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 - 70.02%
Luxury :	870 - $400 - 609 - 70.00%
Total Capacity :	17174
Income
Home Games Left	0
Average Attendance - %	12,022 - 70.00%
Average Income per Game	$2,863,938
Year to Date Revenue	$117,421,472
Expense
Pro Players Total Salaries	$92,914,667
Farm Players Total Salaries	$3,096,667
Coaches Total Salaries	$950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$93,415,750
Farm Year To Date Expenses	$3,100,394
Pro Salary Cap To Date	$92,465,716
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$744,958
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$24,193
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$92,465,716
Estimate Under Maximum Salary Cap of $95,500,000	$3,034,284
Estimate Over Minimum Salary Cap of $70,600,000	$21,865,716
Current Bank Account	$405,756,674
Projected Bank Account	$405,756,674

Pro Players Salaries
Mitch Marner (1 Way Contract)	$10,893,000 (1)
Sam Reinhart (1 Way Contract)	$8,625,000 (16)
Jordan Kyrou (1 Way Contract)	$8,125,000 (13)
Andrei Svechnikov (1 Way Contract)	$7,750,000 (10)
Colton Parayko (1 Way Contract)	$6,500,000 (12)
Neal Pionk (1 Way Contract)	$5,875,000 (2)
Logan Thompson (1 Way Contract)	$5,850,000 (12)
Erik Karlsson (1 Way Contract)	$5,750,000 (5)
Vincent Trocheck (1 Way Contract)	$5,625,000 (10)
Josh Manson (1 Way Contract)	$4,500,000 (3)
Michael Bunting (1 Way Contract)	$4,500,000 (3)
Yegor Sharangovich (1 Way Contract)	$3,100,000 (2)
Jordan Staal (1 Way Contract)	$2,875,000 (2)
David Savard	$2,500,000 (3)
Trent Frederic	$2,300,000 (2)
Artturi Lehkonen (1 Way Contract)	$2,250,000 (5)
Anthony Stolarz	$1,125,000 (2)
Adam Edstrom (1 Way Contract)	$846,667 (5)
-1 Way Contract Salary Cap :	$846,667
Cal Clutterbuck	$800,000 (1)
Matt Dumba	$800,000 (2)
Tyler Johnson (1 Way Contract)	$775,000 (3)
Sami Niku	$775,000 (3)
Casey Cizikas	$775,000 (3)
Total Pro Players	23
Salary Commitment
Year 21 : $92,914,667
Year 22 : $81,221,667
Year 23 : $65,146,667
Year 24 : $51,321,667
Salary Average Commitment
Year 21 : $90,730,576
Year 22 : $79,037,576
Year 23 : $62,962,576
Year 24 : $50,687,576
Salary Cap with 1 Way Contract
Year 21 : $92,914,667
Year 22 : $81,221,667
Year 23 : $65,146,667
Year 24 : $51,321,667

Farm Players Salaries
Nikita Nesterenko	$200,000 (3)
Tristan Luneau	$125,000 (1)
Connor Dewar	$100,000 (3)
David Farrance	$90,000 (4)
Carl Grundstrom	$90,000 (4)
Nicolas Meloche	$90,000 (4)
Caleb Jones	$90,000 (4)
Jesse Ylonen	$90,000 (4)
Adam Beckman	$89,417 (1)
Helge Grans	$87,000 (1)
Zack Ostapchuk	$87,000 (3)
Danil Gushchin	$86,000 (5)
Thomas Milic	$84,167 (5)
Ville Koivunen	$80,583 (4)
Olle Lycksell	$78,750 (1)
Jakub Lauko	$78,750 (1)
Ryan Jones	$77,500 (3)
Michael Vukojevic	$77,500 (3)
Reilly Walsh	$77,500 (3)
Simon Holmstrom	$77,500 (3)
Samuel Fagemo	$77,500 (3)
Jonas Rondbjerg	$77,500 (1)
Mathias Emilio Pettersen	$77,500 (3)
Eetu Makiniemi	$77,500 (1)
Mikhail Maltsev	$77,500 (1)
Ryan Winterton	$77,500 (5)
Juuso Parssinen	$77,500 (2)
Jakub Galvas	$77,500 (3)
Jeremy Davies	$77,500 (3)
William Wrenn	$77,500 (3)
Robin Salo	$77,500 (3)
Roby Jarventie	$77,500 (3)
Sammy Walker	$77,500 (3)
Dylan Wells	$77,500 (1)
Arvid Holm	$77,500 (1)
Nathan Legare	$77,500 (3)
Total Farm Players	36
Salary Commitment
Year 21 : $3,096,667
Year 22 : $2,250,250
Year 23 : $2,172,750
Year 24 : $778,250
Salary Average Commitment
Year 21 : $2,399,167
Year 22 : $1,552,750
Year 23 : $1,475,250
Year 24 : $778,250

Boston Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - $110 - 5,823 - 97.05%
Level 2:	5000 - $60 - 4,877 - 97.55%
Level 3:	2000 - $38 - 1,976 - 98.80%
Level 4:	3675 - $30 - 3,675 - 100.00%
Luxury :	890 - $220 - 875 - 98.28%
Total Capacity :	17565
Income
Home Games Left	0
Average Attendance - %	17,226 - 98.07%
Average Income per Game	$1,953,326
Year to Date Revenue	$80,086,359
Expense
Pro Players Total Salaries	$79,219,007
Farm Players Total Salaries	$2,415,749
Coaches Total Salaries	$950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$80,440,464
Farm Year To Date Expenses	$2,402,938
Pro Salary Cap To Date	$79,490,429
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$636,262
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$18,873
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$79,490,429
Estimate Under Maximum Salary Cap of $95,500,000	$16,009,571
Estimate Over Minimum Salary Cap of $70,600,000	$8,890,429
Current Bank Account	$185,083,205
Projected Bank Account	$185,083,205

Pro Players Salaries
Drew Doughty (1 Way Contract)	$11,000,000 (6)
Ivan Barbashev (1 Way Contract)	$9,000,000 (1)
Brady Tkachuk (1 Way Contract)	$8,330,674 (8)
Taylor Hall (1 Way Contract)	$8,000,000 (2)
Hampus Lindholm (1 Way Contract)	$6,500,000 (4)
Vladislav Gavrikov (1 Way Contract)	$5,875,000 (1)
Elvis Merzlikins (1 Way Contract)	$5,400,000 (6)
Sean Walker (1 Way Contract)	$3,500,000 (4)
Vladimir Tarasenko (1 Way Contract)	$3,500,000 (4)
Corey Perry (1 Way Contract)	$3,000,000 (1)
Andrew Peeke	$2,750,000 (2)
Karel Vejmelka	$2,725,000 (1)
Brandon Duhaime	$1,850,000 (3)
Brandon Saad (1 Way Contract)	$1,500,000 (2)
Brayden Tracey	$863,333 (1)
Lukas Sedlak	$775,000 (3)
Ross Johnston	$775,000 (3)
Tyler Pitlick	$775,000 (4)
Liam O'Brien	$775,000 (3)
Nikita Zaitsev	$775,000 (4)
Tyler Tucker	$775,000 (1)
Dylan Gambrell	$775,000 (1)
Total Pro Players	22
Salary Commitment
Year 21 : $79,219,007
Year 22 : $56,205,674
Year 23 : $43,955,674
Year 24 : $39,780,674
Salary Average Commitment
Year 21 : $79,219,006
Year 22 : $56,205,673
Year 23 : $43,955,673
Year 24 : $39,780,673
Salary Cap with 1 Way Contract
Year 21 : $79,219,007
Year 22 : $56,205,674
Year 23 : $43,955,674
Year 24 : $39,780,674

Farm Players Salaries
Pierre-Olivier Joseph	$95,000 (2)
Fedor Svechkov	$92,500 (4)
Reid Schaefer	$91,833 (4)
Ryder Rolston	$89,500 (4)
Adam Raska	$84,833 (1)
Samu Tuomaala	$83,083 (4)
Spencer Stastney	$82,500 (4)
Nolan Allen	$82,500 (4)
Leevi Merilainen	$82,000 (2)
Matt Rempe	$82,000 (2)
Yaniv Perets	$77,500 (4)
Brad Morrison	$77,500 (1)
William Lockwood	$77,500 (2)
Michael Callahan	$77,500 (2)
Nathan Clurman	$77,500 (2)
Paul LaDue	$77,500 (4)
Jacob Peterson	$77,500 (1)
Rourke Chartier	$77,500 (3)
Josh Anderson	$77,500 (3)
Layton Ahac	$77,500 (3)
Nathan Smith	$77,500 (2)
Anthony Romano	$77,500 (1)
Max McCormick	$77,500 (2)
Seth Barton	$77,500 (3)
Stelio Mattheos	$77,500 (3)
Viktor Lodin	$77,500 (3)
Vitali Kravtsov	$77,500 (3)
Wyatt Kalynuk	$77,500 (1)
Clay Stevenson	$77,500 (2)
Austin Watson	$77,500 (3)
Total Farm Players	30
Salary Commitment
Year 21 : $2,415,749
Year 22 : $2,020,916
Year 23 : $1,296,916
Year 24 : $676,916
Salary Average Commitment
Year 21 : $1,950,749
Year 22 : $1,555,916
Year 23 : $831,916
Year 24 : $676,916

Buffalo Sabres

Buffalo Sabres is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	KeyBank Center
Level 1:	6000 - $105 - 5,849 - 97.48%
Level 2:	5000 - $60 - 4,896 - 97.92%
Level 3:	2000 - $38 - 1,989 - 99.45%
Level 4:	5170 - $25 - 4,686 - 90.63%
Luxury :	900 - $210 - 884 - 98.27%
Total Capacity :	19070
Income
Home Games Left	0
Average Attendance - %	18,304 - 95.98%
Average Income per Game	$1,916,615
Year to Date Revenue	$78,581,204
Expense
Pro Players Total Salaries	$61,548,333
Farm Players Total Salaries	$2,329,972
Coaches Total Salaries	$950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$61,797,180
Farm Year To Date Expenses	$2,398,954
Pro Salary Cap To Date	$60,847,140
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$496,019
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$18,203
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$60,847,140
Estimate Under Maximum Salary Cap of $95,500,000	$34,652,860
Estimate Over Minimum Salary Cap of $70,600,000	-$9,752,860
Current Bank Account	$249,331,395
Projected Bank Account	$249,331,395

Pro Players Salaries
Miro Heiskanen (1 Way Contract)	$8,450,000 (10)
Roope Hintz (1 Way Contract)	$8,450,000 (14)
Alex Killorn (1 Way Contract)	$6,250,000 (3)
Linus Ullmark (1 Way Contract)	$5,000,000 (2)
Adin Hill (1 Way Contract)	$4,900,000 (2)
Colin White (1 Way Contract)	$4,750,000 (1)
Rasmus Andersson (1 Way Contract)	$4,550,000 (3)
Michael Rasmussen (1 Way Contract)	$3,200,000 (8)
Luke Kunin	$2,750,000 (2)
Matt Grzelcyk (1 Way Contract)	$2,750,000 (2)
Jonathan Drouin (1 Way Contract)	$2,500,000 (1)
Jackson LaCombe	$925,000 (4)
Elmer Soderblom	$873,333 (2)
Luka Burzan	$775,000 (3)
Alex Petrovic	$775,000 (4)
Filip Hallander	$775,000 (3)
Ethan Prow	$775,000 (1)
Hudson Fasching	$775,000 (2)
Austin Czarnik	$775,000 (3)
Jacob Larsson	$775,000 (4)
Boris Katchouk	$775,000 (1)
Total Pro Players	21
Salary Commitment
Year 21 : $61,548,333
Year 22 : $52,748,333
Year 23 : $35,700,000
Year 24 : $22,575,000
Salary Average Commitment
Year 21 : $58,478,333
Year 22 : $49,678,333
Year 23 : $32,630,000
Year 24 : $19,505,000
Salary Cap with 1 Way Contract
Year 21 : $61,548,333
Year 22 : $52,748,333
Year 23 : $35,700,000
Year 24 : $22,575,000

Farm Players Salaries
Lian Bichsel	$95,000 (4)
Jakub Dobes	$92,500 (2)
Jackson Blake	$90,583 (5)
Brennan Othmann	$86,333 (4)
Oskari Laaksonen	$85,333 (1)
Ronald Attard	$85,000 (2)
Nolan Foote	$82,500 (2)
Joey Keane	$80,917 (1)
Zayde Wisdom	$79,750 (2)
Dmitry Kuzmin	$79,556 (3)
Blake Murray	$77,500 (4)
Maksim Zhukov	$77,500 (1)
Timothy Gettinger	$77,500 (1)
Linus Karlsson	$77,500 (2)
Frederic Allard	$77,500 (1)
Jeremiah Addison	$77,500 (3)
Adam Gaudette	$77,500 (3)
Brett Murray	$77,500 (2)
Travis Barron	$77,500 (2)
Joe Vrbetic	$77,500 (1)
Shea Weber	$77,500 (4)
Linus Weissbach	$77,500 (4)
Ben McCartney	$77,500 (1)
David Quennville	$77,500 (4)
Jared McIssac	$77,500 (1)
Ivan Lodnia	$77,500 (4)
Ty Ronning	$77,500 (1)
Lucas Johansen	$77,500 (4)
Lukas Jasek	$77,500 (3)
Total Farm Players	29
Salary Commitment
Year 21 : $2,329,972
Year 22 : $1,621,222
Year 23 : $1,048,972
Year 24 : $736,916
Salary Average Commitment
Year 21 : $2,329,972
Year 22 : $1,621,222
Year 23 : $1,048,972
Year 24 : $736,916

Calgary Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6000 - $100 - 5,946 - 99.11%
Level 2:	5000 - $66 - 4,943 - 98.86%
Level 3:	2000 - $42 - 1,982 - 99.11%
Level 4:	5429 - $25 - 4,729 - 87.11%
Luxury :	860 - $202 - 860 - 99.98%
Total Capacity :	19289
Income
Home Games Left	0
Average Attendance - %	18,461 - 95.71%
Average Income per Game	$1,931,128
Year to Date Revenue	$79,176,232
Expense
Pro Players Total Salaries	$81,275,000
Farm Players Total Salaries	$3,454,917
Coaches Total Salaries	$950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$83,382,146
Farm Year To Date Expenses	$3,622,592
Pro Salary Cap To Date	$82,432,112
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$652,579
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$26,992
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$82,432,112
Estimate Under Maximum Salary Cap of $95,500,000	$13,067,888
Estimate Over Minimum Salary Cap of $70,600,000	$11,832,112
Current Bank Account	($6,686,606)
Projected Bank Account	($6,686,606)

Pro Players Salaries
Brent Burns (1 Way Contract)	$8,000,000 (2)
Victor Hedman (1 Way Contract)	$7,875,000 (2)
Ryan Pulock (1 Way Contract)	$6,150,000 (8)
Evgeni Malkin (1 Way Contract)	$6,100,000 (4)
Ryan Nugent-Hopkins (1 Way Contract)	$5,125,000 (5)
Blake Coleman (1 Way Contract)	$4,900,000 (3)
Adam Lowry (1 Way Contract)	$4,500,000 (2)
Sam Bennett (1 Way Contract)	$4,425,000 (2)
Jason Dickinson (1 Way Contract)	$4,250,000 (3)
Ben Chiarot (1 Way Contract)	$4,000,000 (3)
Boone Jenner (1 Way Contract)	$3,750,000 (1)
Aaron Ekblad (1 Way Contract)	$3,750,000 (1)
Frederik Andersen (1 Way Contract)	$3,400,000 (1)
Joel Eriksson Ek (1 Way Contract)	$3,250,000 (10)
Matt Roy (1 Way Contract)	$3,000,000 (3)
William Karlsson (1 Way Contract)	$2,950,000 (5)
Vladislav Namestnikov	$2,900,000 (4)
Stefan Noesen	$2,000,000 (3)
Matt Nieto	$1,500,000 (2)
Kaapo Kahkonen	$1,000,000 (3)
Matthew Knies	$925,000 (4)
Yaroslav Askarov	$925,000 (4)
Total Pro Players	22
Salary Commitment
Year 21 : $84,675,000
Year 22 : $73,775,000
Year 23 : $47,475,000
Year 24 : $28,325,000
Salary Average Commitment
Year 21 : $84,675,000
Year 22 : $73,775,000
Year 23 : $47,475,000
Year 24 : $28,325,000
Salary Cap with 1 Way Contract
Year 21 : $84,675,000
Year 22 : $73,775,000
Year 23 : $47,475,000
Year 24 : $28,325,000

Farm Players Salaries
Johnathan Kovacevic	$250,000 (4)
Ryan McLeod	$210,000 (2)
William Dufour	$185,000 (3)
Mathieu Olivier	$110,000 (1)
Hugo Alnefelt	$100,000 (4)
Marc Staal	$100,000 (1)
Santeri Hatakka	$100,000 (4)
Justin Brazeau	$100,000 (3)
Sonny Milano	$100,000 (2)
Jakub Vrana	$100,000 (4)
Anthony DeAngelo	$100,000 (4)
Ryan Johnson	$92,500 (3)
Kevin Korchinski	$91,833 (4)
Simon Nemec	$91,833 (4)
Nathan Gaucher	$88,667 (5)
Filip Mesar	$88,667 (5)
Yan Kuznetsov	$87,000 (5)
Zachary L'Heureux	$86,333 (3)
Martin Kaut	$86,333 (1)
Dominik Bokk	$86,333 (1)
Tyson Kozak	$85,000 (1)
Remi Poirier	$83,667 (1)
Ilya Nikolaev	$83,667 (1)
Colton Dach	$82,500 (3)
Alexander Alexeyev	$82,500 (2)
Philip Tomasino	$82,500 (2)
Artemii Kniazev	$78,917 (1)
Erik Portillo	$78,333 (6)
David Tendeck	$78,333 (1)
Ilya Solovyov	$77,500 (4)
Sam Houde	$77,500 (1)
Mackie Samoskevich	$77,500 (1)
Adam Ruzicka	$77,500 (2)
Zack MacEwen	$77,500 (3)
Marc Del Gaizo	$77,500 (2)
Total Farm Players	35
Salary Commitment
Year 21 : $3,454,916
Year 22 : $2,507,666
Year 23 : $1,877,666
Year 24 : $1,253,833
Salary Average Commitment
Year 21 : $3,454,916
Year 22 : $2,507,666
Year 23 : $1,877,666
Year 24 : $1,253,833

