AHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $100 - 4,714 - 78.57%
Level 2:	5000 - $60 - 3,736 - 74.72%
Level 3:	3000 - $46 - 2,100 - 70.00%
Level 4:	5000 - $25 - 3,708 - 74.16%
Luxury :	1000 - $200 - 775 - 77.53%
Total Capacity :	20000
Income
Home Games Left	6
Average Attendance - %	15,033 - 75.17%
Average Income per Game	$1,403,889
Year to Date Revenue	$49,136,126
Expense
Pro Players Total Salaries	$74,373,377
Farm Players Total Salaries	$1,952,500
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$60,172,235
Farm Year To Date Expenses	$1,933,836
Pro Salary Cap To Date	$59,370,567
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$8,423,336
Pro Remaining Season Days	23
Pro Expenses Per Days	$649,770
Pro Estimated Expenses	$14,944,710
Farm Remaining Season Days	26
Farm Expenses Per Days	$21,029
Farm Estimated Expenses	$546,754
Estimated Season Expenses	$15,491,464
Season Salary Cap	$74,373,377
Estimate Under Maximum Salary Cap of $75,000,000	$626,623
Estimate Over Minimum Salary Cap of $35,000,000	$39,373,377
Current Bank Account	$89,552,209
Projected Bank Account	$82,484,081

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)
Total Pro Players	21
Salary Commitment
Year 19 : $74,373,377
Year 20 : $62,292,127
Year 21 : $44,418,691
Year 22 : $30,269,659
Salary Average Commitment
Year 19 : $29,287,473
Year 20 : $25,724,973
Year 21 : $23,099,973
Year 22 : $13,567,160
Salary Cap with 1 Way Contract
Year 19 : $74,373,377
Year 20 : $62,292,127
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)
Wyatt Kaiser	$65,000 (3)
Maxim Groshev	$65,000 (3)
Mike Benning	$65,000 (3)
Josh Bloom	$65,000 (3)
Carl Grundstrom	$52,500 (2)
Dominic Toninato	$52,500 (4)
Matt Luff	$52,500 (2)
William Trudeau	$52,500 (1)
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)
Alexey Toropchenko	$52,500 (2)
Vladislav Kolyachonok	$52,500 (5)
Leon Gawanke	$52,500 (2)
Hunter Jones	$52,500 (5)
Jacob Ingham	$52,500 (4)
Brett Seney	$52,500 (2)
Total Farm Players	28
Salary Commitment
Year 19 : $1,952,500
Year 20 : $1,800,000
Year 21 : $1,332,500
Year 22 : $1,072,500
Salary Average Commitment
Year 19 : $1,670,167
Year 20 : $1,565,167
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 - 5,719 - 95.32%
Level 2:	5000 - $50 - 4,707 - 94.13%
Level 3:	3000 - $28 - 2,786 - 92.87%
Level 4:	5000 - $18 - 4,727 - 94.53%
Luxury :	1000 - $190 - 921 - 92.10%
Total Capacity :	20000
Income
Home Games Left	7
Average Attendance - %	18,860 - 94.30%
Average Income per Game	$1,517,135
Year to Date Revenue	$51,582,593
Expense
Pro Players Total Salaries	$59,531,168
Farm Players Total Salaries	$1,993,750
Coaches Total Salaries	$4,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$50,356,667
Farm Year To Date Expenses	$1,976,271
Pro Salary Cap To Date	$47,149,827
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$10,619,946
Pro Remaining Season Days	23
Pro Expenses Per Days	$547,682
Pro Estimated Expenses	$12,596,686
Farm Remaining Season Days	26
Farm Expenses Per Days	$21,376
Farm Estimated Expenses	$555,776
Estimated Season Expenses	$13,152,462
Season Salary Cap	$59,531,168
Estimate Under Maximum Salary Cap of $75,000,000	$15,468,832
Estimate Over Minimum Salary Cap of $35,000,000	$24,531,168
Current Bank Account	$2,078,690
Projected Bank Account	($453,826)

Pro Players Salaries
Tyler Seguin	$8,000,000 (3)
Charlie Coyle	$7,031,250 (7)
Jared Spurgeon	$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)
Johnathan Kovacevic	$525,000 (4)
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)
Kaapo Kahkonen	$75,000 (6)
Alexander Kisakov	$75,000 (2)
Trevor Kuntar	$75,000 (4)
Nick Seeler	$65,625 (6)
William Carrier	$65,625 (1)
Samuel Knazko	$65,000 (1)
Nicolas Petan	$52,500 (2)
Ondrej Pavel	$52,500 (7)
Chase Wheatcroft	$52,500 (7)
Topias Vilen	$52,500 (7)
Jack Matier	$52,500 (3)
Lleyton Moore	$52,500 (7)
Tanner Dickinson	$52,500 (3)
Matt Nieto	$52,500 (1)
Maksymilian Szuber	$52,500 (3)
Arturs Silovs	$52,500 (1)
Anthony Richard	$52,500 (2)
Maxwell Crozier	$52,500 (3)
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 - 4,711 - 78.51%
Level 2:	5000 - $60 - 3,724 - 74.47%
Level 3:	3000 - $35 - 2,289 - 76.30%
Level 4:	5000 - $25 - 3,686 - 73.71%
Luxury :	1000 - $200 - 767 - 76.65%
Total Capacity :	20000
Income
Home Games Left	6
Average Attendance - %	15,175 - 75.88%
Average Income per Game	$1,377,040
Year to Date Revenue	$48,196,385
Expense
Pro Players Total Salaries	$59,445,157
Farm Players Total Salaries	$1,984,900
Coaches Total Salaries	$1,687,500
Luxury Taxe Total	$0
Pro Year To Date Expenses	$35,241,293
Farm Year To Date Expenses	$2,071,076
Pro Salary Cap To Date	$34,439,555
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$8,262,237
Pro Remaining Season Days	23
Pro Expenses Per Days	$521,079
Pro Estimated Expenses	$11,984,817
Farm Remaining Season Days	26
Farm Expenses Per Days	$22,457
Farm Estimated Expenses	$583,882
Estimated Season Expenses	$12,568,699
Season Salary Cap	$59,445,157
Estimate Under Maximum Salary Cap of $75,000,000	$15,554,843
Estimate Over Minimum Salary Cap of $35,000,000	$24,445,157
Current Bank Account	$21,294,460
Projected Bank Account	$16,987,998

Pro Players Salaries
Evander Kane	$8,678,907 (4)
Vincent Trocheck	$8,000,000 (5)
Anders Lee	$5,468,750 (3)
Tyson Barrie	$4,100,000 (1)
Jacob Markstrom	$3,750,000 (1)
Anthony Beauvillier	$3,000,000 (2)
Andrew Copp	$2,756,250 (3)
Ryan Lindgren	$2,000,000 (1)
Joel Farabee	$2,000,000 (1)
Torey Krug	$1,950,000 (6)
Ryan Strome	$1,900,000 (6)
Eetu Luostarinen	$1,742,500 (4)
Morgan Geekie	$1,575,000 (2)
Jonathan Marchessault	$1,575,000 (1)
Alex Newhook	$1,500,000 (6)
Cam York	$1,500,000 (6)
Drew O'Connor	$1,102,500 (6)
Angus Crookshank	$1,031,250 (6)
Michael Rasmussen	$1,000,000 (2)
Beck Malenstyn	$990,000 (6)
John-Jason Peterka	$850,000 (1)
Alex Vlasic	$850,000 (1)
Pyotr Kochetkov	$850,000 (1)
John Ludvig	$750,000 (7)
Connor Clifton	$525,000 (1)
Total Pro Players	25
Salary Commitment
Year 19 : $59,445,157
Year 20 : $42,945,157
Year 21 : $37,370,157
Year 22 : $29,145,157
Salary Average Commitment
Year 19 : $42,726,407
Year 20 : $35,051,407
Year 21 : $32,426,407
Year 22 : $29,145,157
Salary Cap with 1 Way Contract
Year 19 : $59,445,157
Year 20 : $42,945,157
Year 21 : $37,370,157
Year 22 : $29,145,157

