AHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $100 - 4,762 - 79.36%
Level 2:	5000 - $60 - 3,741 - 74.81%
Level 3:	3000 - $46 - 2,100 - 70.00%
Level 4:	5000 - $25 - 3,727 - 74.54%
Luxury :	1000 - $200 - 787 - 78.68%
Total Capacity :	20000
Income
Home Games Left	20
Average Attendance - %	15,116 - 75.58%
Average Income per Game	$1,414,457
Year to Date Revenue	$29,703,590
Expense
Pro Players Total Salaries	$74,898,377
Farm Players Total Salaries	$1,900,000
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$38,121,623
Farm Year To Date Expenses	$1,224,016
Pro Salary Cap To Date	$37,613,037
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$28,289,133
Pro Remaining Season Days	57
Pro Expenses Per Days	$654,296
Pro Estimated Expenses	$37,294,872
Farm Remaining Season Days	60
Farm Expenses Per Days	$20,588
Farm Estimated Expenses	$1,235,280
Estimated Season Expenses	$38,530,152
Season Salary Cap	$74,898,377
Estimate Under Maximum Salary Cap of $75,000,000	$101,623
Estimate Over Minimum Salary Cap of $35,000,000	$39,898,377
Current Bank Account	$92,880,105
Projected Bank Account	$82,639,086

Pro Players Salaries
John Tavares	$9,007,813 (3)
Nazem Kadri	$5,992,579 (7)
Brenden Dillon	$5,776,875 (4)
Ivan Provorov	$5,750,000 (4)
Brayden Schenn	$5,141,219 (3)
Mark Scheifele	$4,424,580 (5)
Morgan Rielly	$4,215,997 (2)
Josh Manson	$3,986,105 (2)
William Nylander	$3,868,600 (2)
Linus Ullmark	$3,300,000 (1)
Calle Jarnkrok	$3,000,000 (2)
Jakob Chychrun	$3,000,000 (5)
Alex Killorn	$2,802,734 (2)
Max Domi	$2,205,000 (1)
J.T. Compher	$2,205,000 (4)
Joshua Morrissey	$2,205,000 (1)
Mason Marchment	$1,793,750 (1)
Alexandre Texier	$1,742,500 (4)
Chandler Stephenson	$1,640,000 (1)
Esa Lindell	$1,378,125 (4)
James Reimer	$937,500 (1)
Alexey Toropchenko	$525,000 (2)
Total Pro Players	22
Salary Commitment
Year 19 : $74,898,377
Year 20 : $62,817,127
Year 21 : $44,418,691
Year 22 : $30,269,659
Salary Average Commitment
Year 19 : $29,812,473
Year 20 : $26,249,973
Year 21 : $23,099,973
Year 22 : $13,567,160
Salary Cap with 1 Way Contract
Year 19 : $74,898,377
Year 20 : $62,817,127
Year 21 : $44,418,691
Year 22 : $30,269,659

Farm Players Salaries
Kevin Bahl	$157,500 (5)
Luke Evangelista	$150,000 (5)
Philip Broberg	$100,000 (1)
Brennan Othmann	$100,000 (5)
Max Jones	$100,000 (2)
Chase Stillman	$85,000 (5)
Nolan Allan	$85,000 (5)
Parker Kelly	$75,000 (6)
Maxim Groshev	$65,000 (3)
Mike Benning	$65,000 (3)
Wyatt Kaiser	$65,000 (3)
Josh Bloom	$65,000 (3)
William Trudeau	$52,500 (1)
Carl Grundstrom	$52,500 (2)
Dominic Toninato	$52,500 (4)
Matt Luff	$52,500 (2)
Matt Villalta	$52,500 (2)
Jonny Brodzinski	$52,500 (7)
Joel Blomqvist	$52,500 (7)
Jonah Gadjovich	$52,500 (2)
Will Cuylle	$52,500 (5)
Alex Belzile	$52,500 (4)
Vladislav Kolyachonok	$52,500 (5)
Leon Gawanke	$52,500 (2)
Hunter Jones (Out of Payroll)	$52,500 (5)
Jacob Ingham	$52,500 (4)
Brett Seney	$52,500 (2)
Total Farm Players	27
Salary Commitment
Year 19 : $1,900,000
Year 20 : $1,747,500
Year 21 : $1,332,500
Year 22 : $1,072,500
Salary Average Commitment
Year 19 : $1,617,667
Year 20 : $1,512,667
Year 21 : $1,130,000
Year 22 : $870,000

Arizona Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Gila River Arena
Level 1:	6000 - $92 - 5,723 - 95.39%
Level 2:	5000 - $50 - 4,668 - 93.37%
Level 3:	3000 - $28 - 2,780 - 92.67%
Level 4:	5000 - $18 - 4,675 - 93.51%
Luxury :	1000 - $190 - 903 - 90.30%
Total Capacity :	20000
Income
Home Games Left	20
Average Attendance - %	18,750 - 93.75%
Average Income per Game	$1,529,239
Year to Date Revenue	$32,114,021
Expense
Pro Players Total Salaries	$46,739,918
Farm Players Total Salaries	$1,993,750
Coaches Total Salaries	$4,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$31,819,702
Farm Year To Date Expenses	$1,252,574
Pro Salary Cap To Date	$29,785,251
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$30,584,782
Pro Remaining Season Days	57
Pro Expenses Per Days	$437,413
Pro Estimated Expenses	$24,932,541
Farm Remaining Season Days	60
Farm Expenses Per Days	$21,376
Farm Estimated Expenses	$1,282,560
Estimated Season Expenses	$26,215,101
Season Salary Cap	$46,739,918
Estimate Under Maximum Salary Cap of $75,000,000	$28,260,082
Estimate Over Minimum Salary Cap of $35,000,000	$11,739,918
Current Bank Account	$1,870,780
Projected Bank Account	$6,240,461

Pro Players Salaries
Tyler Seguin (Out of Payroll)	$8,000,000 (3)
Charlie Coyle	$7,031,250 (7)
Jared Spurgeon (Out of Payroll)	$4,791,250 (5)
Matt Dumba	$4,582,605 (5)
Mats Zuccarello	$4,492,188 (5)
Erik Haula	$2,950,000 (4)
Radko Gudas	$2,812,500 (7)
Anthony Deangelo	$2,535,750 (4)
Jakob Silfverberg	$2,500,000 (1)
Brandon Tanev	$2,434,375 (5)
Jayden Struble	$2,062,500 (7)
Ondrej Palat	$2,000,000 (4)
Brayden McNabb	$2,000,000 (1)
Jani Hakanpaa	$1,562,500 (5)
Mason McTavish	$1,500,000 (3)
Scott Reedy	$1,365,000 (4)
Ross Colton	$1,102,500 (4)
Elvis Merzlikins	$1,102,500 (1)
Zach Parise	$1,000,000 (1)
Mark Jankowski	$1,000,000 (5)
Ryan Donato	$1,000,000 (6)
Petr Mrazek	$656,250 (7)
Ondrej Pavel	$525,000 (7)
Carter Hart	$525,000 (1)
Total Pro Players	24
Salary Commitment
Year 19 : $59,531,168
Year 20 : $52,403,668
Year 21 : $52,403,668
Year 22 : $42,903,668
Salary Average Commitment
Year 19 : $32,962,499
Year 20 : $30,337,499
Year 21 : $30,337,499
Year 22 : $21,812,499
Salary Cap with 1 Way Contract
Year 19 : $59,531,168
Year 20 : $52,403,668
Year 21 : $52,403,668
Year 22 : $42,903,668

Farm Players Salaries
Brock McGinn	$100,000 (5)
Corson Ceulemans	$100,000 (3)
Zach Dean	$85,000 (5)
Gage Goncalves	$80,000 (7)
Trevor Kuntar	$75,000 (4)
Kaapo Kahkonen	$75,000 (6)
Alexander Kisakov	$75,000 (2)
Nick Seeler	$65,625 (6)
William Carrier	$65,625 (1)
Samuel Knazko	$65,000 (1)
Nicolas Petan	$52,500 (2)
Maksymilian Szuber	$52,500 (3)
Topias Vilen	$52,500 (7)
Jack Matier	$52,500 (3)
Lleyton Moore	$52,500 (7)
Tanner Dickinson	$52,500 (3)
Chase Wheatcroft	$52,500 (7)
Matt Nieto	$52,500 (1)
Arturs Silovs	$52,500 (1)
Anthony Richard	$52,500 (2)
Maxwell Crozier	$52,500 (3)
Johnathan Kovacevic	$52,500 (4)
Robert Hagg	$52,500 (4)
Owen Sillinger	$52,500 (3)
Hunter Drew	$52,500 (7)
Ole Julian Bjorgvik Holm	$52,500 (2)
Walker Duehr	$52,500 (5)
Ben Jones	$52,500 (2)
Magnus Chrona	$52,500 (7)
Georgi Romanov	$52,500 (7)
Kevin Mandolese	$52,500 (4)
Hunter Shepard	$52,500 (5)
Kiefer Sherwood	$52,500 (7)
Total Farm Players	33
Salary Commitment
Year 19 : $1,993,750
Year 20 : $1,758,125
Year 21 : $1,473,125
Year 22 : $1,110,625
Salary Average Commitment
Year 19 : $1,985,139
Year 20 : $1,688,125
Year 21 : $1,425,625
Year 22 : $1,110,625

Boston Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - $100 - 4,722 - 78.70%
Level 2:	5000 - $60 - 3,688 - 73.76%
Level 3:	3000 - $35 - 2,287 - 76.23%
Level 4:	5000 - $25 - 3,697 - 73.94%
Luxury :	1000 - $200 - 761 - 76.15%
Total Capacity :	20000
Income
Home Games Left	19
Average Attendance - %	15,155 - 75.78%
Average Income per Game	$1,374,598
Year to Date Revenue	$30,241,153
Expense
Pro Players Total Salaries	$39,955,000
Farm Players Total Salaries	$1,969,900
Coaches Total Salaries	$1,687,500
Luxury Taxe Total	$0
Pro Year To Date Expenses	$20,699,866
Farm Year To Date Expenses	$1,316,611
Pro Salary Cap To Date	$20,191,234
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$26,117,359
Pro Remaining Season Days	57
Pro Expenses Per Days	$353,060
Pro Estimated Expenses	$20,124,420
Farm Remaining Season Days	60
Farm Expenses Per Days	$22,331
Farm Estimated Expenses	$1,339,860
Estimated Season Expenses	$21,464,280
Season Salary Cap	$39,955,000
Estimate Under Maximum Salary Cap of $75,000,000	$35,045,000
Estimate Over Minimum Salary Cap of $35,000,000	$4,955,000
Current Bank Account	$21,921,424
Projected Bank Account	$26,574,503

Pro Players Salaries
Anders Lee	$5,468,750 (3)
Tyson Barrie	$4,100,000 (1)
Anthony Beauvillier	$3,000,000 (2)
Joel Farabee	$2,000,000 (1)
Ryan Strome	$1,900,000 (6)
Olivier Rodrigue	$1,742,500 (2)
Samuel Bolduc	$1,742,500 (1)
Morgan Geekie	$1,575,000 (2)
Jacob Moverare	$1,575,000 (1)
Matt Grzelcyk	$1,562,500 (1)
Alex Newhook	$1,500,000 (6)
Cam York	$1,500,000 (6)
Jack Studnicka	$1,102,500 (1)
Nick Perbix	$1,102,500 (1)
Drew O'Connor	$1,102,500 (6)
Angus Crookshank	$1,031,250 (6)
Aatu Raty	$1,000,000 (3)
Michael Rasmussen	$1,000,000 (2)
Fabian Lysell	$1,000,000 (3)
Beck Malenstyn	$990,000 (6)
Alex Vlasic	$850,000 (1)
John-Jason Peterka	$850,000 (1)
Pyotr Kochetkov	$850,000 (1)
John Ludvig	$750,000 (7)
Michael Kesselring	$660,000 (5)
Total Pro Players	25
Salary Commitment
Year 19 : $39,955,000
Year 20 : $24,220,000
Year 21 : $16,902,500
Year 22 : $9,433,750
Salary Average Commitment
Year 19 : $25,888,750
Year 20 : $15,753,750
Year 21 : $11,386,250
Year 22 : $9,433,750
Salary Cap with 1 Way Contract
Year 19 : $39,955,000
Year 20 : $24,220,000
Year 21 : $16,902,500
Year 22 : $9,433,750

Farm Players Salaries
Brandt Clarke	$100,000 (5)
Ben Kraws	$99,900 (7)
Ozzy Wiesblatt	$85,000 (3)
Reid Schaefer	$85,000 (5)
John Beecher	$85,000 (3)
Nikita Chibrikov	$85,000 (5)
William Stromgren	$85,000 (5)
Helge Grans	$85,000 (1)
Olof Lindbom	$85,000 (5)
Yegor Zamula	$75,000 (1)
Daniil Gushchin	$75,000 (2)
Brian Halonen	$75,000 (4)
Leevi Merilainen	$75,000 (2)
Jayden Grubbe	$75,000 (5)
Alex Laferriere	$75,000 (4)
Georgi Merkulov	$70,000 (5)
Jack Thompson	$65,000 (1)
Ethan Del Mastro	$65,000 (3)
Trent Miner	$52,500 (1)
Nikita Novikov	$52,500 (3)
Connor Clifton	$52,500 (1)
Cole Schwindt	$52,500 (1)
Simon Holmstrom	$52,500 (5)
Mason Millman	$52,500 (2)
Kaedan Korczak	$52,500 (6)
Brayden Tracey	$52,500 (6)
Ty Emberson	$52,500 (5)
Cole Smith	$52,500 (1)
Total Farm Players	28
Salary Commitment
Year 19 : $1,969,900
Year 20 : $1,534,900
Year 21 : $1,332,400
Year 22 : $1,044,900
Salary Average Commitment
Year 19 : $1,815,567
Year 20 : $1,424,900
Year 21 : $1,267,400
Year 22 : $1,044,900