Carolina Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	6000 - $100 - 5,868 - 97.80%
Level 2:	5000 - $60 - 4,918 - 98.36%
Level 3:	2000 - $35 - 1,989 - 99.44%
Level 4:	4750 - $25 - 4,606 - 96.98%
Luxury :	930 - $200 - 906 - 97.40%
Total Capacity :	18680
Income
Home Games Left	0
Average Attendance - %	18,287 - 97.89%
Average Income per Game	$1,859,205
Year to Date Revenue	$76,227,419
Expense
Pro Players Total Salaries	$84,006,667
Farm Players Total Salaries	$3,188,917
Coaches Total Salaries	$950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$84,651,551
Farm Year To Date Expenses	$3,218,909
Pro Salary Cap To Date	$83,701,630
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$674,259
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$24,913
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$83,701,630
Estimate Under Maximum Salary Cap of $95,500,000	$11,798,370
Estimate Over Minimum Salary Cap of $70,600,000	$13,101,630
Current Bank Account	$130,103,140
Projected Bank Account	$130,103,140

Pro Players Salaries
Jeff Skinner (1 Way Contract)	$9,000,000 (6)
Mika Zibanejad (1 Way Contract)	$8,500,000 (5)
Jesper Bratt (1 Way Contract)	$7,875,000 (16)
Travis Konecny (1 Way Contract)	$5,550,000 (2)
Conor Sheary (1 Way Contract)	$5,300,000 (2)
-1 Way Contract Salary Cap :	$5,300,000
John Marino (1 Way Contract)	$4,400,000 (6)
Akito Hirose (1 Way Contract)	$4,350,000 (1)
-1 Way Contract Salary Cap :	$4,350,000
John Klingberg (1 Way Contract)	$4,150,000 (1)
-1 Way Contract Salary Cap :	$4,150,000
Radek Faksa (1 Way Contract)	$3,850,000 (3)
Ilya Mikheyev (1 Way Contract)	$3,750,000 (4)
Warren Foegele (1 Way Contract)	$3,500,000 (6)
Aliaksei Protas (1 Way Contract)	$3,375,000 (9)
Shayne Gostisbehere (1 Way Contract)	$3,200,000 (6)
Brian Dumoulin (1 Way Contract)	$3,150,000 (2)
Mathieu Joseph	$2,950,000 (4)
Michael Amadio	$2,600,000 (5)
Jordan Spence	$1,500,000 (4)
Jonathan Quick	$1,275,000 (1)
Dmitry Kulikov	$1,150,000 (7)
Nick Perbix	$1,125,000 (2)
Connor Bedard	$950,000 (4)
Dylan Guenther	$894,167 (2)
Lukas Dostal	$812,500 (2)
Parker Wotherspoon	$800,000 (1)
Total Pro Players	24
Salary Commitment
Year 21 : $84,006,667
Year 22 : $73,431,667
Year 23 : $56,600,000
Year 24 : $52,750,000
Salary Average Commitment
Year 21 : $84,006,667
Year 22 : $73,431,667
Year 23 : $56,600,000
Year 24 : $52,750,000
Salary Cap with 1 Way Contract
Year 21 : $84,006,667
Year 22 : $73,431,667
Year 23 : $56,600,000
Year 24 : $52,750,000

Farm Players Salaries
Brock McGinn	$275,000 (2)
Tanner Jeannot	$266,500 (1)
Anton Forsberg	$177,500 (2)
Michael Kesselring	$140,000 (3)
Nikolai Knyzhov	$125,000 (1)
Rasmus Kupari	$100,000 (2)
Nils Lundkvist	$92,500 (1)
Devon Levi	$92,500 (5)
Aidan McDonough	$87,000 (5)
Logan Stankoven	$86,667 (5)
Jalen Luypen	$85,917 (1)
Kyle Clifford	$85,000 (1)
Isaiah George	$83,833 (3)
Elliot Desnoyers	$82,500 (5)
Jakob Pelletier	$80,000 (2)
Luke Witkowski	$80,000 (3)
Jayce Hawryluk	$80,000 (3)
Jonny Brodzinski	$80,000 (3)
Xavier Ouellet	$80,000 (3)
Max Willman	$79,000 (1)
Daniel O'Regan	$77,500 (4)
Chris Tierney	$77,500 (4)
Zac Dalpe	$77,500 (4)
Filip Lindberg	$77,500 (1)
Jacob Moverare	$77,500 (3)
Samuel Poulin	$77,500 (3)
Ivan Prosvetov	$77,500 (1)
Maxim Cajkovic	$77,500 (1)
Brendan Lemieux	$77,500 (4)
Adam Wilsby	$77,500 (1)
Dominik Kubalik	$77,500 (4)
Tomas Nosek	$77,500 (4)
Total Farm Players	32
Salary Commitment
Year 21 : $3,188,917
Year 22 : $2,145,000
Year 23 : $1,512,500
Year 24 : $813,667
Salary Average Commitment
Year 21 : $3,188,917
Year 22 : $2,145,000
Year 23 : $1,512,500
Year 24 : $813,667

Chicago Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $110 - 5,840 - 97.33%
Level 2:	5000 - $70 - 4,853 - 97.06%
Level 3:	2000 - $45 - 1,967 - 98.37%
Level 4:	6620 - $35 - 4,647 - 70.19%
Luxury :	880 - $260 - 865 - 98.30%
Total Capacity :	20500
Income
Home Games Left	0
Average Attendance - %	18,172 - 88.64%
Average Income per Game	$2,172,622
Year to Date Revenue	$89,077,510
Expense
Pro Players Total Salaries	$75,178,334
Farm Players Total Salaries	$2,656,666
Coaches Total Salaries	$1,900,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$74,622,285
Farm Year To Date Expenses	$2,787,192
Pro Salary Cap To Date	$73,672,329
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$604,193
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$20,755
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$73,672,329
Estimate Under Maximum Salary Cap of $95,500,000	$21,827,671
Estimate Over Minimum Salary Cap of $70,600,000	$3,072,329
Current Bank Account	$175,339,752
Projected Bank Account	$175,339,752

Pro Players Salaries
Brayden Point (1 Way Contract)	$9,500,000 (11)
Thomas Chabot (1 Way Contract)	$8,000,000 (6)
Trevor Zegras (1 Way Contract)	$5,750,000 (3)
Igor Shesterkin (1 Way Contract)	$5,666,667 (1)
Anton Lundell (1 Way Contract)	$5,000,000 (11)
Alex Vlasic (1 Way Contract)	$4,600,000 (11)
Artem Zub (1 Way Contract)	$4,600,000 (5)
Erik Gustafsson (1 Way Contract)	$3,900,000 (2)
Bowen Byram (1 Way Contract)	$3,850,000 (1)
Gabriel Vilardi (1 Way Contract)	$3,437,500 (1)
Kyle Palmieri (1 Way Contract)	$3,000,000 (2)
Brandon Halverson	$2,500,000 (3)
Alexandre Texier	$2,100,000 (3)
Nico Sturm (1 Way Contract)	$2,000,000 (1)
Mason Marchment	$2,000,000 (1)
Ryan Poehling	$1,900,000 (3)
Alexey Toropchenko	$1,250,000 (1)
Brett Leason	$1,050,000 (1)
Pavel Mintyukov	$918,333 (3)
Alex Laferriere	$875,000 (1)
Tristan Lennox	$867,500 (3)
Marco Rossi	$863,334 (1)
Dylan Coghlan	$775,000 (1)
Jonah Gadjovich (1 Way Contract)	$775,000 (4)
-1 Way Contract Salary Cap :	$775,000
Total Pro Players	24
Salary Commitment
Year 21 : $75,178,334
Year 22 : $53,410,833
Year 23 : $46,510,833
Year 24 : $32,475,000
Salary Average Commitment
Year 21 : $75,178,334
Year 22 : $53,410,833
Year 23 : $46,510,833
Year 24 : $32,475,000
Salary Cap with 1 Way Contract
Year 21 : $75,178,334
Year 22 : $53,410,833
Year 23 : $46,510,833
Year 24 : $32,475,000

Farm Players Salaries
Filip Zadina	$182,500 (2)
Lawrence Pilut	$150,000 (1)
Juuso Riikola	$150,000 (1)
Rafael Harvey-Pinard	$110,000 (1)
William Wallinder	$92,500 (3)
Jonatan Berggren	$92,500 (1)
Ryan Ufko	$92,500 (5)
Lukas Dragicevic	$92,333 (5)
Viktor Neuchev	$87,000 (3)
Alex Jefferies	$86,750 (1)
Hendrix Lapierre	$86,333 (1)
Hugo Ollas	$85,500 (3)
Jaydon Dureau	$84,167 (1)
James Malatesta	$84,167 (3)
Frank Nazar	$83,833 (5)
Judd Caufield	$83,750 (1)
Eemil Viro	$82,833 (1)
Sam Hentges	$77,500 (1)
Will Bitten	$77,500 (1)
Jake Wise	$77,500 (1)
Marcel Marcel	$77,500 (1)
Markus Niemelainen	$77,500 (1)
Jack Studnicka	$77,500 (1)
Nicolas Beaudin	$77,500 (1)
MacKenzie Entwistle	$77,500 (1)
Patrick Harper	$77,500 (1)
Nicholas Abruzzese	$77,500 (1)
Jack LaFontaine	$77,500 (1)
Shane Bowers	$77,500 (4)
Total Farm Players	29
Salary Commitment
Year 21 : $2,656,666
Year 22 : $877,833
Year 23 : $695,333
Year 24 : $346,166
Salary Average Commitment
Year 21 : $2,656,666
Year 22 : $877,833
Year 23 : $695,333
Year 24 : $346,166

Colorado Avalanche

Arena Capacity - Ticket Price Attendance - %
Arena Name	Ball Arena
Level 1:	6000 - $101 - 5,896 - 98.27%
Level 2:	5000 - $69 - 4,897 - 97.94%
Level 3:	2000 - $43 - 1,985 - 99.23%
Level 4:	3879 - $35 - 3,879 - 100.00%
Luxury :	930 - $230 - 912 - 98.11%
Total Capacity :	17809
Income
Home Games Left	0
Average Attendance - %	17,569 - 98.65%
Average Income per Game	$2,021,166
Year to Date Revenue	$82,867,813
Expense
Pro Players Total Salaries	$85,145,916
Farm Players Total Salaries	$2,289,007
Coaches Total Salaries	$1,900,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$87,375,296
Farm Year To Date Expenses	$2,398,613
Pro Salary Cap To Date	$86,425,256
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$683,301
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,883
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$86,425,256
Estimate Under Maximum Salary Cap of $95,500,000	$9,074,744
Estimate Over Minimum Salary Cap of $70,600,000	$15,825,256
Current Bank Account	$236,609,877
Projected Bank Account	$236,609,877

Pro Players Salaries
Mathew Barzal (1 Way Contract)	$9,150,000 (14)
Steven Stamkos (1 Way Contract)	$8,000,000 (7)
Anze Kopitar (1 Way Contract)	$7,500,000 (3)
Noah Hanifin (1 Way Contract)	$7,350,000 (16)
Tomas Hertl (1 Way Contract)	$6,750,000 (5)
Brandon Hagel (1 Way Contract)	$6,500,000 (15)
Tom Wilson (1 Way Contract)	$5,166,667 (6)
Jakob Chychrun (1 Way Contract)	$4,600,000 (2)
Philip Broberg (1 Way Contract)	$4,580,917 (4)
-1 Way Contract Salary Cap :	$4,580,917
Patrick Kane (1 Way Contract)	$4,000,000 (1)
Gustav Nyquist (1 Way Contract)	$3,185,000 (1)
Brayden McNabb	$2,850,000 (1)
Zach Whitecloud	$2,750,000 (2)
Pyotr Kochetkov	$2,000,000 (6)
Vincent Desharnais	$2,000,000 (1)
Connor Ingram	$1,950,000 (4)
Jack McBain	$1,500,000 (2)
Derek Grant	$1,125,000 (4)
Alex Chiasson	$999,999 (2)
Ridly Greig	$863,333 (2)
Alex Goligoski	$775,000 (1)
Zach Bogosian	$775,000 (4)
Joseph Woll	$775,000 (1)
Total Pro Players	23
Salary Commitment
Year 21 : $85,145,916
Year 22 : $71,560,916
Year 23 : $60,847,584
Year 24 : $53,347,584
Salary Average Commitment
Year 21 : $79,358,417
Year 22 : $65,773,417
Year 23 : $55,060,085
Year 24 : $47,560,085
Salary Cap with 1 Way Contract
Year 21 : $85,145,916
Year 22 : $71,560,916
Year 23 : $60,847,584
Year 24 : $53,347,584

Farm Players Salaries
Aku Raty	$135,000 (5)
Drew Helleson	$92,500 (1)
Sampo Ranta	$92,500 (1)
Aatu Raty	$92,500 (5)
Jonathan Lekkerimaki	$91,833 (5)
Matt Maggio	$87,000 (4)
Jayden Grubbe	$86,750 (4)
Maxwell Crozier	$86,750 (3)
Chase Stillman	$86,333 (4)
Tyce Thompson	$85,000 (3)
Isaiah Saville	$84,967 (1)
Rory Kerins	$84,667 (2)
Eric Comrie	$82,500 (4)
Mason Millman	$81,833 (1)
Brandon Coe	$81,373 (1)
Nikolas Matinpalo	$80,167 (5)
Samuel Bolduc	$80,000 (1)
Fedor Gordeev	$79,167 (1)
Gabriel Fortier	$78,167 (1)
Justin Holl	$77,500 (3)
Benjamin King	$77,500 (1)
Cam Dineen	$77,500 (3)
Michal Teply	$77,500 (4)
Anatoli Golyshev	$77,500 (1)
Joel L'Esperance	$77,500 (1)
Markus Ruusu	$77,500 (2)
Gage Goncalves	$77,500 (2)
Total Farm Players	27
Salary Commitment
Year 21 : $2,289,007
Year 22 : $1,386,000
Year 23 : $1,146,333
Year 24 : $819,583
Salary Average Commitment
Year 21 : $2,289,007
Year 22 : $1,386,000
Year 23 : $1,146,333
Year 24 : $819,583

Columbus Blue Jackets

Columbus Blue Jackets is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - $180 - 4,201 - 70.02%
Level 2:	5000 - $145 - 3,500 - 70.00%
Level 3:	2000 - $75 - 1,400 - 70.00%
Level 4:	4204 - $55 - 2,944 - 70.03%
Luxury :	940 - $400 - 658 - 70.00%
Total Capacity :	18144
Income
Home Games Left	0
Average Attendance - %	12,703 - 70.01%
Average Income per Game	$2,672,784
Year to Date Revenue	$109,584,135
Expense
Pro Players Total Salaries	$62,665,408
Farm Players Total Salaries	$2,468,868
Coaches Total Salaries	$950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$63,264,788
Farm Year To Date Expenses	$2,501,833
Pro Salary Cap To Date	$62,314,863
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$504,884
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$19,288
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$62,314,863
Estimate Under Maximum Salary Cap of $95,500,000	$33,185,137
Estimate Over Minimum Salary Cap of $70,600,000	-$8,285,137
Current Bank Account	$452,219,548
Projected Bank Account	$452,219,548

Pro Players Salaries
Owen Power (1 Way Contract)	$8,350,000 (14)
Torey Krug (1 Way Contract)	$6,500,000 (6)
Quinton Byfield (1 Way Contract)	$6,250,000 (10)
Jonas Brodin (1 Way Contract)	$6,000,000 (8)
Brock Nelson (1 Way Contract)	$6,000,000 (2)
Jordan Binnington (1 Way Contract)	$6,000,000 (6)
Nick Schmaltz (1 Way Contract)	$5,850,000 (4)
Pierre Engvall (1 Way Contract)	$3,000,000 (11)
Jordan Greenway (1 Way Contract)	$3,000,000 (2)
Isac Lundestrom	$1,500,000 (2)
Jesse Puljujarvi	$1,339,575 (2)
Juraj Slafkovsky	$950,000 (1)
Tyler Boucher	$863,333 (4)
Justus Annunen	$837,500 (4)
Matthew Kessel	$800,000 (3)
Phil Di Giuseppe	$775,000 (4)
Tanner Laczynski	$775,000 (4)
Dillon Heatherington (1 Way Contract)	$775,000 (3)
Justin Braun	$775,000 (3)
Mark Giordano	$775,000 (3)
Max Gildon	$775,000 (3)
Spencer Smallman	$775,000 (4)
Total Pro Players	22
Salary Commitment
Year 21 : $62,665,408
Year 22 : $61,715,408
Year 23 : $49,875,833
Year 24 : $45,975,833
Salary Average Commitment
Year 21 : $62,665,408
Year 22 : $61,715,408
Year 23 : $49,875,833
Year 24 : $45,975,833
Salary Cap with 1 Way Contract
Year 21 : $62,665,408
Year 22 : $61,715,408
Year 23 : $49,875,833
Year 24 : $45,975,833

Farm Players Salaries
Arttu Ruotsalainen	$150,000 (1)
Alex Cotton	$100,000 (1)
Johan Sodergran	$100,000 (1)
Samuel Laberge	$92,500 (3)
Paul Ludwinski	$90,000 (5)
Mikael Pyyhtia	$89,750 (2)
Trevor Kuntar	$86,750 (2)
Evan Nause	$86,417 (3)
Mikey Milne	$86,167 (1)
Tyler Angle	$85,033 (1)
Riley Kidney	$83,667 (4)
Topias Vilen	$83,667 (4)
Daniel Zhilkin	$83,167 (4)
Jakub Brebenec	$82,833 (4)
Artem Grushnikov	$81,417 (4)
Matthew Hellickson	$80,000 (1)
Veeti Vainio	$77,500 (3)
Antoine Bibeau	$77,500 (2)
Milos Kelemen	$77,500 (1)
Brandon Biro	$77,500 (3)
Bear Hughes	$77,500 (1)
Louis Domingue	$77,500 (2)
Keean Washkurak	$77,500 (1)
Simon Lundmark	$77,500 (2)
Maksim Sushko	$77,500 (1)
Mattias Norlinder	$77,500 (4)
Andre Lee	$77,500 (4)
Keith Kinkaid	$77,500 (3)
Derrick Pouliot	$77,500 (3)
Total Farm Players	29
Salary Commitment
Year 21 : $2,468,868
Year 22 : $1,557,668
Year 23 : $1,148,668
Year 24 : $659,751
Salary Average Commitment
Year 21 : $2,468,868
Year 22 : $1,557,668
Year 23 : $1,148,668
Year 24 : $659,751

