FNHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	8000 - $102 - 8 000 - 100,00%
Level 2:	4000 - $62 - 3 811 - 95,27%
Level 3:	5000 - $42 - 4 903 - 98,05%
Level 4:	2000 - $32 - 1 902 - 95,08%
Luxury :	1000 - $210 - 968 - 96,78%
Total Capacity :	20000
Team Popularity :	124,00%
Income
Home Games Left	32
Average Attendance - %	19 583 - 97,91%
Average Income per Game	$1,563,807
Year to Date Revenue	$14,074,260
Expense
Pro Players Total Salaries	$72,000,000
Farm Players Total Salaries	$2,260,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$700,000
Pro Year To Date Expenses	$13,393,750
Farm Year To Date Expenses	$436,250
Pro Salary Cap To Date	$13,375,000
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$50,041,813
Pro Remaining Season Days	130
Pro Expenses Per Days	$450,625
Pro Estimated Expenses	$58,581,250
Farm Remaining Season Days	130
Farm Expenses Per Days	$14,125
Farm Estimated Expenses	$1,836,250
Estimated Season Expenses	$60,417,500
Estimated Season Salary Cap	$72,575,000
Estimate Under Maximum Salary Cap of $74,000,000	$1,425,000
Estimate Over Minimum Salary Cap of $44,000,000	$28,575,000
Current Bank Account	$14,916,280
Projected Bank Account	$4,540,593

Pro Players Salaries
Artemi Panarin	$8,300,000 (3)
-Salary Remaining :	$6,743,750
Sean Couturier	$7,300,000 (1)
-Salary Remaining :	$5,931,250
Cale Makar	$7,000,000 (1)
-Salary Remaining :	$5,687,500
Mathew Barzal	$6,000,000 (1)
-Salary Remaining :	$4,875,000
Charlie McAvoy	$5,700,000 (2)
-Salary Remaining :	$4,631,250
Thatcher Demko	$5,000,000 (5)
-Salary Remaining :	$4,062,500
Anthony Cirelli	$3,900,000 (1)
-Salary Remaining :	$3,168,750
Stuart Skinner	$3,800,000 (3)
-Salary Remaining :	$3,087,500
Blake Coleman	$3,600,000 (3)
-Salary Remaining :	$2,925,000
Mark Stone	$3,300,000 (1)
-Salary Remaining :	$2,681,250
Ryan Lindgren	$3,200,000 (2)
-Salary Remaining :	$2,600,000
Sean Monahan	$3,000,000 (2)
-Salary Remaining :	$2,437,500
Ross Colton	$2,700,000 (3)
-Salary Remaining :	$2,193,750
Tyson Jost	$1,600,000 (2)
-Salary Remaining :	$1,300,000
Jordan Harris	$1,600,000 (1)
-Salary Remaining :	$1,300,000
Danton Heinen	$1,300,000 (2)
-Salary Remaining :	$1,056,250
Michael Eyssimont	$1,300,000 (3)
-Salary Remaining :	$1,056,250
Ben Hutton	$1,200,000 (2)
-Salary Remaining :	$975,000
Wyatt Kaiser	$900,000 (2)
-Salary Remaining :	$731,250
Brock Faber	$900,000 (2)
-Salary Remaining :	$731,250
Georgii Merkulov	$400,000 (1)
-Salary Remaining :	$325,000
Total Pro Players	21
Salary Commitment
Year 24 : $72,000,000
Year 25 : $42,500,000
Year 26 : $24,700,000
Year 27 : $5,000,000
Salary Average Commitment
Year 24 : $72,000,000
Year 25 : $42,500,000
Year 26 : $24,700,000
Year 27 : $5,000,000
Salary Cap with 1 Way Contract
Year 24 : $72,000,000
Year 25 : $42,500,000
Year 26 : $24,700,000
Year 27 : $5,000,000

Farm Players Salaries
Oscar Dansk	$120,000 (2)
Salary Remaining :	$97,500
Connor Carrick	$120,000 (2)
Salary Remaining :	$97,500
Nick DeSimone	$120,000 (2)
Salary Remaining :	$97,500
Matt Tomkins	$120,000 (2)
Salary Remaining :	$97,500
Justin Brazeau	$120,000 (1)
Salary Remaining :	$97,500
Kevin Connauton	$110,000 (2)
Salary Remaining :	$89,375
Jack St. Ivany	$100,000 (1)
Salary Remaining :	$81,250
Cam Dineen	$100,000 (2)
Salary Remaining :	$81,250
Marc Del Gaizo	$100,000 (1)
Salary Remaining :	$81,250
Tyler Wotherspoon	$100,000 (1)
Salary Remaining :	$81,250
Nathan Smith	$90,000 (2)
Salary Remaining :	$73,125
Dustin Wolf	$90,000 (2)
Salary Remaining :	$73,125
Glenn Gawdin	$90,000 (1)
Salary Remaining :	$73,125
Jack Ahcan	$90,000 (1)
Salary Remaining :	$73,125
Adam Gaudette	$90,000 (1)
Salary Remaining :	$73,125
Cole Koepke	$80,000 (1)
Salary Remaining :	$65,000
Marc McLaughlin	$80,000 (1)
Salary Remaining :	$65,000
Matthew Phillips	$80,000 (1)
Salary Remaining :	$65,000
Jack Studnicka	$80,000 (1)
Salary Remaining :	$65,000
Nick Abruzzese	$80,000 (2)
Salary Remaining :	$65,000
Aidan McDonough	$80,000 (1)
Salary Remaining :	$65,000
Kole Lind	$70,000 (1)
Salary Remaining :	$56,875
Brendan Perlini	$50,000 (2)
Salary Remaining :	$40,625
Connor McClennon	$10,000 (9)
Salary Remaining :	$8,125
Carson Focht	$10,000 (6)
Salary Remaining :	$8,125
Brady Gilmour	$10,000 (10)
Salary Remaining :	$8,125
Ben Brinkman	$10,000 (9)
Salary Remaining :	$8,125
Matt Brassard	$10,000 (9)
Salary Remaining :	$8,125
Scott Walford	$10,000 (10)
Salary Remaining :	$8,125
Sean Behrens	$10,000 (9)
Salary Remaining :	$8,125
Brad Morrison	$10,000 (4)
Salary Remaining :	$8,125
Collin Adams	$10,000 (7)
Salary Remaining :	$8,125
Lucas Edmonds	$10,000 (8)
Salary Remaining :	$8,125
Total Farm Players	33
Salary Commitment
Year 24 : $2,260,000
Year 25 : $1,100,000
Year 26 : $100,000
Year 27 : $100,000
Salary Average Commitment
Year 24 : $2,260,000
Year 25 : $1,100,000
Year 26 : $100,000
Year 27 : $100,000

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	8000 - $100 - 7 921 - 99,02%
Level 2:	4000 - $59 - 3 959 - 98,97%
Level 3:	5000 - $40 - 4 865 - 97,31%
Level 4:	2000 - $30 - 1 931 - 96,56%
Luxury :	1000 - $202 - 982 - 98,24%
Total Capacity :	20000
Team Popularity :	106,00%
Income
Home Games Left	33
Average Attendance - %	19 659 - 98,30%
Average Income per Game	$1,521,005
Year to Date Revenue	$12,168,036
Expense
Pro Players Total Salaries	$62,000,000
Farm Players Total Salaries	$710,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$11,643,750
Farm Year To Date Expenses	$133,140
Pro Salary Cap To Date	$11,625,000
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$50,193,148
Pro Remaining Season Days	130
Pro Expenses Per Days	$388,125
Pro Estimated Expenses	$50,456,250
Farm Remaining Season Days	130
Farm Expenses Per Days	$4,438
Farm Estimated Expenses	$576,940
Estimated Season Expenses	$51,033,190
Estimated Season Salary Cap	$62,000,000
Estimate Under Maximum Salary Cap of $74,000,000	$12,000,000
Estimate Over Minimum Salary Cap of $44,000,000	$18,000,000
Current Bank Account	$26,182,292
Projected Bank Account	$25,342,250

Pro Players Salaries
Jake Guentzel	$6,700,000 (3)
-Salary Remaining :	$5,443,750
MacKenzie Weegar	$5,500,000 (1)
-Salary Remaining :	$4,468,750
Brayden Schenn	$4,900,000 (3)
-Salary Remaining :	$3,981,250
Philipp Kurashev	$4,600,000 (2)
-Salary Remaining :	$3,737,500
Mikhail Sergachev	$4,500,000 (1)
-Salary Remaining :	$3,656,250
Dmitry Orlov	$3,700,000 (3)
-Salary Remaining :	$3,006,250
Brandon Carlo	$3,700,000 (1)
-Salary Remaining :	$3,006,250
Rickard Rakell	$3,500,000 (1)
-Salary Remaining :	$2,843,750
Charlie Lindgren	$3,500,000 (5)
-Salary Remaining :	$2,843,750
Alexandre Carrier	$2,800,000 (1)
-Salary Remaining :	$2,275,000
Alexander Wennberg	$2,700,000 (1)
-Salary Remaining :	$2,193,750
Casey Cizikas	$2,100,000 (2)
-Salary Remaining :	$1,706,250
Eric Robinson	$2,000,000 (2)
-Salary Remaining :	$1,625,000
Karel Vejmelka	$1,900,000 (3)
-Salary Remaining :	$1,543,750
Luke Hughes	$1,800,000 (3)
-Salary Remaining :	$1,462,500
Byron Froese	$1,200,000 (1)
-Salary Remaining :	$975,000
Mattias Janmark	$1,200,000 (3)
-Salary Remaining :	$975,000
Alexandre Texier	$1,200,000 (1)
-Salary Remaining :	$975,000
Arber Xhekaj	$1,200,000 (1)
-Salary Remaining :	$975,000
Emil Bemstrom	$1,200,000 (1)
-Salary Remaining :	$975,000
Derek Ryan	$900,000 (1)
-Salary Remaining :	$731,250
Riley Nash	$700,000 (2)
-Salary Remaining :	$568,750
Charles Hudon	$500,000 (2)
-Salary Remaining :	$406,250
Total Pro Players	23
Salary Commitment
Year 24 : $62,000,000
Year 25 : $33,600,000
Year 26 : $23,700,000
Year 27 : $3,500,000
Salary Average Commitment
Year 24 : $62,000,000
Year 25 : $33,600,000
Year 26 : $23,700,000
Year 27 : $3,500,000
Salary Cap with 1 Way Contract
Year 24 : $62,000,000
Year 25 : $33,600,000
Year 26 : $23,700,000
Year 27 : $3,500,000