Farm Players Salaries
Aatu Raty	$100,000 (3)
Fabian Lysell	$100,000 (3)
Ben Kraws	$99,900 (7)
Reid Schaefer	$85,000 (5)
Olof Lindbom	$85,000 (5)
Matthew Poitras	$85,000 (5)
Helge Grans	$85,000 (1)
Nikita Chibrikov	$85,000 (5)
John Beecher	$85,000 (3)
Ozzy Wiesblatt	$85,000 (3)
William Stromgren	$85,000 (5)
Daniil Gushchin	$75,000 (2)
Jayden Grubbe	$75,000 (5)
Alex Laferriere	$75,000 (4)
Yegor Zamula	$75,000 (1)
Brian Halonen	$75,000 (4)
Leevi Merilainen	$75,000 (2)
Georgi Merkulov	$70,000 (5)
Jack Thompson	$65,000 (1)
Nikita Novikov	$52,500 (3)
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)
Trent Miner	$52,500 (1)
Total Farm Players	27
Salary Commitment
Year 19 : $1,984,900
Year 20 : $1,654,900
Year 21 : $1,452,400
Year 22 : $1,029,900
Salary Average Commitment
Year 19 : $1,773,317
Year 20 : $1,487,650
Year 21 : $1,330,150
Year 22 : $1,029,900

Calgary Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6000 - $100 - 4,734 - 78.90%
Level 2:	5000 - $60 - 3,814 - 76.27%
Level 3:	3000 - $35 - 2,342 - 78.08%
Level 4:	5000 - $25 - 3,690 - 73.80%
Luxury :	1000 - $200 - 778 - 77.83%
Total Capacity :	20000
Income
Home Games Left	6
Average Attendance - %	15,358 - 76.79%
Average Income per Game	$1,393,366
Year to Date Revenue	$48,767,807
Expense
Pro Players Total Salaries	$60,432,918
Farm Players Total Salaries	$1,732,500
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$55,047,903
Farm Year To Date Expenses	$1,786,082
Pro Salary Cap To Date	$54,246,212
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$8,360,195
Pro Remaining Season Days	23
Pro Expenses Per Days	$529,594
Pro Estimated Expenses	$12,180,662
Farm Remaining Season Days	26
Farm Expenses Per Days	$19,181
Farm Estimated Expenses	$498,706
Estimated Season Expenses	$12,679,368
Season Salary Cap	$60,432,918
Estimate Under Maximum Salary Cap of $75,000,000	$14,567,082
Estimate Over Minimum Salary Cap of $35,000,000	$25,432,918
Current Bank Account	$977,857
Projected Bank Account	($3,341,316)

Pro Players Salaries
Drew Doughty	$10,062,500 (1)
Kris Letang (Out of Payroll)	$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)
Vincent Desharnais	$750,000 (4)
Garnet Hathaway	$656,250 (6)
Yakov Trenin	$525,000 (1)
Rafael Harvey-Pinard	$525,000 (1)
Total Pro Players	24
Salary Commitment
Year 19 : $68,932,918
Year 20 : $46,022,918
Year 21 : $43,822,918
Year 22 : $42,720,418
Salary Average Commitment
Year 19 : $33,111,667
Year 20 : $29,136,667
Year 21 : $28,611,667
Year 22 : $28,086,667
Salary Cap with 1 Way Contract
Year 19 : $68,932,918
Year 20 : $46,022,918
Year 21 : $43,822,918
Year 22 : $42,720,418

Farm Players Salaries
Shane Wright	$175,000 (5)
Ryan Merkley	$170,000 (1)
Daniil Miromanov	$100,000 (3)
Chaz Lucius	$100,000 (3)
Bobby Brink	$85,000 (1)
Carson Lambos	$85,000 (5)
Pheonix Copley	$75,000 (4)
Vincent Iorio	$75,000 (2)
Matvei Petrov	$65,000 (3)
Nikita Nesterenko	$60,000 (7)
Ales Stezka	$60,000 (7)
Denis Malgin	$52,500 (1)
Lucas Condotta	$52,500 (6)
Oskar Lindblom	$52,500 (1)
Benoit-Olivier Groulx	$52,500 (6)
Ivan Prosvetov	$52,500 (2)
Xavier Simoneau	$52,500 (6)
Alex Limoges	$52,500 (1)
Luke Toporowski	$52,500 (6)
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	24
Salary Commitment
Year 19 : $1,732,500
Year 20 : $1,215,000
Year 21 : $1,087,500
Year 22 : $717,500
Salary Average Commitment
Year 19 : $1,498,833
Year 20 : $1,097,500
Year 21 : $992,500
Year 22 : $717,500

Chicago Black Hawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $100 - 4,885 - 81.41%
Level 2:	5000 - $60 - 3,911 - 78.22%
Level 3:	3000 - $35 - 2,363 - 78.78%
Level 4:	5000 - $25 - 3,775 - 75.51%
Luxury :	1000 - $200 - 789 - 78.90%
Total Capacity :	20000
Income
Home Games Left	7
Average Attendance - %	15,723 - 78.62%
Average Income per Game	$1,428,320
Year to Date Revenue	$48,562,896
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	$60,192,922
Farm Year To Date Expenses	$1,797,811
Pro Salary Cap To Date	$59,391,171
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$9,998,243
Pro Remaining Season Days	23
Pro Expenses Per Days	$650,234
Pro Estimated Expenses	$14,955,382
Farm Remaining Season Days	26
Farm Expenses Per Days	$19,321
Farm Estimated Expenses	$502,346
Estimated Season Expenses	$15,457,728
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	$7,770,814
Projected Bank Account	$2,311,329

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 - 5,676 - 94.60%
Level 2:	5000 - $55 - 4,638 - 92.77%
Level 3:	3000 - $35 - 2,214 - 73.80%
Level 4:	5000 - $25 - 3,621 - 72.43%
Luxury :	1000 - $175 - 938 - 93.80%
Total Capacity :	20000
Income
Home Games Left	6
Average Attendance - %	17,088 - 85.44%
Average Income per Game	$1,482,499
Year to Date Revenue	$51,887,479
Expense
Pro Players Total Salaries	$71,697,940
Farm Players Total Salaries	$1,786,062
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$57,921,515
Farm Year To Date Expenses	$1,789,463
Pro Salary Cap To Date	$57,119,820
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$8,894,996
Pro Remaining Season Days	23
Pro Expenses Per Days	$626,706
Pro Estimated Expenses	$14,414,238
Farm Remaining Season Days	26
Farm Expenses Per Days	$19,631
Farm Estimated Expenses	$510,406
Estimated Season Expenses	$14,924,644
Season Salary Cap	$71,697,940
Estimate Under Maximum Salary Cap of $75,000,000	$3,302,060
Estimate Over Minimum Salary Cap of $35,000,000	$36,697,940
Current Bank Account	$115,536,964
Projected Bank Account	$109,507,316

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)
Michael Bunting	$1,102,500 (3)
Joey Daccord	$1,000,000 (1)
Kyle Palmieri	$800,000 (2)
Total Pro Players	21
Salary Commitment
Year 19 : $71,697,940
Year 20 : $60,227,315
Year 21 : $59,427,315
Year 22 : $45,163,877
Salary Average Commitment
Year 19 : $39,477,626
Year 20 : $37,502,626
Year 21 : $36,702,626
Year 22 : $34,077,626
Salary Cap with 1 Way Contract
Year 19 : $71,697,940
Year 20 : $60,227,315
Year 21 : $59,427,315
Year 22 : $45,163,877

Farm Players Salaries
Pavel Dorofeyev	$174,250 (6)
Teddy Blueger	$153,563 (1)
Nolan Foote	$125,000 (6)
Dylan Wells	$110,250 (5)
Timothy Liljegren	$110,250 (7)
Alexander Nylander	$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	21
Salary Commitment
Year 19 : $1,786,062
Year 20 : $1,497,500
Year 21 : $1,265,000
Year 22 : $942,500
Salary Average Commitment
Year 19 : $1,469,500
Year 20 : $1,312,000
Year 21 : $1,102,000
Year 22 : $827,000

Detroit Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6000 - $100 - 4,748 - 79.14%
Level 2:	5000 - $60 - 3,858 - 77.15%
Level 3:	3000 - $35 - 2,273 - 75.76%
Level 4:	5000 - $25 - 3,627 - 72.54%
Luxury :	1000 - $200 - 786 - 78.63%
Total Capacity :	20000
Income
Home Games Left	6
Average Attendance - %	15,292 - 76.46%
Average Income per Game	$1,395,597
Year to Date Revenue	$48,845,896
Expense
Pro Players Total Salaries	$71,278,873
Farm Players Total Salaries	$1,924,250
Coaches Total Salaries	$2,110,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$57,611,862
Farm Year To Date Expenses	$2,165,209
Pro Salary Cap To Date	$56,609,706
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$8,373,582
Pro Remaining Season Days	23
Pro Expenses Per Days	$625,249
Pro Estimated Expenses	$14,380,727
Farm Remaining Season Days	26
Farm Expenses Per Days	$23,397
Farm Estimated Expenses	$608,322
Estimated Season Expenses	$14,989,049
Season Salary Cap	$71,278,873
Estimate Under Maximum Salary Cap of $75,000,000	$3,721,127
Estimate Over Minimum Salary Cap of $35,000,000	$36,278,873
Current Bank Account	$56,086,181
Projected Bank Account	$49,470,714