Dallas Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $100 - 5,878 - 97.96%
Level 2:	5000 - $60 - 4,918 - 98.35%
Level 3:	2032 - $40 - 2,007 - 98.75%
Level 4:	4550 - $25 - 4,458 - 97.99%
Luxury :	950 - $200 - 908 - 95.59%
Total Capacity :	18532
Income
Home Games Left	0
Average Attendance - %	18,168 - 98.04%
Average Income per Game	$1,862,153
Year to Date Revenue	$76,348,278
Expense
Pro Players Total Salaries	$71,375,000
Farm Players Total Salaries	$2,337,583
Coaches Total Salaries	$950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,800,000
Pro Year To Date Expenses	$72,294,307
Farm Year To Date Expenses	$2,334,428
Pro Salary Cap To Date	$71,344,267
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$574,008
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$18,262
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$75,144,267
Estimate Under Maximum Salary Cap of $95,500,000	$20,355,733
Estimate Over Minimum Salary Cap of $70,600,000	$4,544,267
Current Bank Account	$94,884,080
Projected Bank Account	$94,884,080

Pro Players Salaries
Jacob Trouba (1 Way Contract)	$8,000,000 (3)
Josh Norris (1 Way Contract)	$7,950,000 (11)
Connor Clifton (1 Way Contract)	$6,300,000 (2)
Egor Zamula (1 Way Contract)	$6,250,000 (2)
Alex Iafallo (1 Way Contract)	$4,000,000 (1)
Thomas Harley (1 Way Contract)	$4,000,000 (2)
Steven Fogarty (1 Way Contract)	$3,939,999 (1)
Austin Wagner (1 Way Contract)	$3,700,000 (1)
-1 Way Contract Salary Cap :	$3,700,000
Zachary Leslie (1 Way Contract)	$3,700,000 (1)
-1 Way Contract Salary Cap :	$3,700,000
Laurent Dauphin (1 Way Contract)	$3,480,000 (1)
Mike Hoffman (1 Way Contract)	$3,480,000 (1)
Kirby Dach (1 Way Contract)	$3,362,500 (3)
Mackenzie Blackwood	$2,350,000 (1)
Oskar Sundqvist	$2,000,000 (1)
Lukas Reichel	$1,200,000 (2)
Brock Faber	$925,000 (2)
Zachary Fucale	$900,000 (1)
Mason McTavish	$894,167 (2)
Simon Edvinsson	$894,167 (4)
Tyson Foerster	$863,334 (2)
Jake Neighbours	$835,833 (1)
Jacob Bryson	$800,000 (1)
Vinni Lettieri	$775,000 (1)
Nikita Soshnikov	$775,000 (1)
Total Pro Players	24
Salary Commitment
Year 21 : $71,375,000
Year 22 : $40,639,168
Year 23 : $20,206,667
Year 24 : $8,844,167
Salary Average Commitment
Year 21 : $71,375,000
Year 22 : $40,639,168
Year 23 : $20,206,667
Year 24 : $8,844,167
Salary Cap with 1 Way Contract
Year 21 : $71,375,000
Year 22 : $40,639,168
Year 23 : $20,206,667
Year 24 : $8,844,167

Farm Players Salaries
Cole McWard	$125,000 (2)
Landon Slaggert	$95,000 (5)
Stephen Halliday	$95,000 (3)
Alexi Kolosov	$92,500 (3)
Drew Commesso	$92,500 (4)
Marco Kasper	$91,833 (4)
Joakim Kemell	$91,833 (4)
Joel Blomqvist	$88,667 (4)
Daniel Torgersson	$86,750 (2)
Ville Ottavainen	$86,750 (4)
Zachary Bolduc	$86,333 (4)
Noel Gunler	$86,250 (2)
Cross Hanas	$85,917 (2)
Alexander Kisakov	$85,917 (2)
Gavin White	$85,750 (4)
Zach Dean	$85,250 (4)
Josh Bloom	$83,667 (4)
Donovan Sebrango	$82,833 (2)
Daemon Hunt	$82,833 (2)
Vincent Iorio	$81,417 (4)
Roman Schmidt	$80,583 (3)
Mikhail Abramov	$77,500 (1)
Andrew Poturalski	$77,500 (2)
Liam Ohgren	$77,500 (3)
Anders Bjork	$77,500 (2)
Jack Gorniak	$77,500 (1)
Riley Nash	$77,500 (1)
Total Farm Players	27
Salary Commitment
Year 21 : $2,337,583
Year 22 : $2,105,083
Year 23 : $1,314,583
Year 24 : $969,000
Salary Average Commitment
Year 21 : $2,337,583
Year 22 : $2,105,083
Year 23 : $1,314,583
Year 24 : $969,000

Detroit Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	6000 - $193 - 4,200 - 70.00%
Level 2:	5000 - $97 - 3,659 - 73.18%
Level 3:	2000 - $64 - 1,434 - 71.69%
Level 4:	5665 - $56 - 3,966 - 70.01%
Luxury :	850 - $302 - 688 - 80.89%
Total Capacity :	19515
Income
Home Games Left	0
Average Attendance - %	13,947 - 71.47%
Average Income per Game	$2,513,693
Year to Date Revenue	$103,061,432
Expense
Pro Players Total Salaries	$78,709,997
Farm Players Total Salaries	$3,257,333
Coaches Total Salaries	$950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$5,262,500
Pro Year To Date Expenses	$78,782,384
Farm Year To Date Expenses	$3,320,881
Pro Salary Cap To Date	$77,832,453
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$632,222
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$25,448
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$83,094,953
Estimate Under Maximum Salary Cap of $95,500,000	$12,405,047
Estimate Over Minimum Salary Cap of $70,600,000	$12,494,953
Current Bank Account	$80,090,706
Projected Bank Account	$80,090,706

Pro Players Salaries
Adam Erne (1 Way Contract)	$15,500,000 (1)
Darnell Nurse (1 Way Contract)	$9,250,000 (4)
Semyon Varlamov (1 Way Contract)	$6,000,000 (2)
Erik Cernak (1 Way Contract)	$5,200,000 (14)
Nikita Zadorov (1 Way Contract)	$5,000,000 (8)
Trevor Moore (1 Way Contract)	$4,200,000 (6)
Parker Kelly (1 Way Contract)	$3,750,000 (2)
Jake Walman (1 Way Contract)	$3,400,000 (2)
Jordan Martinook (1 Way Contract)	$3,050,000 (5)
Eetu Luostarinen (1 Way Contract)	$3,000,000 (4)
Mark Jankowski	$2,999,999 (2)
Nicolas Aube-Kubel	$2,999,999 (2)
Joel Kiviranta	$2,999,999 (2)
Nino Niederreiter (1 Way Contract)	$2,960,000 (5)
Jake Bean	$1,750,000 (2)
Kevin Stenlund	$1,200,000 (2)
Jimmy Vesey	$800,000 (2)
Travis Dermott	$775,000 (2)
Daniil Chechelev	$775,000 (1)
Josh Leivo	$775,000 (1)
Jesper Boqvist	$775,000 (1)
Tommy Miller	$775,000 (3)
Calvin Pickard	$775,000 (1)
Total Pro Players	23
Salary Commitment
Year 21 : $78,709,997
Year 22 : $60,109,997
Year 23 : $33,435,000
Year 24 : $32,660,000
Salary Average Commitment
Year 21 : $76,939,997
Year 22 : $58,339,997
Year 23 : $31,665,000
Year 24 : $30,890,000
Salary Cap with 1 Way Contract
Year 21 : $78,709,997
Year 22 : $60,109,997
Year 23 : $33,435,000
Year 24 : $32,660,000

Farm Players Salaries
Philippe Myers	$300,000 (2)
Alex Barre-Boulet	$300,000 (4)
Klim Kostin	$200,000 (1)
Pierrick Dube	$112,500 (3)
Mitchell Weeks	$95,000 (4)
Arttu Hyry	$95,000 (4)
Wyatt Aamodt	$95,000 (4)
Justin Hryckowian	$95,000 (4)
Jeff Malott	$95,000 (4)
Jack Millar	$95,000 (4)
Avery Hayes	$95,000 (4)
Nico Myatovic	$95,000 (2)
Isak Rosen	$89,417 (4)
Victor Mancini	$87,000 (3)
Ryan O'Rourke	$85,583 (1)
Maximus Wanner	$82,833 (4)
Brian Halonen	$77,500 (3)
Riley Barber	$77,500 (1)
Nate Schnarr	$77,500 (1)
Ian Mitchell	$77,500 (1)
Ethen Frank	$77,500 (3)
Taylor Ward	$77,500 (3)
Jimmy Huntington	$77,500 (3)
Peetro Seppala	$77,500 (3)
Nick Swaney	$77,500 (1)
Michael Dipietro	$77,500 (1)
Alex Limoges	$77,500 (3)
Philip Kemp	$77,500 (2)
Keaton Thompson	$77,500 (1)
Kole Lind	$77,500 (1)
Kaden Fulcher	$77,500 (1)
Anthony Angello	$77,500 (1)
Total Farm Players	32
Salary Commitment
Year 21 : $3,257,333
Year 22 : $2,274,250
Year 23 : $1,801,750
Year 24 : $1,137,250
Salary Average Commitment
Year 21 : $3,257,333
Year 22 : $2,274,250
Year 23 : $1,801,750
Year 24 : $1,137,250

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	$66,095,834
Farm Players Total Salaries	$2,401,467
Coaches Total Salaries	$1,900,000
Luxury Taxe Total	$0
Special Salary Cap Value	$9,500,000
Pro Year To Date Expenses	$66,922,234
Farm Year To Date Expenses	$2,404,203
Pro Salary Cap To Date	$65,972,198
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$532,110
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$18,761
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$75,472,198
Estimate Under Maximum Salary Cap of $95,500,000	$20,027,802
Estimate Over Minimum Salary Cap of $70,600,000	$4,872,198
Current Bank Account	$357,722,799
Projected Bank Account	$357,722,799

Pro Players Salaries
Jake Sanderson (1 Way Contract)	$8,050,000 (15)
John Gibson (1 Way Contract)	$6,400,000 (5)
Casey Mittelstadt (1 Way Contract)	$5,750,000 (5)
Joel Farabee (1 Way Contract)	$5,000,000 (7)
Alexandre Carrier (1 Way Contract)	$5,000,000 (3)
Dougie Hamilton (1 Way Contract)	$4,500,000 (8)
Dawson Mercer (1 Way Contract)	$4,000,000 (6)
Jake Oettinger (1 Way Contract)	$4,000,000 (1)
Cody Ceci (1 Way Contract)	$3,500,001 (4)
Anthony Mantha (1 Way Contract)	$3,500,000 (2)
Tyler Myers (1 Way Contract)	$3,000,000 (6)
Noah Cates	$2,625,000 (1)
Morgan Geekie	$2,000,000 (1)
Kent Johnson	$1,800,000 (6)
Logan Cooley	$950,000 (4)
Lucas Raymond	$925,000 (1)
William Eklund	$894,167 (2)
Cayden Primeau	$890,000 (2)
Conor Geekie	$886,666 (4)
Arthur Kaliyev	$825,000 (2)
Jaycob Megna	$800,000 (3)
Joel Edmundson	$800,000 (3)
Total Pro Players	22
Salary Commitment
Year 21 : $66,095,834
Year 22 : $56,545,834
Year 23 : $50,436,667
Year 24 : $43,836,667
Salary Average Commitment
Year 21 : $63,027,084
Year 22 : $53,477,084
Year 23 : $47,417,917
Year 24 : $40,817,917
Salary Cap with 1 Way Contract
Year 21 : $66,095,834
Year 22 : $56,545,834
Year 23 : $50,436,667
Year 24 : $43,836,667

Farm Players Salaries
Nolan Patrick	$120,000 (1)
Rutger McGroarty	$95,000 (6)
Gavin Brindley	$95,000 (5)
Hunter McDonald	$95,000 (3)
Matt Savoie	$92,500 (5)
David Jiricek	$91,833 (4)
Nick Lardis	$89,667 (5)
Luca Cagnoni	$89,500 (6)
Serron Noel	$89,417 (1)
Kristian Vesalainen	$89,417 (1)
Brad Lambert	$88,667 (5)
Fabian Lysell	$86,333 (3)
Brandt Clarke	$86,333 (5)
Jesper Vikman	$85,800 (3)
Olof Lindbom	$85,500 (1)
Francesco Pinelli	$84,500 (3)
Martin Chromiak	$82,000 (1)
Bokondji Imama	$80,000 (3)
Hardy Haman Aktell	$77,500 (1)
Jonathan Gruden	$77,500 (3)
Jett Woo	$77,500 (1)
Jan Bednar	$77,500 (1)
Maxime Lajoie	$77,500 (1)
Victor Mete	$77,500 (1)
Kyle Capobianco	$77,500 (3)
Tyler Benson	$77,500 (2)
Dmitri Samorukov	$77,500 (1)
Drake Caggiula	$77,500 (2)
Total Farm Players	28
Salary Commitment
Year 21 : $2,401,467
Year 22 : $1,470,133
Year 23 : $1,315,133
Year 24 : $728,500
Salary Average Commitment
Year 21 : $2,401,467
Year 22 : $1,470,133
Year 23 : $1,315,133
Year 24 : $728,500

Florida Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BBT Center
Level 1:	6000 - $100 - 5,841 - 97.34%
Level 2:	5000 - $60 - 4,927 - 98.53%
Level 3:	2000 - $40 - 1,976 - 98.78%
Level 4:	5330 - $24 - 4,581 - 85.94%
Luxury :	920 - $200 - 904 - 98.25%
Total Capacity :	19250
Income
Home Games Left	0
Average Attendance - %	18,227 - 94.69%
Average Income per Game	$1,861,566
Year to Date Revenue	$76,324,216
Expense
Pro Players Total Salaries	$75,691,666
Farm Players Total Salaries	$2,279,250
Coaches Total Salaries	$950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$76,641,642
Farm Year To Date Expenses	$2,279,296
Pro Salary Cap To Date	$75,691,728
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$608,267
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,807
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$75,691,728
Estimate Under Maximum Salary Cap of $95,500,000	$19,808,272
Estimate Over Minimum Salary Cap of $70,600,000	$5,091,728
Current Bank Account	$51,790,934
Projected Bank Account	$51,790,934

Pro Players Salaries
Sergei Bobrovsky (1 Way Contract)	$10,000,000 (4)
Tyler Seguin (1 Way Contract)	$9,850,000 (6)
Seth Jones (1 Way Contract)	$9,500,000 (3)
MacKenzie Weegar (1 Way Contract)	$6,250,000 (14)
Travis Sanheim (1 Way Contract)	$6,250,000 (5)
Jaden Schwartz (1 Way Contract)	$5,500,000 (4)
Yanni Gourde (1 Way Contract)	$5,166,666 (2)
Jason Zucker (1 Way Contract)	$4,750,000 (4)
Mikey Anderson (1 Way Contract)	$4,125,000 (14)
Scott Mayfield (1 Way Contract)	$3,500,000 (12)
Dan Vladar	$2,200,000 (2)
Andreas Englund	$1,250,000 (3)
Christian Fischer	$1,125,000 (2)
Mitchell Chaffee	$800,000 (3)
Cole Smith	$775,000 (3)
Noel Acciari	$775,000 (3)
Ryan Lomberg	$775,000 (3)
Kevin Labanc (1 Way Contract)	$775,000 (2)
Sam Carrick	$775,000 (3)
Scott Harrington	$775,000 (3)
Samuel Blais	$775,000 (3)
Total Pro Players	21
Salary Commitment
Year 21 : $75,691,666
Year 22 : $75,691,666
Year 23 : $66,425,000
Year 24 : $50,225,000
Salary Average Commitment
Year 21 : $69,773,204
Year 22 : $69,773,204
Year 23 : $60,506,538
Year 24 : $45,856,538
Salary Cap with 1 Way Contract
Year 21 : $75,691,666
Year 22 : $75,691,666
Year 23 : $66,425,000
Year 24 : $50,225,000

Farm Players Salaries
Ben Meyers	$95,000 (5)
Leo Loof	$86,750 (4)
Stanislav Svozil	$82,500 (4)
Matthew Berlin	$77,500 (3)
Jesper Froden	$77,500 (3)
Angus Crookshank	$77,500 (2)
Anthony Richard	$77,500 (3)
Austin Osmanski	$77,500 (3)
Christian Wolanin	$77,500 (3)
Austin Strand	$77,500 (3)
Callahan Burke	$77,500 (1)
Mason Primeau	$77,500 (3)
Grant Hutton	$77,500 (3)
Hayden Hodgson	$77,500 (3)
Jiri Smejkal	$77,500 (3)
Dustin Tokarski	$77,500 (3)
Joel Teasdale	$77,500 (3)
Nick DeSimone	$77,500 (3)
Hunter Drew	$77,500 (3)
Wade Allison	$77,500 (3)
Waltteri Merela	$77,500 (3)
Matthew Wedman	$77,500 (4)
Turner Elson	$77,500 (4)
Jack Malone	$77,500 (4)
Adam Brooks	$77,500 (3)
Cole Fonstad	$77,500 (2)
Kole Sherwood	$77,500 (3)
Michael Hutchinson	$77,500 (1)
Nick Ritchie	$77,500 (3)
Total Farm Players	29
Salary Commitment
Year 21 : $2,279,250
Year 22 : $2,124,250
Year 23 : $1,969,250
Year 24 : $496,750
Salary Average Commitment
Year 21 : $1,659,250
Year 22 : $1,504,250
Year 23 : $1,349,250
Year 24 : $496,750

Los Angeles Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - $136 - 5,699 - 94.98%
Level 2:	5000 - $73 - 4,785 - 95.69%
Level 3:	2000 - $44 - 1,961 - 98.06%
Level 4:	4300 - $33 - 4,158 - 96.69%
Luxury :	930 - $251 - 886 - 95.28%
Total Capacity :	18230
Income
Home Games Left	0
Average Attendance - %	17,489 - 95.93%
Average Income per Game	$2,339,653
Year to Date Revenue	$95,925,765
Expense
Pro Players Total Salaries	$78,477,666
Farm Players Total Salaries	$2,420,501
Coaches Total Salaries	$950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$78,652,707
Farm Year To Date Expenses	$2,496,209
Pro Salary Cap To Date	$77,702,688
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$630,378
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$18,910
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$77,702,688
Estimate Under Maximum Salary Cap of $95,500,000	$17,797,312
Estimate Over Minimum Salary Cap of $70,600,000	$7,102,688
Current Bank Account	$139,998,699
Projected Bank Account	$139,998,699