Calgary Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6000 - $100 - 4,667 - 77.78%
Level 2:	5000 - $60 - 3,787 - 75.73%
Level 3:	3000 - $35 - 2,335 - 77.83%
Level 4:	5000 - $25 - 3,643 - 72.85%
Luxury :	1000 - $200 - 776 - 77.55%
Total Capacity :	20000
Income
Home Games Left	19
Average Attendance - %	15,206 - 76.03%
Average Income per Game	$1,379,381
Year to Date Revenue	$30,346,387
Expense
Pro Players Total Salaries	$68,182,918
Farm Players Total Salaries	$1,637,500
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$34,989,711
Farm Year To Date Expenses	$1,142,840
Pro Salary Cap To Date	$34,481,131
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$26,208,243
Pro Remaining Season Days	57
Pro Expenses Per Days	$596,404
Pro Estimated Expenses	$33,995,028
Farm Remaining Season Days	60
Farm Expenses Per Days	$18,382
Farm Estimated Expenses	$1,102,920
Estimated Season Expenses	$35,097,948
Season Salary Cap	$68,182,918
Estimate Under Maximum Salary Cap of $75,000,000	$6,817,082
Estimate Over Minimum Salary Cap of $35,000,000	$33,182,918
Current Bank Account	$2,257,871
Projected Bank Account	($6,631,834)

Pro Players Salaries
Drew Doughty	$10,062,500 (1)
Kris Letang	$8,500,000 (5)
Sebastian Aho	$5,750,000 (4)
Matthew Tkachuk	$5,750,000 (5)
Jeff Petry	$5,468,750 (1)
Timo Meier	$4,600,000 (5)
J.T. Miller	$4,582,605 (4)
Pavel Zacha	$3,450,000 (1)
Oliver Bjorkstrand	$2,756,250 (5)
Jake Middleton	$2,200,000 (2)
Joel Eriksson Ek	$2,000,000 (5)
Mathieu Joseph	$1,575,000 (5)
Rasmus Andersson	$1,575,000 (4)
Cole Sillinger	$1,500,000 (1)
Zach Hyman	$1,378,750 (1)
Noel Acciari	$1,200,000 (7)
Samuel Montembeault	$1,102,500 (5)
Ilya Sorokin	$1,102,500 (3)
Jeremy Lauzon	$1,102,500 (6)
Nic Dowd	$820,313 (4)
Garnet Hathaway	$656,250 (6)
Yakov Trenin	$525,000 (1)
Rafael Harvey-Pinard	$525,000 (1)
Total Pro Players	23
Salary Commitment
Year 19 : $68,182,918
Year 20 : $45,272,918
Year 21 : $43,072,918
Year 22 : $41,970,418
Salary Average Commitment
Year 19 : $32,361,667
Year 20 : $28,386,667
Year 21 : $27,861,667
Year 22 : $27,336,667
Salary Cap with 1 Way Contract
Year 19 : $68,182,918
Year 20 : $45,272,918
Year 21 : $43,072,918
Year 22 : $41,970,418

Farm Players Salaries
Shane Wright	$175,000 (5)
Ryan Merkley (Out of Payroll)	$170,000 (1)
Daniil Miromanov	$100,000 (3)
Chaz Lucius	$100,000 (3)
Carson Lambos	$85,000 (5)
Bobby Brink	$85,000 (1)
Vincent Iorio	$75,000 (2)
Pheonix Copley	$75,000 (4)
Vincent Desharnais	$75,000 (4)
Matvei Petrov	$65,000 (3)
Ales Stezka	$60,000 (7)
Nikita Nesterenko	$60,000 (7)
Ivan Prosvetov	$52,500 (2)
Oskar Lindblom	$52,500 (1)
Lucas Condotta	$52,500 (6)
Denis Malgin	$52,500 (1)
Benoit-Olivier Groulx	$52,500 (6)
Luke Toporowski	$52,500 (6)
Xavier Simoneau	$52,500 (6)
Alex Limoges	$52,500 (1)
Tucker Robertson	$52,500 (3)
Xavier Bouchard	$52,500 (1)
Lane Pederson	$52,500 (1)
Ryan Francis	$52,500 (3)
Ben Meyers	$52,500 (6)
Total Farm Players	25
Salary Commitment
Year 19 : $1,807,500
Year 20 : $1,290,000
Year 21 : $1,162,500
Year 22 : $792,500
Salary Average Commitment
Year 19 : $1,573,833
Year 20 : $1,172,500
Year 21 : $1,067,500
Year 22 : $792,500

Chicago Black Hawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $100 - 4,799 - 79.98%
Level 2:	5000 - $60 - 3,917 - 78.33%
Level 3:	3000 - $35 - 2,347 - 78.24%
Level 4:	5000 - $25 - 3,722 - 74.43%
Luxury :	1000 - $200 - 780 - 77.98%
Total Capacity :	20000
Income
Home Games Left	20
Average Attendance - %	15,564 - 77.82%
Average Income per Game	$1,412,146
Year to Date Revenue	$29,655,067
Expense
Pro Players Total Salaries	$74,427,126
Farm Players Total Salaries	$1,749,250
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$38,084,966
Farm Year To Date Expenses	$1,141,968
Pro Salary Cap To Date	$37,576,329
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$28,242,921
Pro Remaining Season Days	57
Pro Expenses Per Days	$650,234
Pro Estimated Expenses	$37,063,338
Farm Remaining Season Days	60
Farm Expenses Per Days	$19,321
Farm Estimated Expenses	$1,159,260
Estimated Season Expenses	$38,222,598
Season Salary Cap	$74,427,126
Estimate Under Maximum Salary Cap of $75,000,000	$572,874
Estimate Over Minimum Salary Cap of $35,000,000	$39,427,126
Current Bank Account	$10,626,784
Projected Bank Account	$647,107

Pro Players Salaries
Sidney Crosby	$13,593,750 (1)
Cale Makar	$5,750,000 (7)
Brayden Point	$5,750,000 (3)
Seth Jones	$4,740,625 (5)
Filip Forsberg	$4,582,605 (3)
Kevin Fiala	$4,217,302 (7)
Chris Kreider	$3,809,375 (3)
Devon Toews	$3,750,000 (2)
Bo Horvat	$3,667,219 (4)
Alex DeBrincat	$3,450,000 (7)
Filip Hronek	$3,000,000 (6)
Nicholas Paul	$2,756,250 (6)
Ryan Hartman	$2,700,000 (1)
Travis Sanheim	$2,205,000 (6)
Marcus Pettersson	$2,205,000 (5)
Adin Hill	$1,575,000 (3)
Brandon Hagel	$1,575,000 (3)
Thatcher Demko	$1,575,000 (3)
Jamie Benn	$1,500,000 (6)
Lucas Raymond	$1,500,000 (1)
Caleb Jones	$525,000 (2)
Total Pro Players	21
Salary Commitment
Year 19 : $74,427,126
Year 20 : $56,633,376
Year 21 : $52,358,376
Year 22 : $33,491,396
Salary Average Commitment
Year 19 : $34,420,772
Year 20 : $32,845,772
Year 21 : $31,795,772
Year 22 : $27,595,772
Salary Cap with 1 Way Contract
Year 19 : $74,427,126
Year 20 : $56,633,376
Year 21 : $52,358,376
Year 22 : $33,491,396

Farm Players Salaries
Noah Cates	$136,500 (2)
Denis Gurianov	$110,250 (2)
Francesco Pinelli	$85,000 (5)
Tristen Robins	$85,000 (3)
William Wallinder	$85,000 (5)
Ryder Korczak	$75,000 (4)
Colton Dach	$75,000 (4)
Akil Thomas	$75,000 (3)
Sean Farrell	$75,000 (4)
Robin Salo	$75,000 (3)
Daniel Vladar	$75,000 (3)
Daemon Hunt	$75,000 (2)
Ryan Suzuki	$72,500 (6)
Brett Harrison	$65,000 (3)
Cal Clutterbuck	$60,000 (2)
Ben Gleason	$52,500 (1)
Ville Heinola	$52,500 (5)
Fredrik Olofsson	$52,500 (1)
Matthew Murray	$52,500 (3)
Kyle Masters	$52,500 (3)
Antti Raanta	$52,500 (1)
Philippe Daoust	$52,500 (3)
Ilya Solovyov	$52,500 (4)
Nick Cicek	$52,500 (3)
Jakub Brabenec	$52,500 (3)
Total Farm Players	25
Salary Commitment
Year 19 : $1,749,250
Year 20 : $1,591,750
Year 21 : $1,210,000
Year 22 : $572,500
Salary Average Commitment
Year 19 : $1,615,167
Year 20 : $1,434,000
Year 21 : $1,132,500
Year 22 : $572,500

Colorado Rockies

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - $90 - 5,746 - 95.77%
Level 2:	5000 - $55 - 4,685 - 93.70%
Level 3:	3000 - $35 - 2,228 - 74.26%
Level 4:	5000 - $25 - 3,618 - 72.36%
Luxury :	1000 - $175 - 948 - 94.82%
Total Capacity :	20000
Income
Home Games Left	19
Average Attendance - %	17,225 - 86.13%
Average Income per Game	$1,497,417
Year to Date Revenue	$32,943,171
Expense
Pro Players Total Salaries	$72,800,440
Farm Players Total Salaries	$1,675,812
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$36,869,680
Farm Year To Date Expenses	$1,128,265
Pro Salary Cap To Date	$36,361,074
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$28,450,920
Pro Remaining Season Days	57
Pro Expenses Per Days	$636,211
Pro Estimated Expenses	$36,264,027
Farm Remaining Season Days	60
Farm Expenses Per Days	$18,704
Farm Estimated Expenses	$1,122,240
Estimated Season Expenses	$37,386,267
Season Salary Cap	$72,800,440
Estimate Under Maximum Salary Cap of $75,000,000	$2,199,560
Estimate Over Minimum Salary Cap of $35,000,000	$37,800,440
Current Bank Account	$118,305,689
Projected Bank Account	$109,370,342

Pro Players Salaries
Ryan O'Reilly	$8,265,625 (1)
Victor Hedman	$7,187,500 (6)
Tim Stutzle	$6,000,000 (6)
Evgeny Kuznetsov	$4,612,500 (4)
David Pastrnak	$4,584,022 (7)
Jesper Bratt	$4,000,000 (5)
Kevin Hayes	$3,986,105 (4)
Nikita Kucherov	$3,736,250 (5)
Nick Bonino	$3,710,938 (3)
Nick Schmaltz	$3,450,000 (3)
Kyle Connor	$3,450,000 (5)
Andrew Peeke	$3,000,000 (3)
Quinn Hughes	$3,000,000 (3)
Nikita Zadorov	$2,500,000 (5)
Jakub Vrana	$2,205,000 (1)
Vince Dunn	$2,000,000 (5)
Martin Fehervary	$1,742,500 (4)
Daniil Tarasov	$1,365,000 (4)
Timothy Liljegren	$1,102,500 (7)
Michael Bunting	$1,102,500 (3)
Joey Daccord	$1,000,000 (1)
Kyle Palmieri	$800,000 (2)
Total Pro Players	22
Salary Commitment
Year 19 : $72,800,440
Year 20 : $61,329,815
Year 21 : $60,529,815
Year 22 : $46,266,377
Salary Average Commitment
Year 19 : $40,580,126
Year 20 : $38,605,126
Year 21 : $37,805,126
Year 22 : $35,180,126
Salary Cap with 1 Way Contract
Year 19 : $72,800,440
Year 20 : $61,329,815
Year 21 : $60,529,815
Year 22 : $46,266,377

Farm Players Salaries
Pavel Dorofeyev	$174,250 (6)
Teddy Blueger	$153,563 (1)
Nolan Foote	$125,000 (6)
Alexander Nylander	$110,250 (5)
Dylan Wells	$110,250 (5)
Zach Whitecloud	$100,000 (4)
Sasha Pastujov	$85,000 (5)
Mattias Norlinder	$85,000 (3)
Eric Comrie	$82,500 (1)
Dmitri Kuzmin	$75,000 (4)
Nick Abruzzese	$75,000 (2)
Aidan McDonough	$65,000 (3)
Samuel Blais	$65,000 (3)
Arvid Soderblom	$55,000 (3)
Darren Raddysh	$52,500 (4)
Philipp Kurashev	$52,500 (3)
Emil Bemstrom	$52,500 (2)
Dennis Cholowski	$52,500 (2)
Elmer Soderblom	$52,500 (1)
Zach Aston-Reese	$52,500 (2)
Total Farm Players	20
Salary Commitment
Year 19 : $1,675,812
Year 20 : $1,387,250
Year 21 : $1,154,750
Year 22 : $832,250
Salary Average Commitment
Year 19 : $1,359,250
Year 20 : $1,201,750
Year 21 : $991,750
Year 22 : $716,750

Detroit Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6000 - $100 - 4,765 - 79.42%
Level 2:	5000 - $60 - 3,909 - 78.19%
Level 3:	3000 - $35 - 2,245 - 74.84%
Level 4:	5000 - $25 - 3,665 - 73.30%
Luxury :	1000 - $200 - 796 - 79.58%
Total Capacity :	20000
Income
Home Games Left	19
Average Attendance - %	15,381 - 76.90%
Average Income per Game	$1,404,603
Year to Date Revenue	$30,901,276
Expense
Pro Players Total Salaries	$69,703,873
Farm Players Total Salaries	$1,824,250
Coaches Total Salaries	$2,110,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$36,696,604
Farm Year To Date Expenses	$1,371,874
Pro Salary Cap To Date	$36,060,826
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$26,687,466
Pro Remaining Season Days	57
Pro Expenses Per Days	$611,671
Pro Estimated Expenses	$34,865,247
Farm Remaining Season Days	60
Farm Expenses Per Days	$22,557
Farm Estimated Expenses	$1,353,420
Estimated Season Expenses	$36,218,667
Season Salary Cap	$69,703,873
Estimate Under Maximum Salary Cap of $75,000,000	$5,296,127
Estimate Over Minimum Salary Cap of $35,000,000	$34,703,873
Current Bank Account	$58,850,154
Projected Bank Account	$49,318,953