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	$1,250,000 (4)
Zach Bogosian	$1,102,500 (2)
Alexander Barabanov	$1,102,500 (2)
Keegan Kolesar	$1,000,000 (2)
Jackson LaCombe	$850,000 (5)
Brendan Gallagher	$525,000 (2)
Calvin Pickard	$525,000 (2)
Kevin Stenlund	$525,000 (2)
Philippe Myers (Out of Payroll)	$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	$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 - 5,755 - 95.92%
Level 2:	5000 - $50 - 4,677 - 93.53%
Level 3:	3000 - $30 - 2,829 - 94.30%
Level 4:	5000 - $20 - 4,794 - 95.88%
Luxury :	1000 - $190 - 942 - 94.17%
Total Capacity :	20000
Income
Home Games Left	6
Average Attendance - %	18,996 - 94.98%
Average Income per Game	$1,500,482
Year to Date Revenue	$52,516,876
Expense
Pro Players Total Salaries	$65,241,820
Farm Players Total Salaries	$1,928,600
Coaches Total Salaries	$1,937,500
Luxury Taxe Total	$0
Pro Year To Date Expenses	$53,769,296
Farm Year To Date Expenses	$2,002,083
Pro Salary Cap To Date	$52,767,128
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$9,002,893
Pro Remaining Season Days	23
Pro Expenses Per Days	$573,205
Pro Estimated Expenses	$13,183,715
Farm Remaining Season Days	26
Farm Expenses Per Days	$21,984
Farm Estimated Expenses	$571,584
Estimated Season Expenses	$13,755,299
Season Salary Cap	$65,241,820
Estimate Under Maximum Salary Cap of $75,000,000	$9,758,180
Estimate Over Minimum Salary Cap of $35,000,000	$30,241,820
Current Bank Account	$50,565,109
Projected Bank Account	$45,812,703

Pro Players Salaries
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)
David Savard	$3,723,693 (1)
Brandon Carlo	$3,450,000 (5)
Brett Pesce	$2,205,000 (1)
Adrian Kempe	$2,205,000 (1)
Juuse Saros	$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)
Dylan Holloway	$1,000,000 (1)
Morgan Barron	$1,000,000 (7)
David Reinbacher	$1,000,000 (5)
Julien Gauthier	$1,000,000 (7)
Dawson Mercer	$1,000,000 (1)
Derek Ryan	$525,000 (5)
Total Pro Players	25
Salary Commitment
Year 19 : $65,241,820
Year 20 : $45,128,127
Year 21 : $45,128,127
Year 22 : $29,693,752
Salary Average Commitment
Year 19 : $30,995,882
Year 20 : $22,672,189
Year 21 : $22,672,189
Year 22 : $15,772,189
Salary Cap with 1 Way Contract
Year 19 : $65,241,820
Year 20 : $45,128,127
Year 21 : $45,128,127
Year 22 : $29,693,752

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)
Linus Karlsson	$65,000 (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	25
Salary Commitment
Year 19 : $1,928,600
Year 20 : $1,502,975
Year 21 : $1,037,750
Year 22 : $572,750
Salary Average Commitment
Year 19 : $1,612,975
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 - 5,844 - 58.44%
Level 2:	5000 - $55 - 4,667 - 93.33%
Level 3:	3000 - $30 - 2,830 - 94.33%
Level 4:	5000 - $20 - 4,818 - 96.37%
Luxury :	1000 - $190 - 944 - 94.41%
Total Capacity :	24000
Income
Home Games Left	6
Average Attendance - %	19,103 - 79.60%
Average Income per Game	$1,543,459
Year to Date Revenue	$54,021,052
Expense
Pro Players Total Salaries	$57,233,038
Farm Players Total Salaries	$1,987,000
Coaches Total Salaries	$1,687,500
Luxury Taxe Total	$0
Pro Year To Date Expenses	$40,677,690
Farm Year To Date Expenses	$1,742,822
Pro Salary Cap To Date	$39,875,955
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$9,260,752
Pro Remaining Season Days	23
Pro Expenses Per Days	$502,009
Pro Estimated Expenses	$11,546,207
Farm Remaining Season Days	26
Farm Expenses Per Days	$22,475
Farm Estimated Expenses	$584,350
Estimated Season Expenses	$12,130,557
Season Salary Cap	$57,233,038
Estimate Under Maximum Salary Cap of $75,000,000	$17,766,962
Estimate Over Minimum Salary Cap of $35,000,000	$22,233,038
Current Bank Account	$64,279,681
Projected Bank Account	$61,409,876

Pro Players Salaries
Tyler Myers	$8,828,125 (2)
Ryan McDonagh	$6,250,000 (7)
Charlie McAvoy	$4,600,000 (4)
Tom Wilson	$4,582,620 (5)
Matt Duchene	$4,000,000 (1)
Samuel Girard	$3,485,000 (2)
Anthony Cirelli	$3,450,000 (5)
Jaden Schwartz	$3,354,168 (2)
Miles Wood	$2,500,000 (7)
Dante Fabbro	$2,000,000 (1)
Nick Suzuki	$2,000,000 (4)
Morgan Frost	$2,000,000 (4)
Ryan Suter	$1,900,000 (2)
Joshua Norris (Out of Payroll)	$1,742,500 (4)
T.J. Oshie	$1,600,000 (4)
Tomas Tatar	$1,575,000 (4)
Josh Anderson	$1,378,125 (5)
Tyler Johnson	$1,205,000 (2)
Kaiden Guhle	$1,000,000 (3)
Spencer Knight	$1,000,000 (6)
Anton Forsberg	$525,000 (2)
Total Pro Players	21
Salary Commitment
Year 19 : $58,975,538
Year 20 : $52,975,538
Year 21 : $33,678,245
Year 22 : $32,678,245
Salary Average Commitment
Year 19 : $32,417,500
Year 20 : $29,892,500
Year 21 : $25,367,500
Year 22 : $24,842,500
Salary Cap with 1 Way Contract
Year 19 : $58,975,538
Year 20 : $52,975,538
Year 21 : $33,678,245
Year 22 : $32,678,245

Farm Players Salaries
Kevin Korchinski	$150,000 (5)
Jack Studnicka	$110,250 (1)
Matthew Coronato	$100,000 (5)
Jiri Kulich	$100,000 (3)
Anson Thornton	$100,000 (7)
Oskar Olausson	$100,000 (3)
Braden Schneider	$100,000 (1)
Justin Barron	$100,000 (6)
Kaapo Kakko	$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)
Lukas Reichel	$75,000 (7)
Oliver Wahlstrom	$75,000 (4)
Ryan O'Rourke	$70,000 (6)
Cross Hanas	$65,000 (1)
Danny Zhilkin	$65,000 (3)
Graeme Clarke	$52,500 (6)
Cole Smith	$52,500 (1)
Ryder Rolston	$52,500 (3)
Danila Klimovich	$52,500 (7)
Dylan Garand	$52,500 (5)
Total Farm Players	24
Salary Commitment
Year 19 : $1,987,000
Year 20 : $1,659,250
Year 21 : $1,584,250
Year 22 : $1,081,750
Salary Average Commitment
Year 19 : $1,777,000
Year 20 : $1,509,250
Year 21 : $1,456,750
Year 22 : $1,081,750

Los Angeles Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - $100 - 4,593 - 76.55%
Level 2:	5000 - $60 - 3,714 - 74.28%
Level 3:	3000 - $35 - 2,253 - 75.11%
Level 4:	5000 - $25 - 3,591 - 71.82%
Luxury :	1000 - $200 - 763 - 76.27%
Total Capacity :	20000
Income
Home Games Left	6
Average Attendance - %	14,914 - 74.57%
Average Income per Game	$1,354,472
Year to Date Revenue	$47,406,524
Expense
Pro Players Total Salaries	$68,289,858
Farm Players Total Salaries	$1,269,155
Coaches Total Salaries	$1,937,500
Luxury Taxe Total	$0
Pro Year To Date Expenses	$54,917,657
Farm Year To Date Expenses	$1,540,712
Pro Salary Cap To Date	$53,915,492
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$8,126,833
Pro Remaining Season Days	23
Pro Expenses Per Days	$599,482
Pro Estimated Expenses	$13,788,086
Farm Remaining Season Days	26
Farm Expenses Per Days	$16,442
Farm Estimated Expenses	$427,492
Estimated Season Expenses	$14,215,578
Season Salary Cap	$68,289,858
Estimate Under Maximum Salary Cap of $75,000,000	$6,710,142
Estimate Over Minimum Salary Cap of $35,000,000	$33,289,858
Current Bank Account	($11,180,720)
Projected Bank Account	($17,269,465)

