 : $620,000
Year 21 : $620,000
Salary Average Commitment
Year 18 : $2,418,778
Year 19 : $1,803,278
Year 20 : $620,000
Year 21 : $620,000

Winnipeg Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell MTS Place
Level 1:	6000 - $200 - 4,200 - 70.00%
Level 2:	5000 - $92 - 3,879 - 77.57%
Level 3:	2000 - $65 - 1,445 - 72.27%
Level 4:	1341 - $59 - 1,341 - 100.00%
Luxury :	980 - $320 - 690 - 70.44%
Total Capacity :	15321
Income
Home Games Left	0
Average Attendance - %	11,555 - 75.42%
Average Income per Game	$2,370,278
Year to Date Revenue	$97,181,407
Expense
Pro Players Total Salaries	$72,182,857
Farm Players Total Salaries	$2,910,750
Coaches Total Salaries	$950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$500,000
Pro Year To Date Expenses	$73,479,375
Farm Year To Date Expenses	$2,869,221
Pro Salary Cap To Date	$72,530,965
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$566,921
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$23,665
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$72,682,857
Estimate Under Maximum Salary Cap of $83,500,000	$10,817,143
Estimate Over Minimum Salary Cap of $60,200,000	$12,482,857
Current Bank Account	$337,018,859
Projected Bank Account	$337,018,859

Pro Players Salaries
Dmitry Orlov (1 Way Contract)	$7,750,000 (5)
Nico Hischier (1 Way Contract)	$7,250,000 (1)
Clayton Keller (1 Way Contract)	$7,150,000 (9)
Tage Thompson	$7,142,857 (14)
Connor Hellebuyck	$6,166,666 (3)
Matt Dumba (1 Way Contract)	$6,000,000 (1)
Mikhail Sergachev (1 Way Contract)	$4,800,000 (1)
Filip Chytil	$4,437,500 (2)
Tyler Toffoli (1 Way Contract)	$4,250,000 (3)
Pavel Zacha	$3,500,000 (1)
Robert Thomas	$2,800,000 (1)
Martin Fehervary	$2,675,000 (7)
Gustav Forsling	$2,666,667 (3)
Wyatt Johnston	$894,167 (5)
Jimmy Vesey	$800,000 (5)
Jesper Fast	$800,000 (3)
Martin Jones	$775,000 (3)
Kyle Okposo	$775,000 (1)
Nick Paul	$775,000 (2)
Travis Hamonic	$775,000 (3)
Total Pro Players	20
Salary Commitment
Year 18 : $72,182,857
Year 19 : $47,057,857
Year 20 : $41,845,357
Year 21 : $26,412,024
Salary Average Commitment
Year 18 : $72,082,857
Year 19 : $46,982,857
Year 20 : $41,795,357
Year 21 : $26,412,024
Salary Cap with 1 Way Contract
Year 18 : $72,182,857
Year 19 : $47,057,857
Year 20 : $41,845,357
Year 21 : $26,412,024

Farm Players Salaries
Trent Frederic	$105,000 (1)
Justin Barron	$92,500 (3)
Vasily Podkolzin	$92,500 (2)
Jamie Drysdale	$92,500 (2)
Jiri Kulich	$91,833 (6)
Emil Andrae	$90,333 (6)
Erik Brannstrom	$90,000 (1)
Cole Perfetti	$89,417 (2)
Noel Gunler	$86,250 (5)
Mattias Norlinder	$85,917 (2)
Scott Reedy	$85,250 (2)
Nico Daws	$85,083 (2)
Callan Foote	$85,000 (1)
Kole Lind	$85,000 (1)
Michal Teply	$82,000 (3)
Albert Johansson	$82,000 (3)
Mark Friedman	$80,000 (2)
Nick Blankenburg	$80,000 (4)
Miles Wood	$80,000 (4)
Alexander Barabanov	$80,000 (4)
Eric Comrie	$80,000 (3)
Vasily Ponomarev	$79,500 (4)
Jan Jenik	$79,500 (1)
Gabriel Fortier	$78,167 (4)
Alexander Chmelevski	$77,833 (1)
Ivan Chekhovich	$77,667 (1)
Christian Wolanin	$77,500 (2)
Michael Stone	$77,500 (2)
Trey Fix-Wolansky	$77,500 (5)
Spencer Martin	$77,500 (2)
Cam Dineen	$77,500 (3)
Axel Jonsson-Fjallby	$77,500 (5)
Mike Smith	$77,500 (1)
Tyler Madden	$77,500 (3)
John Leonard	$77,500 (3)
Total Farm Players	35
Salary Commitment
Year 18 : $2,910,750
Year 19 : $2,233,250
Year 20 : $1,390,083
Year 21 : $821,083
Salary Average Commitment
Year 18 : $2,903,250
Year 19 : $2,225,750
Year 20 : $1,390,083
Year 21 : $821,083