Pro Players Salaries
Steven Stamkos	$13,476,560 (4)
Patrick Kane	$11,320,310 (1)
MacKenzie Weegar	$9,000,000 (3)
Mika Zibanejad	$4,215,997 (1)
Matthew Boldy	$4,000,000 (6)
Kevin Shattenkirk	$3,750,000 (1)
Vitek Vanecek	$3,750,000 (5)
Zachary Werenski	$3,450,000 (4)
Christian Fischer	$2,500,000 (5)
Shayne Gostisbehere	$2,206,000 (1)
Jared McCann	$2,206,000 (1)
Carter Verhaeghe	$2,000,000 (1)
Raphael Lavoie	$1,999,000 (6)
Laurent Brossoit (Out of Payroll)	$1,250,000 (4)
Zach Bogosian	$1,102,500 (2)
Alexander Barabanov	$1,102,500 (2)
Keegan Kolesar	$1,000,000 (2)
Jackson LaCombe (Out of Payroll)	$850,000 (5)
Brendan Gallagher	$525,000 (2)
Calvin Pickard	$525,000 (2)
Kevin Stenlund	$525,000 (2)
Philippe Myers	$525,000 (2)
Daniel Sprong	$525,000 (3)
Total Pro Players	23
Salary Commitment
Year 19 : $71,803,873
Year 20 : $46,105,563
Year 21 : $40,800,563
Year 22 : $31,275,563
Salary Average Commitment
Year 19 : $43,428,062
Year 20 : $37,053,062
Year 21 : $32,325,562
Year 22 : $31,275,562
Salary Cap with 1 Way Contract
Year 19 : $71,803,873
Year 20 : $46,105,563
Year 21 : $40,800,563
Year 22 : $31,275,563

Farm Players Salaries
Arthur Kaliyev	$150,000 (6)
Declan Chisholm	$136,500 (4)
Jack Rathbone	$110,250 (2)
Remi Poirier	$110,000 (5)
Vasili Podkolzin	$100,000 (1)
Brad Lambert	$100,000 (3)
Sebastian Cossa (Out of Payroll)	$100,000 (5)
Tyler Boucher	$100,000 (5)
Daniel Torgersson	$85,000 (3)
Lucas Edmonds	$75,000 (2)
Jamie Drysdale	$75,000 (6)
Adam Ginning	$75,000 (2)
Tyson Hinds	$65,000 (3)
Landon Slaggert	$65,000 (3)
Samuel Walker	$52,500 (4)
Dylan Ferguson	$52,500 (4)
Logan Morrison	$52,500 (7)
Cole Reinhardt	$52,500 (2)
Zach Uens	$52,500 (1)
Rory Kerins	$52,500 (7)
Antti Saarela	$52,500 (3)
Adam Erne	$52,500 (2)
Jett Woo	$52,500 (4)
Tristen Nielsen	$52,500 (2)
Jesse Puljujarvi	$52,500 (5)
Total Farm Players	25
Salary Commitment
Year 19 : $1,924,250
Year 20 : $1,771,750
Year 21 : $1,354,000
Year 22 : $986,500
Salary Average Commitment
Year 19 : $1,839,250
Year 20 : $1,734,250
Year 21 : $1,321,500
Year 22 : $986,500

Edmonton Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	6000 - $90 - 5,774 - 96.24%
Level 2:	5000 - $50 - 4,665 - 93.30%
Level 3:	3000 - $30 - 2,841 - 94.69%
Level 4:	5000 - $20 - 4,791 - 95.83%
Luxury :	1000 - $190 - 954 - 95.35%
Total Capacity :	20000
Income
Home Games Left	19
Average Attendance - %	19,025 - 95.13%
Average Income per Game	$1,505,486
Year to Date Revenue	$33,120,683
Expense
Pro Players Total Salaries	$66,383,752
Farm Players Total Salaries	$1,863,600
Coaches Total Salaries	$1,937,500
Luxury Taxe Total	$0
Pro Year To Date Expenses	$34,122,806
Farm Year To Date Expenses	$1,264,842
Pro Salary Cap To Date	$33,487,022
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$28,604,226
Pro Remaining Season Days	57
Pro Expenses Per Days	$583,050
Pro Estimated Expenses	$33,233,850
Farm Remaining Season Days	60
Farm Expenses Per Days	$21,438
Farm Estimated Expenses	$1,286,280
Estimated Season Expenses	$34,520,130
Season Salary Cap	$66,383,752
Estimate Under Maximum Salary Cap of $75,000,000	$8,616,248
Estimate Over Minimum Salary Cap of $35,000,000	$31,383,752
Current Bank Account	$50,552,647
Projected Bank Account	$44,636,743

Pro Players Salaries
Mikael Backlund	$5,390,625 (3)
David Perron	$4,843,750 (3)
Rasmus Ristolainen	$4,740,625 (3)
Brock Boeser	$4,600,000 (6)
Jacob Trouba	$4,582,608 (5)
Alex Iafallo	$4,375,000 (1)
Jake DeBrusk	$4,000,000 (5)
Boone Jenner	$3,988,955 (5)
Jeff Carter	$3,750,000 (3)
Brandon Carlo	$3,450,000 (5)
Brett Pesce	$2,205,000 (1)
Juuse Saros	$2,205,000 (1)
Adrian Kempe	$2,205,000 (1)
Corey Perry	$2,100,000 (3)
Evan Bouchard	$2,000,001 (4)
Tanner Jeannot	$2,000,000 (1)
Scott Mayfield	$1,804,688 (4)
Ryan McLeod	$1,742,500 (4)
Matt Murray	$1,400,000 (1)
Morgan Barron	$1,000,000 (7)
Dylan Holloway	$1,000,000 (1)
Julien Gauthier	$1,000,000 (7)
Dawson Mercer	$1,000,000 (1)
David Reinbacher	$1,000,000 (5)
Total Pro Players	24
Salary Commitment
Year 19 : $66,383,752
Year 20 : $49,993,752
Year 21 : $49,993,752
Year 22 : $29,168,752
Salary Average Commitment
Year 19 : $32,137,813
Year 20 : $27,537,813
Year 21 : $27,537,813
Year 22 : $15,247,189
Salary Cap with 1 Way Contract
Year 19 : $66,383,752
Year 20 : $49,993,752
Year 21 : $49,993,752
Year 22 : $29,168,752

Farm Players Salaries
Luke Hughes	$150,000 (5)
Karel Vejmelka	$110,250 (6)
Brett Kulak	$103,125 (2)
Mackenzie Entwistle	$100,000 (3)
Dillon Dube	$100,000 (2)
Xavier Bourgault	$100,000 (3)
Jack Quinn	$100,000 (6)
Kirill Marchenko	$85,000 (3)
Noel Gunler	$85,000 (1)
Riley Kidney	$85,000 (5)
Troy Stecher	$82,100 (2)
Connor McMichael	$75,000 (6)
Ryker Evans	$75,000 (3)
Filip Zadina	$75,000 (2)
Jonathan Quick	$65,625 (1)
Tyler Angle	$52,500 (2)
Kale Clague	$52,500 (1)
Noah Gregor	$52,500 (2)
Josh Mahura	$52,500 (1)
Samuel Helenius	$52,500 (4)
Joey Anderson	$52,500 (1)
Pavel Novak	$52,500 (3)
Ethan Cardwell	$52,500 (3)
Kasimir Kaskisuo	$52,500 (1)
Total Farm Players	24
Salary Commitment
Year 19 : $1,863,600
Year 20 : $1,502,975
Year 21 : $1,037,750
Year 22 : $572,750
Salary Average Commitment
Year 19 : $1,560,475
Year 20 : $1,232,350
Year 21 : $887,750
Year 22 : $572,750

Hartford Whalers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Hartford Civic Center
Level 1:	10000 - $90 - 5,799 - 57.99%
Level 2:	5000 - $55 - 4,657 - 93.14%
Level 3:	3000 - $30 - 2,843 - 94.77%
Level 4:	5000 - $20 - 4,837 - 96.73%
Luxury :	1000 - $190 - 930 - 92.97%
Total Capacity :	24000
Income
Home Games Left	19
Average Attendance - %	19,065 - 79.44%
Average Income per Game	$1,534,507
Year to Date Revenue	$33,759,152
Expense
Pro Players Total Salaries	$45,619,063
Farm Players Total Salaries	$1,449,250
Coaches Total Salaries	$1,687,500
Luxury Taxe Total	$0
Pro Year To Date Expenses	$25,059,795
Farm Year To Date Expenses	$1,101,979
Pro Salary Cap To Date	$24,551,167
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$29,155,631
Pro Remaining Season Days	57
Pro Expenses Per Days	$401,888
Pro Estimated Expenses	$22,907,616
Farm Remaining Season Days	60
Farm Expenses Per Days	$17,956
Farm Estimated Expenses	$1,077,360
Estimated Season Expenses	$23,984,976
Season Salary Cap	$45,619,063
Estimate Under Maximum Salary Cap of $75,000,000	$29,380,937
Estimate Over Minimum Salary Cap of $35,000,000	$10,619,063
Current Bank Account	$60,665,527
Projected Bank Account	$65,836,182

Pro Players Salaries
Taylor Hall	$6,250,000 (1)
Ryan McDonagh	$6,250,000 (7)
Charlie McAvoy	$4,600,000 (4)
Anthony Cirelli	$3,450,000 (5)
Miles Wood	$2,500,000 (7)
Alec Martinez	$2,148,438 (1)
Morgan Frost	$2,000,000 (4)
Nick Suzuki	$2,000,000 (4)
Torey Krug	$1,950,000 (6)
Ryan Suter	$1,900,000 (2)
Joshua Norris	$1,742,500 (4)
T.J. Oshie	$1,600,000 (4)
Tomas Tatar	$1,575,000 (4)
Josh Anderson	$1,378,125 (5)
Braden Schneider	$1,000,000 (1)
Matthew Coronato	$1,000,000 (5)
Kaapo Kakko	$1,000,000 (3)
Kaiden Guhle	$1,000,000 (3)
Spencer Knight	$1,000,000 (6)
Lukas Reichel	$750,000 (7)
Anton Forsberg	$525,000 (2)
Total Pro Players	21
Salary Commitment
Year 19 : $45,619,063
Year 20 : $36,220,625
Year 21 : $33,795,625
Year 22 : $31,795,625
Salary Average Commitment
Year 19 : $40,890,938
Year 20 : $31,967,500
Year 21 : $29,542,500
Year 22 : $28,017,500
Salary Cap with 1 Way Contract
Year 19 : $45,619,063
Year 20 : $36,220,625
Year 21 : $33,795,625
Year 22 : $31,795,625

Farm Players Salaries
Kevin Korchinski	$150,000 (5)
Oskar Olausson	$100,000 (3)
Justin Barron	$100,000 (6)
Anson Thornton	$100,000 (7)
Jiri Kulich	$100,000 (3)
Nils Lundkvist	$89,250 (7)
Urho Vaakanainen	$85,000 (6)
Isak Rosen	$85,000 (3)
Mitchell Weeks	$80,000 (7)
Emil Andrae	$75,000 (2)
Oliver Wahlstrom	$75,000 (4)
Ryan O'Rourke	$70,000 (6)
Danny Zhilkin	$65,000 (3)
Cross Hanas	$65,000 (1)
Graeme Clarke	$52,500 (6)
Ryder Rolston	$52,500 (3)
Danila Klimovich	$52,500 (7)
Dylan Garand	$52,500 (5)
Total Farm Players	18
Salary Commitment
Year 19 : $1,449,250
Year 20 : $1,384,250
Year 21 : $1,309,250
Year 22 : $906,750
Salary Average Commitment
Year 19 : $1,286,750
Year 20 : $1,234,250
Year 21 : $1,181,750
Year 22 : $906,750

Los Angeles Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - $100 - 4,588 - 76.47%
Level 2:	5000 - $60 - 3,705 - 74.10%
Level 3:	3000 - $35 - 2,264 - 75.46%
Level 4:	5000 - $25 - 3,609 - 72.18%
Luxury :	1000 - $200 - 765 - 76.47%
Total Capacity :	20000
Income
Home Games Left	19
Average Attendance - %	14,930 - 74.65%
Average Income per Game	$1,354,719
Year to Date Revenue	$29,803,820
Expense
Pro Players Total Salaries	$66,689,858
Farm Players Total Salaries	$1,216,655
Coaches Total Salaries	$1,937,500
Luxury Taxe Total	$0
Pro Year To Date Expenses	$34,555,959
Farm Year To Date Expenses	$985,929
Pro Salary Cap To Date	$33,920,178
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$25,739,663
Pro Remaining Season Days	57
Pro Expenses Per Days	$585,688
Pro Estimated Expenses	$33,384,216
Farm Remaining Season Days	60
Farm Expenses Per Days	$16,001
Farm Estimated Expenses	$960,060
Estimated Season Expenses	$34,344,276
Season Salary Cap	$66,689,858
Estimate Under Maximum Salary Cap of $75,000,000	$8,310,142
Estimate Over Minimum Salary Cap of $35,000,000	$31,689,858
Current Bank Account	($7,866,943)
Projected Bank Account	($16,471,556)

Pro Players Salaries
Andrei Kuzmenko	$12,000,000 (5)
Nicklas Backstrom	$10,468,750 (1)
Noah Dobson	$6,250,000 (1)
Andrei Vasilevskiy	$3,986,108 (4)
Jakub Zboril	$3,485,000 (4)
Jonas Johansson	$3,000,000 (2)
Vitali Kravtsov	$3,000,000 (4)
Andrei Svechnikov	$3,000,000 (2)
Michael Eyssimont	$2,205,000 (4)
Cooper Marody	$2,205,000 (4)
K'Andre Miller	$2,000,000 (6)
Alexander Romanov	$2,000,000 (6)
Owen Power	$1,750,000 (3)
Joshua Brown (Out of Payroll)	$1,600,000 (1)
Ryan Reaves	$1,562,500 (2)
Adam Fantilli	$1,500,000 (5)
Logan Cooley	$1,500,000 (5)
Seth Jarvis	$1,500,000 (6)
Trent Frederic	$1,102,500 (4)
Peyton Krebs	$1,000,000 (6)
Erik Brannstrom	$1,000,000 (2)
Ruslan Iskhakov	$850,000 (3)
Blake Wheeler	$800,000 (2)
Michael Milne	$525,000 (1)
Total Pro Players	24
Salary Commitment
Year 19 : $68,289,858
Year 20 : $49,446,108
Year 21 : $40,083,608
Year 22 : $37,483,608
Salary Average Commitment
Year 19 : $43,902,778
Year 20 : $41,433,608
Year 21 : $38,533,608
Year 22 : $37,483,608
Salary Cap with 1 Way Contract
Year 19 : $68,289,858
Year 20 : $49,446,108
Year 21 : $40,083,608
Year 22 : $37,483,608