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	$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	$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 - 4,652 - 77.54%
Level 2:	5000 - $60 - 3,755 - 75.10%
Level 3:	3000 - $35 - 2,276 - 75.87%
Level 4:	5000 - $25 - 3,655 - 73.09%
Luxury :	1000 - $200 - 763 - 76.29%
Total Capacity :	20000
Income
Home Games Left	7
Average Attendance - %	15,101 - 75.50%
Average Income per Game	$1,369,076
Year to Date Revenue	$46,548,595
Expense
Pro Players Total Salaries	$74,268,917
Farm Players Total Salaries	$1,997,500
Coaches Total Salaries	$1,600,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$60,116,543
Farm Year To Date Expenses	$2,027,461
Pro Salary Cap To Date	$59,314,791
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$9,583,534
Pro Remaining Season Days	23
Pro Expenses Per Days	$648,870
Pro Estimated Expenses	$14,924,010
Farm Remaining Season Days	26
Farm Expenses Per Days	$21,828
Farm Estimated Expenses	$567,528
Estimated Season Expenses	$15,491,538
Season Salary Cap	$74,268,917
Estimate Under Maximum Salary Cap of $75,000,000	$731,083
Estimate Over Minimum Salary Cap of $35,000,000	$39,268,917
Current Bank Account	$30,684,367
Projected Bank Account	$24,776,363

Pro Players Salaries
Evgeni Malkin	$7,500,000 (3)
Justin Faulk	$6,947,916 (1)
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)
Jonas Brodin	$4,582,605 (3)
Gustav Forsling	$3,750,000 (3)
Yegor Sharangovich	$3,750,000 (3)
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)
Matt Roy	$1,921,875 (3)
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)
Oskari Salminen	$525,000 (1)
Total Pro Players	24
Salary Commitment
Year 19 : $74,268,917
Year 20 : $51,763,501
Year 21 : $42,413,501
Year 22 : $19,409,021
Salary Average Commitment
Year 19 : $27,730,895
Year 20 : $24,580,895
Year 21 : $22,480,895
Year 22 : $17,934,020
Salary Cap with 1 Way Contract
Year 19 : $74,268,917
Year 20 : $51,763,501
Year 21 : $42,413,501
Year 22 : $19,409,021

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 - 5,801 - 96.69%
Level 2:	5000 - $53 - 4,773 - 95.45%
Level 3:	3000 - $32 - 2,819 - 93.96%
Level 4:	5000 - $22 - 4,684 - 93.67%
Luxury :	1000 - $195 - 865 - 86.50%
Total Capacity :	20000
Income
Home Games Left	6
Average Attendance - %	18,942 - 94.71%
Average Income per Game	$1,547,661
Year to Date Revenue	$54,168,120
Expense
Pro Players Total Salaries	$35,123,858
Farm Players Total Salaries	$1,617,500
Coaches Total Salaries	$7,562,500
Luxury Taxe Total	$0
Pro Year To Date Expenses	$54,266,773
Farm Year To Date Expenses	$1,861,186
Pro Salary Cap To Date	$48,754,924
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$9,285,963
Pro Remaining Season Days	23
Pro Expenses Per Days	$362,059
Pro Estimated Expenses	$8,327,357
Farm Remaining Season Days	26
Farm Expenses Per Days	$19,370
Farm Estimated Expenses	$503,620
Estimated Season Expenses	$8,830,977
Season Salary Cap	$35,123,858
Estimate Under Maximum Salary Cap of $75,000,000	$39,876,142
Estimate Over Minimum Salary Cap of $35,000,000	$123,858
Current Bank Account	$15,748,669
Projected Bank Account	$16,203,655

Pro Players Salaries
Adam Fox	$5,000,000 (3)
Damon Severson	$3,986,108 (4)
Patrik Laine	$3,450,000 (5)
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)
Vladislav Namestnikov	$1,650,000 (1)
Juraj Slafkovsky	$1,500,000 (3)
Ilya Lyubushkin	$1,102,500 (1)
David Rittich	$875,000 (1)
Jonatan Berggren	$850,000 (1)
Vasili Ponomarev	$850,000 (1)
Rasmus Asplund	$750,000 (2)
Aliaksei Protas	$750,000 (6)
Evgeni Dadonov	$657,000 (5)
Luke Glendening	$600,000 (1)
Jack Johnson	$525,000 (2)
Alexei Kolosov	$525,000 (3)
Total Pro Players	20
Salary Commitment
Year 19 : $35,123,858
Year 20 : $26,991,358
Year 21 : $22,716,358
Year 22 : $15,691,358
Salary Average Commitment
Year 19 : $20,016,358
Year 20 : $15,916,358
Year 21 : $14,341,358
Year 22 : $12,766,358
Salary Cap with 1 Way Contract
Year 19 : $35,123,858
Year 20 : $26,991,358
Year 21 : $22,716,358
Year 22 : $15,691,358

Farm Players Salaries
Ian Mitchell	$174,250 (6)
Olivier Rodrigue	$174,250 (2)
Jacob MacDonald	$110,250 (1)
Conor Timmins	$100,000 (4)
Fyodor Svechkov	$85,000 (5)
Lian Bichsel	$85,000 (5)
Calle Clang	$75,000 (4)
Artyom Anisimov	$65,625 (2)
Colin Miller	$65,625 (7)
Matt Stienburg	$65,000 (3)
Dmitri Ovchinnikov	$65,000 (3)
David Spacek	$65,000 (3)
Jason Polin	$55,000 (2)
Hunter McDonald	$55,000 (2)
Pierrick Dube	$55,000 (2)
Kyle McDonald	$55,000 (2)
Declan Carlile	$55,000 (2)
Brandon Scanlin	$55,000 (2)
Pavel Cajan	$52,500 (4)
Tim Soderlund	$52,500 (2)
Jet Greaves	$52,500 (3)
Total Farm Players	21
Salary Commitment
Year 19 : $1,617,500
Year 20 : $1,507,250
Year 21 : $884,875
Year 22 : $637,375
Salary Average Commitment
Year 19 : $1,559,750
Year 20 : $1,507,250
Year 21 : $884,875
Year 22 : $637,375

Nashville Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - $100 - 4,791 - 79.86%
Level 2:	5000 - $60 - 3,789 - 75.79%
Level 3:	3000 - $35 - 2,272 - 75.73%
Level 4:	5000 - $25 - 3,627 - 72.54%
Luxury :	1000 - $200 - 762 - 76.24%
Total Capacity :	20000
Income
Home Games Left	7
Average Attendance - %	15,242 - 76.21%
Average Income per Game	$1,389,390
Year to Date Revenue	$47,239,253
Expense
Pro Players Total Salaries	$59,226,250
Farm Players Total Salaries	$1,989,250
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$43,990,808
Farm Year To Date Expenses	$1,935,977
Pro Salary Cap To Date	$43,189,071
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$9,725,729
Pro Remaining Season Days	23
Pro Expenses Per Days	$519,192
Pro Estimated Expenses	$11,941,416
Farm Remaining Season Days	26
Farm Expenses Per Days	$21,338
Farm Estimated Expenses	$554,788
Estimated Season Expenses	$12,496,204
Season Salary Cap	$59,226,250
Estimate Under Maximum Salary Cap of $75,000,000	$15,773,750
Estimate Over Minimum Salary Cap of $35,000,000	$24,226,250
Current Bank Account	$11,610,821
Projected Bank Account	$8,840,346

Pro Players Salaries
Max Pacioretty	$7,031,250 (1)
Artem Zub	$6,000,000 (1)
Colton Sissons	$5,562,500 (7)
Alexander Wennberg	$5,000,000 (1)
Semyon Varlamov	$4,375,000 (6)
Trevor Zegras	$4,000,000 (6)
Ben Chiarot	$4,000,000 (1)
Brandon Montour	$2,500,000 (1)
Ryan Johansen	$2,500,000 (7)
Mads Sogaard	$2,500,000 (4)
Thomas Novak	$2,000,000 (4)
Kevin Labanc	$1,900,000 (5)
Leo Carlsson	$1,750,000 (5)
Mattias Samuelsson (Out of Payroll)	$1,742,500 (6)
Zemgus Girgensons	$1,605,000 (3)
Samuel Ersson	$1,575,000 (7)
Brett Leason	$1,200,000 (5)
Simon Benoit	$1,102,500 (6)
Anthony Stolarz	$1,000,000 (2)
Jack Drury	$850,000 (1)
Parker Wotherspoon	$600,000 (2)
Pius Suter	$600,000 (1)
Tyson Foerster	$525,000 (6)
Michael Carcone	$525,000 (5)
Juuso Valimaki	$525,000 (2)
Total Pro Players	25
Salary Commitment
Year 19 : $60,968,750
Year 20 : $34,987,500
Year 21 : $32,862,500
Year 22 : $31,257,500
Salary Average Commitment
Year 19 : $38,057,500
Year 20 : $33,907,500
Year 21 : $31,782,500
Year 22 : $31,257,500
Salary Cap with 1 Way Contract
Year 19 : $60,968,750
Year 20 : $34,987,500
Year 21 : $32,862,500
Year 22 : $31,257,500