Pro Players Salaries
Cam Atkinson (1 Way Contract)	$8,875,000 (2)
Sean Couturier (1 Way Contract)	$7,750,000 (3)
Jake Guentzel (1 Way Contract)	$7,045,000 (6)
Brad Marchand (1 Way Contract)	$6,125,000 (2)
Philipp Grubauer (1 Way Contract)	$5,900,000 (6)
Adam Pelech (1 Way Contract)	$5,750,000 (9)
Jonathan Marchessault (1 Way Contract)	$5,500,000 (10)
Ondrej Palat (1 Way Contract)	$5,300,000 (2)
Robin Lehner (1 Way Contract)	$5,000,000 (2)
-1 Way Contract Salary Cap :	$5,000,000
Barclay Goodrow (1 Way Contract)	$3,641,667 (5)
Ivan Fedotov (1 Way Contract)	$3,275,000 (3)
Tye Kartye	$2,999,999 (2)
Josh Archibald	$1,541,000 (1)
Sam Malinski	$1,500,000 (2)
Peyton Krebs	$1,450,000 (4)
Scott Perunovich	$1,150,000 (2)
Ben Hutton	$975,000 (1)
Kaedan Korczak	$825,000 (4)
Connor Mackey	$775,000 (3)
Brett Ritchie	$775,000 (1)
Connor Hobbs	$775,000 (2)
Dominic Toninato	$775,000 (2)
Anton Stralman	$775,000 (4)
Total Pro Players	23
Salary Commitment
Year 21 : $78,477,666
Year 22 : $75,186,666
Year 23 : $42,686,667
Year 24 : $30,886,667
Salary Average Commitment
Year 21 : $77,482,666
Year 22 : $74,191,666
Year 23 : $41,691,667
Year 24 : $29,891,667
Salary Cap with 1 Way Contract
Year 21 : $78,477,666
Year 22 : $75,186,666
Year 23 : $42,686,667
Year 24 : $30,886,667

Farm Players Salaries
Dillon Dube	$230,000 (1)
Vadin Zherenko	$84,667 (5)
Karel Plasek	$84,667 (1)
Brett Harrison	$83,667 (3)
Cole Bardreau	$77,500 (1)
Buddy Robinson	$77,500 (2)
Givani Smith	$77,500 (2)
Mason Geertsen	$77,500 (4)
Alexandre Fortin	$77,500 (2)
Chase Lang	$77,500 (2)
Aleksi Heponiemi	$77,500 (2)
Jean-Sebastien Dea	$77,500 (2)
Blake Hillman	$77,500 (2)
Mitchell Hoelscher	$77,500 (4)
Dawson Barteaux	$77,500 (4)
Dmitri Semykin	$77,500 (4)
Jack Becker	$77,500 (2)
Josh Anderson (D)	$77,500 (1)
Aaron Dell	$77,500 (4)
Hubert Labrie	$77,500 (4)
Cole Krygier	$77,500 (4)
Jasper Weatherby	$77,500 (2)
Ryan Murray	$77,500 (4)
Kyle Jackson	$77,500 (1)
Rem Pitlick	$77,500 (4)
Axel Jonsson-Fjallby	$77,500 (4)
Nolan Stevens	$77,500 (2)
Dennis Cholowski	$77,500 (4)
Cory Conacher	$77,500 (4)
Total Farm Players	29
Salary Commitment
Year 21 : $2,420,501
Year 22 : $1,873,334
Year 23 : $1,098,334
Year 24 : $1,014,667
Salary Average Commitment
Year 21 : $2,420,501
Year 22 : $1,873,334
Year 23 : $1,098,334
Year 24 : $1,014,667

Minnesota Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - $200 - 4,200 - 70.00%
Level 2:	5000 - $92 - 3,918 - 78.37%
Level 3:	2000 - $65 - 1,445 - 72.25%
Level 4:	4014 - $59 - 2,810 - 70.00%
Luxury :	940 - $320 - 673 - 71.55%
Total Capacity :	17954
Income
Home Games Left	0
Average Attendance - %	13,046 - 72.66%
Average Income per Game	$2,496,378
Year to Date Revenue	$102,351,481
Expense
Pro Players Total Salaries	$94,469,429
Farm Players Total Salaries	$3,599,528
Coaches Total Salaries	$950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$95,419,422
Farm Year To Date Expenses	$3,535,313
Pro Salary Cap To Date	$94,469,382
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$757,297
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$28,121
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$94,469,382
Estimate Under Maximum Salary Cap of $95,500,000	$1,030,618
Estimate Over Minimum Salary Cap of $70,600,000	$23,869,382
Current Bank Account	$218,136,013
Projected Bank Account	$218,136,013

Pro Players Salaries
Artemi Panarin (1 Way Contract)	$11,642,860 (4)
Matthew Tkachuk (1 Way Contract)	$9,500,000 (11)
Jared Spurgeon (1 Way Contract)	$7,575,000 (3)
Claude Giroux (1 Way Contract)	$6,500,000 (1)
Kris Letang (1 Way Contract)	$6,100,000 (5)
Tyler Toffoli (1 Way Contract)	$6,000,000 (8)
Bryan Rust (1 Way Contract)	$5,125,000 (4)
Juuse Saros (1 Way Contract)	$5,000,000 (2)
Drake Batherson (1 Way Contract)	$4,975,000 (6)
Pierre-Luc Dubois (1 Way Contract)	$4,250,000 (6)
Ryan Hartman (1 Way Contract)	$4,000,000 (5)
Filip Gustavsson (1 Way Contract)	$3,600,000 (2)
Ryan Graves (1 Way Contract)	$3,550,000 (2)
William Borgen (1 Way Contract)	$3,300,000 (3)
Carson Soucy (1 Way Contract)	$3,250,000 (2)
Yakov Trenin (1 Way Contract)	$3,076,072 (4)
Frank Vatrano (1 Way Contract)	$2,445,500 (2)
Juuso Valimaki	$2,000,000 (4)
Mike McCarron	$980,000 (2)
JT Compher	$800,000 (1)
Callan Foote	$800,000 (1)
Total Pro Players	21
Salary Commitment
Year 21 : $94,469,429
Year 22 : $86,369,429
Year 23 : $67,543,929
Year 24 : $56,668,929
Salary Average Commitment
Year 21 : $94,469,429
Year 22 : $86,369,429
Year 23 : $67,543,929
Year 24 : $56,668,929
Salary Cap with 1 Way Contract
Year 21 : $94,469,429
Year 22 : $86,369,429
Year 23 : $67,543,929
Year 24 : $56,668,929

Farm Players Salaries
Isaac Poulter	$125,000 (3)
Parker Ford	$125,000 (3)
Alexandre Doucet	$125,000 (3)
Damien Giroux	$125,000 (2)
Blade Jenkins	$125,000 (2)
Tyler Wall	$100,000 (2)
Adam Klapka	$100,000 (3)
Jake Livingstone	$100,000 (3)
Jermaine Loewen	$100,000 (2)
Isaac Ratcliffe	$100,000 (2)
Nikita Tolopilo	$100,000 (3)
Haydn Fleury	$95,000 (4)
Ty Smith	$92,500 (4)
Michael Karow	$92,500 (4)
Carson Meyer	$92,500 (4)
Tyler Madden	$92,500 (4)
Tyler Kleven	$91,667 (2)
Jacob Lucchini	$90,000 (3)
Uvis Balinskis	$90,000 (3)
Eetu Liukas	$86,750 (1)
Gavin Hain	$86,583 (5)
Noah Warren	$86,500 (3)
Tyrel Bauer	$85,000 (2)
Ethan Samson	$84,667 (3)
Samuel Savoie	$84,667 (3)
Grant Mismash	$84,250 (1)
Daylan Kuefler	$84,000 (3)
Tanner Dickinson	$82,667 (1)
Greg Meireles	$82,611 (5)
Matthew Phillips	$82,500 (4)
Justin Robidas	$82,500 (2)
Jack Matier	$80,167 (3)
Miles Wood	$80,000 (1)
Brandon Baddock	$77,500 (1)
Marat Khusnutdinov	$77,500 (1)
Josh Mahura	$77,500 (1)
Travis Boyd	$77,500 (1)
Patrick Guay	$77,500 (1)
Arnaud Durandeau	$77,500 (1)
Total Farm Players	39
Salary Commitment
Year 21 : $3,599,529
Year 22 : $2,800,862
Year 23 : $1,991,695
Year 24 : $716,694
Salary Average Commitment
Year 21 : $3,599,529
Year 22 : $2,800,862
Year 23 : $1,991,695
Year 24 : $716,694

Montreal Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	6000 - $200 - 4,200 - 70.00%
Level 2:	5000 - $125 - 3,500 - 70.00%
Level 3:	2000 - $75 - 1,400 - 70.00%
Level 4:	7402 - $40 - 5,181 - 69.99%
Luxury :	900 - $380 - 630 - 70.00%
Total Capacity :	21302
Income
Home Games Left	0
Average Attendance - %	14,911 - 70.00%
Average Income per Game	$2,725,419
Year to Date Revenue	$111,742,179
Expense
Pro Players Total Salaries	$80,232,023
Farm Players Total Salaries	$2,552,060
Coaches Total Salaries	$950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$81,102,089
Farm Year To Date Expenses	$2,557,975
Pro Salary Cap To Date	$80,152,049
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$644,302
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$19,938
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$80,152,049
Estimate Under Maximum Salary Cap of $95,500,000	$15,347,951
Estimate Over Minimum Salary Cap of $70,600,000	$9,552,049
Current Bank Account	$249,919,899
Projected Bank Account	$249,919,899

Pro Players Salaries
Mikko Rantanen (1 Way Contract)	$9,250,000 (1)
Ilya Sorokin (1 Way Contract)	$8,250,000 (14)
Kevin Fiala (1 Way Contract)	$7,875,000 (9)
Brandon Montour (1 Way Contract)	$7,142,857 (12)
Troy Terry (1 Way Contract)	$7,000,000 (11)
Josh Morrissey (1 Way Contract)	$6,500,000 (8)
Chris Kreider (1 Way Contract)	$6,500,000 (6)
Phillip Danault (1 Way Contract)	$5,500,000 (5)
Matt Duchene (1 Way Contract)	$3,000,000 (1)
Max Domi (1 Way Contract)	$3,000,000 (2)
Barrett Hayton	$2,650,000 (4)
Alexander Romanov	$2,500,000 (2)
Antti Raanta	$2,500,000 (1)
Jake Evans	$1,700,000 (2)
Kyle Burroughs	$1,500,000 (1)
Leo Carlsson	$950,000 (4)
Zach Benson	$950,000 (4)
Luke Hughes	$925,000 (2)
Jayden Struble	$900,833 (5)
Kaiden Guhle	$863,333 (1)
Benoit-Olivier Groulx	$775,000 (2)
Total Pro Players	21
Salary Commitment
Year 21 : $80,232,023
Year 22 : $63,118,690
Year 23 : $54,218,690
Year 24 : $54,218,690
Salary Average Commitment
Year 21 : $80,232,023
Year 22 : $63,118,690
Year 23 : $54,218,690
Year 24 : $54,218,690
Salary Cap with 1 Way Contract
Year 21 : $80,232,023
Year 22 : $63,118,690
Year 23 : $54,218,690
Year 24 : $54,218,690

Farm Players Salaries
Jujhar Khaira	$125,000 (2)
Logan Stanley	$125,000 (4)
Matthew Poitras	$110,000 (3)
Callum Booth	$100,000 (3)
Linus Soderstrom	$100,000 (3)
Adam Huska	$100,000 (3)
Filip Bystedt	$91,833 (5)
Isaac Belliveau	$87,500 (3)
Carson Lambos	$86,333 (3)
Parker Bell	$85,750 (3)
Jachym Kondelik	$85,500 (1)
Sam Lipkin	$85,167 (5)
Louis Crevier	$85,033 (5)
Sawyer Mynio	$83,833 (5)
Anttoni Honka	$83,667 (1)
Joshua Roy	$83,500 (5)
Joshua Davies	$82,833 (5)
Jacob Melanson	$82,611 (3)
Phillippe Daoust	$82,167 (1)
Connor Corcoran	$81,333 (1)
Will Butcher	$80,000 (2)
William Lagesson	$80,000 (2)
Tucker Poolman	$80,000 (2)
Cole Koepke	$77,500 (1)
Drake Rymsha	$77,500 (1)
Cedric Pare	$77,500 (1)
Matt Schmalz	$77,500 (1)
John Leonard	$77,500 (1)
Shane Eiserman	$77,500 (1)
Total Farm Players	29
Salary Commitment
Year 21 : $2,552,060
Year 22 : $1,754,393
Year 23 : $1,389,393
Year 24 : $637,199
Salary Average Commitment
Year 21 : $2,552,060
Year 22 : $1,754,393
Year 23 : $1,389,393
Year 24 : $637,199

Nashville Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - $128 - 5,637 - 93.96%
Level 2:	5000 - $68 - 4,880 - 97.59%
Level 3:	2000 - $45 - 1,957 - 97.87%
Level 4:	3213 - $40 - 3,213 - 100.00%
Luxury :	900 - $235 - 878 - 97.57%
Total Capacity :	17113
Income
Home Games Left	0
Average Attendance - %	16,566 - 96.80%
Average Income per Game	$2,178,695
Year to Date Revenue	$89,326,500
Expense
Pro Players Total Salaries	$90,200,040
Farm Players Total Salaries	$4,077,250
Coaches Total Salaries	$1,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$4,250,000
Pro Year To Date Expenses	$91,728,634
Farm Year To Date Expenses	$4,025,221
Pro Salary Cap To Date	$90,728,572
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$723,810
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$31,854
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$94,978,572
Estimate Under Maximum Salary Cap of $95,500,000	$521,428
Estimate Over Minimum Salary Cap of $70,600,000	$24,378,572
Current Bank Account	$108,188,243
Projected Bank Account	$108,188,243

Pro Players Salaries
Andrei Vasilevskiy (1 Way Contract)	$9,500,000 (4)
Alexander Ovechkin (1 Way Contract)	$9,500,000 (4)
Robert Thomas (1 Way Contract)	$8,125,000 (9)
Jason Robertson (1 Way Contract)	$7,750,000 (4)
Morgan Rielly (1 Way Contract)	$7,500,000 (3)
Rickard Rakell (1 Way Contract)	$5,000,000 (2)
Sean Monahan (1 Way Contract)	$4,500,000 (3)
Jake McCabe (1 Way Contract)	$4,000,040 (2)
Brenden Dillon (1 Way Contract)	$4,000,000 (3)
Radko Gudas (1 Way Contract)	$4,000,000 (3)
Evan Bouchard (1 Way Contract)	$3,900,000 (2)
Tyson Barrie (1 Way Contract)	$3,500,000 (4)
Jesper Fast (1 Way Contract)	$3,500,000 (4)
Evan Rodrigues (1 Way Contract)	$3,000,000 (4)
Jake Allen	$2,750,000 (1)
Joe Veleno	$2,275,000 (2)
Calle Jarnkrok	$2,100,000 (3)
Denis Malgin	$2,000,000 (3)
Noah Gregor	$1,250,000 (3)
Colin Blackwell	$1,125,000 (3)
Seth Griffith	$925,000 (3)
Total Pro Players	21
Salary Commitment
Year 21 : $90,200,040
Year 22 : $87,450,040
Year 23 : $72,275,000
Year 24 : $44,875,000
Salary Average Commitment
Year 21 : $89,465,040
Year 22 : $86,715,040
Year 23 : $71,540,000
Year 24 : $44,140,000
Salary Cap with 1 Way Contract
Year 21 : $90,200,040
Year 22 : $87,450,040
Year 23 : $72,275,000
Year 24 : $44,875,000

Farm Players Salaries
Pheonix Copley	$275,000 (4)
Martin Jones	$275,000 (4)
Logan Brown	$275,000 (4)
Filip Cederqvist	$275,000 (4)
Brendan Smith	$225,000 (4)
Roland McKeown	$150,000 (3)
Alec Martinez	$150,000 (2)
Nick Leivermann	$150,000 (4)
Tanner Pearson	$125,000 (2)
Colton White	$125,000 (4)
Urho Vaakanainen	$110,000 (1)
Cooper Marody	$110,000 (4)
Oliver Wahlstrom	$100,000 (1)
Zachary Uens	$85,917 (1)
Dylan Roobroeck	$85,000 (2)
Liam Kirk	$81,333 (1)
Brett Lernout	$80,000 (3)
Devin Shore	$80,000 (2)
Collin Adams	$80,000 (1)
Calle Rosen	$77,500 (3)
Kenton Helgsen	$77,500 (2)
Chris Terry	$77,500 (2)
Gustav Olofsson	$77,500 (3)
Karson Kuhlman	$77,500 (3)
Frederik Gauthier	$77,500 (2)
Connor Bunnaman	$77,500 (1)
Xavier Bernard	$77,500 (1)
Patrick Moynihan	$77,500 (1)
Jacob Leguerrier	$77,500 (1)
Alex Kannok-Leipert	$77,500 (1)
Garret Sparks	$77,500 (3)
Rocco Grimaldi	$77,500 (2)
Aaron Irving	$77,500 (1)
Ryan Shea	$77,500 (1)
Jaden Lipinski	$77,500 (1)
Total Farm Players	35
Salary Commitment
Year 21 : $4,077,250
Year 22 : $3,000,000
Year 23 : $2,250,000
Year 24 : $1,710,000
Salary Average Commitment
Year 21 : $4,077,250
Year 22 : $3,000,000
Year 23 : $2,250,000
Year 24 : $1,710,000

New Jersey Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	5514 - $140 - 5,459 - 99.00%
Level 2:	5000 - $87 - 4,766 - 95.33%
Level 3:	2000 - $57 - 1,579 - 78.96%
Level 4:	3000 - $52 - 2,849 - 94.95%
Luxury :	1000 - $272 - 897 - 89.66%
Total Capacity :	16514
Income
Home Games Left	0
Average Attendance - %	15,550 - 94.16%
Average Income per Game	$2,474,783
Year to Date Revenue	$101,466,094
Expense
Pro Players Total Salaries	$90,440,943
Farm Players Total Salaries	$3,341,499
Coaches Total Salaries	$1,700,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$89,621,838
Farm Year To Date Expenses	$3,422,817
Pro Salary Cap To Date	$88,871,858
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$723,738
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$26,105
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$88,871,858
Estimate Under Maximum Salary Cap of $95,500,000	$6,628,142
Estimate Over Minimum Salary Cap of $70,600,000	$18,271,858
Current Bank Account	$274,072,313
Projected Bank Account	$274,072,313