Farm Players Salaries
Jesper Wallstedt	$150,000 (3)
Pavel Mintyukov	$150,000 (5)
Alex Gallant	$137,813 (4)
Xavier Bernard	$110,250 (6)
Shakir Mukhamadullin	$85,000 (3)
Aaron Dell	$82,031 (4)
Aaron Ness	$82,031 (4)
Alex Petrovic	$82,031 (4)
Drew Commesso	$75,000 (4)
Jakub Dobes	$52,500 (3)
Rasmus Sandin	$52,500 (2)
Cam Dineen	$52,500 (1)
Patrick Guay (Out of Payroll)	$52,500 (3)
Sampo Ranta	$52,500 (4)
Alex-Olivier Voyer	$52,500 (2)
Total Farm Players	15
Salary Commitment
Year 19 : $1,269,155
Year 20 : $1,216,655
Year 21 : $1,111,655
Year 22 : $771,655
Salary Average Commitment
Year 19 : $1,139,155
Year 20 : $1,086,655
Year 21 : $981,655
Year 22 : $771,655

Minnesota North Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	Met Center
Level 1:	6000 - $100 - 4,619 - 76.98%
Level 2:	5000 - $60 - 3,723 - 74.46%
Level 3:	3000 - $35 - 2,282 - 76.08%
Level 4:	5000 - $25 - 3,684 - 73.68%
Luxury :	1000 - $200 - 775 - 77.46%
Total Capacity :	20000
Income
Home Games Left	19
Average Attendance - %	15,083 - 75.42%
Average Income per Game	$1,366,454
Year to Date Revenue	$30,061,983
Expense
Pro Players Total Salaries	$74,357,771
Farm Players Total Salaries	$1,997,500
Coaches Total Salaries	$1,600,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$38,242,317
Farm Year To Date Expenses	$1,287,411
Pro Salary Cap To Date	$37,733,679
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$25,962,622
Pro Remaining Season Days	57
Pro Expenses Per Days	$649,636
Pro Estimated Expenses	$37,029,252
Farm Remaining Season Days	60
Farm Expenses Per Days	$21,828
Farm Estimated Expenses	$1,309,680
Estimated Season Expenses	$38,338,932
Season Salary Cap	$74,357,771
Estimate Under Maximum Salary Cap of $75,000,000	$642,229
Estimate Over Minimum Salary Cap of $35,000,000	$39,357,771
Current Bank Account	$35,812,031
Projected Bank Account	$23,435,721

Pro Players Salaries
Evgeni Malkin	$7,500,000 (3)
Jeff Skinner	$7,031,250 (5)
Ryan Nugent-Hopkins	$6,670,000 (1)
Neal Pionk	$5,000,000 (2)
Jack Hughes	$5,000,000 (4)
Brock Nelson	$4,612,500 (1)
William Karlsson	$4,584,021 (5)
Yegor Sharangovich	$3,750,000 (3)
Gustav Forsling	$3,750,000 (3)
Samuel Girard	$3,485,000 (2)
Brandon Montour	$2,500,000 (1)
Viktor Arvidsson	$2,493,750 (4)
Dylan DeMelo	$2,250,000 (4)
Frank Vatrano	$2,100,000 (1)
Lawson Crouse	$2,000,000 (5)
Rasmus Dahlin	$2,000,000 (2)
Valeri Nichushkin	$1,650,000 (1)
Stuart Skinner	$1,575,000 (6)
William Eklund	$1,500,000 (3)
Evan Rodrigues	$1,350,000 (2)
Eeli Tolvanen	$1,000,000 (2)
Roni Hirvonen	$850,000 (5)
Charlie Lindgren	$656,250 (6)
Santtu Kinnunen	$525,000 (5)
Oskari Salminen	$525,000 (1)
Total Pro Players	25
Salary Commitment
Year 19 : $74,357,771
Year 20 : $56,300,271
Year 21 : $43,465,271
Year 22 : $26,965,271
Salary Average Commitment
Year 19 : $33,365,269
Year 20 : $30,215,269
Year 21 : $27,590,269
Year 22 : $25,490,269
Salary Cap with 1 Way Contract
Year 19 : $74,357,771
Year 20 : $56,300,271
Year 21 : $43,465,271
Year 22 : $26,965,271

Farm Players Salaries
Matthew Beniers	$175,000 (1)
Niko Mikkola	$157,500 (6)
Kent Johnson	$150,000 (3)
John Klingberg	$125,000 (6)
Logan Stankoven	$100,000 (5)
Joel Hofer	$75,000 (1)
Dominik Kubalik	$60,000 (7)
Calvin De Haan	$52,500 (2)
Andreas Englund	$52,500 (4)
Nikita Zaitsev	$52,500 (2)
Jan Rutta	$52,500 (4)
Andrew Cogliano	$52,500 (7)
Ben Hutton	$52,500 (4)
Matt Martin	$52,500 (1)
Sebastian J Aho	$52,500 (5)
Nathan Walker	$52,500 (2)
Brandon Bussi	$52,500 (3)
Chris Driedger	$52,500 (4)
Tanner Pearson	$52,500 (2)
Jayson Megna	$52,500 (7)
Sam Carrick	$52,500 (7)
Klim Kostin	$52,500 (4)
Ville Ottavainen	$52,500 (3)
Tomas Nosek	$52,500 (7)
Max Sasson	$52,500 (4)
Sheldon Dries	$52,500 (1)
Jesper Vikman	$52,500 (3)
Nikita Tolopilo	$52,500 (7)
Mattias Janmark	$52,500 (1)
Total Farm Players	29
Salary Commitment
Year 19 : $1,997,500
Year 20 : $1,590,000
Year 21 : $1,380,000
Year 22 : $1,072,500
Salary Average Commitment
Year 19 : $1,755,000
Year 20 : $1,492,500
Year 21 : $1,282,500
Year 22 : $1,072,500

Montreal Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	6000 - $93 - 5,866 - 97.76%
Level 2:	5000 - $53 - 4,811 - 96.22%
Level 3:	3000 - $32 - 2,810 - 93.68%
Level 4:	5000 - $22 - 4,714 - 94.28%
Luxury :	1000 - $195 - 915 - 91.50%
Total Capacity :	20000
Income
Home Games Left	19
Average Attendance - %	19,116 - 95.58%
Average Income per Game	$1,565,801
Year to Date Revenue	$34,447,629
Expense
Pro Players Total Salaries	$58,356,151
Farm Players Total Salaries	$1,580,750
Coaches Total Salaries	$7,562,500
Luxury Taxe Total	$0
Pro Year To Date Expenses	$37,191,703
Farm Year To Date Expenses	$1,212,244
Pro Salary Cap To Date	$33,694,936
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$29,750,225
Pro Remaining Season Days	57
Pro Expenses Per Days	$562,338
Pro Estimated Expenses	$32,053,266
Farm Remaining Season Days	60
Farm Expenses Per Days	$19,061
Farm Estimated Expenses	$1,143,660
Estimated Season Expenses	$33,196,926
Season Salary Cap	$58,356,151
Estimate Under Maximum Salary Cap of $75,000,000	$16,643,849
Estimate Over Minimum Salary Cap of $35,000,000	$23,356,151
Current Bank Account	$8,752,190
Projected Bank Account	$5,305,489

Pro Players Salaries
Tyler Myers	$8,828,125 (2)
Vincent Trocheck	$8,000,000 (5)
Adam Fox	$5,000,000 (3)
Damon Severson	$3,986,108 (4)
Jacob Markstrom	$3,750,000 (1)
Patrik Laine	$3,450,000 (5)
Jaden Schwartz	$3,354,168 (2)
Martin Necas	$3,000,000 (2)
Dylan Larkin	$2,535,750 (7)
Alexandre Carrier	$2,250,000 (4)
Brady Skjei	$2,205,000 (1)
Jake Evans	$2,062,500 (7)
Ryan Lindgren	$2,000,000 (1)
Vladislav Namestnikov	$1,650,000 (1)
Jonathan Marchessault	$1,575,000 (1)
Juraj Slafkovsky (Out of Payroll)	$1,500,000 (3)
Ilya Lyubushkin	$1,102,500 (1)
David Rittich (Out of Payroll)	$875,000 (1)
Vasili Ponomarev	$850,000 (1)
Calle Clang	$750,000 (4)
Aliaksei Protas	$750,000 (6)
Evgeni Dadonov	$657,000 (5)
Luke Glendening	$600,000 (1)
Total Pro Players	23
Salary Commitment
Year 19 : $60,731,151
Year 20 : $46,123,651
Year 21 : $30,941,358
Year 22 : $24,441,358
Salary Average Commitment
Year 19 : $30,766,358
Year 20 : $24,141,358
Year 21 : $22,566,358
Year 22 : $21,516,358
Salary Cap with 1 Way Contract
Year 19 : $60,731,151
Year 20 : $46,123,651
Year 21 : $30,941,358
Year 22 : $24,441,358

Farm Players Salaries
Ian Mitchell	$174,250 (6)
Jacob MacDonald	$110,250 (1)
Conor Timmins	$100,000 (4)
Lian Bichsel	$85,000 (5)
Jonatan Berggren	$85,000 (1)
Fyodor Svechkov	$85,000 (5)
Rasmus Asplund	$75,000 (2)
Artyom Anisimov	$65,625 (2)
Colin Miller	$65,625 (7)
Matt Stienburg	$65,000 (3)
David Spacek	$65,000 (3)
Dmitri Ovchinnikov	$65,000 (3)
Hunter McDonald	$55,000 (2)
Jason Polin	$55,000 (2)
Kyle McDonald	$55,000 (2)
Pierrick Dube	$55,000 (2)
Declan Carlile	$55,000 (2)
Brandon Scanlin	$55,000 (2)
Jet Greaves	$52,500 (3)
Pavel Cajan	$52,500 (4)
Tim Soderlund (Out of Payroll)	$52,500 (2)
Alexei Kolosov (Out of Payroll)	$52,500 (3)
Jack Johnson	$52,500 (2)
Total Farm Players	23
Salary Commitment
Year 19 : $1,633,250
Year 20 : $1,438,000
Year 21 : $862,375
Year 22 : $562,375
Salary Average Commitment
Year 19 : $1,520,500
Year 20 : $1,415,500
Year 21 : $862,375
Year 22 : $562,375

Nashville Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - $100 - 4,833 - 80.55%
Level 2:	5000 - $60 - 3,761 - 75.21%
Level 3:	3000 - $35 - 2,275 - 75.84%
Level 4:	5000 - $25 - 3,619 - 72.38%
Luxury :	1000 - $200 - 763 - 76.29%
Total Capacity :	20000
Income
Home Games Left	19
Average Attendance - %	15,250 - 76.25%
Average Income per Game	$1,392,662
Year to Date Revenue	$30,638,559
Expense
Pro Players Total Salaries	$55,505,706
Farm Players Total Salaries	$1,932,250
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$27,292,967
Farm Year To Date Expenses	$1,222,830
Pro Salary Cap To Date	$26,784,332
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$26,460,574
Pro Remaining Season Days	57
Pro Expenses Per Days	$487,118
Pro Estimated Expenses	$27,765,726
Farm Remaining Season Days	60
Farm Expenses Per Days	$20,859
Farm Estimated Expenses	$1,251,540
Estimated Season Expenses	$29,017,266
Season Salary Cap	$55,505,706
Estimate Under Maximum Salary Cap of $75,000,000	$19,494,294
Estimate Over Minimum Salary Cap of $35,000,000	$20,505,706
Current Bank Account	$15,652,833
Projected Bank Account	$13,096,141

Pro Players Salaries
Max Pacioretty	$7,031,250 (1)
Artem Zub	$6,000,000 (1)
Colton Sissons	$5,562,500 (7)
Jakub Voracek	$4,700,000 (3)
Semyon Varlamov	$4,375,000 (6)
Ryan Johansen	$2,500,000 (7)
Mads Sogaard	$2,500,000 (4)
Thomas Novak	$2,000,000 (4)
Liam Foudy	$2,000,000 (6)
Dante Fabbro	$2,000,000 (1)
Jesper Boqvist	$1,791,956 (1)
Leo Carlsson	$1,750,000 (5)
Mattias Samuelsson	$1,742,500 (6)
Samuel Ersson	$1,575,000 (7)
Zach Benson	$1,500,000 (5)
Brett Leason	$1,200,000 (5)
Simon Benoit	$1,102,500 (6)
Henri Jokiharju	$1,000,000 (2)
Anthony Stolarz	$1,000,000 (2)
Josh Doan	$850,000 (3)
Jack Drury	$850,000 (1)
Jordan Harris	$750,000 (5)
Parker Wotherspoon	$600,000 (2)
Pius Suter	$600,000 (1)
Michael Carcone	$525,000 (5)
Total Pro Players	25
Salary Commitment
Year 19 : $55,505,706
Year 20 : $37,232,500
Year 21 : $34,632,500
Year 22 : $29,082,500
Salary Average Commitment
Year 19 : $38,399,456
Year 20 : $32,032,500
Year 21 : $29,907,500
Year 22 : $28,857,500
Salary Cap with 1 Way Contract
Year 19 : $55,505,706
Year 20 : $37,232,500
Year 21 : $34,632,500
Year 22 : $29,082,500

Farm Players Salaries
Markus Niemelainen	$200,000 (4)
Jacob Peterson	$199,000 (6)
Kevin Labanc	$190,000 (5)
Zemgus Girgensons	$160,500 (3)
Hunter McKown	$125,000 (5)
Henrik Tikkanen	$125,000 (7)
Ethan Bear	$110,250 (6)
Tomas Suchanek	$100,000 (7)
Joakim Kemell	$100,000 (5)
Kailer Yamamoto	$100,000 (2)
Pavol Regenda	$100,000 (5)
Logan Mailloux	$85,000 (5)
Stanislav Svozil	$75,000 (4)
Max McCormick	$52,500 (4)
Tyson Foerster	$52,500 (6)
Antonio Stranges	$52,500 (1)
Jan Jenik	$52,500 (5)
Alec Regula	$52,500 (1)
Total Farm Players	18
Salary Commitment
Year 19 : $1,932,250
Year 20 : $1,827,250
Year 21 : $1,727,250
Year 22 : $1,566,750
Salary Average Commitment
Year 19 : $1,810,917
Year 20 : $1,671,750
Year 21 : $1,619,250
Year 22 : $1,566,750