Farm Players Salaries
Liam Foudy	$200,000 (6)
Markus Niemelainen	$200,000 (4)
Jacob Peterson	$199,000 (6)
Hunter McKown	$125,000 (5)
Henrik Tikkanen	$125,000 (7)
Ethan Bear	$110,250 (6)
Tomas Suchanek	$100,000 (7)
Kailer Yamamoto	$100,000 (2)
Henri Jokiharju	$100,000 (2)
Pavol Regenda	$100,000 (5)
Joakim Kemell	$100,000 (5)
Josh Doan	$85,000 (3)
Logan Mailloux	$85,000 (5)
Stanislav Svozil	$75,000 (4)
Jordan Harris	$75,000 (5)
Antonio Stranges	$52,500 (1)
Max McCormick	$52,500 (4)
Jan Jenik	$52,500 (5)
Alec Regula	$52,500 (1)
Total Farm Players	19
Salary Commitment
Year 19 : $1,989,250
Year 20 : $1,884,250
Year 21 : $1,684,250
Year 22 : $1,599,250
Salary Average Commitment
Year 19 : $1,873,417
Year 20 : $1,734,250
Year 21 : $1,629,250
Year 22 : $1,576,750

New York Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $102 - 4,587 - 76.46%
Level 2:	5000 - $63 - 3,611 - 72.22%
Level 3:	3000 - $41 - 2,035 - 67.82%
Level 4:	5000 - $28 - 3,400 - 68.00%
Luxury :	1000 - $195 - 859 - 85.90%
Total Capacity :	20000
Income
Home Games Left	6
Average Attendance - %	14,492 - 72.46%
Average Income per Game	$1,406,065
Year to Date Revenue	$49,212,282
Expense
Pro Players Total Salaries	$72,915,469
Farm Players Total Salaries	$1,855,750
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$60,235,962
Farm Year To Date Expenses	$1,886,412
Pro Salary Cap To Date	$59,434,296
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$8,436,391
Pro Remaining Season Days	23
Pro Expenses Per Days	$637,202
Pro Estimated Expenses	$14,655,646
Farm Remaining Season Days	26
Farm Expenses Per Days	$20,216
Farm Estimated Expenses	$525,616
Estimated Season Expenses	$15,181,262
Season Salary Cap	$72,915,469
Estimate Under Maximum Salary Cap of $75,000,000	$2,084,531
Estimate Over Minimum Salary Cap of $35,000,000	$37,915,469
Current Bank Account	$14,033,435
Projected Bank Account	$7,288,564

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)
Nathan MacKinnon	$4,361,375 (5)
Dylan Strome	$3,750,000 (5)
Teuvo Teravainen	$3,667,219 (2)
Mathew Barzal	$3,450,000 (6)
Jake McCabe	$3,234,375 (3)
Cole Caufield	$3,000,000 (6)
Nikolaj Ehlers	$2,756,250 (7)
Matthew Benning	$2,756,250 (2)
Dmitry Kulikov	$2,734,375 (2)
David Kampf	$1,750,000 (3)
Conor Garland	$1,378,125 (6)
Kevin Lankinen	$1,250,000 (6)
Igor Shesterkin	$1,102,500 (2)
Marcus Foligno	$1,000,000 (2)
Brendan Smith	$750,000 (1)
Jake Walman	$656,250 (7)
Total Pro Players	21
Salary Commitment
Year 19 : $72,915,469
Year 20 : $60,237,344
Year 21 : $43,211,375
Year 22 : $31,227,000
Salary Average Commitment
Year 19 : $53,753,125
Year 20 : $41,300,000
Year 21 : $38,150,000
Year 22 : $27,390,625
Salary Cap with 1 Way Contract
Year 19 : $72,915,469
Year 20 : $60,237,344
Year 21 : $43,211,375
Year 22 : $31,227,000

Farm Players Salaries
Filip Chytil	$200,000 (6)
Ilya Samsonov	$174,250 (2)
Eric Robinson	$125,000 (3)
Brandon Coe	$110,250 (2)
Erik Gustafsson	$100,000 (4)
Tyler Motte	$100,000 (3)
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)
Craig Smith	$65,625 (4)
Martin Chromiak	$65,000 (1)
Casey DeSmith	$52,500 (4)
Darren Helm	$52,500 (4)
Henrik Rybinski	$52,500 (1)
Ronan Seeley	$52,500 (5)
Logan Stanley	$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 : $1,855,750
Year 20 : $1,578,250
Year 21 : $1,048,125
Year 22 : $823,125
Salary Average Commitment
Year 19 : $1,632,625
Year 20 : $1,422,625
Year 21 : $928,125
Year 22 : $823,125

Philadelphia Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - $91 - 5,807 - 96.78%
Level 2:	5000 - $52 - 4,731 - 94.61%
Level 3:	3000 - $28 - 2,865 - 95.49%
Level 4:	5000 - $18 - 4,844 - 96.87%
Luxury :	1000 - $190 - 927 - 92.68%
Total Capacity :	20000
Income
Home Games Left	7
Average Attendance - %	19,173 - 95.86%
Average Income per Game	$1,509,187
Year to Date Revenue	$51,312,345
Expense
Pro Players Total Salaries	$41,420,313
Farm Players Total Salaries	$1,843,375
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$51,749,753
Farm Year To Date Expenses	$1,956,031
Pro Salary Cap To Date	$50,948,042
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$10,564,306
Pro Remaining Season Days	23
Pro Expenses Per Days	$365,692
Pro Estimated Expenses	$8,410,916
Farm Remaining Season Days	26
Farm Expenses Per Days	$20,112
Farm Estimated Expenses	$522,912
Estimated Season Expenses	$8,933,828
Season Salary Cap	$41,420,313
Estimate Under Maximum Salary Cap of $75,000,000	$33,579,687
Estimate Over Minimum Salary Cap of $35,000,000	$6,420,313
Current Bank Account	$8,020,741
Projected Bank Account	$9,651,219

Pro Players Salaries
Jeff Skinner	$7,031,250 (5)
Vladislav Gavrikov	$5,312,500 (7)
Radek Faksa	$3,906,250 (4)
Joel Edmundson	$3,500,000 (6)
Casey Cizikas	$2,500,000 (6)
Sean Kuraly	$2,205,000 (3)
Cody Glass	$2,000,000 (4)
Jesper Fast	$2,000,000 (1)
Sonny Milano	$1,950,000 (1)
Zac Jones	$1,742,500 (6)
Trevor van Riemsdyk	$1,250,000 (6)
Devin Cooley	$1,102,500 (7)
Samuel Poulin	$1,000,000 (1)
Marcel Marcel	$850,000 (7)
Marcus Johansson	$820,313 (7)
Ryan Winterton	$750,000 (4)
Connor Ingram	$750,000 (2)
Daniil Misyul	$650,000 (3)
Albert Johansson	$525,000 (5)
Spencer Martin	$525,000 (4)
Lukas Rousek	$525,000 (2)
Matt Rempe	$525,000 (5)
Total Pro Players	22
Salary Commitment
Year 19 : $41,420,313
Year 20 : $36,470,313
Year 21 : $35,195,313
Year 22 : $32,340,313
Salary Average Commitment
Year 19 : $34,234,062
Year 20 : $31,184,062
Year 21 : $30,134,062
Year 22 : $28,959,062
Salary Cap with 1 Way Contract
Year 19 : $41,420,313
Year 20 : $36,470,313
Year 21 : $35,195,313
Year 22 : $32,340,313

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)
Luca Del Bel Belluz	$85,000 (5)
Nick Blankenburg	$82,500 (5)
Tye Kartye	$75,000 (5)
Tyler Kleven	$75,000 (4)
Jake Allen	$65,625 (7)
Dennis Hildeby	$65,000 (3)
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)
Alex Steeves	$52,500 (3)
Nils Aman	$52,500 (5)
Total Farm Players	26
Salary Commitment
Year 19 : $1,843,375
Year 20 : $1,620,875
Year 21 : $1,463,375
Year 22 : $1,188,375
Salary Average Commitment
Year 19 : $1,778,375
Year 20 : $1,620,875
Year 21 : $1,463,375
Year 22 : $1,188,375