Pro Players Salaries
Timo Meier (1 Way Contract)	$8,800,000 (13)
Moritz Seider (1 Way Contract)	$8,550,000 (14)
Seth Jarvis (1 Way Contract)	$7,420,087 (16)
Matty Beniers (1 Way Contract)	$7,142,857 (14)
Owen Tippett (1 Way Contract)	$6,200,000 (16)
Jacob Markstrom (1 Way Contract)	$6,000,000 (3)
Brett Pesce (1 Way Contract)	$5,500,000 (12)
Jake DeBrusk (1 Way Contract)	$5,500,000 (14)
Jean-Gabriel Pageau (1 Way Contract)	$5,000,000 (4)
Dylan Strome (1 Way Contract)	$5,000,000 (8)
Noah Dobson (1 Way Contract)	$4,000,000 (1)
Ross Colton (1 Way Contract)	$4,000,000 (4)
Ryan Donato (1 Way Contract)	$3,500,000 (2)
Trevor van Riemsdyk (1 Way Contract)	$3,000,000 (4)
Sam Lafferty	$2,000,000 (4)
Cameron York	$1,600,000 (2)
Scott Wedgewood	$1,500,000 (2)
Dylan Samberg	$1,400,000 (1)
Craig Smith	$999,999 (2)
Derek Ryan	$900,000 (1)
Dylan Garand	$828,000 (1)
Jack Johnson	$800,000 (1)
Ryan Suter	$800,000 (4)
Total Pro Players	23
Salary Commitment
Year 21 : $90,440,943
Year 22 : $82,512,943
Year 23 : $74,912,944
Year 24 : $68,912,944
Salary Average Commitment
Year 21 : $90,440,943
Year 22 : $82,512,943
Year 23 : $74,912,944
Year 24 : $68,912,944
Salary Cap with 1 Way Contract
Year 21 : $90,440,943
Year 22 : $82,512,943
Year 23 : $74,912,944
Year 24 : $68,912,944

Farm Players Salaries
Nathan Walker	$200,000 (4)
Carl Dahlstrom	$200,000 (4)
Henri Nikkanen	$200,000 (4)
Robert Mastrosimone	$100,000 (4)
Daniil Chayka	$100,000 (4)
Jansen Harkins	$100,000 (4)
Xavier Bourgault	$92,500 (1)
Vladislav Firstov	$92,500 (1)
Sean Behrens	$90,583 (5)
Kirill Tyutyayev	$90,000 (2)
Kyle Masters	$90,000 (4)
Filip Johansson	$90,000 (5)
Ivan Ivan	$90,000 (3)
Carsen Twarynski	$90,000 (2)
Shakir Mukhamadullin	$89,417 (1)
Chaz Lucius	$89,417 (3)
Nikita Chibrikov	$87,583 (5)
Tristen Robins	$87,000 (5)
Dylan Duke	$86,750 (5)
Oskar Olausson	$86,333 (3)
Justin Sourdif	$84,750 (1)
Mark Kastelic	$83,500 (1)
Will Cuylle	$82,833 (2)
Gage Alexander	$81,000 (1)
Jacob Bernard-Docker	$80,500 (1)
Lukas Cormier	$79,333 (1)
Logan Shaw	$77,500 (1)
Olivier Rodrigue	$77,500 (1)
Justin Richards	$77,500 (3)
Kyle Criscuolo	$77,500 (3)
Luke Philp	$77,500 (3)
Nick Cicek	$77,500 (3)
Reese Johnson	$77,500 (3)
Kevin Mandolese	$77,500 (1)
Nathan Beaulieu	$77,500 (1)
Total Farm Players	35
Salary Commitment
Year 21 : $3,341,499
Year 22 : $2,347,999
Year 23 : $2,085,166
Year 24 : $1,431,916
Salary Average Commitment
Year 21 : $3,341,499
Year 22 : $2,347,999
Year 23 : $2,085,166
Year 24 : $1,431,916

New York Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nassau Coliseum
Level 1:	4683 - $150 - 4,601 - 98.25%
Level 2:	4000 - $85 - 4,000 - 100.00%
Level 3:	2000 - $50 - 1,974 - 98.70%
Level 4:	2404 - $45 - 2,404 - 100.00%
Luxury :	830 - $300 - 716 - 86.23%
Total Capacity :	13917
Income
Home Games Left	0
Average Attendance - %	13,695 - 98.40%
Average Income per Game	$2,163,120
Year to Date Revenue	$88,687,904
Expense
Pro Players Total Salaries	$94,587,500
Farm Players Total Salaries	$2,285,833
Coaches Total Salaries	$950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$94,546,428
Farm Year To Date Expenses	$2,378,496
Pro Salary Cap To Date	$93,596,451
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$758,234
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,858
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$93,596,451
Estimate Under Maximum Salary Cap of $95,500,000	$1,903,549
Estimate Over Minimum Salary Cap of $70,600,000	$22,996,451
Current Bank Account	$65,828,653
Projected Bank Account	$65,828,653

Pro Players Salaries
Nathan MacKinnon (1 Way Contract)	$12,600,000 (13)
Connor McDavid (1 Way Contract)	$12,500,000 (4)
Rasmus Dahlin (1 Way Contract)	$11,000,000 (16)
Jack Eichel (1 Way Contract)	$10,000,000 (4)
Aleksander Barkov (1 Way Contract)	$10,000,000 (11)
Tim Stutzle (1 Way Contract)	$8,350,000 (13)
Jack Hughes (1 Way Contract)	$8,000,000 (11)
Quinn Hughes (1 Way Contract)	$7,850,000 (6)
Rasmus Ristolainen (1 Way Contract)	$2,550,000 (6)
Calvin de Haan	$2,000,000 (2)
Jeremy Lauzon	$1,000,000 (4)
Matvei Michkov	$950,000 (6)
Cam Talbot	$800,000 (1)
Troy Stecher	$787,500 (4)
Curtis Lazar	$775,000 (3)
James Reimer (1 Way Contract)	$775,000 (3)
Billy Sweezey	$775,000 (3)
Evgeny Kuznetsov (1 Way Contract)	$775,000 (3)
Lars Eller	$775,000 (1)
Trevor Lewis	$775,000 (1)
Matt Martin	$775,000 (1)
Casey DeSmith	$775,000 (3)
Total Pro Players	22
Salary Commitment
Year 21 : $94,587,500
Year 22 : $91,462,500
Year 23 : $89,462,500
Year 24 : $85,587,500
Salary Average Commitment
Year 21 : $94,587,500
Year 22 : $91,462,500
Year 23 : $89,462,500
Year 24 : $85,587,500
Salary Cap with 1 Way Contract
Year 21 : $94,587,500
Year 22 : $91,462,500
Year 23 : $89,462,500
Year 24 : $85,587,500

Farm Players Salaries
Will Smith	$95,000 (6)
Kevin Gravel	$90,000 (2)
Jason Polin	$85,833 (5)
Matt Murray	$77,500 (4)
Libor Hajek	$77,500 (3)
Chase De Leo	$77,500 (3)
Connor Bleackley	$77,500 (4)
Connor Carrick	$77,500 (1)
Kevin Connauton	$77,500 (3)
Anton Blidh	$77,500 (2)
Henrik Borgstrom	$77,500 (4)
Anton Levtchi	$77,500 (3)
Brandon Scanlin	$77,500 (3)
Evan Barratt	$77,500 (1)
Jack Badini	$77,500 (1)
Pierre-Edouard Bellemare	$77,500 (3)
Evan Fitzpatrick	$77,500 (4)
Luke Stevens	$77,500 (1)
Rhett Gardner	$77,500 (1)
Sheldon Dries	$77,500 (1)
Lane Pederson	$77,500 (1)
Matthew Peca	$77,500 (3)
Ryan Merkley	$77,500 (4)
Luke Johnson	$77,500 (1)
Zachary Senyshyn	$77,500 (4)
Alex Nylander	$77,500 (4)
Keaton Middleton	$77,500 (1)
Ales Stezka	$77,500 (4)
Rudolfs Balcers	$77,500 (4)
Total Farm Players	29
Salary Commitment
Year 21 : $2,285,833
Year 22 : $1,588,333
Year 23 : $1,420,833
Year 24 : $878,333
Salary Average Commitment
Year 21 : $2,285,833
Year 22 : $1,588,333
Year 23 : $1,420,833
Year 24 : $878,333

New York Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $175 - 4,221 - 70.35%
Level 2:	5000 - $115 - 3,500 - 70.00%
Level 3:	2000 - $80 - 1,400 - 70.00%
Level 4:	4186 - $65 - 2,930 - 70.00%
Luxury :	820 - $400 - 574 - 70.00%
Total Capacity :	18006
Income
Home Games Left	0
Average Attendance - %	12,625 - 70.11%
Average Income per Game	$2,493,068
Year to Date Revenue	$102,215,769
Expense
Pro Players Total Salaries	$79,925,000
Farm Players Total Salaries	$2,705,917
Coaches Total Salaries	$950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$10,000,000
Pro Year To Date Expenses	$79,941,233
Farm Year To Date Expenses	$2,779,090
Pro Salary Cap To Date	$78,991,280
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$641,865
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$21,140
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$88,991,280
Estimate Under Maximum Salary Cap of $95,500,000	$6,508,720
Estimate Over Minimum Salary Cap of $70,600,000	$18,391,280
Current Bank Account	$272,727,474
Projected Bank Account	$272,727,474

Pro Players Salaries
Kirill Kaprizov (1 Way Contract)	$9,000,000 (4)
J.T. Miller (1 Way Contract)	$8,000,000 (5)
Chandler Stephenson (1 Way Contract)	$5,500,000 (3)
Adrian Kempe (1 Way Contract)	$5,500,000 (3)
Jaccob Slavin (1 Way Contract)	$5,300,000 (1)
Shea Theodore (1 Way Contract)	$5,200,000 (2)
Thatcher Demko (1 Way Contract)	$5,000,000 (3)
Brandon Carlo (1 Way Contract)	$4,800,000 (5)
Chris Tanev (1 Way Contract)	$4,500,000 (6)
Marcus Foligno (1 Way Contract)	$4,000,000 (4)
Alexander Kerfoot (1 Way Contract)	$3,500,000 (1)
Matias Maccelli (1 Way Contract)	$3,450,000 (2)
J.J. Moser (1 Way Contract)	$3,375,000 (4)
Erik Haula (1 Way Contract)	$3,150,000 (1)
Garnet Hathaway	$2,000,000 (4)
Brett Howden	$1,900,000 (2)
Simon Benoit	$1,350,000 (3)
Laurent Brossoit	$1,050,000 (1)
Martin Pospisil	$1,000,000 (2)
Joey Anderson	$800,000 (3)
Luke Glendening	$775,000 (2)
Jiri Patera	$775,000 (3)
Total Pro Players	22
Salary Commitment
Year 21 : $79,925,000
Year 22 : $66,925,000
Year 23 : $54,600,000
Year 24 : $35,675,000
Salary Average Commitment
Year 21 : $79,925,000
Year 22 : $66,925,000
Year 23 : $54,600,000
Year 24 : $35,675,000
Salary Cap with 1 Way Contract
Year 21 : $79,925,000
Year 22 : $66,925,000
Year 23 : $54,600,000
Year 24 : $35,675,000

Farm Players Salaries
Akil Thomas	$155,000 (1)
Nathan Bastian	$135,000 (2)
Cameron Morrison	$92,500 (1)
Brendan Brisson	$92,500 (2)
Mavrik Bourque	$89,417 (2)
Jagger Firkus	$89,167 (4)
Josh Lopina	$87,833 (2)
Ryan Mantha	$87,000 (1)
Ethan Cardwell	$86,750 (4)
Florian Xhekaj	$86,667 (3)
Kalle Vaisanen	$86,333 (5)
Jared Davidson	$86,250 (3)
Cameron Crotty	$85,000 (1)
Eric Robinson	$85,000 (1)
Sam Steel	$85,000 (1)
Jean-Luc Foudy	$84,750 (1)
Samuel Knazko	$84,750 (2)
David Gustafsson	$83,500 (2)
Pavel Dorofeyev	$82,500 (2)
Collin Delia	$80,000 (1)
Josiah Slavin	$80,000 (3)
Steven Santini	$80,000 (1)
Cameron Hughes	$80,000 (1)
Wade Alison	$78,500 (1)
Grigori Denisenko	$77,500 (2)
Jaxson Stauber	$77,500 (3)
Riley Tufte	$77,500 (1)
Joe Hicketts	$77,500 (2)
Noel Hoefenmayer	$77,500 (1)
Tyson Jost	$77,500 (2)
Matt Irwin	$77,500 (4)
Total Farm Players	31
Salary Commitment
Year 21 : $2,705,917
Year 22 : $1,558,167
Year 23 : $670,167
Year 24 : $339,750
Salary Average Commitment
Year 21 : $2,705,917
Year 22 : $1,558,167
Year 23 : $670,167
Year 24 : $339,750

Ottawa Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Centre
Level 1:	6000 - $100 - 5,842 - 97.36%
Level 2:	4500 - $60 - 4,500 - 100.00%
Level 3:	2000 - $35 - 1,991 - 99.53%
Level 4:	4000 - $25 - 4,000 - 100.00%
Luxury :	900 - $200 - 886 - 98.47%
Total Capacity :	17400
Income
Home Games Left	0
Average Attendance - %	17,219 - 98.96%
Average Income per Game	$1,789,622
Year to Date Revenue	$73,374,499
Expense
Pro Players Total Salaries	$74,339,167
Farm Players Total Salaries	$2,553,990
Coaches Total Salaries	$950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$4,500,000
Pro Year To Date Expenses	$74,334,819
Farm Year To Date Expenses	$2,634,879
Pro Salary Cap To Date	$73,384,784
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$597,533
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$19,953
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$77,884,784
Estimate Under Maximum Salary Cap of $95,500,000	$17,615,216
Estimate Over Minimum Salary Cap of $70,600,000	$7,284,784
Current Bank Account	$118,566,197
Projected Bank Account	$118,566,197

Pro Players Salaries
Andreas Athanasiou (1 Way Contract)	$10,000,000 (1)
Brady Skjei (1 Way Contract)	$7,000,000 (14)
Ivan Provorov (1 Way Contract)	$6,750,000 (2)
Esa Lindell (1 Way Contract)	$5,800,000 (2)
Jack Campbell (1 Way Contract)	$5,000,000 (1)
Alexander Wennberg (1 Way Contract)	$5,000,000 (4)
Ryan Strome (1 Way Contract)	$5,000,000 (4)
Connor Murphy (1 Way Contract)	$4,400,000 (3)
Timothy Liljegren (1 Way Contract)	$3,000,000 (4)
Alex Newhook	$2,900,000 (5)
Jack Roslovic (1 Way Contract)	$2,800,000 (1)
Stuart Skinner	$2,600,000 (4)
Philipp Kurashev	$2,250,000 (2)
Connor McMichael	$2,100,000 (4)
Morgan Frost	$2,100,000 (2)
Keegan Kolesar	$1,400,000 (2)
Kevin Bahl	$1,050,000 (2)
Declan Chisholm	$1,000,000 (1)
Mads Sogaard	$925,000 (1)
Josh Doan	$925,000 (5)
Nikita Okhotyuk	$789,167 (1)
Dylan Holloway	$775,000 (1)
Max Comtois	$775,000 (1)
Total Pro Players	23
Salary Commitment
Year 21 : $74,339,167
Year 22 : $52,275,000
Year 23 : $32,925,000
Year 24 : $28,525,000
Salary Average Commitment
Year 21 : $74,339,167
Year 22 : $52,275,000
Year 23 : $32,925,000
Year 24 : $28,525,000
Salary Cap with 1 Way Contract
Year 21 : $74,339,167
Year 22 : $52,275,000
Year 23 : $32,925,000
Year 24 : $28,525,000

Farm Players Salaries
Sam Colangelo	$92,500 (3)
David Reinbacher	$91,833 (5)
Wyatt Kaiser	$91,667 (5)
Matthew Stienburg	$89,875 (1)
Peter Diliberatore	$88,083 (1)
Alex Beaucage	$87,833 (1)
Daniil Misyul	$86,700 (1)
Lassi Thomson	$86,333 (1)
Jacob Perreault	$86,333 (2)
Cameron Hillis	$85,000 (3)
Mikko Kokkonen	$84,667 (1)
Garin Bjorkland	$84,333 (1)
Nils Aman	$82,500 (3)
Jeremy Poirier	$82,333 (1)
Wyatte Wylie	$82,083 (1)
Pavel Shen	$80,917 (1)
Ville Heinola	$80,000 (1)
Cole Schwindt	$80,000 (2)
Jack Finley	$79,750 (1)
Hunter Jones	$78,750 (1)
Hunter Skinner	$77,500 (1)
Cole Reinhardt	$77,500 (2)
Garrett Pilon	$77,500 (4)
Riley Damiani	$77,500 (1)
Logan Mailloux	$77,500 (1)
Maxence Guenette	$77,500 (1)
Pavol Regenda	$77,500 (3)
Tobias Bjornfot	$77,500 (2)
Liam Foudy	$77,500 (2)
Vladislav Kolyachonok	$77,500 (3)
Jonathan Dugan	$77,500 (2)
Total Farm Players	31
Salary Commitment
Year 21 : $2,553,990
Year 22 : $1,152,333
Year 23 : $676,000
Year 24 : $261,000
Salary Average Commitment
Year 21 : $2,553,990
Year 22 : $1,152,333
Year 23 : $676,000
Year 24 : $261,000

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	$79,337,500
Farm Players Total Salaries	$2,148,000
Coaches Total Salaries	$950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$4,704,500
Pro Year To Date Expenses	$80,738,223
Farm Year To Date Expenses	$2,215,838
Pro Salary Cap To Date	$79,788,209
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$637,202
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,781
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$84,492,709
Estimate Under Maximum Salary Cap of $95,500,000	$11,007,291
Estimate Over Minimum Salary Cap of $70,600,000	$13,892,709
Current Bank Account	$416,868,015
Projected Bank Account	$416,868,015

Pro Players Salaries
Filip Hronek (1 Way Contract)	$15,250,000 (4)
Logan Couture (1 Way Contract)	$8,000,000 (1)
Dylan DeMelo (1 Way Contract)	$7,000,000 (4)
Gabriel Landeskog (1 Way Contract)	$7,000,000 (9)
Jordan Eberle (1 Way Contract)	$6,000,000 (4)
Nate Schmidt (1 Way Contract)	$6,000,000 (4)
Andrew Mangiapane (1 Way Contract)	$5,800,000 (1)
Mike Reilly (1 Way Contract)	$5,000,000 (4)
Vitek Vanecek (1 Way Contract)	$3,400,000 (1)
Vince Hinostroza (1 Way Contract)	$3,250,000 (2)
Evgeny Dadanov (1 Way Contract)	$2,250,000 (2)
Daniel Sprong	$975,000 (1)
A.J. Greer	$850,000 (3)
Michael Pezzetta	$812,500 (2)
Brendan Gaunce	$775,000 (1)
Oskar Lindblom (1 Way Contract)	$775,000 (3)
-1 Way Contract Salary Cap :	$775,000
Matt Tomkins	$775,000 (2)
Brayden Pachal	$775,000 (3)
Andy Andreoff	$775,000 (1)
Kevin Rooney	$775,000 (3)
Hunter Shepard	$775,000 (3)
Chris Wideman (1 Way Contract)	$775,000 (3)
Justin Schultz (1 Way Contract)	$775,000 (3)
Marc McLaughlin	$775,000 (3)
Total Pro Players	24
Salary Commitment
Year 21 : $79,337,500
Year 22 : $59,612,500
Year 23 : $52,525,000
Year 24 : $46,250,000
Salary Average Commitment
Year 21 : $79,337,500
Year 22 : $59,612,500
Year 23 : $52,525,000
Year 24 : $46,250,000
Salary Cap with 1 Way Contract
Year 21 : $79,337,500
Year 22 : $59,612,500
Year 23 : $52,525,000
Year 24 : $46,250,000