Farm Players Salaries
Dylan McIlrath	$100,000 (2)
Salary Remaining :	$81,250
Corey Schueneman	$80,000 (1)
Salary Remaining :	$65,000
Sam Poulin	$70,000 (2)
Salary Remaining :	$56,875
Gerry Mayhew	$60,000 (2)
Salary Remaining :	$48,750
Jiri Patera	$60,000 (1)
Salary Remaining :	$48,750
Cal O'Reilly	$60,000 (2)
Salary Remaining :	$48,750
Steven Fogarty	$60,000 (2)
Salary Remaining :	$48,750
Gabriel Bourque	$50,000 (2)
Salary Remaining :	$40,625
Curtis Hall	$10,000 (7)
Salary Remaining :	$8,125
Oskar Back	$10,000 (7)
Salary Remaining :	$8,125
Calle Sjalin	$10,000 (9)
Salary Remaining :	$8,125
Cole Krygier	$10,000 (9)
Salary Remaining :	$8,125
Chase Priskie	$10,000 (5)
Salary Remaining :	$8,125
Dean Stewart	$10,000 (7)
Salary Remaining :	$8,125
Tyler Brennan	$10,000 (9)
Salary Remaining :	$8,125
David Cotton	$10,000 (7)
Salary Remaining :	$8,125
Jan Mysak	$10,000 (7)
Salary Remaining :	$8,125
Garin Bjorklund	$10,000 (6)
Salary Remaining :	$8,125
Vasily Ponomarev	$10,000 (7)
Salary Remaining :	$8,125
Brandon Kruse	$10,000 (8)
Salary Remaining :	$8,125
Matthew Seminoff	$10,000 (9)
Salary Remaining :	$8,125
Nick Leivermann	$10,000 (9)
Salary Remaining :	$8,125
Maxim Groshev	$10,000 (9)
Salary Remaining :	$8,125
Jeremy Hanzel	$10,000 (10)
Salary Remaining :	$8,125
Layton Ahac	$10,000 (7)
Salary Remaining :	$8,125
Total Farm Players	25
Salary Commitment
Year 24 : $710,000
Year 25 : $570,000
Year 26 : $170,000
Year 27 : $170,000
Salary Average Commitment
Year 24 : $710,000
Year 25 : $570,000
Year 26 : $170,000
Year 27 : $170,000

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	8000 - $98 - 6 800 - 85,00%
Level 2:	4000 - $58 - 2 989 - 74,74%
Level 3:	5000 - $40 - 3 728 - 74,57%
Level 4:	2000 - $30 - 1 799 - 89,96%
Luxury :	1000 - $200 - 903 - 90,30%
Total Capacity :	20000
Team Popularity :	94,00%
Income
Home Games Left	34
Average Attendance - %	16 220 - 81,10%
Average Income per Game	$1,308,375
Year to Date Revenue	$9,158,624
Expense
Pro Players Total Salaries	$46,300,000
Farm Players Total Salaries	$600,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$6,000,000
Pro Year To Date Expenses	$8,636,250
Farm Year To Date Expenses	$109,442
Pro Salary Cap To Date	$8,392,500
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$44,484,745
Pro Remaining Season Days	130
Pro Expenses Per Days	$290,000
Pro Estimated Expenses	$37,700,000
Farm Remaining Season Days	130
Farm Expenses Per Days	$3,750
Farm Estimated Expenses	$487,500
Estimated Season Expenses	$38,187,500
Estimated Season Salary Cap	$51,036,250
Estimate Under Maximum Salary Cap of $74,000,000	$22,963,750
Estimate Over Minimum Salary Cap of $44,000,000	$7,036,250
Current Bank Account	$25,214,668
Projected Bank Account	$31,511,913

Pro Players Salaries
Andre Burakovsky	$5,000,000 (2)
-Salary Remaining :	$4,062,500
Casey Mittelstadt	$4,500,000 (3)
-Salary Remaining :	$3,656,250
Ukko-Pekka Luukkonen	$3,700,000 (2)
-Salary Remaining :	$3,006,250
Petr Mrazek	$3,500,000 (3)
-Salary Remaining :	$2,843,750
Zac Jones	$3,200,000 (1)
-Salary Remaining :	$2,600,000
Shane Pinto	$3,100,000 (1)
-Salary Remaining :	$2,518,750
Darren Raddysh	$2,600,000 (3)
-Salary Remaining :	$2,112,500
Simon Benoit	$2,500,000 (2)
-Salary Remaining :	$2,031,250
Vladislav Namestnikov	$2,400,000 (3)
-Salary Remaining :	$1,950,000
Tommy Novak	$2,100,000 (4)
-Salary Remaining :	$1,706,250
Brendan Gallagher	$2,000,000 (1)
-Salary Remaining :	$1,625,000
Travis Dermott	$1,700,000 (1)
-Salary Remaining :	$1,381,250
Nick Foligno	$1,500,000 (3)
-Salary Remaining :	$1,218,750
David Jiricek	$1,300,000 (3)
-Salary Remaining :	$1,056,250
Chris Driedger (1 Way Contract)	$1,200,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$975,000
Philip Broberg	$1,000,000 (1)
-Salary Remaining :	$812,500
Declan Chisholm	$900,000 (1)
-Salary Remaining :	$731,250
Zack Bolduc	$900,000 (3)
-Salary Remaining :	$731,250
Mitchell Chaffee	$900,000 (1)
-Salary Remaining :	$731,250
Jesse Puljujarvi	$900,000 (1)
-Salary Remaining :	$731,250
Waltteri Merela	$700,000 (2)
-Salary Remaining :	$568,750
Alex Barre-Boulet	$700,000 (1)
-Salary Remaining :	$568,750
Total Pro Players	22
Salary Commitment
Year 24 : $46,300,000
Year 25 : $31,900,000
Year 26 : $18,800,000
Year 27 : $2,100,000
Salary Average Commitment
Year 24 : $46,300,000
Year 25 : $31,900,000
Year 26 : $18,800,000
Year 27 : $2,100,000
Salary Cap with 1 Way Contract
Year 24 : $45,100,000
Year 25 : $30,700,000
Year 26 : $18,800,000
Year 27 : $2,100,000

Farm Players Salaries
Ryan Winterton	$80,000 (3)
Salary Remaining :	$65,000
Zach Dean	$80,000 (3)
Salary Remaining :	$65,000
Jean-Luc Foudy	$60,000 (2)
Salary Remaining :	$48,750
Linus Karlsson	$60,000 (1)
Salary Remaining :	$48,750
Samuel Helenius	$40,000 (1)
Salary Remaining :	$32,500
Emil Andrae	$40,000 (1)
Salary Remaining :	$32,500
Nolan Allan	$40,000 (1)
Salary Remaining :	$32,500
Carson Bjarnason	$10,000 (9)
Salary Remaining :	$8,125
Tristan Luneau	$10,000 (10)
Salary Remaining :	$8,125
Colby Barlow	$10,000 (10)
Salary Remaining :	$8,125
Reilly Walsh	$10,000 (6)
Salary Remaining :	$8,125
Etienne Morin	$10,000 (10)
Salary Remaining :	$8,125
Lukas Cormier	$10,000 (9)
Salary Remaining :	$8,125
Mathias Laferriere	$10,000 (8)
Salary Remaining :	$8,125
Ben King	$10,000 (9)
Salary Remaining :	$8,125
Michael Milne	$10,000 (9)
Salary Remaining :	$8,125
Domenic DiVincentiis	$10,000 (9)
Salary Remaining :	$8,125
David Spacek	$10,000 (9)
Salary Remaining :	$8,125
Daylan Kuefler	$10,000 (10)
Salary Remaining :	$8,125
Filip Bystedt	$10,000 (10)
Salary Remaining :	$8,125
Oskar Pettersson	$10,000 (10)
Salary Remaining :	$8,125
William Stromgren	$10,000 (10)
Salary Remaining :	$8,125
Kyle Jackson	$10,000 (10)
Salary Remaining :	$8,125
Noah Ostlund	$10,000 (10)
Salary Remaining :	$8,125
Niklas Kokko	$10,000 (10)
Salary Remaining :	$8,125
Victor Brattstrom	$10,000 (7)
Salary Remaining :	$8,125
Jorian Donovan	$10,000 (10)
Salary Remaining :	$8,125
Total Farm Players	27
Salary Commitment
Year 24 : $600,000
Year 25 : $420,000
Year 26 : $360,000
Year 27 : $200,000
Salary Average Commitment
Year 24 : $600,000
Year 25 : $420,000
Year 26 : $360,000
Year 27 : $200,000