New York Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $102 - 4,569 - 76.16%
Level 2:	5000 - $63 - 3,636 - 72.71%
Level 3:	3000 - $41 - 2,034 - 67.80%
Level 4:	5000 - $28 - 3,409 - 68.18%
Luxury :	1000 - $195 - 896 - 89.58%
Total Capacity :	20000
Income
Home Games Left	19
Average Attendance - %	14,544 - 72.72%
Average Income per Game	$1,415,681
Year to Date Revenue	$31,144,979
Expense
Pro Players Total Salaries	$72,271,719
Farm Players Total Salaries	$1,806,500
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$38,407,032
Farm Year To Date Expenses	$1,197,962
Pro Salary Cap To Date	$37,898,450
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$26,897,936
Pro Remaining Season Days	57
Pro Expenses Per Days	$631,653
Pro Estimated Expenses	$36,004,221
Farm Remaining Season Days	60
Farm Expenses Per Days	$19,803
Farm Estimated Expenses	$1,188,180
Estimated Season Expenses	$37,192,401
Season Salary Cap	$72,271,719
Estimate Under Maximum Salary Cap of $75,000,000	$2,728,281
Estimate Over Minimum Salary Cap of $35,000,000	$37,271,719
Current Bank Account	$17,483,512
Projected Bank Account	$7,189,047

Pro Players Salaries
Artemi Panarin	$10,625,000 (5)
Cam Fowler	$7,187,500 (1)
Joe Pavelski	$7,000,000 (3)
Mikael Granlund	$5,765,625 (2)
Adam Larsson	$4,740,625 (1)
Pierre-Luc Dubois	$4,600,000 (4)
Nathan MacKinnon	$4,361,375 (5)
Teuvo Teravainen	$3,667,219 (2)
Mathew Barzal	$3,450,000 (6)
Jake McCabe	$3,234,375 (3)
Cole Caufield (Out of Payroll)	$3,000,000 (6)
Matthew Benning	$2,756,250 (2)
Tristan Jarry	$2,756,250 (7)
Nikolaj Ehlers	$2,756,250 (7)
Dmitry Kulikov	$2,734,375 (2)
David Kampf	$1,750,000 (3)
Conor Garland	$1,378,125 (6)
Igor Shesterkin	$1,102,500 (2)
Marcus Foligno	$1,000,000 (2)
Brendan Smith	$750,000 (1)
Craig Smith	$656,250 (4)
Total Pro Players	21
Salary Commitment
Year 19 : $75,271,719
Year 20 : $62,593,594
Year 21 : $45,567,625
Year 22 : $33,583,250
Salary Average Commitment
Year 19 : $56,109,375
Year 20 : $43,656,250
Year 21 : $40,506,250
Year 22 : $29,746,875
Salary Cap with 1 Way Contract
Year 19 : $75,271,719
Year 20 : $62,593,594
Year 21 : $45,567,625
Year 22 : $33,583,250

Farm Players Salaries
Filip Chytil	$200,000 (6)
Kevin Lankinen	$125,000 (6)
Eric Robinson	$125,000 (3)
Brandon Coe	$110,250 (2)
Tyler Motte	$100,000 (3)
Erik Gustafsson	$100,000 (4)
Donovan Sebrango	$90,000 (4)
Matthew Robertson	$85,000 (1)
Karl Henriksson	$75,000 (2)
Gustav Lindstrom	$75,000 (1)
Alex Lyon	$65,625 (2)
Jake Walman	$65,625 (7)
Martin Chromiak	$65,000 (1)
Ronan Seeley	$52,500 (5)
Darren Helm	$52,500 (4)
Logan Stanley	$52,500 (4)
Henrik Rybinski	$52,500 (1)
Casey DeSmith	$52,500 (4)
Jan Mysak	$52,500 (2)
Ryan Carpenter	$52,500 (4)
Jujhar Khaira	$52,500 (4)
Kyle Burroughs	$52,500 (2)
Phillip Di Giuseppe	$52,500 (4)
Total Farm Players	23
Salary Commitment
Year 19 : $1,806,500
Year 20 : $1,529,000
Year 21 : $1,173,125
Year 22 : $948,125
Salary Average Commitment
Year 19 : $1,583,375
Year 20 : $1,373,375
Year 21 : $1,053,125
Year 22 : $948,125

Philadelphia Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - $91 - 5,823 - 97.05%
Level 2:	5000 - $52 - 4,734 - 94.69%
Level 3:	3000 - $28 - 2,862 - 95.41%
Level 4:	5000 - $18 - 4,880 - 97.60%
Luxury :	1000 - $190 - 920 - 91.99%
Total Capacity :	20000
Income
Home Games Left	19
Average Attendance - %	19,220 - 96.10%
Average Income per Game	$1,510,454
Year to Date Revenue	$33,229,991
Expense
Pro Players Total Salaries	$68,416,414
Farm Players Total Salaries	$1,938,375
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$35,223,717
Farm Year To Date Expenses	$1,247,038
Pro Salary Cap To Date	$34,715,095
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$28,698,629
Pro Remaining Season Days	57
Pro Expenses Per Days	$598,417
Pro Estimated Expenses	$34,109,769
Farm Remaining Season Days	60
Farm Expenses Per Days	$20,911
Farm Estimated Expenses	$1,254,660
Estimated Season Expenses	$35,364,429
Season Salary Cap	$68,416,414
Estimate Under Maximum Salary Cap of $75,000,000	$6,583,586
Estimate Over Minimum Salary Cap of $35,000,000	$33,416,414
Current Bank Account	$5,334,300
Projected Bank Account	($1,331,500)

Pro Players Salaries
Justin Faulk	$6,947,916 (1)
Auston Matthews	$5,750,000 (5)
Alexander Wennberg	$5,000,000 (1)
Connor Murphy	$4,681,205 (1)
Vladimir Tarasenko	$4,612,500 (3)
Jonas Brodin	$4,582,605 (3)
Matt Duchene	$4,000,000 (1)
Ben Chiarot	$4,000,000 (1)
Bryan Rust	$3,925,000 (4)
Radek Faksa	$3,906,250 (4)
Andrew Copp	$2,756,250 (3)
Casey Cizikas	$2,500,000 (6)
Sean Kuraly	$2,205,000 (3)
Jesper Fast	$2,000,000 (1)
Sonny Milano	$1,950,000 (1)
Matt Roy	$1,921,875 (3)
Trevor van Riemsdyk	$1,250,000 (6)
Tyler Johnson	$1,205,000 (2)
Devin Cooley	$1,102,500 (7)
Marcel Marcel	$850,000 (7)
Marcus Johansson	$820,313 (7)
Connor Ingram	$750,000 (2)
Daniil Misyul	$650,000 (3)
Albert Johansson	$525,000 (5)
Matt Rempe	$525,000 (5)
Total Pro Players	25
Salary Commitment
Year 19 : $68,416,414
Year 20 : $39,837,293
Year 21 : $37,882,293
Year 22 : $21,154,063
Salary Average Commitment
Year 19 : $22,250,938
Year 20 : $17,100,938
Year 21 : $16,050,938
Year 22 : $9,147,813
Salary Cap with 1 Way Contract
Year 19 : $68,416,414
Year 20 : $39,837,293
Year 21 : $37,882,293
Year 22 : $21,154,063

Farm Players Salaries
Juuso Parssinen	$200,000 (5)
Louis Crevier	$110,250 (7)
Marcus Bjork	$95,000 (5)
Egor Afanasyev	$85,000 (1)
Ryan Johnson	$85,000 (5)
Jack McBain	$85,000 (1)
Nick Blankenburg	$82,500 (5)
Tye Kartye	$75,000 (5)
Ryan Winterton	$75,000 (4)
Tyler Kleven	$75,000 (4)
Jake Allen	$65,625 (7)
Dennis Hildeby	$65,000 (3)
Spencer Martin	$52,500 (4)
William Borgen	$52,500 (2)
Pontus Holmberg	$52,500 (1)
James Malatesta	$52,500 (3)
Jaret Anderson-Dolan	$52,500 (4)
Adam Klapka	$52,500 (5)
Filip Cederqvist	$52,500 (5)
Tyrel Bauer	$52,500 (5)
Matthew Seminoff	$52,500 (3)
Ryan Hofer	$52,500 (3)
Brett Murray	$52,500 (2)
Brandon Duhaime	$52,500 (2)
Josh Lopina	$52,500 (6)
Lukas Rousek	$52,500 (2)
Alex Steeves	$52,500 (3)
Nils Aman	$52,500 (5)
Total Farm Players	28
Salary Commitment
Year 19 : $1,938,375
Year 20 : $1,715,875
Year 21 : $1,505,875
Year 22 : $1,230,875
Salary Average Commitment
Year 19 : $1,873,375
Year 20 : $1,715,875
Year 21 : $1,505,875
Year 22 : $1,230,875

Pittsburgh Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	6000 - $100 - 4,864 - 81.07%
Level 2:	5000 - $60 - 3,859 - 77.18%
Level 3:	3000 - $35 - 2,347 - 78.23%
Level 4:	5000 - $25 - 3,776 - 75.53%
Luxury :	1000 - $200 - 783 - 78.27%
Total Capacity :	20000
Income
Home Games Left	19
Average Attendance - %	15,629 - 78.15%
Average Income per Game	$1,418,923
Year to Date Revenue	$31,216,306
Expense
Pro Players Total Salaries	$60,110,875
Farm Players Total Salaries	$1,624,625
Coaches Total Salaries	$2,695,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$31,407,390
Farm Year To Date Expenses	$1,210,021
Pro Salary Cap To Date	$30,456,254
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$26,959,537
Pro Remaining Season Days	57
Pro Expenses Per Days	$534,318
Pro Estimated Expenses	$30,456,126
Farm Remaining Season Days	60
Farm Expenses Per Days	$20,585
Farm Estimated Expenses	$1,235,100
Estimated Season Expenses	$31,691,226
Season Salary Cap	$60,110,875
Estimate Under Maximum Salary Cap of $75,000,000	$14,889,125
Estimate Over Minimum Salary Cap of $35,000,000	$25,110,875
Current Bank Account	$22,760,381
Projected Bank Account	$18,028,692

Pro Players Salaries
Marc-Andre Fleury	$8,600,000 (5)
Leon Draisaitl	$5,750,000 (3)
Mattias Ekholm	$5,000,000 (1)
Phillip Danault	$4,715,000 (3)
Mark Giordano	$4,500,000 (1)
Erik Karlsson	$4,375,000 (1)
Jean-Gabriel Pageau	$4,187,500 (2)
Mitchell Marner	$3,450,000 (7)
Jordan Eberle	$2,300,000 (3)
Sam Reinhart	$2,205,000 (1)
Pavel Buchnevich	$2,205,000 (1)
Blake Coleman	$2,000,000 (1)
Gabriel Vilardi	$2,000,000 (4)
Brian Dumoulin	$1,969,000 (4)
James van Riemsdyk	$1,570,000 (7)
Dylan Guenther	$1,500,000 (3)
Jordan Binnington	$1,378,125 (5)
Jake Neighbours	$1,000,000 (3)
Brock Faber	$750,000 (4)
Erik Gudbranson	$656,250 (5)
Total Pro Players	20
Salary Commitment
Year 19 : $60,110,875
Year 20 : $39,825,875
Year 21 : $35,638,375
Year 22 : $20,373,375
Salary Average Commitment
Year 19 : $29,351,500
Year 20 : $26,201,500
Year 21 : $22,014,000
Year 22 : $19,389,000
Salary Cap with 1 Way Contract
Year 19 : $60,110,875
Year 20 : $39,825,875
Year 21 : $35,638,375
Year 22 : $20,373,375

Farm Players Salaries
Marco Kasper	$150,000 (5)
Akira Schmid	$136,500 (6)
Arber Xhekaj	$110,000 (5)
Antti Tuomisto	$85,000 (5)
Jimmy Vesey	$85,000 (3)
Jack Finley	$75,000 (2)
Carson Soucy	$65,625 (5)
Matej Blumel	$65,000 (1)
Leo Loof	$65,000 (3)
Trey Fix-Wolansky	$52,500 (3)
Philip Kemp	$52,500 (1)
Yan Kuznetsov	$52,500 (7)
Adam Gaudette	$52,500 (2)
Blake Lizotte	$52,500 (2)
Cole Guttman	$52,500 (1)
Alex Goligoski	$52,500 (2)
James Hamblin	$52,500 (1)
Arshdeep Bains	$52,500 (5)
Lias Andersson	$52,500 (2)
Michael DiPietro	$52,500 (2)
Tyler Tullio	$52,500 (1)
Shane Bowers	$52,500 (3)
William Lagesson	$52,500 (2)
Jack Campbell	$52,500 (4)
Total Farm Players	24
Salary Commitment
Year 19 : $1,624,625
Year 20 : $1,349,625
Year 21 : $959,625
Year 22 : $704,625
Salary Average Commitment
Year 19 : $1,486,500
Year 20 : $1,224,000
Year 21 : $856,500
Year 22 : $634,000

Quebec Nordiques

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Videotron
Level 1:	6000 - $100 - 4,566 - 76.10%
Level 2:	5000 - $60 - 3,621 - 72.42%
Level 3:	3000 - $35 - 2,233 - 74.42%
Level 4:	5000 - $25 - 3,519 - 70.39%
Luxury :	1000 - $200 - 753 - 75.30%
Total Capacity :	20000
Income
Home Games Left	19
Average Attendance - %	14,692 - 73.46%
Average Income per Game	$1,337,298
Year to Date Revenue	$29,420,557
Expense
Pro Players Total Salaries	$42,577,657
Farm Players Total Salaries	$1,942,031
Coaches Total Salaries	$1,600,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$25,580,905
Farm Year To Date Expenses	$1,263,254
Pro Salary Cap To Date	$25,072,281
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$25,408,663
Pro Remaining Season Days	57
Pro Expenses Per Days	$375,669
Pro Estimated Expenses	$21,413,133
Farm Remaining Season Days	60
Farm Expenses Per Days	$21,362
Farm Estimated Expenses	$1,281,720
Estimated Season Expenses	$22,694,853
Season Salary Cap	$42,577,657
Estimate Under Maximum Salary Cap of $75,000,000	$32,422,343
Estimate Over Minimum Salary Cap of $35,000,000	$7,577,657
Current Bank Account	$8,826,398
Projected Bank Account	$11,540,208