Pittsburgh Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	6000 - $100 - 4,813 - 80.21%
Level 2:	5000 - $60 - 3,853 - 77.06%
Level 3:	3000 - $35 - 2,356 - 78.52%
Level 4:	5000 - $25 - 3,826 - 76.51%
Luxury :	1000 - $200 - 789 - 78.86%
Total Capacity :	20000
Income
Home Games Left	7
Average Attendance - %	15,636 - 78.18%
Average Income per Game	$1,415,151
Year to Date Revenue	$48,115,141
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	$49,532,446
Farm Year To Date Expenses	$1,909,911
Pro Salary Cap To Date	$48,033,196
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$9,906,058
Pro Remaining Season Days	23
Pro Expenses Per Days	$534,318
Pro Estimated Expenses	$12,289,314
Farm Remaining Season Days	26
Farm Expenses Per Days	$20,585
Farm Estimated Expenses	$535,210
Estimated Season Expenses	$12,824,524
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	$20,834,270
Projected Bank Account	$17,915,804

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 - 4,552 - 75.87%
Level 2:	5000 - $60 - 3,636 - 72.72%
Level 3:	3000 - $35 - 2,226 - 74.19%
Level 4:	5000 - $25 - 3,501 - 70.02%
Luxury :	1000 - $200 - 757 - 75.70%
Total Capacity :	20000
Income
Home Games Left	6
Average Attendance - %	14,672 - 73.36%
Average Income per Game	$1,336,783
Year to Date Revenue	$46,787,404
Expense
Pro Players Total Salaries	$35,952,501
Farm Players Total Salaries	$1,935,000
Coaches Total Salaries	$1,600,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$37,332,533
Farm Year To Date Expenses	$1,961,107
Pro Salary Cap To Date	$36,530,820
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$8,020,698
Pro Remaining Season Days	23
Pro Expenses Per Days	$318,556
Pro Estimated Expenses	$7,326,788
Farm Remaining Season Days	26
Farm Expenses Per Days	$21,303
Farm Estimated Expenses	$553,878
Estimated Season Expenses	$7,880,666
Season Salary Cap	$35,952,501
Estimate Under Maximum Salary Cap of $75,000,000	$39,047,499
Estimate Over Minimum Salary Cap of $35,000,000	$952,501
Current Bank Account	$16,243,764
Projected Bank Account	$16,383,796

Pro Players Salaries
Jakub Voracek	$4,700,000 (3)
John Gibson	$3,788,750 (5)
Alec Martinez	$2,148,438 (1)
Anthony Duclair	$2,000,000 (4)
Shane Pinto	$2,000,000 (6)
Kirby Dach	$2,000,000 (4)
Jonas Siegenthaler	$2,000,000 (5)
Alexander Alexeyev	$2,000,000 (4)
Connor Brown (Out of Payroll)	$1,750,000 (6)
Jordan Greenway	$1,742,500 (2)
Lukas Dostal	$1,575,000 (5)
Marco Rossi	$1,500,000 (1)
Zach Benson	$1,500,000 (5)
Dysin Mayo	$1,250,000 (2)
Rem Pitlick	$1,102,500 (2)
Cole Perfetti	$1,000,000 (6)
Ryan Poehling	$1,000,000 (2)
J.J. Moser	$850,000 (1)
Keith Kinkaid	$820,313 (2)
Marc Staal	$750,000 (3)
Justin Holl	$600,000 (2)
Andreas Athanasiou	$550,000 (2)
Michael McCarron	$550,000 (2)
Michael Anderson	$525,000 (2)
Total Pro Players	24
Salary Commitment
Year 19 : $37,702,501
Year 20 : $33,204,063
Year 21 : $25,063,750
Year 22 : $19,613,750
Salary Average Commitment
Year 19 : $23,398,438
Year 20 : $20,200,000
Year 21 : $14,875,000
Year 22 : $13,825,000
Salary Cap with 1 Way Contract
Year 19 : $37,702,501
Year 20 : $33,204,063
Year 21 : $25,063,750
Year 22 : $19,613,750

Farm Players Salaries
Simon Nemec	$175,000 (3)
Jordan Spence	$157,500 (3)
David Jiricek	$150,000 (3)
Thomas Bordeleau	$100,000 (3)
Brandt Clarke	$100,000 (5)
Hendrix Lapierre	$100,000 (3)
Joshua Roy	$85,000 (5)
Devon Levi	$75,000 (4)
Ethan Del Mastro	$65,000 (3)
Kevin Rooney	$60,000 (2)
Jakub Demek	$55,000 (2)
Adam Edstrom	$55,000 (2)
Maximus Wanner	$55,000 (2)
Ethan Samson	$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	26
Salary Commitment
Year 19 : $1,935,000
Year 20 : $1,882,500
Year 21 : $1,112,500
Year 22 : $365,000
Salary Average Commitment
Year 19 : $1,790,000
Year 20 : $1,737,500
Year 21 : $967,500
Year 22 : $365,000

San Jose Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center at San Jose
Level 1:	6000 - $97 - 4,864 - 81.07%
Level 2:	5000 - $57 - 4,697 - 93.95%
Level 3:	3000 - $33 - 2,880 - 96.00%
Level 4:	5000 - $22 - 4,813 - 96.26%
Luxury :	1000 - $193 - 944 - 94.42%
Total Capacity :	20000
Income
Home Games Left	7
Average Attendance - %	18,199 - 90.99%
Average Income per Game	$1,515,716
Year to Date Revenue	$51,534,345
Expense
Pro Players Total Salaries	$71,197,325
Farm Players Total Salaries	$1,711,750
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$53,813,049
Farm Year To Date Expenses	$2,685,537
Pro Salary Cap To Date	$53,011,330
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$10,610,012
Pro Remaining Season Days	23
Pro Expenses Per Days	$622,391
Pro Estimated Expenses	$14,314,993
Farm Remaining Season Days	26
Farm Expenses Per Days	$26,989
Farm Estimated Expenses	$701,714
Estimated Season Expenses	$15,016,707
Season Salary Cap	$71,197,325
Estimate Under Maximum Salary Cap of $75,000,000	$3,802,675
Estimate Over Minimum Salary Cap of $35,000,000	$36,197,325
Current Bank Account	$974,290
Projected Bank Account	($3,432,405)

Pro Players Salaries
Adam Henrique	$7,250,000 (5)
Ilya Mikheyev	$5,500,000 (6)
Connor Murphy	$4,681,205 (1)
Pierre-Luc Dubois	$4,600,000 (4)
Christopher Tanev	$4,000,000 (5)
Sean Durzi	$4,000,000 (7)
Rickard Rakell	$3,687,500 (6)
Christian Dvorak	$3,450,000 (2)
Erik Cernak	$3,150,000 (6)
Tristan Jarry	$2,756,250 (7)
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)
Joseph Veleno	$2,000,000 (1)
Barrett Hayton	$2,000,000 (4)
Mike Hoffman	$2,000,000 (3)
Clay Stevenson	$1,900,000 (7)
Victor Olofsson	$1,750,000 (4)
Dmitry Orlov	$1,722,657 (3)
Sam Lafferty	$1,500,000 (4)
Tobias Bjornfot	$1,102,500 (2)
Brett Howden	$1,102,500 (6)
Haydn Fleury	$750,000 (3)
Frederick Gaudreau	$750,000 (4)
Total Pro Players	26
Salary Commitment
Year 19 : $71,197,325
Year 20 : $62,316,120
Year 21 : $52,818,907
Year 22 : $46,346,250
Salary Average Commitment
Year 19 : $58,321,407
Year 20 : $55,271,407
Year 21 : $52,593,907
Year 22 : $46,121,250
Salary Cap with 1 Way Contract
Year 19 : $71,197,325
Year 20 : $62,316,120
Year 21 : $52,818,907
Year 22 : $46,346,250

Farm Players Salaries
Alex Nedeljkovic	$175,000 (5)
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)
Nicolas Aube-Kubel	$75,000 (5)
Keaton Middleton	$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)
Mark Kastelic	$52,500 (3)
Riley Tufte	$52,500 (5)
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	24
Salary Commitment
Year 19 : $1,711,750
Year 20 : $1,525,000
Year 21 : $1,385,000
Year 22 : $1,077,500
Salary Average Commitment
Year 19 : $1,781,000
Year 20 : $1,562,500
Year 21 : $1,385,000
Year 22 : $1,077,500