Farm Players Salaries
Filip Roos	$92,500 (3)
Tim Berni	$92,500 (1)
Ondrej Pavel	$87,000 (3)
Calle Sjalin	$85,500 (1)
Santtu Kinnunen	$85,500 (1)
Jett Alexander	$77,500 (3)
Kyle Rau	$77,500 (1)
Chase Priskie	$77,500 (1)
Dakota Mermis	$77,500 (1)
Kurtis MacDermid	$77,500 (3)
Artem Anisimov	$77,500 (1)
Charles Hudon	$77,500 (3)
CJ Suess	$77,500 (3)
David Gust	$77,500 (3)
Graham McPhee	$77,500 (3)
Michael Houser	$77,500 (1)
Terrance Amorosa	$77,500 (3)
Joona Luoto	$77,500 (3)
Josh Dunne	$77,500 (3)
Kristian Reichel	$77,500 (3)
Mike Hardman	$77,500 (3)
Keegan Iverson	$77,500 (3)
John Hayden	$77,500 (2)
Lukas Rousek	$77,500 (1)
Jacob MacDonald	$77,500 (1)
Anton Khudobin	$77,500 (1)
Greg McKegg	$77,500 (1)
Total Farm Players	27
Salary Commitment
Year 21 : $2,148,000
Year 22 : $1,187,000
Year 23 : $1,109,500
Year 24 : $0
Salary Average Commitment
Year 21 : $2,148,000
Year 22 : $1,187,000
Year 23 : $1,109,500
Year 24 : $0

Pittsburgh Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	PPG Paints Arena
Level 1:	5000 - $150 - 5,000 - 100.00%
Level 2:	5000 - $85 - 5,000 - 100.00%
Level 3:	3300 - $35 - 3,300 - 100.00%
Level 4:	4087 - $25 - 4,087 - 100.00%
Luxury :	1000 - $300 - 1,000 - 100.00%
Total Capacity :	18387
Income
Home Games Left	0
Average Attendance - %	18,387 - 100.00%
Average Income per Game	$2,522,086
Year to Date Revenue	$103,405,526
Expense
Pro Players Total Salaries	$73,030,833
Farm Players Total Salaries	$3,027,080
Coaches Total Salaries	$1,900,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$73,096,030
Farm Year To Date Expenses	$3,097,140
Pro Salary Cap To Date	$72,146,031
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$587,149
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$23,649
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$72,146,031
Estimate Under Maximum Salary Cap of $95,500,000	$23,353,969
Estimate Over Minimum Salary Cap of $70,600,000	$1,546,031
Current Bank Account	$53,515,085
Projected Bank Account	$53,515,085

Pro Players Salaries
Sidney Crosby (1 Way Contract)	$8,700,000 (2)
Cole Caufield (1 Way Contract)	$7,850,000 (13)
Matt Boldy (1 Way Contract)	$7,000,000 (11)
Andre Burakovsky (1 Way Contract)	$5,500,000 (6)
Spencer Knight (1 Way Contract)	$4,500,000 (4)
-1 Way Contract Salary Cap :	$4,500,000
Erik Gudbranson (1 Way Contract)	$4,000,000 (5)
Robby Fabbri (1 Way Contract)	$4,000,000 (2)
-1 Way Contract Salary Cap :	$4,000,000
Maxim Tsyplakov (1 Way Contract)	$3,000,000 (4)
-1 Way Contract Salary Cap :	$3,000,000
Oliver Kylington (1 Way Contract)	$3,000,000 (4)
Brett Kulak	$2,750,000 (3)
Adam Boqvist	$2,600,000 (1)
Alex Nedeljkovic	$2,500,000 (4)
Dante Fabbro	$2,500,000 (1)
Alexis Lafreniere	$2,325,000 (1)
Yegor Chinakhov	$2,100,000 (3)
Justin Danforth	$1,100,000 (2)
Viktor Arvidsson	$1,000,000 (4)
Arvid Soderblom	$1,000,000 (3)
Adam Fantilli	$950,000 (4)
Drew O'Connor	$925,000 (2)
Denton Mateychuk	$886,666 (6)
Jack Quinn	$863,334 (1)
JJ Peterka	$855,833 (2)
Matthew Murray	$800,000 (3)
Jonathan Toews	$775,000 (4)
Kailer Yamamoto (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$775,000
Calen Addison	$775,000 (1)
Total Pro Players	27
Salary Commitment
Year 21 : $73,030,833
Year 22 : $63,192,499
Year 23 : $47,611,666
Year 24 : $40,961,666
Salary Average Commitment
Year 21 : $71,864,167
Year 22 : $62,025,833
Year 23 : $46,445,000
Year 24 : $39,795,000
Salary Cap with 1 Way Contract
Year 21 : $73,030,833
Year 22 : $63,192,499
Year 23 : $47,611,666
Year 24 : $40,961,666

Farm Players Salaries
Phil Kessel	$200,000 (1)
Guillaume Brisebois	$125,000 (2)
Tomas Suchanek	$125,000 (3)
Devin Cooley	$100,000 (3)
Collin Graf	$100,000 (3)
Jet Greaves	$100,000 (3)
Otto Stenberg	$95,000 (6)
Alexander Holtz	$92,500 (1)
Corson Ceulemans	$92,500 (3)
Shane Wright	$91,833 (3)
Gabriel Szturc	$90,000 (3)
Hunter McKown	$90,000 (3)
Milo Roelens	$90,000 (3)
Kai Schwindt	$90,000 (3)
Jon-Randall Avon	$90,000 (3)
Beau Jelsma	$90,000 (3)
Thomas Bordeleau	$87,413 (2)
Cutter Gauthier	$86,500 (5)
Jordan Dumais	$86,000 (6)
Taylor Gauthier	$85,917 (1)
Olen Zellweger	$84,417 (5)
Michael Carcone	$80,000 (3)
Zemgus Girgensons	$80,000 (4)
Mark Pysyk	$77,500 (2)
Filip Kral	$77,500 (1)
Robert Bortuzzo	$77,500 (2)
Ben Gleason	$77,500 (2)
Xavier Parent	$77,500 (1)
Olli Juolevi	$77,500 (2)
Zach Aston-Reese	$77,500 (3)
Valtteri Puustinen	$77,500 (4)
John Ludvig	$77,500 (2)
Sean Day	$77,500 (1)
Total Farm Players	33
Salary Commitment
Year 21 : $3,027,080
Year 22 : $2,416,163
Year 23 : $1,816,250
Year 24 : $509,417
Salary Average Commitment
Year 21 : $3,027,080
Year 22 : $2,416,163
Year 23 : $1,816,250
Year 24 : $509,417

San Jose Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	6000 - $100 - 5,814 - 96.91%
Level 2:	5000 - $60 - 4,893 - 97.87%
Level 3:	2000 - $35 - 1,989 - 99.45%
Level 4:	3692 - $25 - 3,692 - 100.00%
Luxury :	870 - $200 - 860 - 98.90%
Total Capacity :	17562
Income
Home Games Left	0
Average Attendance - %	17,249 - 98.22%
Average Income per Game	$1,801,465
Year to Date Revenue	$73,860,069
Expense
Pro Players Total Salaries	$83,242,381
Farm Players Total Salaries	$2,425,235
Coaches Total Salaries	$950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$83,570,402
Farm Year To Date Expenses	$2,474,302
Pro Salary Cap To Date	$82,620,362
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$668,194
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$18,947
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$82,620,362
Estimate Under Maximum Salary Cap of $95,500,000	$12,879,638
Estimate Over Minimum Salary Cap of $70,600,000	$12,020,362
Current Bank Account	$1,838,231
Projected Bank Account	$1,838,231

Pro Players Salaries
Charlie McAvoy (1 Way Contract)	$9,500,000 (9)
Adam Fox (1 Way Contract)	$9,500,000 (9)
Mark Scheifele (1 Way Contract)	$8,500,000 (13)
Filip Forsberg (1 Way Contract)	$8,500,000 (11)
Vince Dunn (1 Way Contract)	$7,350,000 (3)
Mark Stone (1 Way Contract)	$5,700,000 (5)
Alex Tuch (1 Way Contract)	$4,750,000 (3)
Filip Chytil (1 Way Contract)	$4,437,500 (5)
Mattias Samuelsson (1 Way Contract)	$4,285,714 (7)
Carter Verhaeghe (1 Way Contract)	$4,166,667 (2)
Dakota Joshua (1 Way Contract)	$3,250,000 (7)
Nicolas Roy (1 Way Contract)	$3,000,000 (6)
Braden Schneider	$2,200,000 (3)
Fabian Zetterlund	$1,450,000 (2)
Darren Raddysh	$975,000 (3)
Henry Thrun	$912,500 (2)
Samuel Ersson	$867,500 (5)
Luke Evangelista	$797,500 (2)
Jon Gillies	$775,000 (1)
Zach Sanford	$775,000 (1)
Andreas Johnsson	$775,000 (1)
Charlie Lindgren	$775,000 (1)
Total Pro Players	22
Salary Commitment
Year 21 : $83,242,381
Year 22 : $80,142,381
Year 23 : $72,815,714
Year 24 : $57,540,714
Salary Average Commitment
Year 21 : $83,242,381
Year 22 : $80,142,381
Year 23 : $72,815,714
Year 24 : $57,540,714
Salary Cap with 1 Way Contract
Year 21 : $83,242,381
Year 22 : $80,142,381
Year 23 : $72,815,714
Year 24 : $57,540,714

Farm Players Salaries
Sebastian Aho (D)	$100,000 (2)
Brady Keeper	$100,000 (2)
Logan Morrison	$90,000 (3)
Blake Mclaughlin	$88,375 (1)
Ethan Del Mastro	$85,583 (5)
Tyson Hinds	$82,944 (3)
Marshall Warren	$82,500 (3)
Matvei Petrov	$80,333 (3)
Georgii Merkulov	$80,000 (3)
Jake Christiansen	$80,000 (3)
Arshdeep Bains	$80,000 (3)
Scott Reedy	$78,000 (1)
Mitchell Stephens	$78,000 (1)
Riley Stillman	$78,000 (1)
Rasmus Asplund	$78,000 (1)
Glenn Gawdin	$78,000 (1)
Brandon Gignac	$78,000 (1)
Walker Duehr	$77,500 (2)
Dylan Sikura	$77,500 (3)
Jay O'Brien	$77,500 (2)
Radim Simek	$77,500 (3)
James Hamblin	$77,500 (2)
Alex Stalock	$77,500 (3)
Oskar Back	$77,500 (1)
Kyle KacLean	$77,500 (3)
Curtis Hall	$77,500 (1)
Christopher Gibson	$77,500 (3)
Marcus Bjork	$77,500 (1)
Andy Welinski	$77,500 (1)
Justin Dowling	$77,500 (1)
Total Farm Players	30
Salary Commitment
Year 21 : $2,425,235
Year 22 : $1,481,360
Year 23 : $1,048,860
Year 24 : $85,583
Salary Average Commitment
Year 21 : $2,425,235
Year 22 : $1,481,360
Year 23 : $1,048,860
Year 24 : $85,583

Seattle Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	6000 - $150 - 4,548 - 75.81%
Level 2:	5000 - $85 - 4,728 - 94.56%
Level 3:	2000 - $50 - 1,928 - 96.40%
Level 4:	4000 - $45 - 3,211 - 80.29%
Luxury :	1000 - $300 - 710 - 70.99%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	15,126 - 84.03%
Average Income per Game	$2,291,641
Year to Date Revenue	$93,957,292
Expense
Pro Players Total Salaries	$88,350,032
Farm Players Total Salaries	$3,394,166
Coaches Total Salaries	$1,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,000,000
Pro Year To Date Expenses	$85,636,125
Farm Year To Date Expenses	$3,748,153
Pro Salary Cap To Date	$84,636,188
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$709,127
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$26,517
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$86,636,188
Estimate Under Maximum Salary Cap of $95,500,000	$8,863,812
Estimate Over Minimum Salary Cap of $70,600,000	$16,036,188
Current Bank Account	$215,746,904
Projected Bank Account	$215,746,904

Pro Players Salaries
Nick Suzuki (1 Way Contract)	$7,857,000 (11)
Kevin Hayes (1 Way Contract)	$7,142,857 (4)
Dylan Cozens (1 Way Contract)	$7,100,000 (11)
Anthony Cirelli (1 Way Contract)	$6,250,000 (14)
Mattias Ekholm (1 Way Contract)	$6,250,000 (3)
Teuvo Teravainen (1 Way Contract)	$5,400,000 (5)
Samuel Girard (1 Way Contract)	$5,000,000 (6)
Jesperi Kotkaniemi (1 Way Contract)	$4,850,000 (10)
-1 Way Contract Salary Cap :	$4,850,000
Jamie Oleksiak (1 Way Contract)	$4,600,000 (3)
Ryan Lindgren (1 Way Contract)	$4,500,000 (1)
Marcus Pettersson (1 Way Contract)	$4,025,175 (1)
Anthony Duclair (1 Way Contract)	$3,500,000 (7)
Kieffer Bellows (1 Way Contract)	$3,250,000 (4)
-1 Way Contract Salary Cap :	$3,250,000
Samuel Montembeault (1 Way Contract)	$3,150,000 (4)
Marc-Andre Fleury (1 Way Contract)	$2,500,000 (2)
Nicolas Deslauriers	$1,750,000 (2)
Derek Forbort	$1,400,000 (1)
Michael Eyssimont	$1,250,000 (3)
Anthony Beauvillier (1 Way Contract)	$1,250,000 (1)
-1 Way Contract Salary Cap :	$1,250,000
Daniil Tarasov	$1,050,000 (5)
Blake Wheeler	$1,000,000 (2)
Arber Xhekaj	$1,000,000 (1)
Ty Emberson	$950,000 (1)
Brendan Gallagher	$900,000 (2)
Josh Anderson (1 Way Contract)	$850,000 (3)
Ryan Johansen (1 Way Contract)	$800,000 (3)
Julien Gauthier	$775,000 (1)
Total Pro Players	27
Salary Commitment
Year 21 : $88,350,032
Year 22 : $74,449,857
Year 23 : $68,299,857
Year 24 : $54,549,857
Salary Average Commitment
Year 21 : $85,419,123
Year 22 : $71,518,948
Year 23 : $65,368,948
Year 24 : $51,618,948
Salary Cap with 1 Way Contract
Year 21 : $88,350,032
Year 22 : $74,449,857
Year 23 : $68,299,857
Year 24 : $54,549,857

Farm Players Salaries
Evgeny Svechnikov	$250,000 (2)
Ethan Bear	$206,250 (2)
Gabriel Carlsson	$200,000 (2)
Matt Iacopelli	$185,000 (2)
Dryden Hunt	$150,000 (2)
Jordan Harris	$140,000 (2)
Patrik Koch	$125,000 (3)
Brett Seney	$95,000 (2)
Lias Andersson	$95,000 (2)
Henry Rybinski	$92,500 (4)
William Stromgren	$92,500 (4)
Jakub Skarek	$90,000 (2)
Chase Bradley	$87,250 (4)
Frederic Brunet	$86,000 (3)
Xavier Simoneau	$85,500 (1)
Jake Chiasson	$84,333 (4)
Amir Miftakhov	$83,833 (1)
Oskar Pettersson	$83,500 (5)
Nicholas Porco	$77,500 (3)
Willam Carrier	$77,500 (3)
Sheldon Rempal	$77,500 (1)
Bryce Misley	$77,500 (3)
Jaret Anderson-Dolan	$77,500 (3)
Connor Hvidston	$77,500 (1)
Taylor Fedun	$77,500 (1)
Mason Shaw	$77,500 (1)
Egor Sokolov	$77,500 (1)
Jesper Sellgren	$77,500 (3)
Gustav Lindstrom	$77,500 (1)
Jake Leschyshyn	$77,500 (1)
Quinn Olson	$77,500 (1)
Mats Lindgren	$77,500 (1)
Benjamin Gaudreau	$77,500 (1)
Total Farm Players	33
Salary Commitment
Year 21 : $3,394,166
Year 22 : $2,449,833
Year 23 : $1,038,583
Year 24 : $440,083
Salary Average Commitment
Year 21 : $3,394,166
Year 22 : $2,449,833
Year 23 : $1,038,583
Year 24 : $440,083

St. Louis Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Enterprise Center
Level 1:	6000 - $175 - 4,216 - 70.26%
Level 2:	5000 - $75 - 4,751 - 95.02%
Level 3:	2096 - $45 - 2,009 - 95.83%
Level 4:	4120 - $34 - 4,058 - 98.50%
Luxury :	880 - $300 - 692 - 78.68%
Total Capacity :	18096
Income
Home Games Left	0
Average Attendance - %	15,726 - 86.90%
Average Income per Game	$2,279,976
Year to Date Revenue	$93,479,016
Expense
Pro Players Total Salaries	$87,925,000
Farm Players Total Salaries	$2,640,334
Coaches Total Salaries	$1,900,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,950,000
Pro Year To Date Expenses	$86,878,980
Farm Year To Date Expenses	$2,651,662
Pro Salary Cap To Date	$85,928,958
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$705,357
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$20,628
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$88,878,958
Estimate Under Maximum Salary Cap of $95,500,000	$6,621,042
Estimate Over Minimum Salary Cap of $70,600,000	$18,278,958
Current Bank Account	$51,021,334
Projected Bank Account	$51,021,334

Pro Players Salaries
Patrik Laine (1 Way Contract)	$8,700,000 (4)
-1 Way Contract Salary Cap :	$8,700,000
Nick Foligno (1 Way Contract)	$7,500,000 (3)
Adam Henrique (1 Way Contract)	$7,000,000 (4)
Brayden Schenn (1 Way Contract)	$6,500,000 (7)
Cam Fowler (1 Way Contract)	$6,500,000 (3)
Ilya Samsonov (1 Way Contract)	$6,000,000 (4)
T.J. Oshie (1 Way Contract)	$5,700,000 (4)
Luke Schenn (1 Way Contract)	$5,300,000 (4)
Jared McCann (1 Way Contract)	$5,000,000 (6)
Michael Matheson (1 Way Contract)	$4,875,000 (3)
Lawson Crouse (1 Way Contract)	$4,300,000 (6)
David Perron (1 Way Contract)	$4,000,000 (4)
Alexandar Georgiev (1 Way Contract)	$3,400,000 (2)
Mario Ferraro (1 Way Contract)	$3,250,000 (4)
Jacob Middleton	$2,450,000 (1)
Mason Lohrei	$2,000,000 (3)
Nic Dowd	$1,300,000 (1)
Erik Brannstrom	$900,000 (2)
Dennis Gilbert	$900,000 (3)
Alexander Barabanov	$800,000 (1)
Eric Staal	$775,000 (2)
Saku Maenalanen	$775,000 (2)
Total Pro Players	22
Salary Commitment
Year 21 : $87,925,000
Year 22 : $83,375,000
Year 23 : $77,525,000
Year 24 : $55,750,000
Salary Average Commitment
Year 21 : $87,925,000
Year 22 : $83,375,000
Year 23 : $77,525,000
Year 24 : $55,750,000
Salary Cap with 1 Way Contract
Year 21 : $87,925,000
Year 22 : $83,375,000
Year 23 : $77,525,000
Year 24 : $55,750,000