Pro Players Salaries
Evander Kane	$8,678,907 (4)
Trevor Zegras	$4,000,000 (6)
John Gibson	$3,788,750 (5)
Kirby Dach	$2,000,000 (4)
Barrett Hayton	$2,000,000 (4)
Jonas Siegenthaler	$2,000,000 (5)
Alexander Alexeyev	$2,000,000 (4)
Anthony Duclair	$2,000,000 (4)
Shane Pinto	$2,000,000 (6)
Connor Brown	$1,750,000 (6)
Jordan Greenway	$1,742,500 (2)
Eetu Luostarinen	$1,742,500 (4)
Lukas Dostal	$1,575,000 (5)
Marco Rossi	$1,500,000 (1)
Cole Perfetti	$1,000,000 (6)
Ryan Poehling	$1,000,000 (2)
J.J. Moser	$850,000 (1)
Marc Staal	$750,000 (3)
Justin Holl	$600,000 (2)
Michael McCarron	$550,000 (2)
Michael Anderson	$525,000 (2)
Juuso Valimaki	$525,000 (2)
Total Pro Players	22
Salary Commitment
Year 19 : $42,577,657
Year 20 : $40,227,657
Year 21 : $35,285,157
Year 22 : $34,535,157
Salary Average Commitment
Year 19 : $34,046,407
Year 20 : $32,996,407
Year 21 : $29,271,407
Year 22 : $28,746,407
Salary Cap with 1 Way Contract
Year 19 : $42,577,657
Year 20 : $40,227,657
Year 21 : $35,285,157
Year 22 : $34,535,157

Farm Players Salaries
Jordan Spence	$157,500 (3)
David Jiricek	$150,000 (3)
Dysin Mayo	$125,000 (2)
Thomas Bordeleau	$100,000 (3)
Hendrix Lapierre	$100,000 (3)
Matthew Poitras	$85,000 (5)
Joshua Roy	$85,000 (5)
Keith Kinkaid	$82,031 (2)
Devon Levi	$75,000 (4)
Kevin Rooney	$60,000 (2)
Ethan Samson	$55,000 (2)
Adam Edstrom	$55,000 (2)
Maximus Wanner	$55,000 (2)
Jakub Demek	$55,000 (2)
Andreas Athanasiou	$55,000 (2)
Jared Davidson	$55,000 (2)
Ivan Ivan	$55,000 (2)
Avery Hayes	$55,000 (2)
Carson Golder	$55,000 (2)
Gavin White	$55,000 (2)
Jamieson Rees	$55,000 (2)
Ryan Shea	$55,000 (2)
Nick Robertson	$52,500 (6)
Rasmus Kupari	$52,500 (4)
Paul Cotter	$52,500 (2)
Olle Lycksell	$52,500 (1)
Joseph Woll	$52,500 (2)
Total Farm Players	27
Salary Commitment
Year 19 : $1,942,031
Year 20 : $1,889,531
Year 21 : $857,500
Year 22 : $350,000
Salary Average Commitment
Year 19 : $1,695,000
Year 20 : $1,642,500
Year 21 : $712,500
Year 22 : $350,000

San Jose Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center at San Jose
Level 1:	6000 - $97 - 4,864 - 81.06%
Level 2:	5000 - $57 - 4,705 - 94.09%
Level 3:	3000 - $33 - 2,919 - 97.31%
Level 4:	5000 - $22 - 4,781 - 95.61%
Luxury :	1000 - $193 - 951 - 95.14%
Total Capacity :	20000
Income
Home Games Left	19
Average Attendance - %	18,220 - 91.10%
Average Income per Game	$1,518,848
Year to Date Revenue	$33,414,646
Expense
Pro Players Total Salaries	$67,152,370
Farm Players Total Salaries	$1,897,000
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$33,618,518
Farm Year To Date Expenses	$1,720,865
Pro Salary Cap To Date	$33,109,895
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$28,858,103
Pro Remaining Season Days	57
Pro Expenses Per Days	$587,520
Pro Estimated Expenses	$33,488,640
Farm Remaining Season Days	60
Farm Expenses Per Days	$28,546
Farm Estimated Expenses	$1,712,760
Estimated Season Expenses	$35,201,400
Season Salary Cap	$67,152,370
Estimate Under Maximum Salary Cap of $75,000,000	$7,847,630
Estimate Over Minimum Salary Cap of $35,000,000	$32,152,370
Current Bank Account	$3,013,794
Projected Bank Account	($3,329,503)

Pro Players Salaries
Adam Henrique	$7,250,000 (5)
Ilya Mikheyev	$5,500,000 (6)
Christopher Tanev	$4,000,000 (5)
Sean Durzi	$4,000,000 (7)
Dylan Strome	$3,750,000 (5)
Rickard Rakell	$3,687,500 (6)
Joel Edmundson	$3,500,000 (6)
Christian Dvorak	$3,450,000 (2)
Erik Cernak	$3,150,000 (6)
Ivan Barbashev	$2,535,750 (2)
Anthony Mantha	$2,408,963 (2)
Luke Kunin	$2,400,000 (6)
Logan Thompson	$2,200,000 (1)
Jonathan Drouin	$2,000,000 (3)
Mike Hoffman	$2,000,000 (3)
Joseph Veleno	$2,000,000 (1)
Clay Stevenson	$1,900,000 (7)
Simon Nemec	$1,750,000 (3)
Victor Olofsson	$1,750,000 (4)
Ilya Samsonov	$1,742,500 (2)
Dmitry Orlov	$1,722,657 (3)
Sam Lafferty	$1,500,000 (4)
Tobias Bjornfot	$1,102,500 (2)
Brett Howden	$1,102,500 (6)
Frederick Gaudreau	$750,000 (4)
Total Pro Players	25
Salary Commitment
Year 19 : $67,152,370
Year 20 : $62,952,370
Year 21 : $51,712,657
Year 22 : $44,240,000
Salary Average Commitment
Year 19 : $58,432,657
Year 20 : $55,907,657
Year 21 : $51,487,657
Year 22 : $44,015,000
Salary Cap with 1 Way Contract
Year 19 : $67,152,370
Year 20 : $62,952,370
Year 21 : $51,712,657
Year 22 : $44,240,000

Farm Players Salaries
Alex Nedeljkovic	$175,000 (5)
Rem Pitlick	$110,250 (2)
Matthew Knies	$100,000 (5)
Drew Helleson	$90,000 (7)
Santeri Hatakka	$90,000 (5)
Zachary Sanford	$85,000 (2)
Zack Ostapchuk	$85,000 (5)
David Gustafsson	$81,750 (1)
Keaton Middleton	$75,000 (3)
Nicolas Aube-Kubel	$75,000 (5)
Haydn Fleury	$75,000 (3)
Jake Wise	$75,000 (4)
Matt Kiersted	$75,000 (3)
Samuel Fagemo	$65,000 (4)
Samuel Houde	$60,000 (6)
Brandon Biro	$55,000 (2)
Riley Tufte	$52,500 (5)
Mark Kastelic	$52,500 (3)
Kole Lind	$52,500 (6)
Oskar Pettersson	$52,500 (3)
Zayde Wisdom	$52,500 (7)
Mikhail Maltsev	$52,500 (3)
Sean Day	$52,500 (1)
Adam Wilsby	$52,500 (1)
Semyon Der-Arguchintsev	$52,500 (4)
Collin Delia	$52,500 (4)
Total Farm Players	26
Salary Commitment
Year 19 : $1,897,000
Year 20 : $1,710,250
Year 21 : $1,460,000
Year 22 : $1,077,500
Salary Average Commitment
Year 19 : $1,908,500
Year 20 : $1,690,000
Year 21 : $1,460,000
Year 22 : $1,077,500

St.Louis Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6000 - $95 - 4,878 - 81.29%
Level 2:	5000 - $57 - 4,804 - 96.08%
Level 3:	3000 - $33 - 2,338 - 77.95%
Level 4:	5000 - $23 - 4,741 - 94.81%
Luxury :	1000 - $194 - 961 - 96.12%
Total Capacity :	20000
Income
Home Games Left	19
Average Attendance - %	17,722 - 88.61%
Average Income per Game	$1,513,823
Year to Date Revenue	$33,304,113
Expense
Pro Players Total Salaries	$73,576,240
Farm Players Total Salaries	$1,866,750
Coaches Total Salaries	$5,075,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$35,356,342
Farm Year To Date Expenses	$1,239,202
Pro Salary Cap To Date	$33,131,116
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$28,762,643
Pro Remaining Season Days	57
Pro Expenses Per Days	$671,993
Pro Estimated Expenses	$38,303,601
Farm Remaining Season Days	60
Farm Expenses Per Days	$21,569
Farm Estimated Expenses	$1,294,140
Estimated Season Expenses	$39,597,741
Season Salary Cap	$73,576,240
Estimate Under Maximum Salary Cap of $75,000,000	$1,423,760
Estimate Over Minimum Salary Cap of $35,000,000	$38,576,240
Current Bank Account	$38,002,664
Projected Bank Account	$27,167,566

Pro Players Salaries
Claude Giroux	$11,718,750 (4)
Alex Pietrangelo	$9,343,750 (1)
Jack Eichel	$6,612,500 (7)
Elias Lindholm	$4,740,625 (5)
Colton Parayko	$4,584,021 (6)
Elias Pettersson	$4,000,000 (2)
Alex Tuch	$3,750,000 (7)
Connor Hellebuyck	$3,667,219 (2)
Mikhail Sergachev	$3,450,000 (4)
Mark Stone	$3,167,500 (2)
Adam Pelech	$3,150,000 (7)
Jake Guentzel	$2,756,250 (5)
Jaccob Slavin	$2,205,000 (1)
Jake Sanderson	$1,500,000 (3)
Yanni Gourde	$1,378,125 (2)
Scott Wedgewood	$1,250,000 (3)
Nick Leddy	$1,250,000 (7)
Tage Thompson	$1,102,500 (2)
Logan O'Connor	$1,000,000 (6)
Colin Blackwell	$900,000 (7)
Lars Eller	$750,000 (5)
Robert Thomas	$750,000 (2)
Dakota Joshua	$550,000 (2)
Total Pro Players	23
Salary Commitment
Year 19 : $73,576,240
Year 20 : $62,027,490
Year 21 : $47,412,146
Year 22 : $44,662,146
Salary Average Commitment
Year 19 : $43,990,270
Year 20 : $42,940,270
Year 21 : $39,265,270
Year 22 : $38,215,270
Salary Cap with 1 Way Contract
Year 19 : $73,576,240
Year 20 : $62,027,490
Year 21 : $47,412,146
Year 22 : $44,662,146

Farm Players Salaries
Kyle Keyser	$110,250 (4)
Matt Kessel	$110,250 (6)
Nico Sturm	$87,500 (6)
Mason Lohrei	$85,000 (5)
Jakob Pelletier	$85,000 (1)
Connor Mackey	$85,000 (1)
Zachary Bolduc	$85,000 (5)
Emil Heineman	$85,000 (7)
Ondrej Kase	$80,000 (1)
Oskar Sundqvist	$80,000 (5)
Radim Zohorna	$80,000 (1)
Grant Mismash	$75,000 (3)
Sasha Chmelevski	$70,000 (3)
Jalen Chatfield	$65,625 (7)
Jaycob Megna	$65,625 (7)
Lukas Svejkovsky	$65,000 (1)
Jonas Rondbjerg	$60,000 (4)
Jesper Froden	$60,000 (4)
Jaxson Stauber	$60,000 (6)
Ryan Lomberg	$55,000 (1)
Jonathan Gruden	$55,000 (4)
Josiah Slavin	$52,500 (1)
Zachary Fucale	$52,500 (3)
Marc Del Gaizo	$52,500 (1)
Tyler Tucker	$52,500 (4)
Patrick Giles	$52,500 (3)
Total Farm Players	26
Salary Commitment
Year 19 : $1,866,750
Year 20 : $1,311,750
Year 21 : $1,311,750
Year 22 : $1,061,750
Salary Average Commitment
Year 19 : $1,790,250
Year 20 : $1,271,750
Year 21 : $1,271,750
Year 22 : $1,061,750

Tampa Bay Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Tampa Bay Times Forum
Level 1:	6000 - $95 - 5,814 - 96.90%
Level 2:	5000 - $55 - 4,769 - 95.37%
Level 3:	3000 - $32 - 2,866 - 95.52%
Level 4:	5000 - $22 - 4,811 - 96.21%
Luxury :	1000 - $193 - 955 - 95.52%
Total Capacity :	20000
Income
Home Games Left	19
Average Attendance - %	19,214 - 96.07%
Average Income per Game	$1,615,245
Year to Date Revenue	$35,535,388
Expense
Pro Players Total Salaries	$63,955,820
Farm Players Total Salaries	$1,951,250
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$31,631,564
Farm Year To Date Expenses	$1,233,170
Pro Salary Cap To Date	$31,122,925
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$30,689,653
Pro Remaining Season Days	57
Pro Expenses Per Days	$559,964
Pro Estimated Expenses	$31,917,948
Farm Remaining Season Days	60
Farm Expenses Per Days	$21,019
Farm Estimated Expenses	$1,261,140
Estimated Season Expenses	$33,179,088
Season Salary Cap	$63,955,820
Estimate Under Maximum Salary Cap of $75,000,000	$11,044,180
Estimate Over Minimum Salary Cap of $35,000,000	$28,955,820
Current Bank Account	$78,087,214
Projected Bank Account	$75,597,779

Pro Players Salaries
Anze Kopitar	$9,000,000 (2)
Brent Burns	$8,500,000 (1)
Dylan Cozens	$5,000,000 (6)
Hampus Lindholm	$4,582,605 (5)
Jonathan Huberdeau	$4,215,997 (3)
Moritz Seider	$4,000,000 (4)
Johnny Gaudreau	$3,986,105 (4)
Darcy Kuemper	$3,703,613 (4)
Roope Hintz	$3,485,000 (7)
Travis Konecny	$3,000,000 (5)
Michael Matheson	$2,205,000 (1)
Darnell Nurse	$2,205,000 (1)
Jack Roslovic	$2,205,000 (5)
Alexander Kerfoot	$1,875,000 (2)
Gustav Nyquist	$1,650,000 (5)
Kirill Kaprizov	$1,102,500 (3)
Jeremy Swayman	$1,102,500 (4)
TJ Brodie	$825,000 (5)
Jason Dickinson	$656,250 (7)
Trevor Moore	$656,250 (6)
Total Pro Players	20
Salary Commitment
Year 19 : $63,955,820
Year 20 : $51,045,820
Year 21 : $40,170,820
Year 22 : $34,852,323
Salary Average Commitment
Year 19 : $28,816,104
Year 20 : $27,241,104
Year 21 : $26,191,104
Year 22 : $25,141,104
Salary Cap with 1 Way Contract
Year 19 : $63,955,820
Year 20 : $51,045,820
Year 21 : $40,170,820
Year 22 : $34,852,323