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Arena
Level 1:	8000 - $112 - 7 712 - 96,41%
Level 2:	4000 - $68 - 3 758 - 93,95%
Level 3:	5000 - $47 - 4 850 - 97,01%
Level 4:	2000 - $37 - 1 930 - 96,52%
Luxury :	1000 - $213 - 985 - 98,49%
Total Capacity :	20000
Team Popularity :	128,00%
Income
Home Games Left	32
Average Attendance - %	19 236 - 96,18%
Average Income per Game	$1,578,261
Year to Date Revenue	$14,204,350
Expense
Pro Players Total Salaries	$68,400,000
Farm Players Total Salaries	$1,760,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$13,128,750
Farm Year To Date Expenses	$330,000
Pro Salary Cap To Date	$13,110,000
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$50,504,356
Pro Remaining Season Days	130
Pro Expenses Per Days	$428,125
Pro Estimated Expenses	$55,656,250
Farm Remaining Season Days	130
Farm Expenses Per Days	$11,000
Farm Estimated Expenses	$1,430,000
Estimated Season Expenses	$57,086,250
Estimated Season Salary Cap	$68,685,000
Estimate Under Maximum Salary Cap of $74,000,000	$5,315,000
Estimate Over Minimum Salary Cap of $44,000,000	$24,685,000
Current Bank Account	$12,843,812
Projected Bank Account	$6,261,918

Pro Players Salaries
Mitch Marner	$7,400,000 (1)
-Salary Remaining :	$6,012,500
Connor Hellebuyck	$6,000,000 (2)
-Salary Remaining :	$4,875,000
Carter Verhaeghe	$5,900,000 (3)
-Salary Remaining :	$4,793,750
Jared McCann	$4,900,000 (4)
-Salary Remaining :	$3,981,250
Joel Eriksson Ek	$4,800,000 (1)
-Salary Remaining :	$3,900,000
Travis Sanheim	$4,000,000 (4)
-Salary Remaining :	$3,250,000
Martin Necas	$4,000,000 (2)
-Salary Remaining :	$3,250,000
Evan Bouchard	$3,800,000 (1)
-Salary Remaining :	$3,087,500
Jake Walman	$3,600,000 (3)
-Salary Remaining :	$2,925,000
Radko Gudas	$3,200,000 (3)
-Salary Remaining :	$2,600,000
Fabian Zetterlund	$3,000,000 (1)
-Salary Remaining :	$2,437,500
Timothy Liljegren	$2,900,000 (2)
-Salary Remaining :	$2,356,250
Logan Couture	$2,500,000 (1)
-Salary Remaining :	$2,031,250
Jason Dickinson	$2,400,000 (2)
-Salary Remaining :	$1,950,000
Jack McBain	$2,200,000 (1)
-Salary Remaining :	$1,787,500
Calvin Pickard	$2,000,000 (3)
-Salary Remaining :	$1,625,000
Kaiden Guhle	$1,800,000 (2)
-Salary Remaining :	$1,462,500
Morgan Geekie	$1,600,000 (1)
-Salary Remaining :	$1,300,000
Bobby McMann	$1,300,000 (3)
-Salary Remaining :	$1,056,250
Sam Steel (1 Way Contract)	$1,100,000 (2)
-Salary Remaining :	$893,750
Total Pro Players	20
Salary Commitment
Year 24 : $68,400,000
Year 25 : $43,100,000
Year 26 : $24,900,000
Year 27 : $8,900,000
Salary Average Commitment
Year 24 : $68,400,000
Year 25 : $43,100,000
Year 26 : $24,900,000
Year 27 : $8,900,000
Salary Cap with 1 Way Contract
Year 24 : $68,400,000
Year 25 : $43,100,000
Year 26 : $24,900,000
Year 27 : $8,900,000

Farm Players Salaries
Taylor Fedun	$120,000 (1)
Salary Remaining :	$97,500
Jonas Johansson	$110,000 (1)
Salary Remaining :	$89,375
Xavier Ouellet	$90,000 (1)
Salary Remaining :	$73,125
Paul LaDue	$90,000 (1)
Salary Remaining :	$73,125
Seth Helgeson	$90,000 (1)
Salary Remaining :	$73,125
Julien Gauthier	$90,000 (1)
Salary Remaining :	$73,125
Kyle Capobianco	$90,000 (1)
Salary Remaining :	$73,125
Andy Welinski	$90,000 (1)
Salary Remaining :	$73,125
Isak Rosen	$80,000 (3)
Salary Remaining :	$65,000
Brett Seney	$80,000 (2)
Salary Remaining :	$65,000
Alex Steeves	$70,000 (1)
Salary Remaining :	$56,875
Adam Cracknell	$70,000 (1)
Salary Remaining :	$56,875
Colton White	$70,000 (1)
Salary Remaining :	$56,875
Gabriel Fortier	$60,000 (1)
Salary Remaining :	$48,750
Shane Bowers	$60,000 (1)
Salary Remaining :	$48,750
Peter Holland	$50,000 (2)
Salary Remaining :	$40,625
Cody Hodgson	$50,000 (2)
Salary Remaining :	$40,625
Michael Mersch	$50,000 (2)
Salary Remaining :	$40,625
Josh Currie	$50,000 (2)
Salary Remaining :	$40,625
Shane Harper	$50,000 (2)
Salary Remaining :	$40,625
Brett Bulmer	$50,000 (2)
Salary Remaining :	$40,625
Seamus Casey	$40,000 (1)
Salary Remaining :	$32,500
Conor Geekie	$40,000 (1)
Salary Remaining :	$32,500
Scott Morrow	$10,000 (10)
Salary Remaining :	$8,125
Daniel Walcott	$10,000 (2)
Salary Remaining :	$8,125
Roni Hirvonen	$10,000 (9)
Salary Remaining :	$8,125
Maxim Barbashev	$10,000 (10)
Salary Remaining :	$8,125
Brycen Martin	$10,000 (8)
Salary Remaining :	$8,125
Fraser Minten	$10,000 (10)
Salary Remaining :	$8,125
Mathieu Cataford	$10,000 (10)
Salary Remaining :	$8,125
Xavier Bourgault	$10,000 (8)
Salary Remaining :	$8,125
William Trudeau	$10,000 (8)
Salary Remaining :	$8,125
Chase Perry	$10,000 (10)
Salary Remaining :	$8,125
Chase Clark	$10,000 (8)
Salary Remaining :	$8,125
Vyacheslav Peksa	$10,000 (9)
Salary Remaining :	$8,125
Total Farm Players	35
Salary Commitment
Year 24 : $1,760,000
Year 25 : $580,000
Year 26 : $190,000
Year 27 : $110,000
Salary Average Commitment
Year 24 : $1,760,000
Year 25 : $580,000
Year 26 : $190,000
Year 27 : $110,000

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BBT Center
Level 1:	8000 - $103 - 7 895 - 98,69%
Level 2:	4000 - $60 - 3 890 - 97,24%
Level 3:	5000 - $42 - 4 774 - 95,48%
Level 4:	2000 - $32 - 1 941 - 97,06%
Luxury :	1000 - $208 - 978 - 97,80%
Total Capacity :	20000
Team Popularity :	119,00%
Income
Home Games Left	33
Average Attendance - %	19 478 - 97,39%
Average Income per Game	$1,555,175
Year to Date Revenue	$12,441,402
Expense
Pro Players Total Salaries	$75,700,000
Farm Players Total Salaries	$1,380,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$14,212,500
Farm Year To Date Expenses	$258,750
Pro Salary Cap To Date	$13,842,500
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$51,320,783
Pro Remaining Season Days	130
Pro Expenses Per Days	$473,750
Pro Estimated Expenses	$61,587,500
Farm Remaining Season Days	130
Farm Expenses Per Days	$8,625
Farm Estimated Expenses	$1,121,250
Estimated Season Expenses	$62,708,750
Estimated Season Salary Cap	$73,805,000
Estimate Under Maximum Salary Cap of $74,000,000	$195,000
Estimate Over Minimum Salary Cap of $44,000,000	$29,805,000
Current Bank Account	$15,389,168
Projected Bank Account	$4,001,201