St.Louis Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6000 - $95 - 5,228 - 87.13%
Level 2:	5000 - $57 - 4,781 - 95.62%
Level 3:	3000 - $33 - 2,514 - 83.78%
Level 4:	5000 - $23 - 4,767 - 95.34%
Luxury :	1000 - $194 - 949 - 94.93%
Total Capacity :	20000
Income
Home Games Left	6
Average Attendance - %	18,239 - 91.19%
Average Income per Game	$1,556,683
Year to Date Revenue	$54,483,922
Expense
Pro Players Total Salaries	$73,576,240
Farm Players Total Salaries	$1,786,750
Coaches Total Salaries	$5,075,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$58,204,104
Farm Year To Date Expenses	$1,968,390
Pro Salary Cap To Date	$54,696,568
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$9,340,101
Pro Remaining Season Days	23
Pro Expenses Per Days	$671,993
Pro Estimated Expenses	$15,455,839
Farm Remaining Season Days	26
Farm Expenses Per Days	$20,897
Farm Estimated Expenses	$543,322
Estimated Season Expenses	$15,999,161
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	$35,605,523
Projected Bank Account	$28,946,463

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 - 5,806 - 96.76%
Level 2:	5000 - $55 - 4,756 - 95.12%
Level 3:	3000 - $32 - 2,845 - 94.82%
Level 4:	5000 - $22 - 4,818 - 96.35%
Luxury :	1000 - $193 - 951 - 95.14%
Total Capacity :	20000
Income
Home Games Left	7
Average Attendance - %	19,175 - 95.88%
Average Income per Game	$1,611,579
Year to Date Revenue	$54,793,693
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	$50,734,994
Farm Year To Date Expenses	$1,937,886
Pro Salary Cap To Date	$49,933,241
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$11,281,054
Pro Remaining Season Days	23
Pro Expenses Per Days	$559,964
Pro Estimated Expenses	$12,879,172
Farm Remaining Season Days	26
Farm Expenses Per Days	$21,019
Farm Estimated Expenses	$546,494
Estimated Season Expenses	$13,425,666
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	$78,037,373
Projected Bank Account	$75,892,761

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 - 5,896 - 98.27%
Level 2:	5000 - $54 - 4,765 - 95.31%
Level 3:	3000 - $33 - 2,864 - 95.47%
Level 4:	5000 - $21 - 4,734 - 94.68%
Luxury :	1000 - $193 - 952 - 95.16%
Total Capacity :	20000
Income
Home Games Left	6
Average Attendance - %	19,212 - 96.06%
Average Income per Game	$1,605,399
Year to Date Revenue	$56,188,979
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	$56,338,608
Farm Year To Date Expenses	$1,948,482
Pro Salary Cap To Date	$55,536,861
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$9,632,396
Pro Remaining Season Days	23
Pro Expenses Per Days	$615,304
Pro Estimated Expenses	$14,151,992
Farm Remaining Season Days	26
Farm Expenses Per Days	$21,051
Farm Estimated Expenses	$547,326
Estimated Season Expenses	$14,699,318
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	$43,832,914
Projected Bank Account	$38,765,992

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 - 4,666 - 77.77%
Level 2:	5000 - $59 - 3,801 - 76.02%
Level 3:	3000 - $34 - 2,383 - 79.43%
Level 4:	5000 - $24 - 3,825 - 76.49%
Luxury :	1000 - $199 - 767 - 76.69%
Total Capacity :	20000
Income
Home Games Left	6
Average Attendance - %	15,442 - 77.21%
Average Income per Game	$1,365,719
Year to Date Revenue	$47,800,157
Expense
Pro Players Total Salaries	$57,313,875
Farm Players Total Salaries	$1,909,750
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$46,688,844
Farm Year To Date Expenses	$1,956,580
Pro Salary Cap To Date	$45,887,124
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$8,194,313
Pro Remaining Season Days	23
Pro Expenses Per Days	$502,706
Pro Estimated Expenses	$11,562,238
Farm Remaining Season Days	26
Farm Expenses Per Days	$20,670
Farm Estimated Expenses	$537,420
Estimated Season Expenses	$12,099,658
Season Salary Cap	$57,313,875
Estimate Under Maximum Salary Cap of $75,000,000	$17,686,125
Estimate Over Minimum Salary Cap of $35,000,000	$22,313,875
Current Bank Account	$53,763,811
Projected Bank Account	$49,858,466

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 (Out of Payroll)	$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)
Connor Zary	$525,000 (4)
Total Pro Players	26
Salary Commitment
Year 19 : $58,313,875
Year 20 : $39,438,875
Year 21 : $27,941,375
Year 22 : $14,461,375
Salary Average Commitment
Year 19 : $28,371,667
Year 20 : $22,442,500
Year 21 : $16,150,000
Year 22 : $9,575,000
Salary Cap with 1 Way Contract
Year 19 : $58,313,875
Year 20 : $39,438,875
Year 21 : $27,941,375
Year 22 : $14,461,375

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)
Riley Bezeau	$52,500 (2)
Total Farm Players	27
Salary Commitment
Year 19 : $1,909,750
Year 20 : $1,316,750
Year 21 : $734,000
Year 22 : $275,000
Salary Average Commitment
Year 19 : $1,782,250
Year 20 : $1,246,750
Year 21 : $686,500
Year 22 : $275,000

Vegas Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	6000 - $95 - 5,857 - 97.62%
Level 2:	5000 - $55 - 4,837 - 96.75%
Level 3:	3000 - $30 - 2,895 - 96.51%
Level 4:	5000 - $20 - 4,834 - 96.69%
Luxury :	1000 - $190 - 950 - 94.95%
Total Capacity :	20000
Income
Home Games Left	7
Average Attendance - %	19,374 - 96.87%
Average Income per Game	$1,601,735
Year to Date Revenue	$54,458,999
Expense
Pro Players Total Salaries	$71,837,125
Farm Players Total Salaries	$1,967,750
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$55,078,202
Farm Year To Date Expenses	$1,974,053
Pro Salary Cap To Date	$54,276,483
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$11,212,147
Pro Remaining Season Days	23
Pro Expenses Per Days	$627,906
Pro Estimated Expenses	$14,441,838
Farm Remaining Season Days	26
Farm Expenses Per Days	$21,158
Farm Estimated Expenses	$550,108
Estimated Season Expenses	$14,991,946
Season Salary Cap	$71,837,125
Estimate Under Maximum Salary Cap of $75,000,000	$3,162,875
Estimate Over Minimum Salary Cap of $35,000,000	$36,837,125
Current Bank Account	$24,926,663
Projected Bank Account	$21,146,864

Pro Players Salaries
Reilly Smith	$8,000,000 (5)
Jordan Staal	$6,625,000 (5)
Tyler Bertuzzi	$6,250,000 (1)
Auston Matthews	$5,750,000 (5)
Roman Josi	$5,750,000 (1)
Sean Couturier	$5,031,250 (2)
John Marino	$4,000,000 (6)
Thomas Chabot	$4,000,000 (7)
Bryan Rust	$3,925,000 (4)
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)
Cayden Primeau	$1,742,500 (3)
Maxime Comtois	$1,500,000 (2)
Danton Heinen	$1,250,000 (5)
Conor Sheary	$1,000,000 (6)
Sean Monahan (Out of Payroll)	$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	23
Salary Commitment
Year 19 : $72,587,125
Year 20 : $58,382,125
Year 21 : $48,201,875
Year 22 : $41,196,875
Salary Average Commitment
Year 19 : $37,226,875
Year 20 : $35,651,875
Year 21 : $33,026,875
Year 22 : $26,471,875
Salary Cap with 1 Way Contract
Year 19 : $72,587,125
Year 20 : $58,382,125
Year 21 : $48,201,875
Year 22 : $41,196,875

Farm Players Salaries
Mackenzie Blackwood	$175,000 (5)
Valtteri Puustinen	$110,250 (6)
Ty Smith	$90,000 (5)
Nathan Legare	$85,000 (1)
Nathan Gaucher	$85,000 (5)
Zachary L'Heureux	$85,000 (5)
Jeremie Poirier	$85,000 (3)
Philipp Grubauer	$75,000 (4)
Christian Kyrou	$75,000 (4)
Tanner Laczynski	$52,500 (1)
Nicolas Deslauriers	$52,500 (4)
William Villeneuve	$52,500 (1)
Robert Bortuzzo	$52,500 (2)
Marshall Rifai	$52,500 (4)
William Dufour	$52,500 (1)
Vinnie Hinostroza	$52,500 (2)
Jon Merrill	$52,500 (4)
Jacob Melanson	$52,500 (3)
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 : $1,967,750
Year 20 : $1,515,250
Year 21 : $1,252,750
Year 22 : $1,062,750
Salary Average Commitment
Year 19 : $1,942,750
Year 20 : $1,482,750
Year 21 : $1,220,250
Year 22 : $1,062,750