Farm Players Salaries
Philip Tomasino	$200,000 (6)
Victor Soderstrom	$100,000 (6)
Marat Khusnutdinov	$100,000 (5)
Lukas Cormier	$85,000 (3)
Topi Niemela	$85,000 (5)
Dmitri Voronkov	$75,000 (4)
Amadeus Lombardi	$75,000 (4)
Henry Thrun	$75,000 (4)
Elliot Desnoyers	$75,000 (2)
Carter Mazur	$75,000 (4)
Justin Sourdif	$75,000 (2)
Erik Portillo	$75,000 (4)
Justin Brazeau	$70,000 (7)
Jarred Tinordi	$65,625 (2)
Jordan Martinook	$65,625 (2)
Viktor Neuchev	$65,000 (3)
Vadim Zherenko	$65,000 (1)
Alex Turcotte	$52,500 (6)
Alexis Gendron	$52,500 (3)
Adam Beckman	$52,500 (6)
Travis Dermott	$52,500 (2)
Adam Ruzicka	$52,500 (3)
Martin Pospisil	$52,500 (6)
Spencer Stastney	$52,500 (6)
Isaak Phillips	$52,500 (4)
Justin Danforth	$52,500 (2)
Filip Gustavsson	$52,500 (1)
Total Farm Players	27
Salary Commitment
Year 19 : $1,951,250
Year 20 : $1,833,750
Year 21 : $1,447,500
Year 22 : $1,192,500
Salary Average Commitment
Year 19 : $1,861,250
Year 20 : $1,756,250
Year 21 : $1,415,000
Year 22 : $1,192,500

Toronto Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centre
Level 1:	6000 - $94 - 5,873 - 97.88%
Level 2:	5000 - $54 - 4,768 - 95.36%
Level 3:	3000 - $33 - 2,831 - 94.36%
Level 4:	5000 - $21 - 4,763 - 95.26%
Luxury :	1000 - $193 - 962 - 96.20%
Total Capacity :	20000
Income
Home Games Left	19
Average Attendance - %	19,197 - 95.98%
Average Income per Game	$1,604,646
Year to Date Revenue	$35,302,210
Expense
Pro Players Total Salaries	$70,375,250
Farm Players Total Salaries	$1,955,125
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$36,139,593
Farm Year To Date Expenses	$1,241,568
Pro Salary Cap To Date	$35,630,958
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$30,488,272
Pro Remaining Season Days	57
Pro Expenses Per Days	$615,304
Pro Estimated Expenses	$35,072,328
Farm Remaining Season Days	60
Farm Expenses Per Days	$21,051
Farm Estimated Expenses	$1,263,060
Estimated Season Expenses	$36,335,388
Season Salary Cap	$70,375,250
Estimate Under Maximum Salary Cap of $75,000,000	$4,624,750
Estimate Over Minimum Salary Cap of $35,000,000	$35,375,250
Current Bank Account	$43,852,074
Projected Bank Account	$38,004,958

Pro Players Salaries
Aaron Ekblad	$5,750,000 (4)
Tomas Hertl	$4,750,000 (4)
Nino Niederreiter	$4,621,563 (4)
Cody Ceci	$4,582,613 (5)
Dougie Hamilton	$4,582,605 (4)
Frederik Andersen	$4,500,000 (5)
Brady Tkachuk	$4,000,000 (2)
Cam Talbot	$4,000,000 (1)
Ryan Pulock	$3,667,219 (3)
Andrew Mangiapane	$3,150,000 (3)
Scott Laughton	$3,000,000 (1)
Mario Ferraro	$3,000,000 (3)
Kyle Okposo	$2,500,000 (2)
Pierre Engvall	$2,205,000 (2)
Sam Bennett	$2,205,000 (1)
Bowen Byram	$2,000,000 (6)
Luke Schenn	$2,000,000 (2)
Brandon Saad	$2,000,000 (4)
Warren Foegele	$1,750,000 (5)
Nick Bjugstad	$1,250,000 (6)
Troy Terry	$1,102,500 (7)
Nicolas Roy	$1,102,500 (5)
Quinton Byfield	$1,000,000 (6)
Wyatt Johnston	$1,000,000 (3)
Sean Walker	$656,250 (7)
Total Pro Players	25
Salary Commitment
Year 19 : $70,375,250
Year 20 : $61,170,250
Year 21 : $50,465,250
Year 22 : $39,648,031
Salary Average Commitment
Year 19 : $48,712,918
Year 20 : $43,662,918
Year 21 : $39,587,918
Year 22 : $35,012,918
Salary Cap with 1 Way Contract
Year 19 : $70,375,250
Year 20 : $61,170,250
Year 21 : $50,465,250
Year 22 : $39,648,031

Farm Players Salaries
Lassi Thomson	$187,500 (6)
Pierre-Olivier Joseph	$174,250 (1)
Nikita Okhotiuk	$110,250 (2)
Ville Koivunen	$85,000 (3)
Brett Brochu	$85,000 (2)
Mackie Samoskevich	$85,000 (5)
Scott Perunovich	$85,000 (1)
Brendan Brisson	$85,000 (3)
Will Cranley	$75,000 (2)
Nick Cousins	$65,625 (2)
John Farinacci	$65,000 (3)
Jakub Skarek	$65,000 (3)
Ryan Tverberg	$52,500 (4)
Travis Boyd	$52,500 (1)
Nico Myatovic	$52,500 (3)
Lucas Carlsson	$52,500 (2)
Cole McWard	$52,500 (4)
Brett Berard	$52,500 (3)
Austin Watson	$52,500 (3)
Bogdan Trineyev	$52,500 (4)
Brendan Gaunce	$52,500 (2)
Eetu Liukas	$52,500 (4)
Matthew Maggio	$52,500 (3)
Jake Leschyshyn	$52,500 (2)
Connor Dewar	$52,500 (2)
Adam Scheel	$52,500 (2)
Sam Malinski	$52,500 (2)
Total Farm Players	27
Salary Commitment
Year 19 : $1,955,125
Year 20 : $1,643,375
Year 21 : $992,500
Year 22 : $482,500
Salary Average Commitment
Year 19 : $1,790,125
Year 20 : $1,510,875
Year 21 : $915,000
Year 22 : $482,500

Vancouver Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6000 - $99 - 4,609 - 76.81%
Level 2:	5000 - $59 - 3,818 - 76.35%
Level 3:	3000 - $34 - 2,388 - 79.59%
Level 4:	5000 - $24 - 3,842 - 76.83%
Luxury :	1000 - $199 - 777 - 77.72%
Total Capacity :	20000
Income
Home Games Left	19
Average Attendance - %	15,433 - 77.16%
Average Income per Game	$1,362,894
Year to Date Revenue	$29,983,664
Expense
Pro Players Total Salaries	$57,788,875
Farm Players Total Salaries	$1,962,250
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$29,555,243
Farm Year To Date Expenses	$1,241,496
Pro Salary Cap To Date	$29,046,636
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$25,894,983
Pro Remaining Season Days	57
Pro Expenses Per Days	$506,801
Pro Estimated Expenses	$28,887,657
Farm Remaining Season Days	60
Farm Expenses Per Days	$21,111
Farm Estimated Expenses	$1,266,660
Estimated Season Expenses	$30,154,317
Season Salary Cap	$57,788,875
Estimate Under Maximum Salary Cap of $75,000,000	$17,211,125
Estimate Over Minimum Salary Cap of $35,000,000	$22,788,875
Current Bank Account	$52,796,003
Projected Bank Account	$48,536,669

Pro Players Salaries
Casey Mittelstadt	$6,250,000 (1)
Mikko Rantanen	$5,750,000 (3)
Aleksander Barkov	$4,361,375 (5)
Clayton Keller	$4,000,000 (6)
Jacob Bryson	$3,125,000 (1)
Noah Hanifin	$3,000,000 (3)
Miro Heiskanen	$3,000,000 (2)
Jesperi Kotkaniemi	$3,000,000 (7)
Joonas Korpisalo	$2,205,000 (1)
Artturi Lehkonen	$2,205,000 (2)
Kasperi Kapanen	$2,205,000 (1)
Ville Husso	$2,205,000 (3)
Ty Dellandrea	$2,000,000 (3)
Jesse Ylonen	$1,742,500 (2)
Justus Annunen	$1,575,000 (4)
Robby Fabbri	$1,575,000 (2)
Taylor Raddysh	$1,575,000 (2)
Anton Lundell	$1,500,000 (1)
Justin Schultz	$1,400,000 (2)
Nathan Smith	$1,365,000 (1)
Adam Boqvist	$1,000,000 (4)
Jacob Bernard-Docker	$850,000 (1)
Matias Maccelli	$850,000 (1)
Emil Martinsen Lilleberg	$525,000 (3)
Jake Bean	$525,000 (1)
Total Pro Players	25
Salary Commitment
Year 19 : $57,788,875
Year 20 : $38,913,875
Year 21 : $27,416,375
Year 22 : $13,936,375
Salary Average Commitment
Year 19 : $27,846,667
Year 20 : $21,917,500
Year 21 : $15,625,000
Year 22 : $9,050,000
Salary Cap with 1 Way Contract
Year 19 : $57,788,875
Year 20 : $38,913,875
Year 21 : $27,416,375
Year 22 : $13,936,375

Farm Players Salaries
Oskar Back	$136,500 (3)
Arvid Holm	$110,250 (1)
Jasper Weatherby	$110,250 (1)
Eetu Makiniemi	$110,250 (2)
Mavrik Bourque	$100,000 (3)
Roby Jarventie	$85,000 (1)
Eemil Viro	$75,000 (2)
Adam Sykora	$75,000 (4)
Samu Tuomaala	$75,000 (4)
Chad Ruhwedel	$72,500 (2)
Bobby McMann	$72,500 (6)
Kim Nousiainen	$65,000 (1)
Mikael Pyyhtia	$65,000 (3)
Henri Nikkanen	$65,000 (1)
Riley Nash	$62,500 (2)
Adam Raska	$52,500 (2)
Oscar Dansk	$52,500 (2)
Joel Kiviranta	$52,500 (3)
Hardy Haman Aktell	$52,500 (3)
Jacob Perreault	$52,500 (5)
Raivis Ansons	$52,500 (2)
Aku Raty	$52,500 (3)
Maxence Guenette	$52,500 (1)
Mason Primeau	$52,500 (1)
Navrin Mutter	$52,500 (2)
Jake Christiansen	$52,500 (1)
Connor Zary	$52,500 (4)
Riley Bezeau	$52,500 (2)
Total Farm Players	28
Salary Commitment
Year 19 : $1,962,250
Year 20 : $1,369,250
Year 21 : $786,500
Year 22 : $327,500
Salary Average Commitment
Year 19 : $1,834,750
Year 20 : $1,299,250
Year 21 : $739,000
Year 22 : $327,500

Vegas Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	6000 - $95 - 5,859 - 97.65%
Level 2:	5000 - $55 - 4,784 - 95.68%
Level 3:	3000 - $30 - 2,867 - 95.58%
Level 4:	5000 - $20 - 4,860 - 97.20%
Luxury :	1000 - $190 - 948 - 94.80%
Total Capacity :	20000
Income
Home Games Left	20
Average Attendance - %	19,319 - 96.59%
Average Income per Game	$1,597,160
Year to Date Revenue	$33,540,358
Expense
Pro Players Total Salaries	$68,354,625
Farm Players Total Salaries	$1,982,750
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$33,841,388
Farm Year To Date Expenses	$1,254,430
Pro Salary Cap To Date	$33,332,780
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$31,943,198
Pro Remaining Season Days	57
Pro Expenses Per Days	$597,885
Pro Estimated Expenses	$34,079,445
Farm Remaining Season Days	60
Farm Expenses Per Days	$21,284
Farm Estimated Expenses	$1,277,040
Estimated Season Expenses	$35,356,485
Season Salary Cap	$68,354,625
Estimate Under Maximum Salary Cap of $75,000,000	$6,645,375
Estimate Over Minimum Salary Cap of $35,000,000	$33,354,625
Current Bank Account	$25,964,459
Projected Bank Account	$22,551,172

Pro Players Salaries
Reilly Smith	$8,000,000 (5)
Jordan Staal	$6,625,000 (5)
Tyler Bertuzzi	$6,250,000 (1)
Roman Josi	$5,750,000 (1)
Sean Couturier	$5,031,250 (2)
John Marino	$4,000,000 (6)
Thomas Chabot	$4,000,000 (7)
Tyler Toffoli	$3,762,500 (3)
Travis Hamonic	$3,000,000 (5)
Ryan Graves	$2,946,875 (6)
Alexandar Georgiev	$2,599,000 (2)
Shea Theodore	$2,205,000 (1)
Cody Glass	$2,000,000 (4)
Zachary Jones	$1,742,500 (6)
Cayden Primeau	$1,742,500 (3)
Maxime Comtois	$1,500,000 (2)
Danton Heinen	$1,250,000 (5)
Conor Sheary	$1,000,000 (6)
Zachary L'Heureux	$850,000 (5)
Nathan Gaucher	$850,000 (5)
Sean Monahan	$750,000 (3)
Marc-Edouard Vlasic	$750,000 (3)
Curtis Lazar	$700,000 (4)
Trevor Lewis	$525,000 (2)
Pierre-edouard Bellemare	$525,000 (2)
Total Pro Players	25
Salary Commitment
Year 19 : $68,354,625
Year 20 : $54,149,625
Year 21 : $43,969,375
Year 22 : $36,964,375
Salary Average Commitment
Year 19 : $41,619,375
Year 20 : $40,044,375
Year 21 : $37,419,375
Year 22 : $30,864,375
Salary Cap with 1 Way Contract
Year 19 : $68,354,625
Year 20 : $54,149,625
Year 21 : $43,969,375
Year 22 : $36,964,375