Team	Current Fund	Season Salary Cap	Under Maximum of $83,500,000 Available Cap Space	Over Minimum of $60,200,000	Pro Players	Farm Players	Total Players
Anaheim Ducks	$338,395,185	$83,039,008	$460,992	$22,839,008	21	30	51
Arizona Coyotes	$119,906,386	$72,094,166	$11,405,834	$11,894,166	24	27	51
Boston Bruins	$140,346,786	$71,751,583	$11,748,417	$11,551,583	21	29	50
Buffalo Sabres	$200,915,512	$65,422,499	$18,077,501	$5,222,499	22	31	53
Calgary Flames	$163,463,192	$77,531,333	$5,968,667	$17,331,333	21	39	60
Carolina Hurricanes	$139,201,956	$68,387,908	$15,112,092	$8,187,908	24	35	59
Chicago Blackhawks	$166,033,917	$64,691,667	$18,808,333	$4,491,667	23	37	60
Colorado Avalanche	$194,539,107	$63,134,523	$20,365,477	$2,934,523	23	32	55
Columbus Blue Jackets	$300,300,177	$66,935,834	$16,564,166	$6,735,834	22	38	60
Dallas Stars	$76,289,625	$62,380,000	$21,120,000	$2,180,000	24	31	55
Detroit Red Wings	$77,687,858	$66,638,333	$16,861,667	$6,438,333	22	30	52
Edmonton Oilers	$237,094,785	$74,481,667	$9,018,333	$14,281,667	21	29	50
Florida Panthers	$67,872,766	$79,192,541	$4,307,459	$18,992,541	23	29	52
Los Angeles Kings	$106,708,437	$81,033,332	$2,466,668	$20,833,332	21	35	56
Minnesota Wild	$278,176,935	$81,360,714	$2,139,286	$21,160,714	20	31	51
Montreal Canadiens	$97,367,606	$79,275,000	$4,225,000	$19,075,000	21	29	50
Nashville Predators	$201,190,472	$70,820,478	$12,679,522	$10,620,478	21	33	54
New Jersey Devils	$182,336,288	$80,294,499	$3,205,501	$20,094,499	20	30	50
New York Islanders	$46,951,385	$78,600,000	$4,900,000	$18,400,000	21	35	56
New York Rangers	$303,094,127	$79,482,500	$4,017,500	$19,282,500	21	36	57
Ottawa Senators	$106,010,081	$71,282,500	$12,217,500	$11,082,500	22	34	56
Philadelphia Flyers	$302,770,488	$60,788,462	$22,711,538	$588,462	22	29	51
Pittsburgh Penguins	$114,906,853	$78,875,000	$4,625,000	$18,675,000	22	31	53
San Jose Sharks	$10,092,852	$85,822,500	-$2,322,500	$25,622,500	23	34	57
Seattle Kraken	$177,778,321	$76,651,667	$6,848,333	$16,451,667	24	26	50
St. Louis Blues	$25,503,640	$75,582,464	$7,917,536	$15,382,464	23	28	51
Tampa Bay Lightning	$13,915,278	$75,046,199	$8,453,801	$14,846,199	21	35	56
Toronto Maple Leafs	$194,928,145	$77,963,000	$5,537,000	$17,763,000	20	35	55
Vancouver Canucks	$168,482,379	$80,028,148	$3,471,852	$19,828,148	23	29	52
Vegas Golden Knights	$278,180,980	$80,287,000	$3,213,000	$20,087,000	21	36	57
Washington Capitals	$127,043,846	$81,935,000	$1,565,000	$21,735,000	21	31	52
Winnipeg Jets	$337,018,859	$72,682,857	$10,817,143	$12,482,857	20	35	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

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 - %