Washington Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6000 - $95 - 5,853 - 97.54%
Level 2:	5000 - $55 - 4,826 - 96.51%
Level 3:	3000 - $33 - 2,903 - 96.78%
Level 4:	5000 - $22 - 4,849 - 96.98%
Luxury :	1000 - $195 - 887 - 88.74%
Total Capacity :	20000
Income
Home Games Left	6
Average Attendance - %	19,318 - 96.59%
Average Income per Game	$1,615,867
Year to Date Revenue	$56,555,353
Expense
Pro Players Total Salaries	$74,056,793
Farm Players Total Salaries	$1,927,250
Coaches Total Salaries	$1,800,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$58,214,638
Farm Year To Date Expenses	$1,937,987
Pro Salary Cap To Date	$57,212,486
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$9,695,203
Pro Remaining Season Days	23
Pro Expenses Per Days	$649,196
Pro Estimated Expenses	$14,931,508
Farm Remaining Season Days	26
Farm Expenses Per Days	$20,817
Farm Estimated Expenses	$541,242
Estimated Season Expenses	$15,472,750
Season Salary Cap	$74,056,793
Estimate Under Maximum Salary Cap of $75,000,000	$943,207
Estimate Over Minimum Salary Cap of $35,000,000	$39,056,793
Current Bank Account	$3,641,835
Projected Bank Account	($2,135,712)

Pro Players Salaries
Alex Ovechkin	$10,000,000 (1)
Brad Marchand	$8,789,063 (3)
John Carlson	$7,127,605 (7)
Mikael Backlund	$5,390,625 (3)
Derek Forbort	$5,000,000 (7)
Jamie Oleksiak	$4,687,500 (6)
Vladimir Tarasenko	$4,612,500 (3)
Sergei Bobrovsky	$4,285,750 (4)
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)
Total Pro Players	22
Salary Commitment
Year 19 : $74,056,793
Year 20 : $63,056,793
Year 21 : $57,056,793
Year 22 : $34,958,355
Salary Average Commitment
Year 19 : $45,448,978
Year 20 : $44,398,978
Year 21 : $43,348,978
Year 22 : $34,958,354
Salary Cap with 1 Way Contract
Year 19 : $74,056,793
Year 20 : $63,056,793
Year 21 : $57,056,793
Year 22 : $34,958,355

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)
Filip Johansson	$85,000 (5)
Daniil Chayka	$85,000 (3)
Nils Hoglander	$75,000 (5)
Dustin Wolf	$75,000 (5)
Artyom Grushnikov	$75,000 (4)
Filip Roos	$66,000 (5)
Noah Juulsen	$65,000 (7)
Caedan Bankier	$65,000 (3)
Ben King	$52,500 (3)
Ronnie Attard	$52,500 (7)
Alex Beaucage	$52,500 (4)
Callan Foote	$52,500 (2)
Layton Ahac	$52,500 (5)
Isac Lundestrom	$52,500 (2)
Jakub Lauko	$52,500 (3)
Nathan Bastian	$52,500 (6)
Michael Vukojevic	$52,500 (4)
Yegor Sokolov	$52,500 (6)
Boris Katchouk	$52,500 (1)
Alexander Holtz	$52,500 (6)
Jean-Luc Foudy	$52,500 (6)
Isaiah Saville	$52,500 (6)
Total Farm Players	27
Salary Commitment
Year 19 : $1,927,250
Year 20 : $1,781,000
Year 21 : $1,576,000
Year 22 : $1,171,000
Salary Average Commitment
Year 19 : $1,663,500
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 - 5,834 - 97.23%
Level 2:	5000 - $55 - 4,764 - 95.28%
Level 3:	3000 - $30 - 2,836 - 94.55%
Level 4:	5000 - $22 - 4,807 - 96.14%
Luxury :	1000 - $190 - 943 - 94.28%
Total Capacity :	20000
Income
Home Games Left	6
Average Attendance - %	19,184 - 95.92%
Average Income per Game	$1,577,762
Year to Date Revenue	$55,221,676
Expense
Pro Players Total Salaries	$55,536,250
Farm Players Total Salaries	$1,992,000
Coaches Total Salaries	$4,750,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$50,281,924
Farm Year To Date Expenses	$2,132,323
Pro Salary Cap To Date	$47,075,006
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$9,466,573
Pro Remaining Season Days	23
Pro Expenses Per Days	$513,244
Pro Estimated Expenses	$11,804,612
Farm Remaining Season Days	26
Farm Expenses Per Days	$23,042
Farm Estimated Expenses	$599,092
Estimated Season Expenses	$12,403,704
Season Salary Cap	$55,536,250
Estimate Under Maximum Salary Cap of $75,000,000	$19,463,750
Estimate Over Minimum Salary Cap of $35,000,000	$20,536,250
Current Bank Account	$97,027,737
Projected Bank Account	$94,090,606

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)
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)
Nate Schmidt	$2,000,000 (5)
Alexis Lafreniere	$2,000,000 (6)
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)
Michael Kesselring	$660,000 (5)
Joel Armia	$650,000 (1)
Total Pro Players	22
Salary Commitment
Year 19 : $55,536,250
Year 20 : $52,130,000
Year 21 : $50,030,000
Year 22 : $27,645,000
Salary Average Commitment
Year 19 : $35,905,000
Year 20 : $34,730,000
Year 21 : $34,205,000
Year 22 : $27,645,000
Salary Cap with 1 Way Contract
Year 19 : $55,536,250
Year 20 : $52,130,000
Year 21 : $50,030,000
Year 22 : $27,645,000

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	$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	$89,552,209	$74,373,377	$626,623	$39,373,377	$1,952,500	$47,500	21	28	49
Arizona Coyotes	$2,078,690	$59,531,168	$15,468,832	$24,531,168	$1,993,750	$6,250	24	33	57
Boston Bruins	$21,294,460	$59,445,157	$15,554,843	$24,445,157	$1,984,900	$15,100	25	27	52
Calgary Flames	$977,857	$60,432,918	$14,567,082	$25,432,918	$1,732,500	$267,500	24	24	48
Chicago Black Hawks	$7,770,814	$74,427,126	$572,874	$39,427,126	$1,749,250	$250,750	21	25	46
Colorado Rockies	$115,536,964	$71,697,940	$3,302,060	$36,697,940	$1,786,062	$213,938	21	21	42
Detroit Red Wings	$56,086,181	$71,278,873	$3,721,127	$36,278,873	$1,924,250	$75,750	23	25	48
Edmonton Oilers	$50,565,109	$65,241,820	$9,758,180	$30,241,820	$1,928,600	$71,400	25	25	50
Hartford Whalers	$64,279,681	$57,233,038	$17,766,962	$22,233,038	$1,987,000	$13,000	21	24	45
Los Angeles Kings	($11,180,720)	$68,289,858	$6,710,142	$33,289,858	$1,269,155	$730,845	24	15	39
Minnesota North Stars	$30,684,367	$74,268,917	$731,083	$39,268,917	$1,997,500	$2,500	24	29	53
Montreal Canadiens	$15,748,669	$35,123,858	$39,876,142	$123,858	$1,617,500	$382,500	20	21	41
Nashville Predators	$11,610,821	$59,226,250	$15,773,750	$24,226,250	$1,989,250	$10,750	25	19	44
New York Rangers	$14,033,435	$72,915,469	$2,084,531	$37,915,469	$1,855,750	$144,250	21	23	44
Philadelphia Flyers	$8,020,741	$41,420,313	$33,579,687	$6,420,313	$1,843,375	$156,625	22	26	48
Pittsburgh Penguins	$20,834,270	$60,110,875	$14,889,125	$25,110,875	$1,624,625	$375,375	20	24	44
Quebec Nordiques	$16,243,764	$35,952,501	$39,047,499	$952,501	$1,935,000	$65,000	24	26	50
San Jose Sharks	$974,290	$71,197,325	$3,802,675	$36,197,325	$1,711,750	$288,250	26	24	50
St.Louis Blues	$35,605,523	$73,576,240	$1,423,760	$38,576,240	$1,786,750	$213,250	23	26	49
Tampa Bay Lightning	$78,037,373	$63,955,820	$11,044,180	$28,955,820	$1,951,250	$48,750	20	27	47
Toronto Maple Leafs	$43,832,914	$70,375,250	$4,624,750	$35,375,250	$1,955,125	$44,875	25	27	52
Vancouver Canucks	$53,763,811	$57,313,875	$17,686,125	$22,313,875	$1,909,750	$90,250	26	27	53
Vegas Golden Knights	$24,926,663	$71,837,125	$3,162,875	$36,837,125	$1,967,750	$32,250	23	30	53
Washington Capitals	$3,641,835	$74,056,793	$943,207	$39,056,793	$1,927,250	$72,750	22	27	49
Winnipeg Jets	$97,027,737	$55,536,250	$19,463,750	$20,536,250	$1,992,000	$8,000	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 - %