Farm Players Salaries
Nick Bonino	$150,000 (2)
Pontus Holmberg	$89,417 (5)
Jaroslav Chmelar	$86,750 (5)
Antti Tuomisto	$86,750 (1)
Magnus Chrona	$86,750 (3)
Artem Guryev	$86,000 (3)
William Trudeau	$85,667 (1)
Devante Stephens	$85,000 (1)
Lucas Ciona	$83,000 (3)
Francesco Arcuri	$82,500 (3)
Carson Focht	$82,167 (1)
Timur Ibragimov	$81,333 (1)
Malcolm Subban	$80,000 (1)
Graeme Clarke	$80,000 (2)
Nikita Alexandrov	$77,500 (2)
Adam Clendening	$77,500 (2)
Otto Koivula	$77,500 (1)
Riley Sutter	$77,500 (2)
Mac Hollowell	$77,500 (2)
Brandon Davidson	$77,500 (2)
Brian Pinho	$77,500 (2)
Joseph Cecconi	$77,500 (2)
Ryan Ellis	$77,500 (2)
Kody Clark	$77,500 (2)
Vitaly Abramov	$77,500 (2)
Kale Howarth	$77,500 (2)
Matt Villalta	$77,500 (4)
Dylan McIlrath	$77,500 (2)
Jan Jenik	$77,500 (1)
Ryan Carpenter	$77,500 (2)
Josh Brook	$77,500 (2)
Kyle Olson	$77,500 (2)
Total Farm Players	32
Salary Commitment
Year 21 : $2,640,334
Year 22 : $1,984,417
Year 23 : $591,917
Year 24 : $253,667
Salary Average Commitment
Year 21 : $2,640,334
Year 22 : $1,984,417
Year 23 : $591,917
Year 24 : $253,667

Tampa Bay Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	6000 - $150 - 5,081 - 84.68%
Level 2:	5000 - $90 - 4,866 - 97.32%
Level 3:	2000 - $40 - 1,996 - 99.79%
Level 4:	5192 - $20 - 4,936 - 95.07%
Luxury :	900 - $300 - 768 - 85.28%
Total Capacity :	19092
Income
Home Games Left	0
Average Attendance - %	17,646 - 92.43%
Average Income per Game	$2,169,574
Year to Date Revenue	$88,952,544
Expense
Pro Players Total Salaries	$93,083,333
Farm Players Total Salaries	$2,191,000
Coaches Total Salaries	$1,900,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$93,588,301
Farm Year To Date Expenses	$2,226,270
Pro Salary Cap To Date	$92,638,324
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$746,296
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,117
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$92,638,324
Estimate Under Maximum Salary Cap of $95,500,000	$2,861,676
Estimate Over Minimum Salary Cap of $70,600,000	$22,038,324
Current Bank Account	$6,979,948
Projected Bank Account	$6,979,948

Pro Players Salaries
Auston Matthews (1 Way Contract)	$13,250,000 (7)
William Nylander (1 Way Contract)	$11,500,000 (15)
David Pastrnak (1 Way Contract)	$11,250,000 (13)
Sebastian Aho (1 Way Contract)	$9,750,000 (15)
Zach Werenski (1 Way Contract)	$9,583,333 (7)
Nikita Kucherov (1 Way Contract)	$9,500,000 (5)
Cale Makar (1 Way Contract)	$9,000,000 (5)
Ukko-Pekka Luukkonen (1 Way Contract)	$4,750,000 (9)
Eeli Tolvanen (1 Way Contract)	$3,475,000 (3)
Max Pacioretty (1 Way Contract)	$1,500,000 (3)
Beck Malenstyn	$1,000,000 (2)
Kyle Okposo	$775,000 (4)
Kasperi Kapanen	$775,000 (4)
Marc-Edouard Vlasic	$775,000 (3)
Brian Elliott	$775,000 (4)
Nick Cousins	$775,000 (3)
Erik Johnson (1 Way Contract)	$775,000 (3)
Travis Hamonic	$775,000 (4)
Ryan Reaves	$775,000 (2)
Brad Malone	$775,000 (3)
Jan Rutta	$775,000 (4)
Jake Massie	$775,000 (3)
Total Pro Players	22
Salary Commitment
Year 21 : $93,083,333
Year 22 : $93,083,333
Year 23 : $91,308,333
Year 24 : $82,458,333
Salary Average Commitment
Year 21 : $89,342,261
Year 22 : $89,342,261
Year 23 : $87,567,261
Year 24 : $78,717,261
Salary Cap with 1 Way Contract
Year 21 : $93,083,333
Year 22 : $93,083,333
Year 23 : $91,308,333
Year 24 : $82,458,333

Farm Players Salaries
Jesper Wallstedt	$92,500 (1)
Dimitry Ovchinnikov	$83,500 (1)
Dylan Sadowy	$77,500 (3)
John Moore	$77,500 (2)
Brendan Perlini	$77,500 (2)
Casey Fitzgerald	$77,500 (3)
Cole Guttman	$77,500 (1)
Fredrik Karlstrom	$77,500 (1)
Fredrik Olofsson	$77,500 (3)
Victor Berglund	$77,500 (3)
Cameron Darcy	$77,500 (2)
Vladislav Kamenev	$77,500 (2)
Jeffrey Viel	$77,500 (3)
Damien Riat	$77,500 (3)
Maxime Lagace	$77,500 (2)
Dylan Ferguson	$77,500 (2)
Dmitry Zlodeyev	$77,500 (1)
Artem Sergeev	$77,500 (1)
Cristiano Digiacinto	$77,500 (1)
Eemeli Rasanen	$77,500 (1)
Linus Olund	$77,500 (1)
Maxim Marushev	$77,500 (1)
Tobias Geisser	$77,500 (1)
William Reilly	$77,500 (1)
Matt Luff	$77,500 (3)
Kenneth Appleby	$77,500 (3)
Jeremy Helvig	$77,500 (3)
Alan Quine	$77,500 (3)
Total Farm Players	28
Salary Commitment
Year 21 : $2,191,000
Year 22 : $1,240,000
Year 23 : $775,000
Year 24 : $0
Salary Average Commitment
Year 21 : $2,191,000
Year 22 : $1,240,000
Year 23 : $775,000
Year 24 : $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	$66,593,677
Farm Players Total Salaries	$2,832,350
Coaches Total Salaries	$950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$8,925,000
Pro Year To Date Expenses	$67,660,170
Farm Year To Date Expenses	$2,834,199
Pro Salary Cap To Date	$66,710,130
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$536,061
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$22,128
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$75,635,130
Estimate Under Maximum Salary Cap of $95,500,000	$19,864,870
Estimate Over Minimum Salary Cap of $70,600,000	$5,035,130
Current Bank Account	$283,990,317
Projected Bank Account	$283,990,317

Pro Players Salaries
Nick Jensen (1 Way Contract)	$5,000,000 (2)
Conor Garland (1 Way Contract)	$4,950,000 (3)
Ville Husso (1 Way Contract)	$4,750,000 (2)
-1 Way Contract Salary Cap :	$4,750,000
Michael McLeod (1 Way Contract)	$4,250,000 (4)
Nick Leddy (1 Way Contract)	$4,000,000 (4)
Andrew Copp (1 Way Contract)	$4,000,000 (4)
Carter Hart (1 Way Contract)	$3,979,000 (1)
Tomas Tatar (1 Way Contract)	$3,750,000 (1)
Jonas Siegenthaler (1 Way Contract)	$3,400,000 (8)
Olli Maatta (1 Way Contract)	$3,125,010 (2)
Christian Dvorak (1 Way Contract)	$3,000,000 (4)
Danton Heinen (1 Way Contract)	$3,000,000 (4)
Brandon Tanev	$2,999,000 (1)
Jalen Chatfield	$2,999,000 (3)
Bobby McMann	$2,500,000 (3)
Mason Appleton	$2,166,667 (2)
Steven Lorentz	$2,000,000 (4)
Jonas Johansson	$1,750,000 (3)
Chad Ruhwedel	$1,500,000 (2)
Taylor Raddysh	$1,000,000 (1)
John Beecher	$925,000 (2)
Kevin Lankinen	$775,000 (2)
Jarred Tinordi	$775,000 (2)
Total Pro Players	23
Salary Commitment
Year 21 : $66,593,677
Year 22 : $54,865,677
Year 23 : $35,849,000
Year 24 : $23,650,000
Salary Average Commitment
Year 21 : $66,593,677
Year 22 : $54,865,677
Year 23 : $35,849,000
Year 24 : $23,650,000
Salary Cap with 1 Way Contract
Year 21 : $66,593,677
Year 22 : $54,865,677
Year 23 : $35,849,000
Year 24 : $23,650,000

Farm Players Salaries
Jordan Oesterle	$125,000 (2)
Brad Hunt	$109,000 (2)
Alex Steeves	$100,000 (3)
Marshall Rifai	$100,000 (3)
Kevin Wall	$100,000 (3)
Declan Carlile	$100,000 (3)
Luca Del Bel Belluz	$89,167 (4)
Jani Nyman	$89,167 (5)
Danila Klimovich	$88,667 (1)
Calle Clang	$87,833 (2)
Christian Kyrou	$87,833 (3)
Caeden Bankier	$86,750 (4)
Ryder Korczak	$85,917 (2)
Kim Nousiainen	$85,900 (1)
Topi Niemela	$85,667 (2)
Ozzy Wiesblatt	$83,533 (2)
Tyler Tullio	$82,333 (2)
Samuel Helenius	$80,583 (4)
Cale Fleury	$80,000 (2)
Ben Jones	$77,500 (4)
Jared Moe	$77,500 (1)
Alexander Campbell	$77,500 (1)
Jack St. Ivany	$77,500 (5)
Jamieson Rees	$77,500 (1)
Georgi Romanov	$77,500 (3)
Brent Gates Jr.	$77,500 (1)
Matt Tennyson	$77,500 (2)
Matthew Robertson	$77,500 (1)
Mathias Leferriere	$77,500 (1)
Matej Blumel	$77,500 (2)
Case McCarthy	$77,500 (1)
Ryan Suzuki	$77,500 (2)
Alec Regula	$77,500 (1)
Total Farm Players	33
Salary Commitment
Year 21 : $2,832,350
Year 22 : $2,037,783
Year 23 : $1,066,000
Year 24 : $500,667
Salary Average Commitment
Year 21 : $2,832,350
Year 22 : $2,037,783
Year 23 : $1,066,000
Year 24 : $500,667

Utah Hockey Club

Arena Capacity - Ticket Price Attendance - %
Arena Name	Delta Center
Level 1:	6000 - $110 - 5,876 - 97.93%
Level 2:	5000 - $60 - 4,913 - 98.25%
Level 3:	2000 - $35 - 1,996 - 99.81%
Level 4:	3165 - $25 - 3,165 - 100.00%
Luxury :	960 - $210 - 930 - 96.87%
Total Capacity :	17125
Income
Home Games Left	0
Average Attendance - %	16,879 - 98.57%
Average Income per Game	$1,915,213
Year to Date Revenue	$78,523,729
Expense
Pro Players Total Salaries	$91,600,000
Farm Players Total Salaries	$2,324,167
Coaches Total Salaries	$1,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$93,376,169
Farm Year To Date Expenses	$2,275,116
Pro Salary Cap To Date	$92,376,190
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$734,921
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$18,158
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$92,376,190
Estimate Under Maximum Salary Cap of $95,500,000	$3,123,810
Estimate Over Minimum Salary Cap of $70,600,000	$21,776,190
Current Bank Account	$13,294,685
Projected Bank Account	$13,294,685

Pro Players Salaries
Oliver Ekman-Larsson (1 Way Contract)	$8,250,000 (6)
Alex Pietrangelo (1 Way Contract)	$8,000,000 (6)
Nazem Kadri (1 Way Contract)	$7,000,000 (9)
Jonathan Huberdeau (1 Way Contract)	$6,500,000 (3)
Nikolaj Ehlers (1 Way Contract)	$6,000,000 (2)
Zach Hyman (1 Way Contract)	$5,500,000 (1)
Oliver Bjorkstrand (1 Way Contract)	$5,400,000 (4)
Tristan Jarry (1 Way Contract)	$5,375,000 (4)
Charlie Coyle (1 Way Contract)	$5,250,000 (2)
Mikael Granlund (1 Way Contract)	$5,000,000 (2)
Ryan O'Reilly (1 Way Contract)	$4,500,000 (3)
Petr Mrazek (1 Way Contract)	$4,250,000 (4)
Ryan McDonagh (1 Way Contract)	$4,000,000 (4)
Anders Lee (1 Way Contract)	$3,500,000 (3)
Ilya Lyubushkin (1 Way Contract)	$3,000,000 (3)
Niko Mikkola	$2,500,000 (4)
Nick Bjugstad	$2,000,000 (1)
Thomas Novak	$2,000,000 (4)
TJ Brodie	$1,000,000 (4)
Ondrej Kase	$1,000,000 (2)
Zack Kassian	$800,000 (1)
Nick Seeler	$775,000 (1)
Total Pro Players	22
Salary Commitment
Year 21 : $91,600,000
Year 22 : $82,525,000
Year 23 : $65,275,000
Year 24 : $47,775,000
Salary Average Commitment
Year 21 : $90,977,500
Year 22 : $81,902,500
Year 23 : $64,652,500
Year 24 : $47,152,500
Salary Cap with 1 Way Contract
Year 21 : $91,600,000
Year 22 : $82,525,000
Year 23 : $65,275,000
Year 24 : $47,775,000

Farm Players Salaries
Matt Benning	$125,000 (2)
Spencer Martin	$100,000 (3)
Nicolas Petan	$100,000 (2)
Corey Schueneman	$92,500 (5)
Marc Johnstone	$89,417 (5)
Jordan Gross	$86,750 (5)
Maxim Groshev	$86,750 (3)
Raivis Ansons	$84,417 (1)
Marco Scandella	$80,000 (2)
Kale Clague	$80,000 (3)
Luke Prokop	$79,333 (1)
Nikita Pavlychev	$78,000 (1)
Jackson Cates	$78,000 (1)
Patrick Brown	$78,000 (1)
Oskar Steen	$78,000 (1)
Gage Quinney	$78,000 (1)
Matthew Highmore	$77,500 (1)
Madison Bowey	$77,500 (1)
Alex Belzile	$77,500 (3)
Philippe Desrosiers	$77,500 (4)
Dan Renouf	$77,500 (3)
Erik Kallgren	$77,500 (3)
Lucas Carlsson	$77,500 (1)
Curtis Douglas	$77,500 (3)
Bryce Montgomery	$77,500 (1)
Noah Carroll	$77,500 (1)
Scott Walford	$77,500 (1)
Hugh McGing	$77,500 (1)
Total Farm Players	28
Salary Commitment
Year 21 : $2,324,167
Year 22 : $1,227,917
Year 23 : $922,917
Year 24 : $346,167
Salary Average Commitment
Year 21 : $2,324,167
Year 22 : $1,227,917
Year 23 : $922,917
Year 24 : $346,167

Vancouver Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6000 - $160 - 4,299 - 71.64%
Level 2:	5000 - $94 - 3,737 - 74.73%
Level 3:	2000 - $40 - 1,974 - 98.71%
Level 4:	5020 - $39 - 4,158 - 82.82%
Luxury :	890 - $265 - 847 - 95.22%
Total Capacity :	18910
Income
Home Games Left	0
Average Attendance - %	15,014 - 79.40%
Average Income per Game	$2,241,983
Year to Date Revenue	$91,921,304
Expense
Pro Players Total Salaries	$75,316,450
Farm Players Total Salaries	$2,571,750
Coaches Total Salaries	$950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,040,000
Pro Year To Date Expenses	$75,501,718
Farm Year To Date Expenses	$2,645,597
Pro Salary Cap To Date	$74,551,792
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$605,289
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$20,092
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$75,591,792
Estimate Under Maximum Salary Cap of $95,500,000	$19,908,208
Estimate Over Minimum Salary Cap of $70,600,000	$4,991,792
Current Bank Account	$181,888,895
Projected Bank Account	$181,888,895

Pro Players Salaries
Andrei Kuzmenko (1 Way Contract)	$11,000,000 (1)
Roman Josi (1 Way Contract)	$9,059,000 (7)
Dylan Larkin (1 Way Contract)	$8,700,000 (14)
Alex DeBrincat (1 Way Contract)	$7,875,000 (6)
Tyler Bertuzzi (1 Way Contract)	$5,500,000 (8)
Reilly Smith (1 Way Contract)	$5,000,000 (1)
Dmitry Orlov (1 Way Contract)	$3,875,000 (2)
Shane Pinto (1 Way Contract)	$3,750,000 (3)
Henri Jokiharju (1 Way Contract)	$3,100,000 (2)
Sean Kuraly	$2,500,000 (1)
Nicolas Hague	$2,294,150 (1)
Josh Brown	$2,000,000 (2)
Connor Brown (1 Way Contract)	$1,800,000 (1)
-1 Way Contract Salary Cap :	$1,800,000
Colin Miller (1 Way Contract)	$1,500,000 (1)
Cole Sillinger	$925,000 (1)
Alex Lyon	$900,000 (1)
Connor Zary	$863,300 (4)
Marcus Johansson	$800,000 (1)
Felix Sandstrom	$775,000 (1)
Isaak Phillips	$775,000 (2)
Justin Bailey	$775,000 (1)
Calvin Petersen	$775,000 (1)
Kiefer Sherwood	$775,000 (1)
Total Pro Players	23
Salary Commitment
Year 21 : $75,316,450
Year 22 : $45,497,300
Year 23 : $35,747,300
Year 24 : $31,997,300
Salary Average Commitment
Year 21 : $72,146,450
Year 22 : $42,327,300
Year 23 : $32,577,300
Year 24 : $28,827,300
Salary Cap with 1 Way Contract
Year 21 : $75,316,450
Year 22 : $45,497,300
Year 23 : $35,747,300
Year 24 : $31,997,300