Farm Players Salaries
Mackenzie Blackwood	$175,000 (5)
Valtteri Puustinen	$110,250 (6)
Samuel Poulin	$100,000 (1)
Ty Smith	$90,000 (5)
Nathan Legare	$85,000 (1)
Luca Del Bel Belluz	$85,000 (5)
Jeremie Poirier	$85,000 (3)
Philipp Grubauer	$75,000 (4)
Christian Kyrou	$75,000 (4)
Marshall Rifai	$52,500 (4)
William Villeneuve	$52,500 (1)
Tanner Laczynski	$52,500 (1)
William Dufour	$52,500 (1)
Robert Bortuzzo	$52,500 (2)
Jacob Melanson	$52,500 (3)
Vinnie Hinostroza	$52,500 (2)
Jon Merrill	$52,500 (4)
Nicolas Deslauriers	$52,500 (4)
Dustin Tokarski	$52,500 (1)
Frederic Brunet	$52,500 (3)
Jiri Patera	$52,500 (4)
Dylan Coghlan	$52,500 (1)
Brendan Lemieux	$52,500 (2)
Blade Jenkins	$52,500 (4)
Michael Pezzetta	$52,500 (1)
Mathieu Olivier	$52,500 (2)
Peter Abbandonato	$52,500 (2)
Mac Hollowell	$52,500 (1)
Wyatte Wylie	$52,500 (4)
Patrick Brown	$52,500 (4)
Total Farm Players	30
Salary Commitment
Year 19 : $1,982,750
Year 20 : $1,430,250
Year 21 : $1,167,750
Year 22 : $977,750
Salary Average Commitment
Year 19 : $1,910,250
Year 20 : $1,397,750
Year 21 : $1,135,250
Year 22 : $977,750

Washington Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6000 - $95 - 5,815 - 96.91%
Level 2:	5000 - $55 - 4,778 - 95.56%
Level 3:	3000 - $33 - 2,885 - 96.18%
Level 4:	5000 - $22 - 4,860 - 97.21%
Luxury :	1000 - $195 - 917 - 91.69%
Total Capacity :	20000
Income
Home Games Left	19
Average Attendance - %	19,255 - 96.28%
Average Income per Game	$1,614,763
Year to Date Revenue	$35,524,782
Expense
Pro Players Total Salaries	$73,614,861
Farm Players Total Salaries	$1,992,250
Coaches Total Salaries	$1,800,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$36,291,715
Farm Year To Date Expenses	$1,221,473
Pro Salary Cap To Date	$35,655,931
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$30,680,494
Pro Remaining Season Days	57
Pro Expenses Per Days	$645,387
Pro Estimated Expenses	$36,787,059
Farm Remaining Season Days	60
Farm Expenses Per Days	$21,363
Farm Estimated Expenses	$1,281,780
Estimated Season Expenses	$38,068,839
Season Salary Cap	$73,614,861
Estimate Under Maximum Salary Cap of $75,000,000	$1,385,139
Estimate Over Minimum Salary Cap of $35,000,000	$38,614,861
Current Bank Account	$5,250,701
Projected Bank Account	($2,137,644)

Pro Players Salaries
Alex Ovechkin	$10,000,000 (1)
Brad Marchand	$8,789,063 (3)
John Carlson	$7,127,605 (7)
Vladislav Gavrikov	$5,312,500 (7)
Derek Forbort	$5,000,000 (7)
Jamie Oleksiak	$4,687,500 (6)
Sergei Bobrovsky	$4,285,750 (4)
David Savard	$3,723,693 (1)
Nico Hischier	$3,450,000 (7)
Jake Oettinger	$3,000,000 (2)
Drake Batherson	$3,000,000 (2)
Owen Tippett	$2,000,000 (4)
Michael McLeod	$2,000,000 (6)
Jason Robertson	$1,742,500 (4)
Nick Jensen	$1,562,500 (6)
Ian Cole	$1,406,250 (3)
Stefan Noesen	$1,250,000 (7)
Jordan Kyrou	$1,102,500 (7)
Yegor Chinakhov	$1,000,000 (1)
Fabian Zetterlund	$1,000,000 (3)
Nick Foligno	$900,000 (3)
Thomas Harley	$750,000 (6)
Derek Ryan	$525,000 (5)
Total Pro Players	23
Salary Commitment
Year 19 : $73,614,861
Year 20 : $58,891,168
Year 21 : $52,891,168
Year 22 : $40,795,855
Salary Average Commitment
Year 19 : $49,094,547
Year 20 : $44,320,854
Year 21 : $43,270,854
Year 22 : $40,795,854
Salary Cap with 1 Way Contract
Year 19 : $73,614,861
Year 20 : $58,891,168
Year 21 : $52,891,168
Year 22 : $40,795,855

Farm Players Salaries
Nico Daws	$157,500 (6)
Simon Edvinsson	$150,000 (3)
Nicolas Hague	$100,000 (2)
Ivan Miroshnichenko	$100,000 (5)
Erik Johnson	$93,750 (1)
Daniil Chayka	$85,000 (3)
Filip Johansson	$85,000 (5)
Nils Hoglander	$75,000 (5)
Artyom Grushnikov	$75,000 (4)
Dustin Wolf	$75,000 (5)
Filip Roos	$66,000 (5)
Linus Karlsson	$65,000 (1)
Noah Juulsen	$65,000 (7)
Caedan Bankier	$65,000 (3)
Callan Foote	$52,500 (2)
Isac Lundestrom	$52,500 (2)
Isaiah Saville	$52,500 (6)
Yegor Sokolov	$52,500 (6)
Jean-Luc Foudy	$52,500 (6)
Nathan Bastian	$52,500 (6)
Ben King	$52,500 (3)
Alexander Holtz	$52,500 (6)
Michael Vukojevic	$52,500 (4)
Jakub Lauko	$52,500 (3)
Layton Ahac	$52,500 (5)
Alex Beaucage	$52,500 (4)
Ronnie Attard	$52,500 (7)
Boris Katchouk	$52,500 (1)
Total Farm Players	28
Salary Commitment
Year 19 : $1,992,250
Year 20 : $1,781,000
Year 21 : $1,576,000
Year 22 : $1,171,000
Salary Average Commitment
Year 19 : $1,716,000
Year 20 : $1,558,500
Year 21 : $1,401,000
Year 22 : $1,126,000

Winnipeg Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Centre
Level 1:	6000 - $92 - 5,805 - 96.75%
Level 2:	5000 - $55 - 4,825 - 96.50%
Level 3:	3000 - $30 - 2,864 - 95.45%
Level 4:	5000 - $22 - 4,793 - 95.86%
Luxury :	1000 - $190 - 949 - 94.86%
Total Capacity :	20000
Income
Home Games Left	19
Average Attendance - %	19,235 - 96.18%
Average Income per Game	$1,580,893
Year to Date Revenue	$34,779,655
Expense
Pro Players Total Salaries	$59,458,870
Farm Players Total Salaries	$1,939,500
Coaches Total Salaries	$4,750,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$32,142,648
Farm Year To Date Expenses	$1,352,381
Pro Salary Cap To Date	$30,108,152
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$30,036,975
Pro Remaining Season Days	57
Pro Expenses Per Days	$547,059
Pro Estimated Expenses	$31,182,363
Farm Remaining Season Days	60
Farm Expenses Per Days	$22,601
Farm Estimated Expenses	$1,356,060
Estimated Season Expenses	$32,538,423
Season Salary Cap	$59,458,870
Estimate Under Maximum Salary Cap of $75,000,000	$15,541,130
Estimate Over Minimum Salary Cap of $35,000,000	$24,458,870
Current Bank Account	$94,504,934
Projected Bank Account	$92,003,486

Pro Players Salaries
Connor McDavid	$6,900,000 (3)
Andre Burakovsky	$6,500,000 (6)
Oliver Ekman-Larsson	$5,500,000 (3)
Adam Lowry	$5,000,000 (3)
Tom Wilson	$4,582,620 (5)
Barclay Goodrow	$4,125,000 (4)
Oliver Kylington	$3,485,000 (3)
Olli Maatta	$3,000,000 (6)
Jason Zucker	$2,756,250 (1)
Sam Steel	$2,100,000 (2)
Alexis Lafreniere	$2,000,000 (6)
Nate Schmidt	$2,000,000 (5)
Connor Bedard	$1,750,000 (5)
Dylan Samberg	$1,742,500 (6)
Ukko-Pekka Luukkonen	$1,742,500 (4)
Martin Jones	$1,500,000 (3)
Olen Zellweger	$1,000,000 (5)
Brayden Pachal	$950,000 (7)
Ridly Greig	$750,000 (6)
Cam Atkinson	$750,000 (7)
Mason Appleton	$675,000 (5)
Joel Armia	$650,000 (1)
Total Pro Players	22
Salary Commitment
Year 19 : $59,458,870
Year 20 : $56,052,620
Year 21 : $53,952,620
Year 22 : $31,567,620
Salary Average Commitment
Year 19 : $35,770,000
Year 20 : $34,595,000
Year 21 : $34,070,000
Year 22 : $27,510,000
Salary Cap with 1 Way Contract
Year 19 : $59,458,870
Year 20 : $56,052,620
Year 21 : $53,952,620
Year 22 : $31,567,620

Farm Players Salaries
Calen Addison	$200,000 (1)
Grigori Denisenko	$195,000 (1)
Isaac Ratcliffe	$161,000 (5)
Yaroslav Askarov	$100,000 (3)
Tyson Jost	$85,000 (6)
Thomas Milic	$75,000 (4)
Cale Fleury	$75,000 (3)
Mathias Emilio Pettersen	$70,000 (4)
Carter Savoie	$70,000 (7)
Patrick Maroon	$66,000 (4)
Jack St. Ivany	$65,000 (4)
John Hayden	$65,000 (3)
Wyatt Kalynuk	$65,000 (3)
Michael Amadio	$60,000 (3)
Brogan Rafferty	$60,000 (3)
Mike Reilly	$55,000 (2)
Alex Jefferies (Out of Payroll)	$52,500 (3)
Tanner Fritz	$52,500 (4)
Luke Philp	$52,500 (2)
Cameron Hughes	$52,500 (2)
Jared McIsaac	$52,500 (3)
Alex Barre-Boulet	$52,500 (4)
Libor Hajek	$52,500 (1)
Matthew Highmore	$52,500 (2)
Erik Kallgren	$52,500 (1)
Tyler Benson	$52,500 (6)
Total Farm Players	26
Salary Commitment
Year 19 : $1,992,000
Year 20 : $1,492,000
Year 21 : $1,279,500
Year 22 : $749,500
Salary Average Commitment
Year 19 : $1,721,500
Year 20 : $1,444,500
Year 21 : $1,232,000
Year 22 : $749,500

Team	Current Fund	Season Salary Cap	Under Maximum of $75,000,000 Available Cap Space	Over Minimum of $35,000,000	Farm Salary Cap	Under Maximum of $2,000,000	Pro Players	Farm Players	Total Players
Anaheim Ducks	$92,880,105	$74,898,377	$101,623	$39,898,377	$1,900,000	$100,000	22	27	49
Arizona Coyotes	$1,870,780	$46,739,918	$28,260,082	$11,739,918	$1,993,750	$6,250	24	33	57
Boston Bruins	$21,921,424	$39,955,000	$35,045,000	$4,955,000	$1,969,900	$30,100	25	28	53
Calgary Flames	$2,257,871	$68,182,918	$6,817,082	$33,182,918	$1,637,500	$362,500	23	25	48
Chicago Black Hawks	$10,626,784	$74,427,126	$572,874	$39,427,126	$1,749,250	$250,750	21	25	46
Colorado Rockies	$118,305,689	$72,800,440	$2,199,560	$37,800,440	$1,675,812	$324,188	22	20	42
Detroit Red Wings	$58,850,154	$69,703,873	$5,296,127	$34,703,873	$1,824,250	$175,750	23	25	48
Edmonton Oilers	$50,552,647	$66,383,752	$8,616,248	$31,383,752	$1,863,600	$136,400	24	24	48
Hartford Whalers	$60,665,527	$45,619,063	$29,380,937	$10,619,063	$1,449,250	$550,750	21	18	39
Los Angeles Kings	($7,866,943)	$66,689,858	$8,310,142	$31,689,858	$1,216,655	$783,345	24	15	39
Minnesota North Stars	$35,812,031	$74,357,771	$642,229	$39,357,771	$1,997,500	$2,500	25	29	54
Montreal Canadiens	$8,752,190	$58,356,151	$16,643,849	$23,356,151	$1,580,750	$419,250	23	23	46
Nashville Predators	$15,652,833	$55,505,706	$19,494,294	$20,505,706	$1,932,250	$67,750	25	18	43
New York Rangers	$17,483,512	$72,271,719	$2,728,281	$37,271,719	$1,806,500	$193,500	21	23	44
Philadelphia Flyers	$5,334,300	$68,416,414	$6,583,586	$33,416,414	$1,938,375	$61,625	25	28	53
Pittsburgh Penguins	$22,760,381	$60,110,875	$14,889,125	$25,110,875	$1,624,625	$375,375	20	24	44
Quebec Nordiques	$8,826,398	$42,577,657	$32,422,343	$7,577,657	$1,942,031	$57,969	22	27	49
San Jose Sharks	$3,013,794	$67,152,370	$7,847,630	$32,152,370	$1,897,000	$103,000	25	26	51
St.Louis Blues	$38,002,664	$73,576,240	$1,423,760	$38,576,240	$1,866,750	$133,250	23	26	49
Tampa Bay Lightning	$78,087,214	$63,955,820	$11,044,180	$28,955,820	$1,951,250	$48,750	20	27	47
Toronto Maple Leafs	$43,852,074	$70,375,250	$4,624,750	$35,375,250	$1,955,125	$44,875	25	27	52
Vancouver Canucks	$52,796,003	$57,788,875	$17,211,125	$22,788,875	$1,962,250	$37,750	25	28	53
Vegas Golden Knights	$25,964,459	$68,354,625	$6,645,375	$33,354,625	$1,982,750	$17,250	25	30	55
Washington Capitals	$5,250,701	$73,614,861	$1,385,139	$38,614,861	$1,992,250	$7,750	23	28	51
Winnipeg Jets	$94,504,934	$59,458,870	$15,541,130	$24,458,870	$1,939,500	$60,500	22	26	48

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %