AHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $100 - 4,758 - 79.29%
Level 2:	5000 - $60 - 3,816 - 76.33%
Level 3:	3000 - $46 - 2,070 - 69.00%
Level 4:	5000 - $25 - 3,698 - 73.97%
Luxury :	1000 - $200 - 765 - 76.46%
Total Capacity :	20000
Income
Home Games Left	6
Average Attendance - %	15,107 - 75.53%
Average Income per Game	$1,411,200
Year to Date Revenue	$49,391,983
Expense
Pro Players Total Salaries	$73,147,565
Farm Players Total Salaries	$1,850,000
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$62,775,306
Farm Year To Date Expenses	$2,018,887
Pro Salary Cap To Date	$61,926,522
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$8,467,197
Pro Remaining Season Days	18
Pro Expenses Per Days	$623,089
Pro Estimated Expenses	$11,215,602
Farm Remaining Season Days	18
Farm Expenses Per Days	$20,168
Farm Estimated Expenses	$363,024
Estimated Season Expenses	$11,578,626
Season Salary Cap	$73,147,565
Estimate Under Maximum Salary Cap of $75,000,000	$1,852,435
Estimate Over Minimum Salary Cap of $35,000,000	$38,147,565
Current Bank Account	$70,445,298
Projected Bank Account	$67,333,869

Pro Players Salaries
John Tavares	$9,007,813 (2)
Nazem Kadri	$5,992,579 (6)
Brenden Dillon	$5,776,875 (3)
Ivan Provorov	$5,750,000 (3)
Brayden Schenn	$5,141,219 (2)
Mark Scheifele	$4,424,580 (4)
Morgan Rielly	$4,215,997 (1)
Linus Ullmark	$4,125,000 (4)
Josh Manson	$3,986,105 (1)
William Nylander	$3,868,600 (1)
Jakob Chychrun	$3,000,000 (4)
Alex Killorn	$2,802,734 (1)
Joshua Morrissey	$2,756,250 (7)
Mason Marchment	$2,242,188 (7)
J.T. Compher	$2,205,000 (3)
Chandler Stephenson	$2,050,000 (4)
Alexandre Texier	$1,742,500 (3)
Luke Evangelista	$1,500,000 (4)
Esa Lindell	$1,378,125 (3)
James Reimer	$657,000 (3)
Alexey Toropchenko	$525,000 (1)
Total Pro Players	21
Salary Commitment
Year 20 : $73,147,565
Year 21 : $57,749,129
Year 22 : $43,600,097
Year 23 : $26,090,597
Salary Average Commitment
Year 20 : $38,080,411
Year 21 : $35,455,411
Year 22 : $25,922,598
Year 23 : $22,640,598
Salary Cap with 1 Way Contract
Year 20 : $73,147,565
Year 21 : $57,749,129
Year 22 : $43,600,097
Year 23 : $26,090,597

Farm Players Salaries
Philip Broberg	$200,000 (7)
Kevin Bahl	$157,500 (4)
Max Jones	$100,000 (1)
Brennan Othmann	$100,000 (4)
Chase Stillman	$85,000 (4)
Nolan Allan	$85,000 (4)
Parker Kelly	$75,000 (5)
Josh Bloom	$65,000 (2)
Wyatt Kaiser	$65,000 (2)
Maxim Groshev	$65,000 (2)
Mike Benning	$65,000 (2)
Matt Luff	$52,500 (1)
Dominic Toninato	$52,500 (3)
Carl Grundstrom	$52,500 (1)
William Trudeau	$52,500 (7)
Matt Villalta	$52,500 (1)
Joel Blomqvist	$52,500 (6)
Jonny Brodzinski	$52,500 (6)
Jonah Gadjovich	$52,500 (1)
Will Cuylle	$52,500 (4)
Alex Belzile	$52,500 (3)
Vladislav Kolyachonok	$52,500 (4)
Leon Gawanke	$52,500 (1)
Hunter Jones	$52,500 (4)
Jacob Ingham	$52,500 (3)
Brett Seney	$52,500 (1)
Total Farm Players	26
Salary Commitment
Year 20 : $1,850,000
Year 21 : $1,435,000
Year 22 : $1,175,000
Year 23 : $1,017,500
Salary Average Commitment
Year 20 : $1,712,667
Year 21 : $1,330,000
Year 22 : $1,070,000
Year 23 : $912,500

Arizona Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Gila River Arena
Level 1:	6000 - $90 - 5,575 - 92.92%
Level 2:	5000 - $57 - 4,744 - 94.87%
Level 3:	3000 - $32 - 2,873 - 95.76%
Level 4:	5000 - $22 - 4,804 - 96.07%
Luxury :	1000 - $192 - 950 - 95.03%
Total Capacity :	20000
Income
Home Games Left	6
Average Attendance - %	18,945 - 94.73%
Average Income per Game	$1,545,808
Year to Date Revenue	$54,103,291
Expense
Pro Players Total Salaries	$63,780,231
Farm Players Total Salaries	$1,885,250
Coaches Total Salaries	$4,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$56,295,104
Farm Year To Date Expenses	$2,127,823
Pro Salary Cap To Date	$52,900,174
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$9,274,850
Pro Remaining Season Days	18
Pro Expenses Per Days	$569,582
Pro Estimated Expenses	$10,252,476
Farm Remaining Season Days	18
Farm Expenses Per Days	$20,464
Farm Estimated Expenses	$368,352
Estimated Season Expenses	$10,620,828
Season Salary Cap	$63,780,231
Estimate Under Maximum Salary Cap of $75,000,000	$11,219,769
Estimate Over Minimum Salary Cap of $35,000,000	$28,780,231
Current Bank Account	($3,118,237)
Projected Bank Account	($4,464,215)

Pro Players Salaries
Tyler Seguin	$8,000,000 (2)
Charlie Coyle	$7,031,250 (6)
Jared Spurgeon	$4,791,250 (4)
Tyler Bertuzzi	$4,750,000 (7)
Jacob Markstrom	$4,687,500 (2)
Matt Dumba	$4,582,605 (4)
Mats Zuccarello	$4,492,188 (4)
Erik Haula	$2,950,000 (3)
Radko Gudas	$2,812,500 (6)
Anthony Deangelo	$2,535,750 (3)
Brayden McNabb	$2,500,000 (7)
Mike Hoffman	$2,000,000 (2)
Ondrej Palat	$2,000,000 (3)
Jani Hakanpaa	$1,562,500 (4)
Mason McTavish	$1,500,000 (2)
Elvis Merzlikins	$1,378,125 (7)
Ross Colton	$1,102,500 (3)
Carter Hart	$1,102,500 (2)
Mark Jankowski	$1,000,000 (4)
Ryan Donato	$1,000,000 (5)
William Carrier	$820,313 (3)
Nick Seeler	$656,250 (5)
Kiefer Sherwood	$525,000 (6)
Total Pro Players	23
Salary Commitment
Year 20 : $63,780,231
Year 21 : $63,780,231
Year 22 : $46,490,231
Year 23 : $37,081,668
Salary Average Commitment
Year 20 : $44,463,437
Year 21 : $44,463,437
Year 22 : $28,148,437
Year 23 : $23,753,124
Salary Cap with 1 Way Contract
Year 20 : $63,780,231
Year 21 : $63,780,231
Year 22 : $46,490,231
Year 23 : $37,081,668

Farm Players Salaries
Arturs Silovs	$110,250 (7)
Brock McGinn	$100,000 (4)
Corson Ceulemans	$100,000 (2)
Zach Dean	$85,000 (4)
Gage Goncalves	$80,000 (6)
Trevor Kuntar	$75,000 (3)
Kaapo Kahkonen	$75,000 (5)
Samuel Knazko	$52,500 (7)
Tyson Barrie	$52,500 (7)
Ondrej Pavel	$52,500 (6)
Maksymilian Szuber	$52,500 (2)
Topias Vilen	$52,500 (6)
Jack Matier	$52,500 (2)
Lleyton Moore	$52,500 (6)
Tanner Dickinson	$52,500 (2)
Chase Wheatcroft	$52,500 (6)
Maxwell Crozier	$52,500 (2)
Anthony Richard	$52,500 (1)
Johnathan Kovacevic	$52,500 (3)
Robert Hagg	$52,500 (3)
Sheldon Dries	$52,500 (1)
Steven Lorentz	$52,500 (7)
Owen Sillinger	$52,500 (2)
Hunter Drew	$52,500 (6)
Walker Duehr	$52,500 (4)
Ben Jones	$52,500 (1)
Magnus Chrona	$52,500 (6)
Georgi Romanov	$52,500 (6)
Kevin Mandolese	$52,500 (3)
Hunter Shepard	$52,500 (4)
Mike Hardman	$52,500 (1)
Total Farm Players	31
Salary Commitment
Year 20 : $1,885,250
Year 21 : $1,675,250
Year 22 : $1,312,750
Year 23 : $1,080,250
Salary Average Commitment
Year 20 : $1,837,750
Year 21 : $1,627,750
Year 22 : $1,312,750
Year 23 : $1,080,250

Boston Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - $100 - 4,749 - 79.15%
Level 2:	5000 - $60 - 3,800 - 75.99%
Level 3:	3000 - $35 - 2,322 - 77.40%
Level 4:	5000 - $25 - 3,714 - 74.28%
Luxury :	1000 - $200 - 754 - 75.43%
Total Capacity :	20000
Income
Home Games Left	6
Average Attendance - %	15,339 - 76.70%
Average Income per Game	$1,387,612
Year to Date Revenue	$48,566,409
Expense
Pro Players Total Salaries	$62,836,407
Farm Players Total Salaries	$1,872,650
Coaches Total Salaries	$2,109,375
Luxury Taxe Total	$0
Pro Year To Date Expenses	$54,199,482
Farm Year To Date Expenses	$2,321,909
Pro Salary Cap To Date	$53,138,578
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$8,325,670
Pro Remaining Season Days	18
Pro Expenses Per Days	$538,541
Pro Estimated Expenses	$9,693,738
Farm Remaining Season Days	18
Farm Expenses Per Days	$22,958
Farm Estimated Expenses	$413,244
Estimated Season Expenses	$10,106,982
Season Salary Cap	$62,836,407
Estimate Under Maximum Salary Cap of $75,000,000	$12,163,593
Estimate Over Minimum Salary Cap of $35,000,000	$27,836,407
Current Bank Account	$19,323,189
Projected Bank Account	$17,541,877

Pro Players Salaries
Evander Kane	$8,678,907 (3)
Vincent Trocheck	$8,000,000 (4)
Anders Lee	$5,468,750 (2)
Joel Farabee	$4,000,000 (4)
Ryan Lindgren	$4,000,000 (4)
Matthew Beniers	$3,000,000 (7)
Anthony Beauvillier	$3,000,000 (1)
Andrew Copp	$2,756,250 (2)
Viktor Arvidsson	$2,493,750 (3)
John-Jason Peterka	$2,000,000 (4)
Torey Krug	$1,950,000 (5)
Ryan Strome	$1,900,000 (5)
Eetu Luostarinen	$1,742,500 (3)
Alex Vlasic	$1,742,500 (4)
Pyotr Kochetkov	$1,742,500 (4)
Morgan Geekie	$1,575,000 (1)
Yegor Zamula	$1,575,000 (3)
Alex Newhook	$1,500,000 (5)
Drew O'Connor	$1,102,500 (5)
Angus Crookshank	$1,031,250 (5)
Beck Malenstyn	$990,000 (5)
John Ludvig	$750,000 (6)
Petr Mrazek	$656,250 (6)
Connor Clifton	$656,250 (2)
Ty Emberson	$525,000 (4)
Total Pro Players	25
Salary Commitment
Year 20 : $62,836,407
Year 21 : $58,261,407
Year 22 : $49,380,157
Year 23 : $34,890,000
Salary Average Commitment
Year 20 : $55,417,657
Year 21 : $53,317,657
Year 22 : $49,380,157
Year 23 : $34,890,000
Salary Cap with 1 Way Contract
Year 20 : $62,836,407
Year 21 : $58,261,407
Year 22 : $49,380,157
Year 23 : $34,890,000

Farm Players Salaries
Cole Schwindt	$110,250 (3)
Fabian Lysell	$100,000 (2)
Aatu Raty	$100,000 (2)
Ben Kraws	$99,900 (6)
Olof Lindbom	$85,000 (4)
Ozzy Wiesblatt	$85,000 (2)
Matthew Poitras	$85,000 (4)
William Stromgren	$85,000 (4)
John Beecher	$85,000 (2)
Nikita Chibrikov	$85,000 (4)
Reid Schaefer	$85,000 (4)
Jayden Grubbe	$75,000 (4)
Alex Laferriere	$75,000 (3)
Daniil Gushchin	$75,000 (1)
Brian Halonen	$75,000 (3)
Leevi Merilainen	$75,000 (1)
Georgi Merkulov	$70,000 (4)
Trent Miner	$55,000 (3)
Simon Holmstrom	$52,500 (4)
Mason Millman	$52,500 (1)
Jack Thompson	$52,500 (2)
Kaedan Korczak	$52,500 (5)
Brayden Tracey	$52,500 (5)
Helge Grans	$52,500 (2)
Nikita Novikov	$52,500 (2)
Total Farm Players	25
Salary Commitment
Year 20 : $1,872,650
Year 21 : $1,670,150
Year 22 : $1,142,650
Year 23 : $827,400
Salary Average Commitment
Year 20 : $1,705,400
Year 21 : $1,547,900
Year 22 : $1,142,650
Year 23 : $827,400