Farm Players Salaries
Sam Gagner	$100,000 (2)
Chris Wagner	$100,000 (2)
Riley Sheahan	$100,000 (2)
Robert Hagg	$100,000 (2)
Ivan Miroshnichenko	$95,000 (4)
Carter Mazur	$90,583 (4)
Scott Morrow	$87,000 (1)
Sebastian Cossa	$86,333 (3)
Alexis Gendron	$86,000 (4)
Ryan Hofer	$85,167 (4)
Amadeus Lombardi	$83,833 (4)
Jan Mysak	$82,833 (2)
Mark Friedman	$80,000 (3)
Axel Andersson	$77,500 (1)
Dillion Hamaliuk	$77,500 (1)
Mattias Janmark	$77,500 (1)
Cole Moberg	$77,500 (1)
Tomas Vomacka	$77,500 (1)
Marian Studenic	$77,500 (1)
Jack Rathbone	$77,500 (1)
Aidan Dudas	$77,500 (1)
Nicholas Caamano	$77,500 (1)
Maxim Barbashev	$77,500 (1)
Jakub Zboril	$77,500 (4)
Reece Newkirk	$77,500 (1)
Xavier Bouchard	$77,500 (4)
Joona Koppanen	$77,500 (1)
Denis Gurianov	$77,500 (1)
Gavin Bayreuther	$77,500 (1)
Taro Hirose	$77,500 (1)
Martin Frk	$77,500 (1)
Total Farm Players	31
Salary Commitment
Year 21 : $2,571,749
Year 22 : $1,244,749
Year 23 : $761,916
Year 24 : $595,583
Salary Average Commitment
Year 21 : $2,571,749
Year 22 : $1,244,749
Year 23 : $761,916
Year 24 : $595,583

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	$91,559,000
Farm Players Total Salaries	$3,328,807
Coaches Total Salaries	$950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$91,864,180
Farm Year To Date Expenses	$3,392,290
Pro Salary Cap To Date	$90,914,171
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$734,198
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$26,006
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$90,914,171
Estimate Under Maximum Salary Cap of $95,500,000	$4,585,829
Estimate Over Minimum Salary Cap of $70,600,000	$20,314,171
Current Bank Account	$359,101,129
Projected Bank Account	$359,101,129

Pro Players Salaries
Elias Pettersson (1 Way Contract)	$11,600,000 (14)
John Tavares (1 Way Contract)	$11,000,000 (2)
Bo Horvat (1 Way Contract)	$8,500,000 (5)
Jeremy Swayman (1 Way Contract)	$8,250,000 (8)
Devon Toews (1 Way Contract)	$7,125,000 (12)
Justin Faulk (1 Way Contract)	$6,500,000 (2)
Sean Durzi (1 Way Contract)	$6,000,000 (7)
Mats Zuccarello (1 Way Contract)	$4,125,000 (3)
K'Andre Miller (1 Way Contract)	$3,872,000 (1)
Kirill Marchenko (1 Way Contract)	$3,850,000 (5)
Damon Severson (1 Way Contract)	$3,500,000 (2)
Evander Kane (1 Way Contract)	$3,500,000 (1)
Scott Laughton (1 Way Contract)	$3,000,000 (2)
James van Riemsdyk	$2,990,000 (1)
Pius Suter	$2,000,000 (1)
Jon Merrill	$1,200,000 (1)
Logan O'Connor	$1,050,000 (1)
Dmitri Voronkov	$925,000 (3)
David Rittich	$900,000 (1)
Ryker Evans	$897,000 (2)
Joel Hofer	$775,000 (2)
Total Pro Players	21
Salary Commitment
Year 21 : $91,559,000
Year 22 : $76,047,000
Year 23 : $50,375,000
Year 24 : $45,325,000
Salary Average Commitment
Year 21 : $91,559,000
Year 22 : $76,047,000
Year 23 : $50,375,000
Year 24 : $45,325,000
Salary Cap with 1 Way Contract
Year 21 : $91,559,000
Year 22 : $76,047,000
Year 23 : $50,375,000
Year 24 : $45,325,000

Farm Players Salaries
Cody Glass	$250,000 (1)
Kaapo Kakko	$240,000 (1)
Akira Schmid	$175,000 (4)
Jack Drury	$175,000 (3)
Bobby Brink	$150,000 (4)
Morgan Barron	$135,000 (1)
Conor Timmins	$110,000 (1)
Dysin Mayo	$95,000 (2)
Carter Savoie	$92,500 (1)
John Farinacci	$91,000 (1)
Ty Dellandrea	$90,000 (1)
Ben Harpur	$90,000 (2)
Sean Farrell	$89,750 (5)
Bradly Nadeau	$89,667 (5)
Nicholas Robertson	$87,500 (2)
Adam Ginning	$87,000 (5)
David Spacek	$86,250 (3)
Ruslan Iskhakov	$85,500 (3)
Antonio Stranges	$84,667 (1)
Fraser Minten	$81,667 (5)
Zac Jones	$81,250 (1)
Roni Hirvonen	$81,000 (1)
Ronan Seeley	$81,000 (1)
Ty Voit	$80,056 (3)
Emil Bemstrom	$77,500 (1)
Luke Henman	$77,500 (1)
Ryan Francis	$77,500 (1)
Yegor Afanasyev	$77,500 (1)
Raphael Lavoie	$77,500 (1)
Quinn Schmiemann	$77,500 (1)
Alex Turcotte	$77,500 (5)
Colten Ellis	$77,500 (1)
Total Farm Players	32
Salary Commitment
Year 21 : $3,328,807
Year 22 : $1,449,890
Year 23 : $1,177,390
Year 24 : $750,584
Salary Average Commitment
Year 21 : $3,328,807
Year 22 : $1,449,890
Year 23 : $1,177,390
Year 24 : $750,584

Washington Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Capital One Arena
Level 1:	6000 - $150 - 4,684 - 78.07%
Level 2:	5000 - $85 - 4,785 - 95.70%
Level 3:	2000 - $50 - 1,968 - 98.40%
Level 4:	4596 - $45 - 3,389 - 73.73%
Luxury :	910 - $300 - 697 - 76.60%
Total Capacity :	18506
Income
Home Games Left	0
Average Attendance - %	15,523 - 83.88%
Average Income per Game	$2,338,430
Year to Date Revenue	$95,875,644
Expense
Pro Players Total Salaries	$86,520,000
Farm Players Total Salaries	$2,626,125
Coaches Total Salaries	$1,900,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$87,532,458
Farm Year To Date Expenses	$2,620,021
Pro Salary Cap To Date	$86,582,541
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$694,206
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$20,517
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$86,582,541
Estimate Under Maximum Salary Cap of $95,500,000	$8,917,459
Estimate Over Minimum Salary Cap of $70,600,000	$15,982,541
Current Bank Account	$165,031,840
Projected Bank Account	$165,031,840

Pro Players Salaries
Jamie Benn (1 Way Contract)	$9,500,000 (2)
Leon Draisaitl (1 Way Contract)	$8,500,000 (2)
John Carlson (1 Way Contract)	$8,000,000 (4)
Elias Lindholm (1 Way Contract)	$7,750,000 (8)
Brock Boeser (1 Way Contract)	$6,650,000 (2)
Valeri Nichushkin (1 Way Contract)	$6,125,000 (4)
Pavel Buchnevich (1 Way Contract)	$5,800,000 (2)
Darcy Kuemper (1 Way Contract)	$5,250,000 (2)
Rasmus Sandin (1 Way Contract)	$4,600,000 (10)
Mikael Backlund (1 Way Contract)	$4,000,000 (4)
Joonas Korpisalo (1 Way Contract)	$4,000,000 (5)
Adam Larsson (1 Way Contract)	$4,000,000 (1)
Joel Armia (1 Way Contract)	$3,400,000 (2)
Teddy Blueger	$1,800,000 (3)
Jani Hakanpaa	$1,500,000 (3)
Nils Hoglander	$1,100,000 (1)
Max Jones	$1,000,000 (3)
Alexander Edler	$950,000 (1)
Joel Hanley	$950,000 (1)
Emil Martinsen Lilleberg	$870,000 (2)
Jakob Forsbacka-Karlsson	$775,000 (3)
Total Pro Players	21
Salary Commitment
Year 21 : $86,520,000
Year 22 : $79,520,000
Year 23 : $39,550,000
Year 24 : $34,475,000
Salary Average Commitment
Year 21 : $86,495,000
Year 22 : $79,495,000
Year 23 : $39,525,000
Year 24 : $34,475,000
Salary Cap with 1 Way Contract
Year 21 : $86,520,000
Year 22 : $79,520,000
Year 23 : $39,550,000
Year 24 : $34,475,000

Farm Players Salaries
Nicklas Backstrom	$100,000 (2)
Ondrej Becher	$86,500 (6)
Maksymillian Szuber	$85,917 (4)
Arturs Silovs	$85,000 (3)
Elias Pettersson D	$83,833 (5)
Ole Bjorgvik-Holm	$82,500 (2)
Henrik Tikkanen	$82,375 (3)
Mason Morelli	$80,000 (3)
Cameron Butler	$80,000 (3)
Joe Snively	$77,500 (3)
Matt Kiersted	$77,500 (3)
Lucas Condotta	$77,500 (3)
Ethan Keppen	$77,500 (3)
Andrej Sustr	$77,500 (3)
Radim Zohorna	$77,500 (3)
Mitchell Vande Sompel	$77,500 (3)
Karl Henriksson	$77,500 (1)
Leon Gawanke	$77,500 (1)
Jayson Megna	$77,500 (3)
Lauri Pajuniemi	$77,500 (3)
Olle Eriksson Ek	$77,500 (3)
Brett Davis	$77,500 (3)
Declan McDonnell	$77,500 (3)
Haakon Henelt	$77,500 (3)
Robbie Russo	$77,500 (3)
Shane Gersich	$77,500 (3)
Steven Spinner	$77,500 (1)
Vili Saarijarvi	$77,500 (3)
Artur Cholach	$77,500 (1)
Jonathan Davidsson	$77,500 (1)
Calvin Thurkauf	$77,500 (3)
Filip Larsson	$77,500 (3)
Cal O'Reilly	$77,500 (3)
Total Farm Players	33
Salary Commitment
Year 21 : $2,626,125
Year 22 : $2,238,625
Year 23 : $2,056,125
Year 24 : $256,250
Salary Average Commitment
Year 21 : $2,606,125
Year 22 : $2,218,625
Year 23 : $2,036,125
Year 24 : $256,250

Winnipeg Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell MTS Place
Level 1:	6000 - $100 - 5,927 - 98.78%
Level 2:	5000 - $60 - 4,945 - 98.91%
Level 3:	2000 - $35 - 1,998 - 99.88%
Level 4:	1341 - $25 - 1,341 - 100.00%
Luxury :	980 - $200 - 933 - 95.19%
Total Capacity :	15321
Income
Home Games Left	0
Average Attendance - %	15,144 - 98.84%
Average Income per Game	$1,757,332
Year to Date Revenue	$72,050,605
Expense
Pro Players Total Salaries	$83,712,024
Farm Players Total Salaries	$3,117,833
Coaches Total Salaries	$950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$84,662,046
Farm Year To Date Expenses	$3,117,157
Pro Salary Cap To Date	$83,712,006
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$671,921
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$24,358
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$83,712,006
Estimate Under Maximum Salary Cap of $95,500,000	$11,787,994
Estimate Over Minimum Salary Cap of $70,600,000	$13,112,006
Current Bank Account	$158,047,842
Projected Bank Account	$158,047,842

Pro Players Salaries
Mikhail Sergachev (1 Way Contract)	$8,500,000 (9)
Connor Hellebuyck (1 Way Contract)	$8,500,000 (10)
Nico Hischier (1 Way Contract)	$7,250,000 (6)
Clayton Keller (1 Way Contract)	$7,150,000 (6)
Tage Thompson (1 Way Contract)	$7,142,857 (11)
Kyle Connor (1 Way Contract)	$7,142,857 (2)
Jeff Petry (1 Way Contract)	$6,250,000 (1)
Gustav Forsling (1 Way Contract)	$5,750,000 (11)
Pavel Zacha (1 Way Contract)	$4,750,000 (5)
Martin Necas (1 Way Contract)	$3,250,000 (2)
Cole Perfetti (1 Way Contract)	$3,250,000 (4)
Nick Paul (1 Way Contract)	$3,150,000 (9)
Colton Sissons	$2,857,143 (3)
Martin Fehervary	$2,675,000 (4)
Blake Lizotte	$1,850,000 (4)
Noah Juulsen	$1,000,000 (4)
Wyatt Johnston	$894,167 (2)
Joel Daccord	$800,000 (2)
Ian Cole	$775,000 (4)
Paul Cotter	$775,000 (3)
Total Pro Players	20
Salary Commitment
Year 21 : $83,712,024
Year 22 : $77,462,024
Year 23 : $65,375,000
Year 24 : $61,742,857
Salary Average Commitment
Year 21 : $83,712,025
Year 22 : $77,462,025
Year 23 : $65,375,000
Year 24 : $61,742,857
Salary Cap with 1 Way Contract
Year 21 : $83,712,024
Year 22 : $77,462,024
Year 23 : $65,375,000
Year 24 : $61,742,857

Farm Players Salaries
Jamie Drysdale	$230,000 (4)
Milan Lucic	$150,000 (3)
David Kampf	$150,000 (2)
Justin Barron	$115,000 (4)
Vasily Podkolzin	$100,000 (4)
Lane Hutson	$97,500 (3)
Emil Heineman	$95,000 (5)
Matt Coronato	$92,500 (1)
Domenick Fensore	$92,500 (1)
Jiri Kulich	$91,833 (3)
Michael Benning	$91,667 (1)
Emil Andrae	$90,333 (3)
Daniil Miromanov	$90,000 (3)
Tucker Robertson	$87,000 (3)
Brett Berard	$86,750 (4)
Victor Soderstrom	$86,333 (1)
Owen Beck	$85,333 (5)
Ryan Tverberg	$85,167 (4)
Tyler Motte	$85,000 (4)
Matthew Seminoff	$85,000 (3)
Jack Thompson	$82,833 (5)
Dustin Wolf	$81,333 (5)
Nico Daws	$81,250 (4)
Adam Sykora	$80,667 (5)
Keith Petruzzelli	$80,000 (1)
Nick Blankenburg	$80,000 (1)
Vasily Ponomarev	$79,500 (1)
Alexander Chmelevski	$77,833 (1)
Albert Johansson	$77,500 (2)
Victor Olofsson	$77,500 (3)
Ryan McAllister	$77,500 (3)
Max Sasson	$77,500 (3)
Trey Fix-Wolansky	$77,500 (2)
Total Farm Players	33
Salary Commitment
Year 21 : $3,117,832
Year 22 : $2,437,499
Year 23 : $2,132,499
Year 24 : $1,208,333
Salary Average Commitment
Year 21 : $3,117,832
Year 22 : $2,437,499
Year 23 : $2,132,499
Year 24 : $1,208,333

Team	Current Fund	Estimated Season Salary Cap	Under Maximum of $95,500,000 Available Cap Space	Over Minimum of $70,600,000	Pro Players	Farm Players	Total Players
Anaheim Ducks	$405,756,674	$92,465,716	$3,034,284	$21,865,716	23	36	59
Boston Bruins	$185,083,205	$79,490,429	$16,009,571	$8,890,429	22	30	52
Buffalo Sabres	$249,331,395	$60,847,140	$34,652,860	-$9,752,860	21	29	50
Calgary Flames	($6,686,606)	$82,432,112	$13,067,888	$11,832,112	22	35	57
Carolina Hurricanes	$130,103,140	$83,701,630	$11,798,370	$13,101,630	24	32	56
Chicago Blackhawks	$175,339,752	$73,672,329	$21,827,671	$3,072,329	24	29	53
Colorado Avalanche	$236,609,877	$86,425,256	$9,074,744	$15,825,256	23	27	50
Columbus Blue Jackets	$452,219,548	$62,314,863	$33,185,137	-$8,285,137	22	29	51
Dallas Stars	$94,884,080	$75,144,267	$20,355,733	$4,544,267	24	27	51
Detroit Red Wings	$80,090,706	$83,094,953	$12,405,047	$12,494,953	23	32	55
Edmonton Oilers	$357,722,799	$75,472,198	$20,027,802	$4,872,198	22	28	50
Florida Panthers	$51,790,934	$75,691,728	$19,808,272	$5,091,728	21	29	50
Los Angeles Kings	$139,998,699	$77,702,688	$17,797,312	$7,102,688	23	29	52
Minnesota Wild	$218,136,013	$94,469,382	$1,030,618	$23,869,382	21	39	60
Montreal Canadiens	$249,919,899	$80,152,049	$15,347,951	$9,552,049	21	29	50
Nashville Predators	$108,188,243	$94,978,572	$521,428	$24,378,572	21	35	56
New Jersey Devils	$274,072,313	$88,871,858	$6,628,142	$18,271,858	23	35	58
New York Islanders	$65,828,653	$93,596,451	$1,903,549	$22,996,451	22	29	51
New York Rangers	$272,727,474	$88,991,280	$6,508,720	$18,391,280	22	31	53
Ottawa Senators	$118,566,197	$77,884,784	$17,615,216	$7,284,784	23	31	54
Philadelphia Flyers	$416,868,015	$84,492,709	$11,007,291	$13,892,709	24	27	51
Pittsburgh Penguins	$53,515,085	$72,146,031	$23,353,969	$1,546,031	27	33	60
San Jose Sharks	$1,838,231	$82,620,362	$12,879,638	$12,020,362	22	30	52
Seattle Kraken	$215,746,904	$86,636,188	$8,863,812	$16,036,188	27	33	60
St. Louis Blues	$51,021,334	$88,878,958	$6,621,042	$18,278,958	22	32	54
Tampa Bay Lightning	$6,979,948	$92,638,324	$2,861,676	$22,038,324	22	28	50
Toronto Maple Leafs	$283,990,317	$75,635,130	$19,864,870	$5,035,130	23	33	56
Utah Hockey Club	$13,294,685	$92,376,190	$3,123,810	$21,776,190	22	28	50
Vancouver Canucks	$181,888,895	$75,591,792	$19,908,208	$4,991,792	23	31	54
Vegas Golden Knights	$359,101,129	$90,914,171	$4,585,829	$20,314,171	21	32	53
Washington Capitals	$165,031,840	$86,582,541	$8,917,459	$15,982,541	21	33	54
Winnipeg Jets	$158,047,842	$83,712,006	$11,787,994	$13,112,006	20	33	53

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

Buffalo Sabres is over or under the salary cap!

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Columbus Blue Jackets is over or under the salary cap!

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket 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 - %