Calgary Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6000 - $100 - 4,835 - 80.59%
Level 2:	5000 - $60 - 3,907 - 78.14%
Level 3:	3000 - $35 - 2,379 - 79.29%
Level 4:	5000 - $25 - 3,837 - 76.74%
Luxury :	1000 - $200 - 792 - 79.16%
Total Capacity :	20000
Income
Home Games Left	6
Average Attendance - %	15,750 - 78.75%
Average Income per Game	$1,424,865
Year to Date Revenue	$49,870,276
Expense
Pro Players Total Salaries	$74,493,575
Farm Players Total Salaries	$1,426,625
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$64,074,400
Farm Year To Date Expenses	$1,676,219
Pro Salary Cap To Date	$63,225,596
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$8,549,190
Pro Remaining Season Days	18
Pro Expenses Per Days	$634,400
Pro Estimated Expenses	$11,419,200
Farm Remaining Season Days	18
Farm Expenses Per Days	$16,610
Farm Estimated Expenses	$298,980
Estimated Season Expenses	$11,718,180
Season Salary Cap	$74,493,575
Estimate Under Maximum Salary Cap of $75,000,000	$506,425
Estimate Over Minimum Salary Cap of $35,000,000	$39,493,575
Current Bank Account	($1,978,061)
Projected Bank Account	($5,147,051)

Pro Players Salaries
Drew Doughty	$12,578,130 (5)
Kris Letang	$8,500,000 (4)
Sebastian Aho	$5,750,000 (3)
Cale Makar	$5,750,000 (6)
Matthew Tkachuk	$5,750,000 (4)
J.T. Miller	$4,582,605 (3)
Pavel Zacha	$3,967,500 (7)
Chris Kreider	$3,809,375 (2)
Bo Horvat	$3,667,219 (3)
Filip Hronek	$3,000,000 (5)
Nicholas Paul	$2,756,250 (5)
Oliver Bjorkstrand	$2,756,250 (4)
Jake Middleton	$2,200,000 (1)
Joel Eriksson Ek	$2,000,000 (4)
Zach Hyman	$1,723,438 (7)
Mathieu Joseph	$1,575,000 (4)
Ilya Sorokin	$1,102,500 (2)
Jeremy Lauzon	$1,102,500 (5)
Samuel Montembeault	$1,102,500 (4)
Nic Dowd	$820,313 (3)
Total Pro Players	20
Salary Commitment
Year 20 : $74,493,575
Year 21 : $72,293,575
Year 22 : $67,381,700
Year 23 : $52,561,563
Salary Average Commitment
Year 20 : $58,397,950
Year 21 : $57,872,950
Year 22 : $56,822,950
Year 23 : $42,002,813
Salary Cap with 1 Way Contract
Year 20 : $74,493,575
Year 21 : $72,293,575
Year 22 : $67,381,700
Year 23 : $52,561,563

Farm Players Salaries
Daniil Miromanov	$100,000 (2)
Uvis Balinskis	$86,000 (7)
Pheonix Copley	$75,000 (3)
Vincent Iorio	$75,000 (1)
Garnet Hathaway	$65,625 (5)
Matvei Petrov	$65,000 (2)
Nikita Nesterenko	$60,000 (6)
Ales Stezka	$60,000 (6)
Dennis Gilbert	$52,500 (2)
Lucas Condotta	$52,500 (5)
Nicolas Petan	$52,500 (1)
Benoit-Olivier Groulx	$52,500 (5)
Rafael Harvey-Pinard	$52,500 (7)
Xavier Simoneau	$52,500 (5)
Ivan Prosvetov	$52,500 (1)
Gabriel Fortier	$52,500 (2)
Luke Toporowski	$52,500 (5)
Kyle Masters	$52,500 (2)
Tucker Robertson	$52,500 (2)
Tyler Wotherspoon	$52,500 (2)
Ryan Francis	$52,500 (2)
Devin Shore	$52,500 (4)
Gavin Bayreuther	$52,500 (5)
Ben Meyers	$52,500 (5)
Total Farm Players	24
Salary Commitment
Year 20 : $1,426,625
Year 21 : $1,246,625
Year 22 : $766,625
Year 23 : $691,625
Salary Average Commitment
Year 20 : $1,356,625
Year 21 : $1,199,125
Year 22 : $766,625
Year 23 : $691,625

Chicago Black Hawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $100 - 4,602 - 76.70%
Level 2:	5000 - $60 - 3,762 - 75.24%
Level 3:	3000 - $35 - 2,293 - 76.43%
Level 4:	5000 - $25 - 3,647 - 72.95%
Luxury :	1000 - $200 - 766 - 76.63%
Total Capacity :	20000
Income
Home Games Left	6
Average Attendance - %	15,070 - 75.35%
Average Income per Game	$1,364,311
Year to Date Revenue	$47,750,897
Expense
Pro Players Total Salaries	$66,227,750
Farm Players Total Salaries	$1,970,000
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$56,430,423
Farm Year To Date Expenses	$2,131,442
Pro Salary Cap To Date	$55,581,688
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$8,185,868
Pro Remaining Season Days	18
Pro Expenses Per Days	$564,939
Pro Estimated Expenses	$10,168,902
Farm Remaining Season Days	18
Farm Expenses Per Days	$21,176
Farm Estimated Expenses	$381,168
Estimated Season Expenses	$10,550,070
Season Salary Cap	$66,227,750
Estimate Under Maximum Salary Cap of $75,000,000	$8,772,250
Estimate Over Minimum Salary Cap of $35,000,000	$31,227,750
Current Bank Account	$10,973,137
Projected Bank Account	$8,608,935

Pro Players Salaries
Claude Giroux	$11,718,750 (3)
Justin Faulk	$6,975,000 (7)
Colton Sissons	$5,562,500 (6)
Lucas Raymond	$5,000,000 (7)
Trevor Zegras	$4,000,000 (5)
Joseph Veleno	$4,000,000 (5)
Cole Sillinger	$3,000,000 (4)
Alexandar Georgiev	$2,599,000 (1)
Barrett Hayton	$2,000,000 (3)
Simon Nemec	$1,750,000 (2)
Leo Carlsson	$1,750,000 (4)
Shane Wright	$1,750,000 (4)
Bobby Brink	$1,742,500 (5)
Jack Drury	$1,742,500 (7)
Jakob Pelletier	$1,742,500 (7)
Antonio Stranges	$1,600,000 (7)
Adin Hill	$1,575,000 (2)
David Jiricek	$1,500,000 (2)
Noah Cates	$1,365,000 (1)
Filip Gustavsson	$1,102,500 (7)
Brett Howden	$1,102,500 (5)
Urho Vaakanainen	$850,000 (5)
Vincent Desharnais	$750,000 (3)
Caleb Jones	$525,000 (1)
Jon Merrill	$525,000 (3)
Total Pro Players	25
Salary Commitment
Year 20 : $66,227,750
Year 21 : $61,738,750
Year 22 : $56,913,750
Year 23 : $41,920,000
Salary Average Commitment
Year 20 : $62,128,750
Year 21 : $59,713,750
Year 22 : $56,913,750
Year 23 : $41,920,000
Salary Cap with 1 Way Contract
Year 20 : $66,227,750
Year 21 : $61,738,750
Year 22 : $56,913,750
Year 23 : $41,920,000

Farm Players Salaries
Joakim Kemell	$100,000 (4)
Chaz Lucius	$100,000 (2)
Tomas Suchanek	$100,000 (6)
Conor Sheary	$100,000 (5)
Carson Lambos	$85,000 (4)
Francesco Pinelli	$85,000 (4)
Logan Mailloux	$85,000 (4)
Tristen Robins	$85,000 (2)
Josh Doan	$85,000 (2)
William Wallinder	$85,000 (4)
Ryder Korczak	$75,000 (3)
Daemon Hunt	$75,000 (1)
Sean Farrell	$75,000 (3)
Oliver Wahlstrom	$75,000 (3)
Akil Thomas	$75,000 (2)
Colton Dach	$75,000 (3)
Ryan Suzuki	$72,500 (5)
Brett Harrison	$65,000 (2)
Robert Bortuzzo	$52,500 (1)
Ville Heinola	$52,500 (4)
Matthew Murray	$52,500 (2)
Jakub Brabenec	$52,500 (2)
Tyson Foerster	$52,500 (5)
Philippe Daoust	$52,500 (2)
Ilya Solovyov	$52,500 (3)
Nick Cicek	$52,500 (2)
Graeme Clarke	$52,500 (5)
Total Farm Players	27
Salary Commitment
Year 20 : $1,970,000
Year 21 : $1,842,500
Year 22 : $1,222,500
Year 23 : $870,000
Salary Average Commitment
Year 20 : $1,835,000
Year 21 : $1,730,000
Year 22 : $1,222,500
Year 23 : $870,000

Colorado Rockies

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - $90 - 5,758 - 95.96%
Level 2:	5000 - $55 - 4,725 - 94.50%
Level 3:	3000 - $35 - 2,305 - 76.82%
Level 4:	5000 - $25 - 3,721 - 74.43%
Luxury :	1000 - $175 - 951 - 95.14%
Total Capacity :	20000
Income
Home Games Left	6
Average Attendance - %	17,460 - 87.30%
Average Income per Game	$1,509,620
Year to Date Revenue	$52,836,697
Expense
Pro Players Total Salaries	$60,102,315
Farm Players Total Salaries	$1,772,500
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$53,174,891
Farm Year To Date Expenses	$2,084,239
Pro Salary Cap To Date	$52,326,181
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$9,057,719
Pro Remaining Season Days	18
Pro Expenses Per Days	$513,465
Pro Estimated Expenses	$9,242,370
Farm Remaining Season Days	18
Farm Expenses Per Days	$19,517
Farm Estimated Expenses	$351,306
Estimated Season Expenses	$9,593,676
Season Salary Cap	$60,102,315
Estimate Under Maximum Salary Cap of $75,000,000	$14,897,685
Estimate Over Minimum Salary Cap of $35,000,000	$25,102,315
Current Bank Account	$114,135,612
Projected Bank Account	$113,599,655

Pro Players Salaries
Victor Hedman	$7,187,500 (5)
Tim Stutzle	$6,000,000 (5)
Evgeny Kuznetsov	$4,612,500 (3)
David Pastrnak	$4,584,022 (6)
Jesper Bratt	$4,000,000 (4)
Kevin Hayes	$3,986,105 (3)
Nikita Kucherov	$3,736,250 (4)
Nick Bonino	$3,710,938 (2)
Nick Schmaltz (Out of Payroll)	$3,450,000 (2)
Kyle Connor	$3,450,000 (4)
Quinn Hughes	$3,000,000 (2)
Andrew Peeke	$3,000,000 (2)
Nikita Zadorov	$2,500,000 (4)
Vince Dunn	$2,000,000 (4)
Martin Fehervary	$1,742,500 (3)
Daniil Tarasov	$1,365,000 (3)
Joey Daccord	$1,250,000 (7)
Michael Bunting	$1,102,500 (2)
Zach Whitecloud	$1,000,000 (3)
Kyle Palmieri	$800,000 (1)
Arvid Soderblom	$550,000 (2)
Philipp Kurashev	$525,000 (2)
Total Pro Players	22
Salary Commitment
Year 20 : $63,552,315
Year 21 : $62,752,315
Year 22 : $47,413,877
Year 23 : $34,707,772
Salary Average Commitment
Year 20 : $40,802,626
Year 21 : $40,002,626
Year 22 : $36,327,626
Year 23 : $23,621,522
Salary Cap with 1 Way Contract
Year 20 : $63,552,315
Year 21 : $62,752,315
Year 22 : $47,413,877
Year 23 : $34,707,772

Farm Players Salaries
Pavel Dorofeyev	$174,250 (5)
Nolan Foote	$125,000 (5)
Ryan McAllister	$120,000 (7)
Alexander Nylander	$110,250 (4)
Timothy Liljegren	$110,250 (6)
Dylan Wells	$110,250 (4)
Matt Grzelcyk	$100,000 (7)
Sasha Pastujov	$85,000 (4)
Mattias Norlinder	$85,000 (2)
Nick Abruzzese	$75,000 (1)
Dmitri Kuzmin	$75,000 (3)
Aidan McDonough	$65,000 (2)
Samuel Blais	$65,000 (2)
Emil Bemstrom	$52,500 (1)
Dennis Cholowski	$52,500 (1)
Elmer Soderblom	$52,500 (3)
Devin Cooley	$52,500 (3)
Sam Gagner	$52,500 (1)
Nicklas Backstrom	$52,500 (3)
Darren Raddysh	$52,500 (3)
Jakub Vrana	$52,500 (3)
Zach Aston-Reese	$52,500 (1)
Total Farm Players	22
Salary Commitment
Year 20 : $1,772,500
Year 21 : $1,487,500
Year 22 : $1,272,500
Year 23 : $935,000
Salary Average Commitment
Year 20 : $1,589,500
Year 21 : $1,327,000
Year 22 : $1,157,000
Year 23 : $819,500

Detroit Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6000 - $100 - 4,715 - 78.58%
Level 2:	5000 - $60 - 3,841 - 76.81%
Level 3:	3000 - $35 - 2,312 - 77.06%
Level 4:	5000 - $25 - 3,720 - 74.40%
Luxury :	1000 - $200 - 781 - 78.07%
Total Capacity :	20000
Income
Home Games Left	6
Average Attendance - %	15,368 - 76.84%
Average Income per Game	$1,393,174
Year to Date Revenue	$48,761,102
Expense
Pro Players Total Salaries	$59,393,060
Farm Players Total Salaries	$1,910,250
Coaches Total Salaries	$2,110,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$56,942,473
Farm Year To Date Expenses	$2,344,409
Pro Salary Cap To Date	$55,881,473
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$8,359,046
Pro Remaining Season Days	18
Pro Expenses Per Days	$509,606
Pro Estimated Expenses	$9,172,908
Farm Remaining Season Days	18
Farm Expenses Per Days	$23,279
Farm Estimated Expenses	$419,022
Estimated Season Expenses	$9,591,930
Season Salary Cap	$59,393,060
Estimate Under Maximum Salary Cap of $75,000,000	$15,606,940
Estimate Over Minimum Salary Cap of $35,000,000	$24,393,060
Current Bank Account	$74,299,287
Projected Bank Account	$73,066,403

Pro Players Salaries
Steven Stamkos	$13,476,560 (3)
Patrick Kane	$6,250,000 (4)
Mika Zibanejad	$5,269,996 (7)
Vitek Vanecek	$3,750,000 (4)
Zachary Werenski	$3,450,000 (3)
Jeff Petry	$3,125,001 (2)
Shayne Gostisbehere	$2,757,500 (3)
Jared McCann	$2,757,500 (7)
Carter Verhaeghe	$2,500,000 (7)
Christian Fischer	$2,500,000 (4)
Raphael Lavoie	$1,999,000 (5)
Laurent Brossoit	$1,250,000 (3)
Alexander Barabanov	$1,102,500 (1)
Yakov Trenin	$1,102,500 (7)
Zach Bogosian	$1,102,500 (1)
Keegan Kolesar	$1,000,000 (1)
Erik Brannstrom	$1,000,000 (1)
Peyton Krebs	$1,000,000 (5)
Jackson LaCombe	$850,000 (4)
Brendan Gallagher	$525,000 (1)
Calvin Pickard	$525,000 (1)
Kevin Shattenkirk	$525,000 (1)
Tyler Johnson	$525,000 (1)
Kevin Stenlund	$525,000 (1)
Daniel Sprong	$525,000 (2)
Total Pro Players	25
Salary Commitment
Year 20 : $59,393,060
Year 21 : $52,563,060
Year 22 : $48,913,059
Year 23 : $27,978,996
Salary Average Commitment
Year 20 : $58,340,559
Year 21 : $52,563,059
Year 22 : $48,913,058
Year 23 : $27,978,996
Salary Cap with 1 Way Contract
Year 20 : $59,393,060
Year 21 : $52,563,060
Year 22 : $48,913,059
Year 23 : $27,978,996

Farm Players Salaries
Arthur Kaliyev	$150,000 (5)
Declan Chisholm	$136,500 (3)
Jack Rathbone	$110,250 (1)
Remi Poirier	$110,000 (4)
Brad Lambert	$100,000 (2)
Sebastian Cossa	$100,000 (4)
Tyler Boucher	$100,000 (4)
Daniel Torgersson	$85,000 (2)
Shakir Mukhamadullin	$85,000 (2)
Lucas Edmonds	$75,000 (1)
Jamie Drysdale	$75,000 (5)
Adam Ginning	$75,000 (1)
Vasili Podkolzin	$66,000 (7)
Tyson Hinds	$65,000 (2)
Landon Slaggert (Out of Payroll)	$65,000 (2)
Samuel Walker	$52,500 (3)
Dylan Ferguson	$52,500 (3)
Logan Morrison	$52,500 (6)
Cole Reinhardt	$52,500 (1)
Rory Kerins	$52,500 (6)
Antti Saarela	$52,500 (2)
Philippe Myers	$52,500 (1)
Adam Erne	$52,500 (1)
Jett Woo	$52,500 (3)
Tristen Nielsen	$52,500 (1)
Jesse Puljujarvi	$52,500 (4)
Total Farm Players	26
Salary Commitment
Year 20 : $1,975,250
Year 21 : $1,505,000
Year 22 : $1,052,500
Year 23 : $758,500
Salary Average Commitment
Year 20 : $1,905,250
Year 21 : $1,440,000
Year 22 : $1,052,500
Year 23 : $758,500

Edmonton Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	6000 - $90 - 5,739 - 95.64%
Level 2:	5000 - $50 - 4,710 - 94.20%
Level 3:	3000 - $30 - 2,853 - 95.09%
Level 4:	5000 - $20 - 4,727 - 94.55%
Luxury :	1000 - $190 - 933 - 93.32%
Total Capacity :	20000
Income
Home Games Left	6
Average Attendance - %	18,962 - 94.81%
Average Income per Game	$1,497,703
Year to Date Revenue	$52,419,597
Expense
Pro Players Total Salaries	$63,397,493
Farm Players Total Salaries	$1,678,375
Coaches Total Salaries	$1,937,500
Luxury Taxe Total	$0
Pro Year To Date Expenses	$54,836,461
Farm Year To Date Expenses	$2,044,551
Pro Salary Cap To Date	$53,775,518
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$8,986,217
Pro Remaining Season Days	18
Pro Expenses Per Days	$543,256
Pro Estimated Expenses	$9,778,608
Farm Remaining Season Days	18
Farm Expenses Per Days	$19,881
Farm Estimated Expenses	$357,858
Estimated Season Expenses	$10,136,466
Season Salary Cap	$63,397,493
Estimate Under Maximum Salary Cap of $75,000,000	$11,602,507
Estimate Over Minimum Salary Cap of $35,000,000	$28,397,493
Current Bank Account	$48,074,850
Projected Bank Account	$46,924,601

Pro Players Salaries
David Perron	$4,843,750 (2)
Rasmus Ristolainen	$4,740,625 (2)
David Savard	$4,654,616 (6)
Brock Boeser	$4,600,000 (5)
Jacob Trouba	$4,582,608 (4)
Jake DeBrusk	$4,000,000 (4)
Boone Jenner	$3,988,955 (4)
Jeff Carter	$3,750,000 (2)
Brandon Carlo	$3,450,000 (4)
Brett Pesce	$2,756,250 (7)
Adrian Kempe	$2,756,250 (7)
Juuse Saros	$2,756,250 (7)
Corey Perry	$2,100,000 (2)
Evan Bouchard	$2,000,001 (3)
Dylan Holloway	$2,000,000 (7)
Dawson Mercer	$2,000,000 (7)
Scott Mayfield	$1,804,688 (3)
Ryan McLeod	$1,742,500 (3)
Julien Gauthier	$1,000,000 (6)
Tanner Jeannot	$1,000,000 (7)
Morgan Barron	$1,000,000 (6)
Troy Stecher	$821,000 (1)
Jonathan Quick (Out of Payroll)	$820,313 (3)
Derek Ryan	$525,000 (4)
Joey Anderson	$525,000 (3)
Total Pro Players	25
Salary Commitment
Year 20 : $64,217,806
Year 21 : $63,396,806
Year 22 : $47,962,431
Year 23 : $41,069,929
Salary Average Commitment
Year 20 : $41,761,868
Year 21 : $40,940,868
Year 22 : $34,040,868
Year 23 : $27,148,366
Salary Cap with 1 Way Contract
Year 20 : $64,217,806
Year 21 : $63,396,806
Year 22 : $47,962,431
Year 23 : $41,069,929

Farm Players Salaries
Luke Hughes	$150,000 (4)
Karel Vejmelka	$110,250 (5)
Brett Kulak	$103,125 (1)
Dillon Dube	$100,000 (1)
Xavier Bourgault	$100,000 (2)
David Reinbacher	$100,000 (4)
Mackenzie Entwistle	$100,000 (2)
Jack Quinn	$100,000 (5)
Riley Kidney	$85,000 (4)
Kirill Marchenko	$85,000 (2)
Connor McMichael	$75,000 (5)
Filip Zadina	$75,000 (1)
Ryker Evans	$75,000 (2)
Ethan Cardwell	$52,500 (2)
Pavel Novak	$52,500 (2)
Luke Cavallin	$52,500 (1)
Tyler Angle	$52,500 (1)
Linus Karlsson	$52,500 (7)
Noah Gregor	$52,500 (1)
Samuel Helenius	$52,500 (3)
Mitchell Gibson	$52,500 (1)
Total Farm Players	21
Salary Commitment
Year 20 : $1,678,375
Year 21 : $1,190,250
Year 22 : $725,250
Year 23 : $672,750
Salary Average Commitment
Year 20 : $1,407,750
Year 21 : $1,040,250
Year 22 : $725,250
Year 23 : $672,750

Hartford Whalers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Hartford Civic Center
Level 1:	10000 - $85 - 5,856 - 58.56%
Level 2:	5000 - $55 - 4,725 - 94.51%
Level 3:	3000 - $30 - 2,841 - 94.71%
Level 4:	5000 - $20 - 4,751 - 95.01%
Luxury :	1000 - $190 - 947 - 94.71%
Total Capacity :	24000
Income
Home Games Left	5
Average Attendance - %	19,120 - 79.67%
Average Income per Game	$1,524,358
Year to Date Revenue	$54,876,874
Expense
Pro Players Total Salaries	$52,858,038
Farm Players Total Salaries	$1,712,500
Coaches Total Salaries	$1,687,500
Luxury Taxe Total	$0
Pro Year To Date Expenses	$54,862,154
Farm Year To Date Expenses	$2,087,583
Pro Salary Cap To Date	$54,013,422
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$7,621,788
Pro Remaining Season Days	18
Pro Expenses Per Days	$452,589
Pro Estimated Expenses	$8,146,602
Farm Remaining Season Days	18
Farm Expenses Per Days	$20,168
Farm Estimated Expenses	$363,024
Estimated Season Expenses	$8,509,626
Season Salary Cap	$52,858,038
Estimate Under Maximum Salary Cap of $75,000,000	$22,141,962
Estimate Over Minimum Salary Cap of $35,000,000	$17,858,038
Current Bank Account	$60,389,326
Projected Bank Account	$59,501,488

Pro Players Salaries
Seth Jones	$4,740,625 (4)
Charlie McAvoy	$4,600,000 (3)
Pierre-Luc Dubois	$4,600,000 (3)
Tom Wilson	$4,582,620 (4)
Yegor Sharangovich	$3,750,000 (2)
Devon Toews	$3,750,000 (1)
Samuel Girard	$3,485,000 (1)
Anthony Cirelli	$3,450,000 (4)
Jaden Schwartz	$3,354,168 (1)
Miles Wood	$2,500,000 (6)
Morgan Frost	$2,000,000 (3)
Nick Suzuki	$2,000,000 (3)
Ryan Suter	$1,900,000 (1)
Joshua Norris	$1,742,500 (3)
Dylan Guenther	$1,500,000 (2)
Josh Anderson	$1,378,125 (4)
Kaapo Kakko	$1,000,000 (2)
Kaiden Guhle	$1,000,000 (2)
Spencer Knight	$1,000,000 (5)
Anton Forsberg	$525,000 (1)
Total Pro Players	20
Salary Commitment
Year 20 : $52,858,038
Year 21 : $39,843,870
Year 22 : $32,593,870
Year 23 : $17,651,370
Salary Average Commitment
Year 20 : $27,117,500
Year 21 : $23,117,500
Year 22 : $20,542,500
Year 23 : $5,600,000
Salary Cap with 1 Way Contract
Year 20 : $52,858,038
Year 21 : $39,843,870
Year 22 : $32,593,870
Year 23 : $17,651,370

Farm Players Salaries
Braden Schneider	$200,000 (7)
Kevin Korchinski	$150,000 (4)
Pavel Mintyukov	$150,000 (4)
Jiri Kulich	$100,000 (2)
Justin Barron	$100,000 (5)
Matthew Coronato	$100,000 (4)
Oskar Olausson	$100,000 (2)
Anson Thornton	$100,000 (6)
Isak Rosen	$85,000 (2)
Mitchell Weeks	$80,000 (6)
Lukas Reichel	$75,000 (6)
Emil Andrae	$75,000 (1)
Ryan O'Rourke	$70,000 (5)
Danny Zhilkin	$65,000 (2)
Cross Hanas	$52,500 (7)
Michael Carcone	$52,500 (4)
Ryder Rolston	$52,500 (2)
Danila Klimovich	$52,500 (6)
Dylan Garand	$52,500 (4)
Total Farm Players	19
Salary Commitment
Year 20 : $1,712,500
Year 21 : $1,637,500
Year 22 : $1,235,000
Year 23 : $1,235,000
Salary Average Commitment
Year 20 : $1,562,500
Year 21 : $1,510,000
Year 22 : $1,235,000
Year 23 : $1,235,000

Los Angeles Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - $100 - 4,563 - 76.05%
Level 2:	5000 - $60 - 3,686 - 73.73%
Level 3:	3000 - $35 - 2,218 - 73.95%
Level 4:	5000 - $25 - 3,598 - 71.96%
Luxury :	1000 - $200 - 743 - 74.31%
Total Capacity :	20000
Income
Home Games Left	6
Average Attendance - %	14,809 - 74.05%
Average Income per Game	$1,341,538
Year to Date Revenue	$46,953,832
Expense
Pro Players Total Salaries	$71,211,733
Farm Players Total Salaries	$998,843
Coaches Total Salaries	$1,937,500
Luxury Taxe Total	$0
Pro Year To Date Expenses	$52,279,987
Farm Year To Date Expenses	$1,513,822
Pro Salary Cap To Date	$51,219,046
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$8,049,228
Pro Remaining Season Days	18
Pro Expenses Per Days	$608,922
Pro Estimated Expenses	$10,960,596
Farm Remaining Season Days	18
Farm Expenses Per Days	$14,171
Farm Estimated Expenses	$255,078
Estimated Season Expenses	$11,215,674
Season Salary Cap	$71,211,733
Estimate Under Maximum Salary Cap of $75,000,000	$3,788,267
Estimate Over Minimum Salary Cap of $35,000,000	$36,211,733
Current Bank Account	($11,165,047)
Projected Bank Account	($14,331,493)

Pro Players Salaries
Andrei Kuzmenko	$12,000,000 (4)
MacKenzie Weegar	$9,000,000 (2)
Noah Dobson	$7,187,500 (7)
Matthew Boldy	$4,000,000 (5)
Andrei Vasilevskiy	$3,986,108 (3)
Jakub Zboril	$3,485,000 (3)
Jonas Johansson	$3,000,000 (1)
Vitali Kravtsov	$3,000,000 (3)
Andrei Svechnikov	$3,000,000 (1)
Cooper Marody	$2,205,000 (3)
Michael Eyssimont	$2,205,000 (3)
Alexander Alexeyev	$2,000,000 (3)
Alexander Romanov	$2,000,000 (5)
K'Andre Miller	$2,000,000 (5)
Owen Power	$1,750,000 (2)
Ryan Reaves	$1,562,500 (1)
Seth Jarvis	$1,500,000 (5)
Adam Fantilli	$1,500,000 (4)
Logan Cooley	$1,500,000 (4)
Alex Gallant	$1,378,125 (3)
Trent Frederic	$1,102,500 (3)
Blake Wheeler	$800,000 (1)
Michael Milne	$525,000 (7)
Sampo Ranta	$525,000 (3)
Total Pro Players	24
Salary Commitment
Year 20 : $71,211,733
Year 21 : $62,849,233
Year 22 : $52,099,233
Year 23 : $32,212,500
Salary Average Commitment
Year 20 : $55,524,233
Year 21 : $53,149,233
Year 22 : $52,099,233
Year 23 : $32,212,500
Salary Cap with 1 Way Contract
Year 20 : $71,211,733
Year 21 : $62,849,233
Year 22 : $52,099,233
Year 23 : $32,212,500

Farm Players Salaries
Jesper Wallstedt	$150,000 (2)
Xavier Bernard	$110,250 (5)
Drew Helleson	$90,000 (6)
Zack Ostapchuk	$85,000 (4)
Ruslan Iskhakov	$85,000 (2)
Aaron Dell	$82,031 (3)
Aaron Ness	$82,031 (3)
Alex Petrovic	$82,031 (3)
Drew Commesso	$75,000 (3)
Rasmus Sandin	$52,500 (1)
Patrick Guay	$52,500 (2)
Alex-Olivier Voyer	$52,500 (1)
Total Farm Players	12
Salary Commitment
Year 20 : $998,843
Year 21 : $893,843
Year 22 : $606,343
Year 23 : $285,250
Salary Average Commitment
Year 20 : $868,843
Year 21 : $763,843
Year 22 : $606,343
Year 23 : $285,250

Minnesota North Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	Met Center
Level 1:	6000 - $100 - 4,814 - 80.23%
Level 2:	5000 - $60 - 3,852 - 77.04%
Level 3:	3000 - $35 - 2,378 - 79.27%
Level 4:	5000 - $25 - 3,707 - 74.13%
Luxury :	1000 - $200 - 785 - 78.52%
Total Capacity :	20000
Income
Home Games Left	6
Average Attendance - %	15,536 - 77.68%
Average Income per Game	$1,411,342
Year to Date Revenue	$49,396,982
Expense
Pro Players Total Salaries	$73,944,876
Farm Players Total Salaries	$1,991,000
Coaches Total Salaries	$1,600,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$63,715,702
Farm Year To Date Expenses	$2,195,482
Pro Salary Cap To Date	$62,866,998
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$8,468,054
Pro Remaining Season Days	18
Pro Expenses Per Days	$629,789
Pro Estimated Expenses	$11,336,202
Farm Remaining Season Days	18
Farm Expenses Per Days	$21,773
Farm Estimated Expenses	$391,914
Estimated Season Expenses	$11,728,116
Season Salary Cap	$73,944,876
Estimate Under Maximum Salary Cap of $75,000,000	$1,055,124
Estimate Over Minimum Salary Cap of $35,000,000	$38,944,876
Current Bank Account	$10,048,425
Projected Bank Account	$6,788,363

Pro Players Salaries
Ryan Nugent-Hopkins	$8,337,500 (1)
Evgeni Malkin	$7,500,000 (2)
Brock Nelson	$5,765,625 (5)
Neal Pionk	$5,000,000 (1)
Jack Hughes	$5,000,000 (3)
William Karlsson	$4,584,021 (4)
Jonas Brodin	$4,582,605 (2)
Gustav Forsling	$3,750,000 (2)
Erik Cernak	$3,150,000 (5)
Frank Vatrano	$2,625,000 (5)
Ivan Barbashev	$2,535,750 (1)
Logan Thompson	$2,530,000 (5)
Dylan DeMelo	$2,250,000 (3)
Valeri Nichushkin	$2,062,500 (7)
Lawson Crouse	$2,000,000 (4)
Rasmus Dahlin	$2,000,000 (1)
Jonathan Marchessault	$1,968,750 (2)
Matt Roy	$1,921,875 (2)
Alexander Kerfoot	$1,875,000 (1)
Cam York	$1,500,000 (5)
Evan Rodrigues	$1,350,000 (1)
Michael Rasmussen	$1,000,000 (1)
Charlie Lindgren	$656,250 (5)
Total Pro Players	23
Salary Commitment
Year 20 : $73,944,876
Year 21 : $51,846,626
Year 22 : $32,123,396
Year 23 : $24,873,396
Salary Average Commitment
Year 20 : $47,601,520
Year 21 : $36,114,020
Year 22 : $30,648,395
Year 23 : $23,398,395
Salary Cap with 1 Way Contract
Year 20 : $73,944,876
Year 21 : $51,846,626
Year 22 : $32,123,396
Year 23 : $24,873,396

Farm Players Salaries
Joel Hofer	$157,500 (7)
Niko Mikkola	$157,500 (5)
Kent Johnson	$150,000 (2)
William Eklund	$150,000 (2)
John Klingberg	$125,000 (5)
Logan Stankoven	$100,000 (4)
Roni Hirvonen	$85,000 (4)
Zach Parise	$61,000 (2)
Dominik Kubalik	$60,000 (6)
Andreas Englund	$52,500 (3)
Jakob Silfverberg	$52,500 (2)
Jan Rutta	$52,500 (3)
Andrew Cogliano	$52,500 (6)
Ben Hutton	$52,500 (3)
Sebastian J Aho	$52,500 (4)
Brandon Bussi	$52,500 (2)
Calvin De Haan	$52,500 (1)
Chris Driedger	$52,500 (3)
Jayson Megna	$52,500 (6)
Sam Carrick	$52,500 (6)
Klim Kostin	$52,500 (3)
Ville Ottavainen	$52,500 (2)
Tomas Nosek	$52,500 (6)
Max Sasson	$52,500 (3)
Jesper Vikman	$52,500 (2)
Nikita Tolopilo	$52,500 (6)
Mattias Janmark	$52,500 (3)
Total Farm Players	27
Salary Commitment
Year 20 : $1,991,000
Year 21 : $1,938,500
Year 22 : $1,367,500
Year 23 : $1,000,000
Salary Average Commitment
Year 20 : $1,796,000
Year 21 : $1,743,500
Year 22 : $1,367,500
Year 23 : $1,000,000

Montreal Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	6000 - $93 - 5,669 - 94.49%
Level 2:	5000 - $53 - 4,749 - 94.98%
Level 3:	3000 - $32 - 2,830 - 94.32%
Level 4:	5000 - $22 - 4,686 - 93.72%
Luxury :	1000 - $195 - 788 - 78.77%
Total Capacity :	20000
Income
Home Games Left	6
Average Attendance - %	18,721 - 93.61%
Average Income per Game	$1,520,340
Year to Date Revenue	$53,211,883
Expense
Pro Players Total Salaries	$41,469,483
Farm Players Total Salaries	$1,796,625
Coaches Total Salaries	$7,562,500
Luxury Taxe Total	$0
Pro Year To Date Expenses	$43,038,870
Farm Year To Date Expenses	$2,100,631
Pro Salary Cap To Date	$37,203,792
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$9,122,037
Pro Remaining Season Days	18
Pro Expenses Per Days	$406,256
Pro Estimated Expenses	$7,312,608
Farm Remaining Season Days	18
Farm Expenses Per Days	$20,875
Farm Estimated Expenses	$375,750
Estimated Season Expenses	$7,688,358
Season Salary Cap	$41,469,483
Estimate Under Maximum Salary Cap of $75,000,000	$33,530,517
Estimate Over Minimum Salary Cap of $35,000,000	$6,469,483
Current Bank Account	$28,602,745
Projected Bank Account	$30,036,424

Pro Players Salaries
Adam Fox	$5,000,000 (2)
Vladimir Tarasenko	$4,612,500 (2)
Damon Severson	$3,986,108 (3)
Patrik Laine	$3,450,000 (4)
Martin Necas	$3,000,000 (1)
Brady Skjei	$2,756,250 (7)
Teddy Blueger	$2,600,000 (7)
Dylan Larkin	$2,535,750 (6)
Jayden Struble	$2,062,500 (6)
Jake Evans	$2,062,500 (6)
Juraj Slafkovsky	$1,500,000 (2)
Ilya Lyubushkin	$1,378,125 (7)
David Rittich	$1,093,750 (7)
Ryan Poehling	$1,000,000 (1)
Ethen Frank	$900,000 (7)
Calle Clang	$750,000 (3)
Evgeni Dadonov	$657,000 (4)
Andreas Athanasiou	$550,000 (1)
Alex Iafallo	$525,000 (7)
Jack Johnson	$525,000 (1)
Alexei Kolosov	$525,000 (2)
Total Pro Players	21
Salary Commitment
Year 20 : $41,469,483
Year 21 : $36,394,483
Year 22 : $24,756,983
Year 23 : $20,020,875
Salary Average Commitment
Year 20 : $26,531,983
Year 21 : $23,931,983
Year 22 : $21,831,983
Year 23 : $17,095,875
Salary Cap with 1 Way Contract
Year 20 : $41,469,483
Year 21 : $36,394,483
Year 22 : $24,756,983
Year 23 : $20,020,875

Farm Players Salaries
Ian Mitchell	$174,250 (5)
Olivier Rodrigue	$174,250 (1)
Conor Timmins	$100,000 (3)
Justin Hryckowian	$95,000 (7)
Lian Bichsel	$85,000 (4)
Fyodor Svechkov	$85,000 (4)
Aliaksei Protas	$75,000 (5)
Colin Miller	$65,625 (6)
Matt Stienburg	$65,000 (2)
Dmitri Ovchinnikov	$65,000 (2)
David Spacek	$65,000 (2)
Pierrick Dube	$55,000 (1)
Jason Polin	$55,000 (1)
Kyle McDonald	$55,000 (1)
Hunter McDonald	$55,000 (1)
Declan Carlile	$55,000 (1)
Mikko Kokkonen	$52,500 (3)
Pavel Cajan	$52,500 (3)
Martin Chromiak	$52,500 (3)
Vasili Ponomarev	$52,500 (7)
Matthew Robertson	$52,500 (7)
Tobias Bjornfot	$52,500 (3)
Olle Lycksell	$52,500 (3)
Zach Sawchenko	$52,500 (3)
Jet Greaves	$52,500 (2)
Total Farm Players	25
Salary Commitment
Year 20 : $1,796,625
Year 21 : $1,347,375
Year 22 : $1,099,875
Year 23 : $684,875
Salary Average Commitment
Year 20 : $1,796,625
Year 21 : $1,347,375
Year 22 : $1,099,875
Year 23 : $684,875

Nashville Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - $100 - 4,759 - 79.31%
Level 2:	5000 - $60 - 3,783 - 75.66%
Level 3:	3000 - $35 - 2,315 - 77.15%
Level 4:	5000 - $25 - 3,696 - 73.92%
Luxury :	1000 - $200 - 766 - 76.56%
Total Capacity :	20000
Income
Home Games Left	5
Average Attendance - %	15,318 - 76.59%
Average Income per Game	$1,389,704
Year to Date Revenue	$50,029,338
Expense
Pro Players Total Salaries	$73,789,688
Farm Players Total Salaries	$1,992,000
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$57,976,150
Farm Year To Date Expenses	$2,128,236
Pro Salary Cap To Date	$57,127,409
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$6,948,519
Pro Remaining Season Days	18
Pro Expenses Per Days	$628,485
Pro Estimated Expenses	$11,312,730
Farm Remaining Season Days	18
Farm Expenses Per Days	$21,361
Farm Estimated Expenses	$384,498
Estimated Season Expenses	$11,697,228
Season Salary Cap	$73,789,688
Estimate Under Maximum Salary Cap of $75,000,000	$1,210,312
Estimate Over Minimum Salary Cap of $35,000,000	$38,789,688
Current Bank Account	$11,204,465
Projected Bank Account	$6,455,756

Pro Players Salaries
Sidney Crosby	$16,992,190 (1)
Marc-Andre Fleury	$8,600,000 (4)
Alexander Wennberg	$6,250,000 (7)
Ben Chiarot	$5,000,000 (3)
Christian Dvorak	$3,450,000 (1)
Ryan Hartman	$3,375,000 (7)
Artem Zub	$3,200,000 (5)
Brandon Montour	$3,125,000 (7)
Mads Sogaard	$2,500,000 (3)
Kirby Dach	$2,000,000 (3)
Anthony Duclair	$2,000,000 (3)
Thomas Novak	$2,000,000 (3)
Victor Olofsson	$1,750,000 (3)
Dante Fabbro	$1,650,000 (7)
Rasmus Andersson	$1,575,000 (3)
Thatcher Demko	$1,575,000 (2)
Samuel Ersson	$1,575,000 (6)
James van Riemsdyk	$1,570,000 (6)
Simon Benoit	$1,102,500 (5)
Kailer Yamamoto	$1,000,000 (1)
Jake Neighbours	$1,000,000 (2)
Anthony Stolarz	$1,000,000 (1)
Dmitri Voronkov	$750,000 (3)
Pius Suter	$750,000 (7)
Total Pro Players	24
Salary Commitment
Year 20 : $73,789,688
Year 21 : $51,347,500
Year 22 : $48,772,500
Year 23 : $31,197,500
Salary Average Commitment
Year 20 : $68,864,688
Year 21 : $49,822,500
Year 22 : $48,772,500
Year 23 : $31,197,500
Salary Cap with 1 Way Contract
Year 20 : $73,789,688
Year 21 : $51,347,500
Year 22 : $48,772,500
Year 23 : $31,197,500

Farm Players Salaries
Markus Niemelainen	$200,000 (3)
Liam Foudy	$200,000 (5)
Jacob Peterson	$199,000 (5)
Kevin Labanc	$190,000 (4)
Marco Kasper	$150,000 (4)
Henrik Tikkanen	$125,000 (6)
Hunter McKown	$125,000 (4)
Ethan Bear	$110,250 (5)
Valtteri Puustinen	$110,250 (5)
Pavol Regenda	$100,000 (4)
Emil Heineman	$85,000 (6)
Jordan Harris	$75,000 (4)
Parker Wotherspoon	$60,000 (1)
Jan Jenik	$52,500 (4)
Max McCormick	$52,500 (3)
Alec Regula	$52,500 (3)
Curtis Douglas	$52,500 (3)
Juuso Valimaki	$52,500 (1)
Total Farm Players	18
Salary Commitment
Year 20 : $1,992,000
Year 21 : $1,879,500
Year 22 : $1,879,500
Year 23 : $1,522,000
Salary Average Commitment
Year 20 : $1,969,500
Year 21 : $1,857,000
Year 22 : $1,857,000
Year 23 : $1,499,500

New York Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $102 - 4,590 - 76.50%
Level 2:	5000 - $63 - 3,626 - 72.53%
Level 3:	3000 - $41 - 2,058 - 68.61%
Level 4:	5000 - $28 - 3,416 - 68.33%
Luxury :	1000 - $195 - 806 - 80.63%
Total Capacity :	20000
Income
Home Games Left	5
Average Attendance - %	14,497 - 72.49%
Average Income per Game	$1,395,805
Year to Date Revenue	$50,248,987
Expense
Pro Players Total Salaries	$73,838,125
Farm Players Total Salaries	$1,740,750
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$63,085,762
Farm Year To Date Expenses	$1,973,967
Pro Salary Cap To Date	$62,237,039
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$6,979,026
Pro Remaining Season Days	18
Pro Expenses Per Days	$628,892
Pro Estimated Expenses	$11,320,056
Farm Remaining Season Days	18
Farm Expenses Per Days	$19,250
Farm Estimated Expenses	$346,500
Estimated Season Expenses	$11,666,556
Season Salary Cap	$73,838,125
Estimate Under Maximum Salary Cap of $75,000,000	$1,161,875
Estimate Over Minimum Salary Cap of $35,000,000	$38,838,125
Current Bank Account	$4,034,788
Projected Bank Account	($652,742)

Pro Players Salaries
Artemi Panarin	$10,625,000 (4)
Cam Fowler	$8,984,375 (6)
Adam Larsson	$5,925,781 (6)
Mikael Granlund	$5,765,625 (1)
Sean Couturier	$5,031,250 (1)
Timo Meier	$4,600,000 (4)
Nathan MacKinnon	$4,361,375 (4)
John Marino	$4,000,000 (5)
Dylan Strome	$3,750,000 (4)
Teuvo Teravainen	$3,667,219 (1)
Jake McCabe	$3,234,375 (2)
Cole Caufield	$3,000,000 (5)
Matthew Benning	$2,756,250 (1)
David Kampf	$1,750,000 (2)
Conor Garland	$1,378,125 (5)
Kevin Lankinen	$1,250,000 (5)
Igor Shesterkin	$1,102,500 (1)
Tyler Motte	$1,000,000 (2)
Marcus Foligno	$1,000,000 (1)
Jake Walman	$656,250 (6)
Total Pro Players	20
Salary Commitment
Year 20 : $73,838,125
Year 21 : $54,515,281
Year 22 : $48,530,906
Year 23 : $48,530,906
Salary Average Commitment
Year 20 : $48,053,905
Year 21 : $44,903,905
Year 22 : $40,619,530
Year 23 : $40,619,530
Salary Cap with 1 Way Contract
Year 20 : $73,838,125
Year 21 : $54,515,281
Year 22 : $48,530,906
Year 23 : $48,530,906

Farm Players Salaries
Filip Chytil	$200,000 (5)
Ilya Samsonov	$174,250 (1)
Eric Robinson	$125,000 (2)
Brandon Coe	$110,250 (1)
Erik Gustafsson	$100,000 (3)
Donovan Sebrango	$90,000 (3)
Karl Henriksson	$75,000 (1)
Alex Lyon	$65,625 (1)
Craig Smith	$65,625 (3)
Casey DeSmith	$52,500 (3)
Phillip Di Giuseppe	$52,500 (3)
Darren Helm	$52,500 (3)
Justin Schultz	$52,500 (1)
Marco Scandella	$52,500 (1)
AJ Greer	$52,500 (3)
Ronan Seeley	$52,500 (4)
Logan Stanley	$52,500 (3)
Jan Mysak	$52,500 (1)
Ryan Carpenter	$52,500 (3)
Michael Pezzetta	$52,500 (3)
Jujhar Khaira	$52,500 (3)
Kyle Burroughs	$52,500 (1)
Pontus Holmberg	$52,500 (3)
Total Farm Players	23
Salary Commitment
Year 20 : $1,740,750
Year 21 : $1,105,625
Year 22 : $980,625
Year 23 : $252,500
Salary Average Commitment
Year 20 : $1,632,625
Year 21 : $1,033,125
Year 22 : $980,625
Year 23 : $252,500

Philadelphia Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - $91 - 5,689 - 94.82%
Level 2:	5000 - $52 - 4,693 - 93.87%
Level 3:	3000 - $28 - 2,806 - 93.53%
Level 4:	5000 - $18 - 4,791 - 95.83%
Luxury :	1000 - $190 - 925 - 92.51%
Total Capacity :	20000
Income
Home Games Left	5
Average Attendance - %	18,905 - 94.52%
Average Income per Game	$1,488,142
Year to Date Revenue	$53,573,104
Expense
Pro Players Total Salaries	$40,741,563
Farm Players Total Salaries	$1,842,750
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$35,170,889
Farm Year To Date Expenses	$2,028,034
Pro Salary Cap To Date	$34,322,182
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$7,440,709
Pro Remaining Season Days	18
Pro Expenses Per Days	$350,769
Pro Estimated Expenses	$6,313,842
Farm Remaining Season Days	18
Farm Expenses Per Days	$20,107
Farm Estimated Expenses	$361,926
Estimated Season Expenses	$6,675,768
Season Salary Cap	$40,741,563
Estimate Under Maximum Salary Cap of $75,000,000	$34,258,437
Estimate Over Minimum Salary Cap of $35,000,000	$5,741,563
Current Bank Account	$34,345,060
Projected Bank Account	$35,110,001

Pro Players Salaries
Jeff Skinner	$7,031,250 (4)
Vladislav Gavrikov	$5,312,500 (6)
Radek Faksa	$3,906,250 (3)
Joel Edmundson	$3,500,000 (5)
Casey Cizikas	$2,500,000 (5)
Sean Kuraly	$2,205,000 (2)
Juuso Parssinen	$2,000,000 (4)
Cody Glass	$2,000,000 (3)
Zac Jones	$1,742,500 (5)
Jack McBain	$1,742,500 (7)
Trevor van Riemsdyk	$1,250,000 (5)
Luke Glendening	$1,125,000 (3)
Marcus Johansson	$820,313 (6)
Connor Ingram	$750,000 (1)
Jake Allen	$656,250 (6)
William Borgen	$525,000 (1)
Charles Hudon	$525,000 (1)
Jacob MacDonald	$525,000 (1)
Brett Murray	$525,000 (1)
Brandon Duhaime	$525,000 (1)
Fredrik Olofsson	$525,000 (1)
Joshua Brown	$525,000 (1)
Chase De Leo	$525,000 (1)
Total Pro Players	23
Salary Commitment
Year 20 : $40,741,563
Year 21 : $35,791,563
Year 22 : $33,586,563
Year 23 : $26,555,313
Salary Average Commitment
Year 20 : $35,455,312
Year 21 : $30,730,312
Year 22 : $30,205,312
Year 23 : $26,555,312
Salary Cap with 1 Way Contract
Year 20 : $40,741,563
Year 21 : $35,791,563
Year 22 : $33,586,563
Year 23 : $26,555,313

Farm Players Salaries
Louis Crevier	$110,250 (6)
Marcus Bjork	$95,000 (4)
Ryan Johnson	$85,000 (4)
Marcel Marcel	$85,000 (6)
Luca Del Bel Belluz	$85,000 (4)
Nick Blankenburg	$82,500 (4)
Tye Kartye	$75,000 (4)
Ryan Winterton	$75,000 (3)
Tyler Kleven	$75,000 (3)
Dennis Hildeby	$65,000 (2)
Daniil Misyul	$65,000 (2)
Jared Moe	$52,500 (1)
Albert Johansson	$52,500 (4)
James Malatesta	$52,500 (2)
Jaret Anderson-Dolan	$52,500 (3)
Adam Klapka	$52,500 (4)
Filip Cederqvist	$52,500 (4)
Matt Rempe	$52,500 (4)
Colten Ellis	$52,500 (3)
Tyrel Bauer	$52,500 (4)
Matthew Seminoff	$52,500 (2)
Alex Swetlikoff	$52,500 (3)
Reilly Walsh	$52,500 (1)
Josh Lopina	$52,500 (5)
Lukas Rousek	$52,500 (1)
Egor Afanasyev	$52,500 (1)
Alex Steeves	$52,500 (2)
Isaac Poulter	$52,500 (5)
Nils Aman	$52,500 (4)
Total Farm Players	29
Salary Commitment
Year 20 : $1,842,750
Year 21 : $1,632,750
Year 22 : $1,345,250
Year 23 : $1,037,750
Salary Average Commitment
Year 20 : $1,842,750
Year 21 : $1,632,750
Year 22 : $1,345,250
Year 23 : $1,037,750

Pittsburgh Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	6000 - $100 - 4,695 - 78.26%
Level 2:	5000 - $60 - 3,830 - 76.60%
Level 3:	3000 - $35 - 2,324 - 77.47%
Level 4:	5000 - $25 - 3,716 - 74.32%
Luxury :	1000 - $200 - 783 - 78.31%
Total Capacity :	20000
Income
Home Games Left	5
Average Attendance - %	15,348 - 76.74%
Average Income per Game	$1,390,756
Year to Date Revenue	$50,067,230
Expense
Pro Players Total Salaries	$61,164,625
Farm Players Total Salaries	$1,419,000
Coaches Total Salaries	$2,695,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$54,059,160
Farm Year To Date Expenses	$1,907,489
Pro Salary Cap To Date	$52,472,036
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$6,953,782
Pro Remaining Season Days	18
Pro Expenses Per Days	$529,703
Pro Estimated Expenses	$9,534,654
Farm Remaining Season Days	18
Farm Expenses Per Days	$18,857
Farm Estimated Expenses	$339,426
Estimated Season Expenses	$9,874,080
Season Salary Cap	$61,164,625
Estimate Under Maximum Salary Cap of $75,000,000	$13,835,375
Estimate Over Minimum Salary Cap of $35,000,000	$26,164,625
Current Bank Account	$47,858,811
Projected Bank Account	$44,938,513

Pro Players Salaries
Ryan O'Reilly	$6,750,000 (7)
Mattias Ekholm	$6,250,000 (4)
Leon Draisaitl	$5,750,000 (2)
Erik Karlsson	$5,468,750 (3)
Phillip Danault	$4,715,000 (2)
Jean-Gabriel Pageau	$4,187,500 (1)
John Gibson	$3,788,750 (4)
Mitchell Marner	$3,450,000 (6)
Sam Reinhart	$2,756,250 (7)
Pavel Buchnevich	$2,756,250 (7)
Blake Coleman	$2,500,000 (5)
Jordan Eberle	$2,300,000 (2)
Travis Sanheim	$2,205,000 (5)
Gabriel Vilardi	$2,000,000 (3)
Brian Dumoulin	$1,969,000 (3)
Jordan Binnington	$1,378,125 (4)
Tage Thompson	$1,102,500 (1)
Carson Soucy	$656,250 (4)
Erik Gudbranson	$656,250 (4)
Adam Gaudette	$525,000 (1)
Total Pro Players	20
Salary Commitment
Year 20 : $61,164,625
Year 21 : $55,349,625
Year 22 : $42,584,625
Year 23 : $33,146,875
Salary Average Commitment
Year 20 : $45,017,750
Year 21 : $39,780,250
Year 22 : $38,205,250
Year 23 : $28,767,500
Salary Cap with 1 Way Contract
Year 20 : $61,164,625
Year 21 : $55,349,625
Year 22 : $42,584,625
Year 23 : $33,146,875

Farm Players Salaries
Akira Schmid	$136,500 (5)
Arber Xhekaj	$110,000 (4)
Jimmy Vesey	$85,000 (2)
Antti Tuomisto	$85,000 (4)
Stanislav Svozil	$75,000 (3)
Jack Finley	$75,000 (1)
Leo Loof	$65,000 (2)
Arshdeep Bains	$52,500 (4)
Blake Lizotte	$52,500 (1)
Matej Blumel	$52,500 (3)
Alex Goligoski	$52,500 (1)
Nick Robertson	$52,500 (5)
Noah Philp	$52,500 (5)
Jack Campbell	$52,500 (3)
Lias Andersson	$52,500 (1)
Michael DiPietro	$52,500 (1)
William Lagesson	$52,500 (1)
Trey Fix-Wolansky	$52,500 (2)
Shane Bowers	$52,500 (2)
Yan Kuznetsov	$52,500 (6)
Samuel Poulin	$52,500 (3)
Tyler Tullio	$52,500 (7)
Total Farm Players	22
Salary Commitment
Year 20 : $1,419,000
Year 21 : $1,081,500
Year 22 : $826,500
Year 23 : $594,000
Salary Average Commitment
Year 20 : $1,306,500
Year 21 : $991,500
Year 22 : $769,000
Year 23 : $536,500

Quebec Nordiques

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Videotron
Level 1:	6000 - $100 - 4,694 - 78.24%
Level 2:	5000 - $60 - 3,815 - 76.31%
Level 3:	3000 - $35 - 2,312 - 77.08%
Level 4:	5000 - $25 - 3,726 - 74.51%
Luxury :	1000 - $200 - 776 - 77.56%
Total Capacity :	20000
Income
Home Games Left	5
Average Attendance - %	15,323 - 76.62%
Average Income per Game	$1,387,204
Year to Date Revenue	$49,939,346
Expense
Pro Players Total Salaries	$49,057,713
Farm Players Total Salaries	$1,937,031
Coaches Total Salaries	$1,600,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$35,980,218
Farm Year To Date Expenses	$2,118,946
Pro Salary Cap To Date	$35,131,458
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$6,936,020
Pro Remaining Season Days	18
Pro Expenses Per Days	$420,653
Pro Estimated Expenses	$7,571,754
Farm Remaining Season Days	18
Farm Expenses Per Days	$21,320
Farm Estimated Expenses	$383,760
Estimated Season Expenses	$7,955,514
Season Salary Cap	$49,057,713
Estimate Under Maximum Salary Cap of $75,000,000	$25,942,287
Estimate Over Minimum Salary Cap of $35,000,000	$14,057,713
Current Bank Account	$20,757,804
Projected Bank Account	$19,738,310

Pro Players Salaries
Matt Duchene	$5,000,000 (7)
Jakub Voracek	$4,700,000 (2)
Rickard Rakell	$3,687,500 (5)
Alex DeBrincat	$3,450,000 (6)
Marco Rossi	$3,000,000 (7)
Nikolaj Ehlers	$2,756,250 (6)
Anthony Mantha	$2,408,963 (1)
Luke Kunin	$2,400,000 (5)
Alexandre Carrier	$2,250,000 (3)
Shane Pinto	$2,000,000 (5)
Jonas Siegenthaler	$2,000,000 (4)
Mark Giordano	$1,800,000 (1)
Connor Brown	$1,750,000 (5)
J.J. Moser	$1,742,500 (7)
Jordan Greenway	$1,742,500 (1)
Jonatan Berggren	$1,742,500 (7)
Lukas Dostal	$1,575,000 (4)
Rem Pitlick	$1,102,500 (1)
Cole Perfetti	$1,000,000 (5)
Brock Faber	$750,000 (3)
Justin Holl	$600,000 (1)
Michael McCarron	$550,000 (1)
Michael Anderson	$525,000 (1)
Joseph Woll	$525,000 (1)
Total Pro Players	24
Salary Commitment
Year 20 : $49,057,713
Year 21 : $39,803,750
Year 22 : $35,103,750
Year 23 : $32,103,750
Salary Average Commitment
Year 20 : $38,678,750
Year 21 : $33,103,750
Year 22 : $32,578,750
Year 23 : $29,578,750
Salary Cap with 1 Way Contract
Year 20 : $49,057,713
Year 21 : $39,803,750
Year 22 : $35,103,750
Year 23 : $32,103,750

Farm Players Salaries
Jordan Spence	$157,500 (2)
Zach Benson	$150,000 (4)
Dysin Mayo	$125,000 (1)
Hendrix Lapierre	$100,000 (2)
Thomas Bordeleau	$100,000 (2)
Brandt Clarke	$100,000 (4)
Joshua Roy	$85,000 (4)
Keith Kinkaid	$82,031 (1)
Devon Levi	$75,000 (3)
Marc Staal	$75,000 (2)
Ethan Del Mastro	$65,000 (2)
Kevin Rooney	$60,000 (1)
Jamieson Rees	$55,000 (1)
Ryan Shea	$55,000 (1)
Adam Edstrom	$55,000 (1)
Carson Golder	$55,000 (1)
Gavin White	$55,000 (1)
Maximus Wanner	$55,000 (1)
Jakub Demek	$55,000 (1)
Jared Davidson	$55,000 (1)
Ivan Ivan	$55,000 (1)
Avery Hayes	$55,000 (1)
Ethan Samson	$55,000 (1)
Felix Sandstrom	$52,500 (3)
Rasmus Kupari	$52,500 (3)
Paul Cotter	$52,500 (1)
Total Farm Players	26
Salary Commitment
Year 20 : $1,937,031
Year 21 : $1,012,500
Year 22 : $515,000
Year 23 : $335,000
Salary Average Commitment
Year 20 : $1,765,000
Year 21 : $942,500
Year 22 : $515,000
Year 23 : $335,000

San Jose Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center at San Jose
Level 1:	6000 - $97 - 4,793 - 79.89%
Level 2:	5000 - $57 - 4,758 - 95.17%
Level 3:	3000 - $33 - 2,891 - 96.36%
Level 4:	5000 - $22 - 4,752 - 95.03%
Luxury :	1000 - $193 - 942 - 94.16%
Total Capacity :	20000
Income
Home Games Left	6
Average Attendance - %	18,136 - 90.68%
Average Income per Game	$1,509,116
Year to Date Revenue	$52,819,052
Expense
Pro Players Total Salaries	$63,147,638
Farm Players Total Salaries	$1,739,838
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$60,297,489
Farm Year To Date Expenses	$2,859,786
Pro Salary Cap To Date	$59,448,709
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$9,054,695
Pro Remaining Season Days	18
Pro Expenses Per Days	$539,056
Pro Estimated Expenses	$9,703,008
Farm Remaining Season Days	18
Farm Expenses Per Days	$27,226
Farm Estimated Expenses	$490,068
Estimated Season Expenses	$10,193,076
Season Salary Cap	$63,147,638
Estimate Under Maximum Salary Cap of $75,000,000	$11,852,362
Estimate Over Minimum Salary Cap of $35,000,000	$28,147,638
Current Bank Account	$307,837
Projected Bank Account	($830,544)

Pro Players Salaries
Adam Henrique	$7,250,000 (4)
Max Domi	$6,250,000 (7)
Connor Murphy	$5,851,506 (5)
Ilya Mikheyev	$5,500,000 (5)
Kevin Fiala	$4,217,302 (6)
Christopher Tanev	$4,000,000 (4)
Tristan Jarry	$2,756,250 (6)
Alec Martinez	$2,685,548 (1)
Kasperi Kapanen	$2,500,000 (7)
Ryan Johansen	$2,500,000 (6)
Brandon Tanev	$2,434,375 (4)
Marcus Pettersson	$2,205,000 (4)
Jonathan Drouin	$2,000,000 (2)
Clay Stevenson	$1,900,000 (6)
Dmitry Orlov	$1,722,657 (2)
T.J. Oshie	$1,600,000 (3)
Stuart Skinner	$1,575,000 (5)
Calle Jarnkrok	$1,500,000 (4)
Nick Perbix	$1,500,000 (7)
Noel Acciari	$1,200,000 (6)
Eeli Tolvanen	$1,000,000 (1)
Matthew Knies	$1,000,000 (4)
Total Pro Players	22
Salary Commitment
Year 20 : $63,147,638
Year 21 : $59,462,090
Year 22 : $55,739,433
Year 23 : $54,139,433
Salary Average Commitment
Year 20 : $59,083,263
Year 21 : $55,872,715
Year 22 : $52,150,058
Year 23 : $50,550,058
Salary Cap with 1 Way Contract
Year 20 : $63,147,638
Year 21 : $59,462,090
Year 22 : $55,739,433
Year 23 : $54,139,433

Farm Players Salaries
Alex Nedeljkovic	$175,000 (4)
David Gustafsson	$167,588 (5)
Adam Wilsby	$110,250 (5)
Sean Day	$110,250 (5)
Santeri Hatakka	$90,000 (4)
Nils Lundkvist	$89,250 (6)
Keaton Middleton	$75,000 (2)
Max Pacioretty	$75,000 (2)
Nicolas Aube-Kubel	$75,000 (4)
Jake Wise	$75,000 (3)
Frederick Gaudreau	$75,000 (3)
Matt Kiersted	$75,000 (2)
Samuel Fagemo	$65,000 (3)
Samuel Houde	$60,000 (5)
Hugo Alnefelt	$55,000 (5)
Riley Tufte	$52,500 (4)
Mark Kastelic	$52,500 (2)
Jakub Dobes	$52,500 (2)
Sonny Milano	$52,500 (3)
Jack Studnicka	$52,500 (3)
Kole Lind	$52,500 (5)
Tomas Tatar	$52,500 (3)
Total Farm Players	22
Salary Commitment
Year 20 : $1,739,838
Year 21 : $1,739,838
Year 22 : $1,409,838
Year 23 : $1,037,338
Salary Average Commitment
Year 20 : $1,717,338
Year 21 : $1,717,338
Year 22 : $1,387,338
Year 23 : $1,037,338

St.Louis Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6000 - $95 - 5,869 - 97.82%
Level 2:	5000 - $57 - 4,782 - 95.65%
Level 3:	3000 - $33 - 2,867 - 95.56%
Level 4:	5000 - $23 - 4,766 - 95.32%
Luxury :	1000 - $194 - 960 - 95.99%
Total Capacity :	20000
Income
Home Games Left	5
Average Attendance - %	19,244 - 96.22%
Average Income per Game	$1,647,828
Year to Date Revenue	$59,321,816
Expense
Pro Players Total Salaries	$70,894,053
Farm Players Total Salaries	$1,891,562
Coaches Total Salaries	$5,075,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$64,418,647
Farm Year To Date Expenses	$2,106,960
Pro Salary Cap To Date	$60,705,418
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$8,239,141
Pro Remaining Season Days	18
Pro Expenses Per Days	$632,513
Pro Estimated Expenses	$11,385,234
Farm Remaining Season Days	18
Farm Expenses Per Days	$21,778
Farm Estimated Expenses	$392,004
Estimated Season Expenses	$11,777,238
Season Salary Cap	$70,894,053
Estimate Under Maximum Salary Cap of $75,000,000	$4,105,947
Estimate Over Minimum Salary Cap of $35,000,000	$35,894,053
Current Bank Account	$39,943,369
Projected Bank Account	$36,405,272

Pro Players Salaries
Alex Pietrangelo	$11,679,690 (7)
Jack Eichel	$6,612,500 (6)
Brayden Point	$5,750,000 (2)
Elias Lindholm	$4,740,625 (4)
Colton Parayko	$4,584,021 (5)
Elias Pettersson	$4,000,000 (1)
Alex Tuch	$3,750,000 (6)
Connor Hellebuyck	$3,667,219 (1)
Mikhail Sergachev	$3,450,000 (3)
Mark Stone	$3,167,500 (1)
Adam Pelech	$3,150,000 (6)
Jake Guentzel	$2,756,250 (4)
Jaccob Slavin	$2,756,250 (7)
Jack Roslovic	$2,205,000 (4)
Brandon Hagel	$1,575,000 (2)
Jake Sanderson	$1,500,000 (2)
Nick Leddy	$1,250,000 (6)
Scott Wedgewood	$1,250,000 (2)
Logan O'Connor	$1,000,000 (5)
Lars Eller	$750,000 (4)
Robert Thomas	$750,000 (1)
Dakota Joshua	$550,000 (1)
Total Pro Players	22
Salary Commitment
Year 20 : $70,894,053
Year 21 : $58,759,334
Year 22 : $48,684,334
Year 23 : $45,234,334
Salary Average Commitment
Year 20 : $48,012,458
Year 21 : $45,387,458
Year 22 : $42,237,458
Year 23 : $38,787,458
Salary Cap with 1 Way Contract
Year 20 : $70,894,053
Year 21 : $58,759,334
Year 22 : $48,684,334
Year 23 : $45,234,334

Farm Players Salaries
Mattias Samuelsson	$174,250 (5)
Yanni Gourde	$137,813 (1)
Kyle Keyser	$110,250 (3)
Marc Del Gaizo	$110,250 (7)
Matt Kessel	$110,250 (5)
Victor Soderstrom	$100,000 (5)
Colin Blackwell	$90,000 (6)
Nico Sturm	$87,500 (5)
Zachary Bolduc	$85,000 (4)
Mason Lohrei	$85,000 (4)
Oskar Sundqvist	$80,000 (4)
Grant Mismash	$75,000 (2)
Sasha Chmelevski	$70,000 (2)
Jaycob Megna	$65,625 (6)
Jalen Chatfield	$65,625 (6)
Jonas Rondbjerg	$60,000 (3)
Jesper Froden	$60,000 (3)
Jaxson Stauber	$60,000 (5)
Jonathan Gruden	$55,000 (3)
Tyler Tucker	$52,500 (3)
Patrick Giles	$52,500 (2)
Tanner Fritz	$52,500 (3)
Zachary Fucale	$52,500 (2)
Total Farm Players	23
Salary Commitment
Year 20 : $1,891,562
Year 21 : $1,753,750
Year 22 : $1,503,750
Year 23 : $1,113,500
Salary Average Commitment
Year 20 : $1,766,250
Year 21 : $1,713,750
Year 22 : $1,503,750
Year 23 : $1,113,500

Tampa Bay Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Tampa Bay Times Forum
Level 1:	6000 - $95 - 5,851 - 97.51%
Level 2:	5000 - $55 - 4,866 - 97.33%
Level 3:	3000 - $32 - 2,918 - 97.26%
Level 4:	5000 - $22 - 4,849 - 96.98%
Luxury :	1000 - $193 - 965 - 96.52%
Total Capacity :	20000
Income
Home Games Left	5
Average Attendance - %	19,449 - 97.25%
Average Income per Game	$1,633,252
Year to Date Revenue	$58,797,077
Expense
Pro Players Total Salaries	$73,859,195
Farm Players Total Salaries	$1,803,125
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$63,403,487
Farm Year To Date Expenses	$1,992,827
Pro Salary Cap To Date	$62,554,782
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$8,166,261
Pro Remaining Season Days	18
Pro Expenses Per Days	$629,069
Pro Estimated Expenses	$11,323,242
Farm Remaining Season Days	18
Farm Expenses Per Days	$19,774
Farm Estimated Expenses	$355,932
Estimated Season Expenses	$11,679,174
Season Salary Cap	$73,859,195
Estimate Under Maximum Salary Cap of $75,000,000	$1,140,805
Estimate Over Minimum Salary Cap of $35,000,000	$38,859,195
Current Bank Account	$83,268,488
Projected Bank Account	$79,755,575

Pro Players Salaries
Brent Burns	$10,625,000 (1)
Anze Kopitar	$9,000,000 (1)
Tyler Myers	$8,828,125 (1)
Dylan Cozens	$5,000,000 (5)
Filip Forsberg	$4,582,605 (2)
Hampus Lindholm	$4,582,605 (4)
Jonathan Huberdeau	$4,215,997 (2)
Moritz Seider	$4,000,000 (3)
Darcy Kuemper	$3,703,613 (3)
Roope Hintz	$3,485,000 (6)
Travis Konecny	$3,000,000 (4)
Darnell Nurse	$2,756,250 (7)
Michael Matheson	$2,756,250 (7)
Gustav Nyquist	$1,650,000 (4)
Jamie Benn	$1,500,000 (5)
Kirill Kaprizov	$1,102,500 (2)
Jeremy Swayman	$1,102,500 (3)
Jordan Martinook	$656,250 (1)
Trevor Moore	$656,250 (5)
Jason Dickinson	$656,250 (6)
Total Pro Players	20
Salary Commitment
Year 20 : $73,859,195
Year 21 : $44,749,820
Year 22 : $34,848,718
Year 23 : $26,042,605
Salary Average Commitment
Year 20 : $39,043,750
Year 21 : $26,712,500
Year 22 : $25,137,500
Year 23 : $19,510,000
Salary Cap with 1 Way Contract
Year 20 : $73,859,195
Year 21 : $44,749,820
Year 22 : $34,848,718
Year 23 : $26,042,605

Farm Players Salaries
Philip Tomasino	$200,000 (5)
Marat Khusnutdinov	$100,000 (4)
Lukas Cormier	$85,000 (2)
Topi Niemela	$85,000 (4)
TJ Brodie	$82,500 (4)
Erik Portillo	$75,000 (3)
Amadeus Lombardi	$75,000 (3)
Elliot Desnoyers	$75,000 (1)
Justin Sourdif	$75,000 (1)
Henry Thrun	$75,000 (3)
Carter Mazur	$75,000 (3)
Daniel Vladar	$75,000 (2)
Justin Brazeau	$70,000 (6)
Jarred Tinordi	$65,625 (1)
Viktor Neuchev	$65,000 (2)
Alexis Gendron	$52,500 (2)
Vadim Zherenko	$52,500 (1)
Travis Dermott	$52,500 (1)
Adam Beckman	$52,500 (5)
Martin Pospisil	$52,500 (5)
Isaak Phillips	$52,500 (3)
Jesper Boqvist	$52,500 (3)
Justin Danforth	$52,500 (1)
Spencer Stastney	$52,500 (5)
Alex Turcotte	$52,500 (5)
Total Farm Players	25
Salary Commitment
Year 20 : $1,803,125
Year 21 : $1,430,000
Year 22 : $1,152,500
Year 23 : $747,500
Salary Average Commitment
Year 20 : $1,703,125
Year 21 : $1,375,000
Year 22 : $1,152,500
Year 23 : $747,500

Toronto Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centre
Level 1:	6000 - $94 - 5,761 - 96.02%
Level 2:	5000 - $54 - 4,787 - 95.74%
Level 3:	3000 - $33 - 2,837 - 94.57%
Level 4:	5000 - $21 - 4,779 - 95.58%
Luxury :	1000 - $193 - 950 - 95.02%
Total Capacity :	20000
Income
Home Games Left	5
Average Attendance - %	19,114 - 95.57%
Average Income per Game	$1,589,478
Year to Date Revenue	$57,221,208
Expense
Pro Players Total Salaries	$72,676,500
Farm Players Total Salaries	$1,988,250
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$62,207,387
Farm Year To Date Expenses	$2,154,330
Pro Salary Cap To Date	$61,358,682
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$7,947,390
Pro Remaining Season Days	18
Pro Expenses Per Days	$619,130
Pro Estimated Expenses	$11,144,340
Farm Remaining Season Days	18
Farm Expenses Per Days	$21,330
Farm Estimated Expenses	$383,940
Estimated Season Expenses	$11,528,280
Season Salary Cap	$72,676,500
Estimate Under Maximum Salary Cap of $75,000,000	$2,323,500
Estimate Over Minimum Salary Cap of $35,000,000	$37,676,500
Current Bank Account	$52,249,085
Projected Bank Account	$48,668,195

Pro Players Salaries
Aaron Ekblad	$5,750,000 (3)
Cam Talbot	$5,000,000 (3)
Tomas Hertl	$4,750,000 (3)
Nino Niederreiter	$4,621,563 (3)
Cody Ceci	$4,582,613 (4)
Dougie Hamilton	$4,582,605 (3)
Frederik Andersen	$4,500,000 (4)
Brady Tkachuk	$4,000,000 (1)
Scott Laughton	$3,750,000 (7)
Ryan Pulock	$3,667,219 (2)
Andrew Mangiapane	$3,150,000 (2)
Mario Ferraro	$3,000,000 (2)
Sam Bennett	$2,756,250 (7)
Kyle Okposo	$2,500,000 (1)
Pierre Engvall	$2,205,000 (1)
Bowen Byram	$2,000,000 (5)
Luke Schenn	$2,000,000 (1)
Brandon Saad	$2,000,000 (3)
Warren Foegele	$1,750,000 (4)
Nick Bjugstad	$1,250,000 (5)
Troy Terry	$1,102,500 (6)
Nicolas Roy	$1,102,500 (4)
Quinton Byfield	$1,000,000 (5)
Wyatt Johnston	$1,000,000 (2)
Sean Walker	$656,250 (6)
Total Pro Players	25
Salary Commitment
Year 20 : $72,676,500
Year 21 : $61,971,500
Year 22 : $51,154,281
Year 23 : $24,450,113
Salary Average Commitment
Year 20 : $55,169,168
Year 21 : $51,094,168
Year 22 : $46,519,168
Year 23 : $19,815,000
Salary Cap with 1 Way Contract
Year 20 : $72,676,500
Year 21 : $61,971,500
Year 22 : $51,154,281
Year 23 : $24,450,113

Farm Players Salaries
Lassi Thomson	$187,500 (5)
Scott Perunovich	$174,250 (3)
Nikita Okhotiuk	$110,250 (1)
Brendan Brisson	$85,000 (2)
Brett Brochu	$85,000 (1)
Mackie Samoskevich	$85,000 (4)
Ville Koivunen	$85,000 (2)
Will Cranley	$75,000 (1)
Nick Cousins	$65,625 (1)
Travis Boyd	$65,625 (1)
John Farinacci	$65,000 (2)
Jakub Skarek	$65,000 (2)
Ryan Tverberg	$52,500 (3)
Pierre-Olivier Joseph	$52,500 (5)
Nico Myatovic	$52,500 (2)
Lucas Carlsson	$52,500 (1)
Cole McWard	$52,500 (3)
Brett Berard	$52,500 (2)
Austin Watson	$52,500 (2)
Bogdan Trineyev	$52,500 (3)
Brendan Gaunce	$52,500 (1)
Eetu Liukas	$52,500 (3)
Matthew Maggio	$52,500 (2)
Jake Leschyshyn	$52,500 (1)
Connor Dewar	$52,500 (1)
Matt Murray	$52,500 (1)
Adam Scheel	$52,500 (1)
Sam Malinski	$52,500 (1)
Total Farm Players	28
Salary Commitment
Year 20 : $1,988,250
Year 21 : $1,219,250
Year 22 : $709,250
Year 23 : $325,000
Salary Average Commitment
Year 20 : $1,855,750
Year 21 : $1,141,750
Year 22 : $709,250
Year 23 : $325,000

Vancouver Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6000 - $99 - 4,567 - 76.12%
Level 2:	5000 - $59 - 3,738 - 74.76%
Level 3:	3000 - $34 - 2,338 - 77.93%
Level 4:	5000 - $24 - 3,755 - 75.10%
Luxury :	1000 - $199 - 749 - 74.93%
Total Capacity :	20000
Income
Home Games Left	5
Average Attendance - %	15,148 - 75.74%
Average Income per Game	$1,338,439
Year to Date Revenue	$48,183,792
Expense
Pro Players Total Salaries	$63,443,875
Farm Players Total Salaries	$1,859,000
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$52,851,996
Farm Year To Date Expenses	$2,037,413
Pro Salary Cap To Date	$52,003,265
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$6,692,193
Pro Remaining Season Days	18
Pro Expenses Per Days	$541,545
Pro Estimated Expenses	$9,747,810
Farm Remaining Season Days	18
Farm Expenses Per Days	$20,244
Farm Estimated Expenses	$364,392
Estimated Season Expenses	$10,112,202
Season Salary Cap	$63,443,875
Estimate Under Maximum Salary Cap of $75,000,000	$11,556,125
Estimate Over Minimum Salary Cap of $35,000,000	$28,443,875
Current Bank Account	$55,732,163
Projected Bank Account	$52,312,154

Pro Players Salaries
Casey Mittelstadt	$7,187,500 (7)
Ryan McDonagh	$6,250,000 (6)
Mikko Rantanen	$5,750,000 (2)
Aleksander Barkov	$4,361,375 (4)
Clayton Keller	$4,000,000 (5)
Jacob Bryson	$3,593,750 (3)
Miro Heiskanen	$3,000,000 (1)
Jesperi Kotkaniemi	$3,000,000 (6)
Anton Lundell	$3,000,000 (7)
Noah Hanifin	$3,000,000 (2)
Joonas Korpisalo	$2,756,250 (3)
Ville Husso	$2,205,000 (2)
Artturi Lehkonen	$2,205,000 (1)
Ty Dellandrea	$2,000,000 (2)
Jacob Bernard-Docker	$1,742,500 (3)
Matias Maccelli	$1,742,500 (7)
Justus Annunen	$1,575,000 (3)
Robby Fabbri	$1,575,000 (1)
Brett Leason	$1,200,000 (4)
Adam Boqvist	$1,000,000 (3)
Chad Ruhwedel	$725,000 (1)
Emil Martinsen Lilleberg	$525,000 (2)
Aku Raty	$525,000 (2)
Connor Zary	$525,000 (3)
Total Pro Players	24
Salary Commitment
Year 20 : $63,443,875
Year 21 : $55,938,875
Year 22 : $41,933,875
Year 23 : $30,741,375
Salary Average Commitment
Year 20 : $46,447,500
Year 21 : $44,147,500
Year 22 : $37,047,500
Year 23 : $26,905,000
Salary Cap with 1 Way Contract
Year 20 : $63,443,875
Year 21 : $55,938,875
Year 22 : $41,933,875
Year 23 : $30,741,375

Farm Players Salaries
Jesse Ylonen	$174,250 (1)
Oskar Back	$136,500 (2)
Eetu Makiniemi	$110,250 (1)
Jake Bean	$110,250 (5)
Jake Christiansen	$110,250 (3)
Mavrik Bourque	$100,000 (2)
Adam Sykora	$75,000 (3)
Samu Tuomaala	$75,000 (3)
Eemil Viro	$75,000 (1)
Bobby McMann	$72,500 (5)
Mikael Pyyhtia	$65,000 (2)
Riley Nash	$62,500 (1)
Christoffer Sedoff	$55,000 (3)
Connor G. Murphy	$55,000 (3)
Ole Julian Bjorgvik Holm	$55,000 (3)
Maxence Guenette	$55,000 (3)
Raivis Ansons	$52,500 (1)
Riley Bezeau	$52,500 (1)
Navrin Mutter	$52,500 (1)
Jacob Perreault	$52,500 (4)
Roby Jarventie	$52,500 (3)
Adam Raska	$52,500 (1)
Hardy Haman Aktell	$52,500 (2)
Joel Kiviranta	$52,500 (2)
Oscar Dansk	$52,500 (1)
Total Farm Players	25
Salary Commitment
Year 20 : $1,859,000
Year 21 : $1,174,500
Year 22 : $768,000
Year 23 : $235,250
Salary Average Commitment
Year 20 : $1,789,000
Year 21 : $1,127,000
Year 22 : $768,000
Year 23 : $235,250

Vegas Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	6000 - $95 - 5,819 - 96.98%
Level 2:	5000 - $55 - 4,801 - 96.02%
Level 3:	3000 - $30 - 2,879 - 95.98%
Level 4:	5000 - $20 - 4,859 - 97.18%
Luxury :	1000 - $190 - 968 - 96.83%
Total Capacity :	20000
Income
Home Games Left	5
Average Attendance - %	19,327 - 96.64%
Average Income per Game	$1,598,968
Year to Date Revenue	$57,562,845
Expense
Pro Players Total Salaries	$74,569,230
Farm Players Total Salaries	$1,842,500
Coaches Total Salaries	$1,550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$61,796,139
Farm Year To Date Expenses	$2,024,220
Pro Salary Cap To Date	$60,947,412
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$7,994,840
Pro Remaining Season Days	18
Pro Expenses Per Days	$635,036
Pro Estimated Expenses	$11,430,648
Farm Remaining Season Days	18
Farm Expenses Per Days	$20,105
Farm Estimated Expenses	$361,890
Estimated Season Expenses	$11,792,538
Season Salary Cap	$74,569,230
Estimate Under Maximum Salary Cap of $75,000,000	$430,770
Estimate Over Minimum Salary Cap of $35,000,000	$39,569,230
Current Bank Account	$28,483,069
Projected Bank Account	$24,685,371

Pro Players Salaries
Reilly Smith	$8,000,000 (4)
Roman Josi	$7,187,500 (7)
Joe Pavelski	$7,000,000 (2)
Jordan Staal	$6,625,000 (4)
Auston Matthews	$5,750,000 (4)
Semyon Varlamov	$4,375,000 (5)
Thomas Chabot	$4,000,000 (6)
Johnny Gaudreau	$3,986,105 (3)
Bryan Rust	$3,925,000 (3)
Tyler Toffoli	$3,762,500 (2)
Mathew Barzal	$3,450,000 (5)
Travis Hamonic	$3,000,000 (4)
Ryan Graves	$2,946,875 (5)
Shea Theodore	$2,756,250 (7)
Cayden Primeau	$1,742,500 (2)
Danton Heinen	$1,250,000 (4)
Brendan Smith	$937,500 (1)
Matt Nieto	$800,000 (5)
Sean Monahan	$750,000 (2)
Marc-Edouard Vlasic	$750,000 (2)
Pierre-edouard Bellemare	$525,000 (1)
Denis Gurianov	$525,000 (1)
Cole Smith	$525,000 (6)
Total Pro Players	23
Salary Commitment
Year 20 : $74,569,230
Year 21 : $72,581,730
Year 22 : $58,576,730
Year 23 : $50,665,625
Salary Average Commitment
Year 20 : $59,394,229
Year 21 : $57,406,729
Year 22 : $43,851,729
Year 23 : $39,340,625
Salary Cap with 1 Way Contract
Year 20 : $74,569,230
Year 21 : $72,581,730
Year 22 : $58,576,730
Year 23 : $50,665,625

Farm Players Salaries
Mackenzie Blackwood	$175,000 (4)
Ty Smith	$90,000 (4)
Jeremie Poirier	$85,000 (2)
Nathan Gaucher	$85,000 (4)
Zachary L'Heureux	$85,000 (4)
Christian Kyrou	$75,000 (3)
Philipp Grubauer	$75,000 (3)
Curtis Lazar	$70,000 (3)
William Dufour	$52,500 (7)
Marshall Rifai	$52,500 (3)
Tanner Laczynski	$52,500 (5)
Jacob Melanson	$52,500 (2)
William Villeneuve	$52,500 (7)
Vinnie Hinostroza	$52,500 (1)
Nicolas Deslauriers	$52,500 (3)
Kieffer Bellows	$52,500 (3)
Trevor Lewis	$52,500 (1)
Jiri Patera	$52,500 (3)
Jordan Oesterle	$52,500 (5)
Patrick Brown	$52,500 (3)
Brendan Lemieux	$52,500 (1)
Blade Jenkins	$52,500 (3)
Samuel Bolduc	$52,500 (3)
Mathieu Olivier	$52,500 (1)
Cole Koepke	$52,500 (7)
Casey Fitzgerald	$52,500 (5)
Peter Abbandonato	$52,500 (1)
Wyatte Wylie	$52,500 (3)
Frederic Brunet	$52,500 (2)
Total Farm Players	29
Salary Commitment
Year 20 : $1,842,500
Year 21 : $1,580,000
Year 22 : $1,390,000
Year 23 : $750,000
Salary Average Commitment
Year 20 : $1,810,000
Year 21 : $1,547,500
Year 22 : $1,390,000
Year 23 : $750,000

Washington Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6000 - $95 - 5,787 - 96.45%
Level 2:	5000 - $55 - 4,801 - 96.01%
Level 3:	3000 - $33 - 2,906 - 96.86%
Level 4:	5000 - $22 - 4,830 - 96.60%
Luxury :	1000 - $195 - 822 - 82.23%
Total Capacity :	20000
Income
Home Games Left	6
Average Attendance - %	19,146 - 95.73%
Average Income per Game	$1,588,031
Year to Date Revenue	$55,581,074
Expense
Pro Players Total Salaries	$72,944,293
Farm Players Total Salaries	$1,933,438
Coaches Total Salaries	$1,800,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$62,182,075
Farm Year To Date Expenses	$2,092,396
Pro Salary Cap To Date	$61,121,168
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$9,528,184
Pro Remaining Season Days	18
Pro Expenses Per Days	$623,481
Pro Estimated Expenses	$11,222,658
Farm Remaining Season Days	18
Farm Expenses Per Days	$20,869
Farm Estimated Expenses	$375,642
Estimated Season Expenses	$11,598,300
Season Salary Cap	$72,944,293
Estimate Under Maximum Salary Cap of $75,000,000	$2,055,707
Estimate Over Minimum Salary Cap of $35,000,000	$37,944,293
Current Bank Account	$12,902,746
Projected Bank Account	$10,832,630

Pro Players Salaries
Alex Ovechkin	$12,500,000 (5)
Brad Marchand	$8,789,063 (2)
John Carlson	$7,127,605 (6)
Mikael Backlund	$5,390,625 (2)
Derek Forbort	$5,000,000 (6)
Jamie Oleksiak	$4,687,500 (5)
Sergei Bobrovsky	$4,285,750 (3)
Nico Hischier	$3,450,000 (6)
Drake Batherson	$3,000,000 (1)
Jake Oettinger	$3,000,000 (1)
Michael McLeod	$2,000,000 (5)
Owen Tippett	$2,000,000 (3)
Yegor Chinakhov	$2,000,000 (7)
Jason Robertson	$1,742,500 (3)
Nick Jensen	$1,562,500 (5)
Ian Cole	$1,406,250 (2)
Stefan Noesen	$1,250,000 (6)
Jordan Kyrou	$1,102,500 (6)
Fabian Zetterlund	$1,000,000 (2)
Nick Foligno	$900,000 (2)
Thomas Harley	$750,000 (5)
Total Pro Players	21
Salary Commitment
Year 20 : $72,944,293
Year 21 : $66,944,293
Year 22 : $49,458,355
Year 23 : $41,430,105
Salary Average Commitment
Year 20 : $58,373,978
Year 21 : $57,323,978
Year 22 : $49,458,354
Year 23 : $41,430,104
Salary Cap with 1 Way Contract
Year 20 : $72,944,293
Year 21 : $66,944,293
Year 22 : $49,458,355
Year 23 : $41,430,105

Farm Players Salaries
Nico Daws	$157,500 (5)
Simon Edvinsson	$150,000 (2)
Erik Johnson	$117,188 (3)
Boris Katchouk	$110,250 (7)
Nicolas Hague	$100,000 (1)
Ivan Miroshnichenko	$100,000 (4)
Filip Johansson	$85,000 (4)
Daniil Chayka	$85,000 (2)
Nils Hoglander	$75,000 (4)
Artyom Grushnikov	$75,000 (3)
Filip Roos	$66,000 (4)
Caedan Bankier	$65,000 (2)
Noah Juulsen	$65,000 (6)
Ben King	$52,500 (2)
Nathan Bastian	$52,500 (5)
Jean-Luc Foudy	$52,500 (5)
Antti Raanta	$52,500 (1)
Alexander Holtz	$52,500 (5)
Yegor Sokolov	$52,500 (5)
Michael Vukojevic	$52,500 (3)
Jakub Lauko	$52,500 (2)
Isac Lundestrom	$52,500 (1)
Layton Ahac	$52,500 (4)
Alex Beaucage	$52,500 (3)
Ronnie Attard	$52,500 (6)
Isaiah Saville	$52,500 (5)
Total Farm Players	26
Salary Commitment
Year 20 : $1,933,438
Year 21 : $1,728,438
Year 22 : $1,323,438
Year 23 : $1,026,250
Salary Average Commitment
Year 20 : $1,733,438
Year 21 : $1,575,938
Year 22 : $1,300,938
Year 23 : $1,003,750

Winnipeg Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Centre
Level 1:	6000 - $92 - 5,709 - 95.14%
Level 2:	5000 - $55 - 4,667 - 93.33%
Level 3:	3000 - $30 - 2,807 - 93.56%
Level 4:	5000 - $22 - 4,695 - 93.90%
Luxury :	1000 - $190 - 943 - 94.34%
Total Capacity :	20000
Income
Home Games Left	5
Average Attendance - %	18,821 - 94.10%
Average Income per Game	$1,550,608
Year to Date Revenue	$55,821,886
Expense
Pro Players Total Salaries	$58,852,813
Farm Players Total Salaries	$1,749,500
Coaches Total Salaries	$4,750,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$49,680,641
Farm Year To Date Expenses	$2,147,350
Pro Salary Cap To Date	$46,285,717
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$7,753,040
Pro Remaining Season Days	18
Pro Expenses Per Days	$528,175
Pro Estimated Expenses	$9,507,150
Farm Remaining Season Days	18
Farm Expenses Per Days	$21,004
Farm Estimated Expenses	$378,072
Estimated Season Expenses	$9,885,222
Season Salary Cap	$58,852,813
Estimate Under Maximum Salary Cap of $75,000,000	$16,147,187
Estimate Over Minimum Salary Cap of $35,000,000	$23,852,813
Current Bank Account	$119,644,764
Projected Bank Account	$117,512,582

Pro Players Salaries
Connor McDavid	$6,900,000 (2)
Andre Burakovsky	$6,500,000 (5)
Oliver Ekman-Larsson	$5,500,000 (2)
Adam Lowry	$5,000,000 (2)
Barclay Goodrow	$4,125,000 (3)
Sean Durzi	$4,000,000 (6)
Jason Zucker	$3,445,313 (6)
Olli Maatta	$3,000,000 (5)
Sam Steel	$2,100,000 (1)
Nate Schmidt	$2,000,000 (4)
Alexis Lafreniere	$2,000,000 (5)
Connor Bedard	$1,750,000 (4)
Dylan Samberg	$1,742,500 (5)
Ukko-Pekka Luukkonen	$1,742,500 (3)
Martin Jones	$1,500,000 (2)
Vladislav Namestnikov	$1,000,000 (7)
Yaroslav Askarov	$1,000,000 (2)
Brayden Pachal	$950,000 (6)
Taylor Hall	$950,000 (5)
Joel Armia	$812,500 (4)
Haydn Fleury	$750,000 (2)
Ridly Greig	$750,000 (5)
Mason Appleton	$675,000 (4)
Michael Kesselring	$660,000 (4)
Total Pro Players	24
Salary Commitment
Year 20 : $58,852,813
Year 21 : $56,752,813
Year 22 : $36,102,813
Year 23 : $30,235,313
Salary Average Commitment
Year 20 : $40,977,813
Year 21 : $40,452,813
Year 22 : $36,102,813
Year 23 : $30,235,313
Salary Cap with 1 Way Contract
Year 20 : $58,852,813
Year 21 : $56,752,813
Year 22 : $36,102,813
Year 23 : $30,235,313

Farm Players Salaries
Isaac Ratcliffe	$161,000 (4)
Olen Zellweger	$100,000 (4)
Tyson Jost	$85,000 (5)
Dustin Wolf	$75,000 (4)
Cam Atkinson	$75,000 (6)
Thomas Milic	$75,000 (3)
Cale Fleury	$75,000 (2)
Carter Savoie	$70,000 (6)
Mathias Emilio Pettersen	$70,000 (3)
Patrick Maroon	$66,000 (3)
John Hayden	$65,000 (2)
Wyatt Kalynuk	$65,000 (2)
Jack St. Ivany	$65,000 (3)
Brogan Rafferty	$60,000 (2)
Michael Amadio	$60,000 (2)
Eric Comrie	$55,000 (3)
Mike Reilly	$55,000 (1)
Alex Jefferies	$52,500 (2)
Matthew Highmore	$52,500 (1)
Alex Barre-Boulet	$52,500 (3)
Jared McIsaac	$52,500 (2)
Tyler Benson	$52,500 (5)
Grigori Denisenko	$52,500 (3)
Luke Philp	$52,500 (1)
Cameron Hughes	$52,500 (1)
Calen Addison	$52,500 (4)
Total Farm Players	26
Salary Commitment
Year 20 : $1,749,500
Year 21 : $1,537,000
Year 22 : $1,107,000
Year 23 : $671,000
Salary Average Commitment
Year 20 : $1,727,000
Year 21 : $1,514,500
Year 22 : $1,084,500
Year 23 : $648,500

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	$70,445,298	$73,147,565	$1,852,435	$38,147,565	$1,850,000	$150,000	21	26	47
Arizona Coyotes	($3,118,237)	$63,780,231	$11,219,769	$28,780,231	$1,885,250	$114,750	23	31	54
Boston Bruins	$19,323,189	$62,836,407	$12,163,593	$27,836,407	$1,872,650	$127,350	25	25	50
Calgary Flames	($1,978,061)	$74,493,575	$506,425	$39,493,575	$1,426,625	$573,375	20	24	44
Chicago Black Hawks	$10,973,137	$66,227,750	$8,772,250	$31,227,750	$1,970,000	$30,000	25	27	52
Colorado Rockies	$114,135,612	$60,102,315	$14,897,685	$25,102,315	$1,772,500	$227,500	22	22	44
Detroit Red Wings	$74,299,287	$59,393,060	$15,606,940	$24,393,060	$1,910,250	$89,750	25	26	51
Edmonton Oilers	$48,074,850	$63,397,493	$11,602,507	$28,397,493	$1,678,375	$321,625	25	21	46
Hartford Whalers	$60,389,326	$52,858,038	$22,141,962	$17,858,038	$1,712,500	$287,500	20	19	39
Los Angeles Kings	($11,165,047)	$71,211,733	$3,788,267	$36,211,733	$998,843	$1,001,157	24	12	36
Minnesota North Stars	$10,048,425	$73,944,876	$1,055,124	$38,944,876	$1,991,000	$9,000	23	27	50
Montreal Canadiens	$28,602,745	$41,469,483	$33,530,517	$6,469,483	$1,796,625	$203,375	21	25	46
Nashville Predators	$11,204,465	$73,789,688	$1,210,312	$38,789,688	$1,992,000	$8,000	24	18	42
New York Rangers	$4,034,788	$73,838,125	$1,161,875	$38,838,125	$1,740,750	$259,250	20	23	43
Philadelphia Flyers	$34,345,060	$40,741,563	$34,258,437	$5,741,563	$1,842,750	$157,250	23	29	52
Pittsburgh Penguins	$47,858,811	$61,164,625	$13,835,375	$26,164,625	$1,419,000	$581,000	20	22	42
Quebec Nordiques	$20,757,804	$49,057,713	$25,942,287	$14,057,713	$1,937,031	$62,969	24	26	50
San Jose Sharks	$307,837	$63,147,638	$11,852,362	$28,147,638	$1,739,838	$260,162	22	22	44
St.Louis Blues	$39,943,369	$70,894,053	$4,105,947	$35,894,053	$1,891,562	$108,438	22	23	45
Tampa Bay Lightning	$83,268,488	$73,859,195	$1,140,805	$38,859,195	$1,803,125	$196,875	20	25	45
Toronto Maple Leafs	$52,249,085	$72,676,500	$2,323,500	$37,676,500	$1,988,250	$11,750	25	28	53
Vancouver Canucks	$55,732,163	$63,443,875	$11,556,125	$28,443,875	$1,859,000	$141,000	24	25	49
Vegas Golden Knights	$28,483,069	$74,569,230	$430,770	$39,569,230	$1,842,500	$157,500	23	29	52
Washington Capitals	$12,902,746	$72,944,293	$2,055,707	$37,944,293	$1,933,438	$66,562	21	26	47
Winnipeg Jets	$119,644,764	$58,852,813	$16,147,187	$23,852,813	$1,749,500	$250,500	24	26	50

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 - %