Pro Players Salaries
Elias Pettersson	$6,600,000 (3)
-Salary Remaining :	$5,362,500
Alex Tuch	$6,200,000 (5)
-Salary Remaining :	$5,037,500
Chandler Stephenson	$5,100,000 (2)
-Salary Remaining :	$4,143,750
Mattias Ekholm	$4,500,000 (1)
-Salary Remaining :	$3,656,250
Vladislav Gavrikov	$4,400,000 (3)
-Salary Remaining :	$3,575,000
Lawson Crouse	$4,000,000 (1)
-Salary Remaining :	$3,250,000
Alexis Lafreniere	$4,000,000 (1)
-Salary Remaining :	$3,250,000
Dakota Joshua	$3,800,000 (3)
-Salary Remaining :	$3,087,500
Ilya Samsonov	$3,800,000 (1)
-Salary Remaining :	$3,087,500
Tyson Barrie	$3,600,000 (2)
-Salary Remaining :	$2,925,000
Jake McCabe	$3,500,000 (2)
-Salary Remaining :	$2,843,750
Morgan Frost	$3,100,000 (1)
-Salary Remaining :	$2,518,750
Marc-Andre Fleury	$3,000,000 (1)
-Salary Remaining :	$2,437,500
Nicholas Paul	$3,000,000 (4)
-Salary Remaining :	$2,437,500
Torey Krug	$2,700,000 (2)
-Salary Remaining :	$2,193,750
Mason Marchment	$2,700,000 (2)
-Salary Remaining :	$2,193,750
T.J. Oshie	$2,500,000 (3)
-Salary Remaining :	$2,031,250
Olli Maatta	$2,400,000 (1)
-Salary Remaining :	$1,950,000
Kyle Okposo	$2,000,000 (1)
-Salary Remaining :	$1,625,000
Zach Bogosian	$1,600,000 (3)
-Salary Remaining :	$1,300,000
Stefan Noesen	$1,300,000 (2)
-Salary Remaining :	$1,056,250
Chris Tierney (1 Way Contract)	$1,100,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$893,750
Nicolas Aube-Kubel (1 Way Contract)	$800,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$650,000
Total Pro Players	23
Salary Commitment
Year 24 : $75,700,000
Year 25 : $47,800,000
Year 26 : $28,100,000
Year 27 : $9,200,000
Salary Average Commitment
Year 24 : $75,700,000
Year 25 : $47,800,000
Year 26 : $28,100,000
Year 27 : $9,200,000
Salary Cap with 1 Way Contract
Year 24 : $73,800,000
Year 25 : $47,000,000
Year 26 : $28,100,000
Year 27 : $9,200,000

Farm Players Salaries
Joel Hanley	$120,000 (2)
Salary Remaining :	$97,500
Nikolai Knyzhov	$120,000 (2)
Salary Remaining :	$97,500
Louis Domingue	$110,000 (2)
Salary Remaining :	$89,375
Nils Aman	$110,000 (1)
Salary Remaining :	$89,375
Uvis Balinskis	$100,000 (1)
Salary Remaining :	$81,250
Simon Edvinsson	$100,000 (2)
Salary Remaining :	$81,250
Max Lajoie	$100,000 (1)
Salary Remaining :	$81,250
Matt Donovan	$90,000 (2)
Salary Remaining :	$73,125
Lucas Carlsson	$90,000 (1)
Salary Remaining :	$73,125
Jonah Gadjovich	$80,000 (1)
Salary Remaining :	$65,000
Grigori Denisenko	$80,000 (1)
Salary Remaining :	$65,000
Mattias Norlinder	$70,000 (2)
Salary Remaining :	$56,875
Artem Anisimov	$70,000 (1)
Salary Remaining :	$56,875
Daniel Torgersson	$10,000 (8)
Salary Remaining :	$8,125
Mike Robinson	$10,000 (4)
Salary Remaining :	$8,125
Ville Koivunen	$10,000 (9)
Salary Remaining :	$8,125
Joakim Kemell	$10,000 (9)
Salary Remaining :	$8,125
Paul Ludwinski	$10,000 (10)
Salary Remaining :	$8,125
Alexander Campbell	$10,000 (10)
Salary Remaining :	$8,125
Alex Green	$10,000 (6)
Salary Remaining :	$8,125
Ryan Suzuki	$10,000 (6)
Salary Remaining :	$8,125
Jake Chiasson	$10,000 (10)
Salary Remaining :	$8,125
Jan Bednar	$10,000 (7)
Salary Remaining :	$8,125
Ondrej Becher	$10,000 (10)
Salary Remaining :	$8,125
Ivan Zhigalov	$10,000 (8)
Salary Remaining :	$8,125
Yegor Sidorov	$10,000 (10)
Salary Remaining :	$8,125
Gleb Trikozov	$10,000 (10)
Salary Remaining :	$8,125
Total Farm Players	27
Salary Commitment
Year 24 : $1,380,000
Year 25 : $750,000
Year 26 : $140,000
Year 27 : $140,000
Salary Average Commitment
Year 24 : $1,380,000
Year 25 : $750,000
Year 26 : $140,000
Year 27 : $140,000

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	8000 - $102 - 7 954 - 99,43%
Level 2:	4000 - $63 - 3 807 - 95,17%
Level 3:	5000 - $41 - 4 889 - 97,77%
Level 4:	2000 - $22 - 2 000 - 100,00%
Luxury :	1000 - $205 - 997 - 99,70%
Total Capacity :	20000
Team Popularity :	112,00%
Income
Home Games Left	32
Average Attendance - %	19 647 - 98,23%
Average Income per Game	$1,535,752
Year to Date Revenue	$13,821,764
Expense
Pro Players Total Salaries	$49,400,000
Farm Players Total Salaries	$1,710,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$9,065,625
Farm Year To Date Expenses	$300,129
Pro Salary Cap To Date	$8,453,750
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$49,144,050
Pro Remaining Season Days	130
Pro Expenses Per Days	$309,375
Pro Estimated Expenses	$40,218,750
Farm Remaining Season Days	130
Farm Expenses Per Days	$10,688
Farm Estimated Expenses	$1,389,440
Estimated Season Expenses	$41,608,190
Estimated Season Salary Cap	$46,153,750
Estimate Under Maximum Salary Cap of $74,000,000	$27,846,250
Estimate Over Minimum Salary Cap of $44,000,000	$2,153,750
Current Bank Account	$44,714,741
Projected Bank Account	$52,250,601

Pro Players Salaries
Connor McDavid	$9,200,000 (1)
-Salary Remaining :	$7,475,000
Leon Draisaitl	$9,100,000 (5)
-Salary Remaining :	$7,393,750
Seth Jones	$5,300,000 (4)
-Salary Remaining :	$4,306,250
Josh Anderson	$3,000,000 (1)
-Salary Remaining :	$2,437,500
Pyotr Kochetkov	$2,300,000 (1)
-Salary Remaining :	$1,868,750
Tyler Motte	$1,800,000 (2)
-Salary Remaining :	$1,462,500
Juuso Valimaki	$1,600,000 (1)
-Salary Remaining :	$1,300,000
Martin Jones	$1,500,000 (1)
-Salary Remaining :	$1,218,750
William Carrier	$1,500,000 (2)
-Salary Remaining :	$1,218,750
Kirill Marchenko	$1,300,000 (1)
-Salary Remaining :	$1,056,250
David Perron	$1,100,000 (3)
-Salary Remaining :	$893,750
Cal Clutterbuck	$900,000 (2)
-Salary Remaining :	$731,250
Erik Gustafsson	$900,000 (2)
-Salary Remaining :	$731,250
Justin Schultz	$900,000 (2)
-Salary Remaining :	$731,250
Tyler Johnson	$800,000 (2)
-Salary Remaining :	$650,000
Jack Johnson	$800,000 (2)
-Salary Remaining :	$650,000
Jeff Carter	$800,000 (2)
-Salary Remaining :	$650,000
Travis Boyd	$800,000 (2)
-Salary Remaining :	$650,000
Evgenii Dadonov	$800,000 (1)
-Salary Remaining :	$650,000
Sean Kuraly	$800,000 (2)
-Salary Remaining :	$650,000
A.J. Greer (1 Way Contract)	$700,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$568,750
Matt Irwin (1 Way Contract)	$600,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$487,500
Jimmy Vesey (1 Way Contract)	$600,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$487,500
Alex Goligoski (1 Way Contract)	$600,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$487,500
Mark Jankowski (1 Way Contract)	$600,000 (2)
-Salary Remaining :	$487,500
Brendan Smith (1 Way Contract)	$600,000 (1)
-Salary Remaining :	$487,500
Jonny Brodzinski (1 Way Contract)	$500,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$406,250
Total Pro Players	27
Salary Commitment
Year 24 : $49,400,000
Year 25 : $26,700,000
Year 26 : $15,500,000
Year 27 : $14,400,000
Salary Average Commitment
Year 24 : $49,400,000
Year 25 : $26,700,000
Year 26 : $15,500,000
Year 27 : $14,400,000
Salary Cap with 1 Way Contract
Year 24 : $46,400,000
Year 25 : $26,100,000
Year 26 : $15,500,000
Year 27 : $14,400,000

Farm Players Salaries
Spencer Martin	$100,000 (1)
Salary Remaining :	$81,250
Caleb Jones	$100,000 (1)
Salary Remaining :	$81,250
Max Willman	$90,000 (1)
Salary Remaining :	$73,125
MacKenzie Entwistle	$90,000 (1)
Salary Remaining :	$73,125
Justin Barron	$90,000 (1)
Salary Remaining :	$73,125
Mitchell Stephens	$80,000 (1)
Salary Remaining :	$65,000
Fredrik Karlstrom	$80,000 (1)
Salary Remaining :	$65,000
Jan Jenik	$70,000 (1)
Salary Remaining :	$56,875
Joe Hicketts	$70,000 (2)
Salary Remaining :	$56,875
Jasper Weatherby	$70,000 (1)
Salary Remaining :	$56,875
Olle Lycksell	$70,000 (1)
Salary Remaining :	$56,875
Lassi Thomson	$70,000 (1)
Salary Remaining :	$56,875
Mikael Pyyhtia	$70,000 (2)
Salary Remaining :	$56,875
Liam Foudy	$70,000 (1)
Salary Remaining :	$56,875
Casey Fitzgerald	$70,000 (1)
Salary Remaining :	$56,875
Dakota Mermis	$60,000 (2)
Salary Remaining :	$48,750
Taro Hirose	$60,000 (2)
Salary Remaining :	$48,750
Cole Schwindt	$50,000 (2)
Salary Remaining :	$40,625
Ryan Reaves	$50,000 (1)
Salary Remaining :	$40,625
Craig Smith	$50,000 (1)
Salary Remaining :	$40,625
Oliver Kapanen	$40,000 (1)
Salary Remaining :	$32,500
Dennis Hildeby	$40,000 (1)
Salary Remaining :	$32,500
Denton Mateychuk	$40,000 (1)
Salary Remaining :	$32,500
Will Smith	$40,000 (1)
Salary Remaining :	$32,500
Hunter Jones	$10,000 (6)
Salary Remaining :	$8,125
Alex Kannok Leipert	$10,000 (9)
Salary Remaining :	$8,125
Alex Peters	$10,000 (9)
Salary Remaining :	$8,125
Oskar Olausson	$10,000 (8)
Salary Remaining :	$8,125
Patrick Holway	$10,000 (9)
Salary Remaining :	$8,125
Cross Hanas	$10,000 (8)
Salary Remaining :	$8,125
Simon Lundmark	$10,000 (9)
Salary Remaining :	$8,125
Brett Davis	$10,000 (9)
Salary Remaining :	$8,125
Adam Gajan	$10,000 (10)
Salary Remaining :	$8,125
Total Farm Players	33
Salary Commitment
Year 24 : $1,710,000
Year 25 : $400,000
Year 26 : $90,000
Year 27 : $90,000
Salary Average Commitment
Year 24 : $1,680,000
Year 25 : $400,000
Year 26 : $90,000
Year 27 : $90,000

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	KeyBank Center
Level 1:	8000 - $100 - 8 000 - 100,00%
Level 2:	4000 - $60 - 3 999 - 99,98%
Level 3:	5000 - $40 - 4 998 - 99,95%
Level 4:	2000 - $31 - 1 998 - 99,92%
Luxury :	1000 - $205 - 1 000 - 100,00%
Total Capacity :	20000
Team Popularity :	115,00%
Income
Home Games Left	32
Average Attendance - %	19 995 - 99,98%
Average Income per Game	$1,552,018
Year to Date Revenue	$13,968,166
Expense
Pro Players Total Salaries	$73,200,000
Farm Players Total Salaries	$1,340,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,000,000
Pro Year To Date Expenses	$13,925,000
Farm Year To Date Expenses	$251,250
Pro Salary Cap To Date	$13,366,250
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$49,664,590
Pro Remaining Season Days	130
Pro Expenses Per Days	$458,125
Pro Estimated Expenses	$59,556,250
Farm Remaining Season Days	130
Farm Expenses Per Days	$8,375
Farm Estimated Expenses	$1,088,750
Estimated Season Expenses	$60,645,000
Estimated Season Salary Cap	$72,053,750
Estimate Under Maximum Salary Cap of $74,000,000	$1,946,250
Estimate Over Minimum Salary Cap of $44,000,000	$28,053,750
Current Bank Account	$10,390,908
Projected Bank Account	($589,502)

Pro Players Salaries
Mika Zibanejad	$7,400,000 (1)
-Salary Remaining :	$6,012,500
Andrei Vasilevskiy	$6,700,000 (3)
-Salary Remaining :	$5,443,750
J.T. Miller	$5,700,000 (2)
-Salary Remaining :	$4,631,250
Claude Giroux	$5,300,000 (3)
-Salary Remaining :	$4,306,250
Rasmus Andersson	$5,200,000 (1)
-Salary Remaining :	$4,225,000
Mathew Dumba	$4,500,000 (1)
-Salary Remaining :	$3,656,250
Erik Karlsson	$4,300,000 (1)
-Salary Remaining :	$3,493,750
Jordan Staal	$4,000,000 (1)
-Salary Remaining :	$3,250,000
Brandon Saad	$3,700,000 (1)
-Salary Remaining :	$3,006,250
Michael Rasmussen	$3,200,000 (3)
-Salary Remaining :	$2,600,000
Timo Meier	$3,000,000 (1)
-Salary Remaining :	$2,437,500
Yegor Sharangovich	$2,300,000 (1)
-Salary Remaining :	$1,868,750
Mikael Granlund	$2,200,000 (1)
-Salary Remaining :	$1,787,500
Semyon Varlamov	$2,200,000 (1)
-Salary Remaining :	$1,787,500
Erik Gudbranson	$2,000,000 (2)
-Salary Remaining :	$1,625,000
Jonathan Drouin	$2,000,000 (3)
-Salary Remaining :	$1,625,000
Noah Juulsen	$1,800,000 (1)
-Salary Remaining :	$1,462,500
Justin Danforth	$1,700,000 (1)
-Salary Remaining :	$1,381,250
Jordan Martinook	$1,500,000 (2)
-Salary Remaining :	$1,218,750
Nick Cousins (1 Way Contract)	$1,200,000 (1)
-Salary Remaining :	$975,000
Matt Benning (1 Way Contract)	$1,200,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$975,000
Marc-Edouard Vlasic	$1,100,000 (1)
-Salary Remaining :	$893,750
Andreas Englund (1 Way Contract)	$1,000,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$812,500
Total Pro Players	23
Salary Commitment
Year 24 : $73,200,000
Year 25 : $28,600,000
Year 26 : $17,200,000
Year 27 : $0
Salary Average Commitment
Year 24 : $73,200,000
Year 25 : $28,600,000
Year 26 : $17,200,000
Year 27 : $0
Salary Cap with 1 Way Contract
Year 24 : $71,000,000
Year 25 : $26,400,000
Year 26 : $17,200,000
Year 27 : $0

Farm Players Salaries
Dillon Dube	$120,000 (2)
Salary Remaining :	$97,500
Robert Hagg	$120,000 (2)
Salary Remaining :	$97,500
Steven Lorentz	$120,000 (2)
Salary Remaining :	$97,500
Adam Ruzicka	$120,000 (2)
Salary Remaining :	$97,500
Dryden Hunt	$100,000 (2)
Salary Remaining :	$81,250
Garret Sparks	$90,000 (1)
Salary Remaining :	$73,125
Ilya Solovyov	$90,000 (1)
Salary Remaining :	$73,125
Max McCormick	$80,000 (2)
Salary Remaining :	$65,000
Chris Terry	$80,000 (2)
Salary Remaining :	$65,000
Kyle Criscuolo	$70,000 (2)
Salary Remaining :	$56,875
Brandon Biro	$60,000 (1)
Salary Remaining :	$48,750
Michael Houser	$60,000 (1)
Salary Remaining :	$48,750
Anthony Angello	$50,000 (2)
Salary Remaining :	$40,625
Cole Schneider	$50,000 (2)
Salary Remaining :	$40,625
Matt Filipe	$10,000 (8)
Salary Remaining :	$8,125
Mikko Kokkonen	$10,000 (8)
Salary Remaining :	$8,125
Nathan Legare	$10,000 (7)
Salary Remaining :	$8,125
Keaton Thompson	$10,000 (4)
Salary Remaining :	$8,125
Brendan Warren	$10,000 (8)
Salary Remaining :	$8,125
Benton Maass	$10,000 (8)
Salary Remaining :	$8,125
Denis Smirnov	$10,000 (8)
Salary Remaining :	$8,125
Fedor Gordeev	$10,000 (6)
Salary Remaining :	$8,125
Kevin Wall	$10,000 (9)
Salary Remaining :	$8,125
Drew Commesso	$10,000 (6)
Salary Remaining :	$8,125
Matthew Strome	$10,000 (5)
Salary Remaining :	$8,125
Logan Neaton	$10,000 (5)
Salary Remaining :	$8,125
Brian Pinho	$10,000 (6)
Salary Remaining :	$8,125
Total Farm Players	27
Salary Commitment
Year 24 : $1,340,000
Year 25 : $1,040,000
Year 26 : $130,000
Year 27 : $130,000
Salary Average Commitment
Year 24 : $1,340,000
Year 25 : $1,040,000
Year 26 : $130,000
Year 27 : $130,000

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Centre
Level 1:	8000 - $100 - 7 876 - 98,45%
Level 2:	4000 - $60 - 3 951 - 98,77%
Level 3:	5000 - $35 - 5 000 - 100,00%
Level 4:	2000 - $30 - 2 000 - 100,00%
Luxury :	1000 - $210 - 862 - 86,23%
Total Capacity :	20000
Team Popularity :	109,00%
Income
Home Games Left	32
Average Attendance - %	19 689 - 98,44%
Average Income per Game	$1,483,931
Year to Date Revenue	$13,355,381
Expense
Pro Players Total Salaries	$55,100,000
Farm Players Total Salaries	$2,260,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$7,300,000
Pro Year To Date Expenses	$10,231,875
Farm Year To Date Expenses	$435,573
Pro Salary Cap To Date	$9,819,375
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$47,485,799
Pro Remaining Season Days	130
Pro Expenses Per Days	$345,000
Pro Estimated Expenses	$44,850,000
Farm Remaining Season Days	130
Farm Expenses Per Days	$14,125
Farm Estimated Expenses	$1,836,250
Estimated Season Expenses	$46,686,250
Estimated Season Salary Cap	$60,181,875
Estimate Under Maximum Salary Cap of $74,000,000	$13,818,125
Estimate Over Minimum Salary Cap of $44,000,000	$16,181,875
Current Bank Account	$34,203,378
Projected Bank Account	$35,002,927

Pro Players Salaries
Brock Boeser	$4,300,000 (1)
-Salary Remaining :	$3,493,750
Artem Zub	$3,800,000 (3)
-Salary Remaining :	$3,087,500
Anthony Mantha	$3,700,000 (2)
-Salary Remaining :	$3,006,250
Nick Bjugstad	$3,200,000 (2)
-Salary Remaining :	$2,600,000
Brian Dumoulin	$3,200,000 (1)
-Salary Remaining :	$2,600,000
Erik Haula	$3,100,000 (1)
-Salary Remaining :	$2,518,750
Jonathan Quick	$2,700,000 (1)
-Salary Remaining :	$2,193,750
Joonas Korpisalo	$2,700,000 (2)
-Salary Remaining :	$2,193,750
Marcus Johansson	$2,600,000 (1)
-Salary Remaining :	$2,112,500
Jason Zucker	$2,200,000 (3)
-Salary Remaining :	$1,787,500
Colin Miller	$2,200,000 (2)
-Salary Remaining :	$1,787,500
Will Borgen	$2,100,000 (1)
-Salary Remaining :	$1,706,250
Jamie Drysdale	$2,000,000 (3)
-Salary Remaining :	$1,625,000
Lucas Raymond	$1,800,000 (1)
-Salary Remaining :	$1,462,500
Joe Veleno	$1,800,000 (3)
-Salary Remaining :	$1,462,500
Kailer Yamamoto	$1,600,000 (1)
-Salary Remaining :	$1,300,000
Parker Kelly	$1,500,000 (1)
-Salary Remaining :	$1,218,750
Ryan Johansen	$1,500,000 (3)
-Salary Remaining :	$1,218,750
Troy Stecher	$1,400,000 (2)
-Salary Remaining :	$1,137,500
Valtteri Puustinen	$1,200,000 (2)
-Salary Remaining :	$975,000
Lukas Dostal	$1,200,000 (1)
-Salary Remaining :	$975,000
Jaden Schwartz	$1,200,000 (3)
-Salary Remaining :	$975,000
Philippe Myers (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$975,000
J.J. Peterka	$1,100,000 (2)
-Salary Remaining :	$893,750
Milan Lucic (1 Way Contract)	$900,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$731,250
Samuel Bolduc	$900,000 (1)
-Salary Remaining :	$731,250
Total Pro Players	26
Salary Commitment
Year 24 : $55,100,000
Year 25 : $28,000,000
Year 26 : $12,500,000
Year 27 : $0
Salary Average Commitment
Year 24 : $55,100,000
Year 25 : $28,000,000
Year 26 : $12,500,000
Year 27 : $0
Salary Cap with 1 Way Contract
Year 24 : $53,000,000
Year 25 : $28,000,000
Year 26 : $12,500,000
Year 27 : $0

Farm Players Salaries
Zach Benson	$140,000 (3)
Salary Remaining :	$113,750
Michael Hutchinson	$120,000 (2)
Salary Remaining :	$97,500
Brendan Lemieux	$120,000 (2)
Salary Remaining :	$97,500
Austin Poganski	$120,000 (2)
Salary Remaining :	$97,500
Will Butcher	$120,000 (1)
Salary Remaining :	$97,500
Steven Santini	$120,000 (1)
Salary Remaining :	$97,500
Dillon Heatherington	$120,000 (1)
Salary Remaining :	$97,500
Ryan Dzingel	$120,000 (2)
Salary Remaining :	$97,500
John Hayden	$120,000 (1)
Salary Remaining :	$97,500
Dustin Tokarski	$110,000 (1)
Salary Remaining :	$89,375
Kent Johnson	$100,000 (1)
Salary Remaining :	$81,250
Zac Dalpe	$90,000 (2)
Salary Remaining :	$73,125
Scott Sabourin	$90,000 (2)
Salary Remaining :	$73,125
Jake Lucchini	$80,000 (1)
Salary Remaining :	$65,000
Thomas Bordeleau	$80,000 (2)
Salary Remaining :	$65,000
Egor Afanasyev	$80,000 (1)
Salary Remaining :	$65,000
Jiri Smejkal	$80,000 (1)
Salary Remaining :	$65,000
Joel L'Esperance	$70,000 (1)
Salary Remaining :	$56,875
Spencer Knight	$70,000 (1)
Salary Remaining :	$56,875
Landon Slaggert	$70,000 (2)
Salary Remaining :	$56,875
Ville Heinola	$60,000 (1)
Salary Remaining :	$48,750
Matthew Peca	$50,000 (1)
Salary Remaining :	$40,625
Nicolas Beaudin	$50,000 (2)
Salary Remaining :	$40,625
Lukas Dragicevic	$10,000 (10)
Salary Remaining :	$8,125
Luca Del Bel Belluz	$10,000 (10)
Salary Remaining :	$8,125
Brad Lambert	$10,000 (9)
Salary Remaining :	$8,125
Sasha Pastujov	$10,000 (10)
Salary Remaining :	$8,125
Ryan McGregor	$10,000 (7)
Salary Remaining :	$8,125
Jack Peart	$10,000 (10)
Salary Remaining :	$8,125
Thomas Milic	$10,000 (10)
Salary Remaining :	$8,125
Daniil Chayka	$10,000 (8)
Salary Remaining :	$8,125
Total Farm Players	31
Salary Commitment
Year 24 : $2,260,000
Year 25 : $1,080,000
Year 26 : $220,000
Year 27 : $80,000
Salary Average Commitment
Year 24 : $2,260,000
Year 25 : $1,080,000
Year 26 : $220,000
Year 27 : $80,000

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	8000 - $101 - 7 933 - 99,16%
Level 2:	4000 - $60 - 4 000 - 100,00%
Level 3:	5000 - $40 - 4 948 - 98,96%
Level 4:	2000 - $30 - 1 975 - 98,74%
Luxury :	1000 - $203 - 987 - 98,66%
Total Capacity :	20000
Team Popularity :	108,00%
Income
Home Games Left	34
Average Attendance - %	19 842 - 99,21%
Average Income per Game	$1,543,597
Year to Date Revenue	$10,805,181
Expense
Pro Players Total Salaries	$72,500,000
Farm Players Total Salaries	$1,570,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,000,000
Pro Year To Date Expenses	$13,606,250
Farm Year To Date Expenses	$294,986
Pro Salary Cap To Date	$13,152,500
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$52,482,308
Pro Remaining Season Days	130
Pro Expenses Per Days	$453,750
Pro Estimated Expenses	$58,987,500
Farm Remaining Season Days	130
Farm Expenses Per Days	$9,812
Farm Estimated Expenses	$1,275,560
Estimated Season Expenses	$60,263,060
Estimated Season Salary Cap	$71,108,750
Estimate Under Maximum Salary Cap of $74,000,000	$2,891,250
Estimate Over Minimum Salary Cap of $44,000,000	$27,108,750
Current Bank Account	$14,225,756
Projected Bank Account	$6,445,004

Pro Players Salaries
Nazem Kadri	$9,000,000 (1)
-Salary Remaining :	$7,312,500
Elias Lindholm	$6,200,000 (4)
-Salary Remaining :	$5,037,500
Tage Thompson	$5,600,000 (1)
-Salary Remaining :	$4,550,000
Jeff Petry	$4,900,000 (2)
-Salary Remaining :	$3,981,250
Troy Terry	$4,300,000 (1)
-Salary Remaining :	$3,493,750
Sergei Bobrovsky	$4,200,000 (3)
-Salary Remaining :	$3,412,500
Ryan McDonagh	$4,200,000 (1)
-Salary Remaining :	$3,412,500
Derek Forbort	$4,000,000 (2)
-Salary Remaining :	$3,250,000
Jordan Greenway	$3,500,000 (1)
-Salary Remaining :	$2,843,750
Andrew Mangiapane	$3,400,000 (5)
-Salary Remaining :	$2,762,500
Michael Bunting	$3,200,000 (2)
-Salary Remaining :	$2,600,000
Alex Kerfoot	$3,000,000 (1)
-Salary Remaining :	$2,437,500
John Marino	$3,000,000 (1)
-Salary Remaining :	$2,437,500
Mikael Backlund	$2,600,000 (3)
-Salary Remaining :	$2,112,500
Radek Faksa	$1,800,000 (1)
-Salary Remaining :	$1,462,500
Mackenzie Blackwood	$1,600,000 (1)
-Salary Remaining :	$1,300,000
Jarred Tinordi	$1,600,000 (2)
-Salary Remaining :	$1,300,000
Mark Giordano	$1,500,000 (3)
-Salary Remaining :	$1,218,750
Sonny Milano	$1,500,000 (3)
-Salary Remaining :	$1,218,750
Josh Mahura (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$975,000
Michael Amadio (1 Way Contract)	$1,200,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$975,000
Connor McMichael	$1,000,000 (1)
-Salary Remaining :	$812,500
Total Pro Players	22
Salary Commitment
Year 24 : $72,500,000
Year 25 : $34,300,000
Year 26 : $19,400,000
Year 27 : $9,600,000
Salary Average Commitment
Year 24 : $72,500,000
Year 25 : $34,300,000
Year 26 : $19,400,000
Year 27 : $9,600,000
Salary Cap with 1 Way Contract
Year 24 : $70,100,000
Year 25 : $33,100,000
Year 26 : $19,400,000
Year 27 : $9,600,000

Farm Players Salaries
Brad Malone	$120,000 (1)
Salary Remaining :	$97,500
Peyton Krebs	$100,000 (1)
Salary Remaining :	$81,250
Nick Blankenburg	$90,000 (1)
Salary Remaining :	$73,125
Ethan Bear	$90,000 (1)
Salary Remaining :	$73,125
Jake Christiansen	$90,000 (1)
Salary Remaining :	$73,125
Josh Dunne	$90,000 (1)
Salary Remaining :	$73,125
Jansen Harkins	$80,000 (1)
Salary Remaining :	$65,000
Hunter McKown	$80,000 (2)
Salary Remaining :	$65,000
Mackie Samoskevich	$80,000 (3)
Salary Remaining :	$65,000
Colin White	$80,000 (1)
Salary Remaining :	$65,000
Marcus Bjork	$70,000 (1)
Salary Remaining :	$56,875
Kaedan Korczak	$70,000 (1)
Salary Remaining :	$56,875
Dysin Mayo	$70,000 (2)
Salary Remaining :	$56,875
Jet Greaves	$70,000 (1)
Salary Remaining :	$56,875
Brandon Gignac	$70,000 (1)
Salary Remaining :	$56,875
Billy Sweezey	$60,000 (2)
Salary Remaining :	$48,750
Hugh McGing	$60,000 (1)
Salary Remaining :	$48,750
Tim Gettinger	$50,000 (2)
Salary Remaining :	$40,625
Wade Allison	$50,000 (1)
Salary Remaining :	$40,625
Mavrik Bourque	$40,000 (1)
Salary Remaining :	$32,500
Hunter Skinner	$10,000 (7)
Salary Remaining :	$8,125
Ryan Tverberg	$10,000 (9)
Salary Remaining :	$8,125
Justin Sourdif	$10,000 (8)
Salary Remaining :	$8,125
Tyler Tullio	$10,000 (9)
Salary Remaining :	$8,125
Garrett Metcalf	$10,000 (2)
Salary Remaining :	$8,125
Remi Poirier	$10,000 (9)
Salary Remaining :	$8,125
Total Farm Players	26
Salary Commitment
Year 24 : $1,570,000
Year 25 : $400,000
Year 26 : $130,000
Year 27 : $50,000
Salary Average Commitment
Year 24 : $1,570,000
Year 25 : $400,000
Year 26 : $130,000
Year 27 : $50,000

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Capital One Arena
Level 1:	8000 - $102 - 7 970 - 99,62%
Level 2:	4000 - $62 - 3 445 - 86,11%
Level 3:	5000 - $41 - 4 943 - 98,85%
Level 4:	2000 - $31 - 1 998 - 99,88%
Luxury :	1000 - $210 - 864 - 86,38%
Total Capacity :	20000
Team Popularity :	112,00%
Income
Home Games Left	32
Average Attendance - %	19 218 - 96,09%
Average Income per Game	$1,516,624
Year to Date Revenue	$13,649,612
Expense
Pro Players Total Salaries	$71,400,000
Farm Players Total Salaries	$1,660,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,000,000
Pro Year To Date Expenses	$13,251,875
Farm Year To Date Expenses	$326,681
Pro Salary Cap To Date	$12,903,125
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$48,531,954
Pro Remaining Season Days	130
Pro Expenses Per Days	$446,875
Pro Estimated Expenses	$58,093,750
Farm Remaining Season Days	130
Farm Expenses Per Days	$10,375
Farm Estimated Expenses	$1,348,750
Estimated Season Expenses	$59,442,500
Estimated Season Salary Cap	$72,940,625
Estimate Under Maximum Salary Cap of $74,000,000	$1,059,375
Estimate Over Minimum Salary Cap of $44,000,000	$28,940,625
Current Bank Account	$14,409,863
Projected Bank Account	$3,499,317

Pro Players Salaries
Nathan MacKinnon	$8,300,000 (3)
-Salary Remaining :	$6,743,750
Sam Reinhart	$7,400,000 (4)
-Salary Remaining :	$6,012,500
Morgan Rielly	$5,000,000 (2)
-Salary Remaining :	$4,062,500
Brad Marchand	$5,000,000 (3)
-Salary Remaining :	$4,062,500
Nikolaj Ehlers	$5,000,000 (4)
-Salary Remaining :	$4,062,500
Victor Olofsson	$4,500,000 (1)
-Salary Remaining :	$3,656,250
Max Pacioretty	$4,400,000 (3)
-Salary Remaining :	$3,575,000
David Savard	$4,400,000 (2)
-Salary Remaining :	$3,575,000
Brett Pesce	$4,300,000 (2)
-Salary Remaining :	$3,493,750
Elvis Merzlikins	$3,400,000 (3)
-Salary Remaining :	$2,762,500
Ivan Barbashev	$3,300,000 (3)
-Salary Remaining :	$2,681,250
Andrei Kuzmenko	$3,000,000 (3)
-Salary Remaining :	$2,437,500
Brandon Montour	$2,700,000 (1)
-Salary Remaining :	$2,193,750
Logan Thompson	$2,700,000 (1)
-Salary Remaining :	$2,193,750
Urho Vaakanainen	$1,600,000 (1)
-Salary Remaining :	$1,300,000
Austin Watson (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$975,000
Luke Glendening (1 Way Contract)	$1,200,000 (1)
-Salary Remaining :	$975,000
Tony DeAngelo	$1,100,000 (3)
-Salary Remaining :	$893,750
Cole Perfetti	$1,000,000 (1)
-Salary Remaining :	$812,500
Aliaksei Protas	$900,000 (1)
-Salary Remaining :	$731,250
Justin Holl	$500,000 (3)
-Salary Remaining :	$406,250
Barclay Goodrow	$500,000 (3)
-Salary Remaining :	$406,250
Total Pro Players	22
Salary Commitment
Year 24 : $71,400,000
Year 25 : $55,600,000
Year 26 : $41,900,000
Year 27 : $12,400,000
Salary Average Commitment
Year 24 : $71,400,000
Year 25 : $55,600,000
Year 26 : $41,900,000
Year 27 : $12,400,000
Salary Cap with 1 Way Contract
Year 24 : $70,200,000
Year 25 : $55,600,000
Year 26 : $41,900,000
Year 27 : $12,400,000

Farm Players Salaries
Liam O'Brien	$120,000 (2)
Salary Remaining :	$97,500
Calle Rosen	$120,000 (2)
Salary Remaining :	$97,500
Derrick Pouliot	$120,000 (2)
Salary Remaining :	$97,500
Alexander Petrovic	$120,000 (2)
Salary Remaining :	$97,500
Michael Sgarbossa	$120,000 (2)
Salary Remaining :	$97,500
Ross Johnston	$120,000 (2)
Salary Remaining :	$97,500
Vinnie Hinostroza	$120,000 (2)
Salary Remaining :	$97,500
Cole Bardreau	$80,000 (1)
Salary Remaining :	$65,000
Robbie Russo	$80,000 (1)
Salary Remaining :	$65,000
Tyler Kleven	$80,000 (2)
Salary Remaining :	$65,000
Justin Dowling	$80,000 (1)
Salary Remaining :	$65,000
Steven Kampfer	$80,000 (1)
Salary Remaining :	$65,000
Hunter Shepard	$80,000 (2)
Salary Remaining :	$65,000
Joe Snively	$70,000 (2)
Salary Remaining :	$56,875
Adam Beckman	$60,000 (1)
Salary Remaining :	$48,750
Libor Hajek	$50,000 (1)
Salary Remaining :	$40,625
Dillon Hamaliuk	$10,000 (7)
Salary Remaining :	$8,125
Noah Chadwick	$10,000 (10)
Salary Remaining :	$8,125
Aatu Jamsen	$10,000 (10)
Salary Remaining :	$8,125
Vladimir Nikitin	$10,000 (10)
Salary Remaining :	$8,125
Ryan O'Rourke	$10,000 (6)
Salary Remaining :	$8,125
Nate Clurman	$10,000 (7)
Salary Remaining :	$8,125
Yan Kuznetsov	$10,000 (7)
Salary Remaining :	$8,125
Quinn Schmiemann	$10,000 (8)
Salary Remaining :	$8,125
Danila Klimovich	$10,000 (7)
Salary Remaining :	$8,125
Connor Levis	$10,000 (10)
Salary Remaining :	$8,125
Riley Kidney	$10,000 (9)
Salary Remaining :	$8,125
Maxim Cajkovic	$10,000 (8)
Salary Remaining :	$8,125
Chase Lang	$10,000 (2)
Salary Remaining :	$8,125
Antoine Keller	$10,000 (10)
Salary Remaining :	$8,125
Jacob Perreault	$10,000 (7)
Salary Remaining :	$8,125
Colten Ellis	$10,000 (6)
Salary Remaining :	$8,125
Total Farm Players	32
Salary Commitment
Year 24 : $1,660,000
Year 25 : $1,230,000
Year 26 : $150,000
Year 27 : $150,000
Salary Average Commitment
Year 24 : $1,660,000
Year 25 : $1,230,000
Year 26 : $150,000
Year 27 : $150,000

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	8000 - $104 - 7 440 - 93,00%
Level 2:	4000 - $64 - 3 723 - 93,06%
Level 3:	5000 - $43 - 4 609 - 92,18%
Level 4:	2000 - $33 - 1 819 - 90,96%
Luxury :	1000 - $207 - 1 000 - 100,00%
Total Capacity :	20000
Team Popularity :	121,00%
Income
Home Games Left	32
Average Attendance - %	18 591 - 92,96%
Average Income per Game	$1,521,928
Year to Date Revenue	$13,697,353
Expense
Pro Players Total Salaries	$70,300,000
Farm Players Total Salaries	$1,430,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$13,200,000
Farm Year To Date Expenses	$272,694
Pro Salary Cap To Date	$13,181,250
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$48,701,700
Pro Remaining Season Days	130
Pro Expenses Per Days	$440,000
Pro Estimated Expenses	$57,200,000
Farm Remaining Season Days	130
Farm Expenses Per Days	$8,938
Farm Estimated Expenses	$1,161,940
Estimated Season Expenses	$58,361,940
Estimated Season Salary Cap	$70,300,000
Estimate Under Maximum Salary Cap of $74,000,000	$3,700,000
Estimate Over Minimum Salary Cap of $44,000,000	$26,300,000
Current Bank Account	$57,253,461
Projected Bank Account	$47,593,221

Pro Players Salaries
Kyle Connor	$6,900,000 (5)
-Salary Remaining :	$5,606,250
Robert Thomas	$6,500,000 (2)
-Salary Remaining :	$5,281,250
Adam Fox	$6,000,000 (1)
-Salary Remaining :	$4,875,000
Nick Suzuki	$6,000,000 (1)
-Salary Remaining :	$4,875,000
Juuse Saros	$5,600,000 (4)
-Salary Remaining :	$4,550,000
Rasmus Dahlin	$4,900,000 (2)
-Salary Remaining :	$3,981,250
David Pastrnak	$4,500,000 (3)
-Salary Remaining :	$3,656,250
Jesper Bratt	$4,200,000 (2)
-Salary Remaining :	$3,412,500
Dylan DeMelo	$3,900,000 (3)
-Salary Remaining :	$3,168,750
Jeremy Swayman	$3,500,000 (1)
-Salary Remaining :	$2,843,750
Mattias Samuelsson	$3,300,000 (3)
-Salary Remaining :	$2,681,250
David Kampf	$2,300,000 (1)
-Salary Remaining :	$1,868,750
Alex Newhook	$2,000,000 (1)
-Salary Remaining :	$1,625,000
Trevor van Riemsdyk	$1,800,000 (1)
-Salary Remaining :	$1,462,500
Michael McLeod	$1,600,000 (1)
-Salary Remaining :	$1,300,000
Erik Brannstrom	$1,600,000 (1)
-Salary Remaining :	$1,300,000
Ryan Poehling	$1,500,000 (1)
-Salary Remaining :	$1,218,750
Kevin Stenlund	$1,400,000 (3)
-Salary Remaining :	$1,137,500
Mason McTavish	$1,400,000 (2)
-Salary Remaining :	$1,137,500
Tomas Nosek	$1,400,000 (1)
-Salary Remaining :	$1,137,500
Total Pro Players	20
Salary Commitment
Year 24 : $70,300,000
Year 25 : $42,600,000
Year 26 : $25,600,000
Year 27 : $12,500,000
Salary Average Commitment
Year 24 : $70,300,000
Year 25 : $42,600,000
Year 26 : $25,600,000
Year 27 : $12,500,000
Salary Cap with 1 Way Contract
Year 24 : $70,300,000
Year 25 : $42,600,000
Year 26 : $25,600,000
Year 27 : $12,500,000

Farm Players Salaries
Cayden Primeau	$120,000 (1)
Salary Remaining :	$97,500
Jacob Peterson	$110,000 (1)
Salary Remaining :	$89,375
Michael Pezzetta	$100,000 (1)
Salary Remaining :	$81,250
Tobias Bjornfot	$90,000 (1)
Salary Remaining :	$73,125
Santeri Hatakka	$80,000 (1)
Salary Remaining :	$65,000
Felix Sandstrom	$80,000 (1)
Salary Remaining :	$65,000
Erik Kallgren	$80,000 (1)
Salary Remaining :	$65,000
Otto Koivula	$80,000 (1)
Salary Remaining :	$65,000
Tyler Tucker	$80,000 (1)
Salary Remaining :	$65,000
Joona Koppanen	$80,000 (1)
Salary Remaining :	$65,000
Elmer Soderblom	$80,000 (1)
Salary Remaining :	$65,000
Roby Jarventie	$70,000 (2)
Salary Remaining :	$56,875
Akil Thomas	$70,000 (1)
Salary Remaining :	$56,875
Rourke Chartier	$60,000 (1)
Salary Remaining :	$48,750
Mackenzie MacEachern	$50,000 (2)
Salary Remaining :	$40,625
Eetu Makiniemi	$50,000 (2)
Salary Remaining :	$40,625
Mathias Emilio Pettersen	$10,000 (6)
Salary Remaining :	$8,125
Nolan Stevens	$10,000 (8)
Salary Remaining :	$8,125
Logan Cockerill	$10,000 (10)
Salary Remaining :	$8,125
Cole Fraser	$10,000 (5)
Salary Remaining :	$8,125
Vadim Zherenko	$10,000 (10)
Salary Remaining :	$8,125
Philip Kemp	$10,000 (10)
Salary Remaining :	$8,125
Ben Jones	$10,000 (8)
Salary Remaining :	$8,125
J.D. Greenway	$10,000 (8)
Salary Remaining :	$8,125
Michael Callahan	$10,000 (8)
Salary Remaining :	$8,125
Ronan Seeley	$10,000 (10)
Salary Remaining :	$8,125
William Villeneuve	$10,000 (10)
Salary Remaining :	$8,125
Daniil Misyul	$10,000 (10)
Salary Remaining :	$8,125
Jakub Brabenec	$10,000 (10)
Salary Remaining :	$8,125
Christian Krygier	$10,000 (10)
Salary Remaining :	$8,125
Florian Xhekaj	$10,000 (10)
Salary Remaining :	$8,125
Total Farm Players	31
Salary Commitment
Year 24 : $1,430,000
Year 25 : $320,000
Year 26 : $150,000
Year 27 : $150,000
Salary Average Commitment
Year 24 : $1,430,000
Year 25 : $320,000
Year 26 : $150,000
Year 27 : $150,000

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	8000 - $100 - 8 000 - 100,00%
Level 2:	4000 - $60 - 4 000 - 100,00%
Level 3:	5000 - $40 - 5 000 - 100,00%
Level 4:	2000 - $30 - 2 000 - 100,00%
Luxury :	1000 - $202 - 1 000 - 100,00%
Total Capacity :	20000
Team Popularity :	128,00%
Income
Home Games Left	35
Average Attendance - %	20 000 - 100,00%
Average Income per Game	$1,547,060
Year to Date Revenue	$9,282,360
Expense
Pro Players Total Salaries	$73,500,000
Farm Players Total Salaries	$1,870,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$13,657,500
Farm Year To Date Expenses	$364,890
Pro Salary Cap To Date	$13,638,750
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$54,147,100
Pro Remaining Season Days	130
Pro Expenses Per Days	$460,000
Pro Estimated Expenses	$59,800,000
Farm Remaining Season Days	130
Farm Expenses Per Days	$11,688
Farm Estimated Expenses	$1,519,440
Estimated Season Expenses	$61,319,440
Estimated Season Salary Cap	$73,357,500
Estimate Under Maximum Salary Cap of $74,000,000	$642,500
Estimate Over Minimum Salary Cap of $44,000,000	$29,357,500
Current Bank Account	$22,215,004
Projected Bank Account	$15,042,664

Pro Players Salaries
Brady Tkachuk	$6,900,000 (2)
-Salary Remaining :	$5,606,250
Kevin Fiala	$6,000,000 (4)
-Salary Remaining :	$4,875,000
Travis Konecny	$6,000,000 (3)
-Salary Remaining :	$4,875,000
Jordan Kyrou	$5,800,000 (1)
-Salary Remaining :	$4,712,500
Alex Ovechkin	$4,600,000 (2)
-Salary Remaining :	$3,737,500
Noah Hanifin	$4,500,000 (1)
-Salary Remaining :	$3,656,250
Noah Dobson	$4,400,000 (1)
-Salary Remaining :	$3,575,000
Josh Norris	$4,400,000 (1)
-Salary Remaining :	$3,575,000
Ryan Hartman	$3,800,000 (3)
-Salary Remaining :	$3,087,500
Adam Pelech	$3,600,000 (2)
-Salary Remaining :	$2,925,000
K'Andre Miller	$3,500,000 (1)
-Salary Remaining :	$2,843,750
Alexandar Georgiev	$3,000,000 (2)
-Salary Remaining :	$2,437,500
Vince Dunn	$2,900,000 (1)
-Salary Remaining :	$2,356,250
Mathieu Joseph	$2,700,000 (1)
-Salary Remaining :	$2,193,750
Garnet Hathaway	$2,400,000 (2)
-Salary Remaining :	$1,950,000
Adin Hill	$2,300,000 (3)
-Salary Remaining :	$1,868,750
Zach Parise	$1,800,000 (1)
-Salary Remaining :	$1,462,500
Owen Power	$1,400,000 (1)
-Salary Remaining :	$1,137,500
Zemgus Girgensons	$1,400,000 (1)
-Salary Remaining :	$1,137,500
Colin Blackwell	$1,200,000 (2)
-Salary Remaining :	$975,000
Rafael Harvey-Pinard	$900,000 (1)
-Salary Remaining :	$731,250
Total Pro Players	21
Salary Commitment
Year 24 : $73,500,000
Year 25 : $39,800,000
Year 26 : $18,100,000
Year 27 : $6,000,000
Salary Average Commitment
Year 24 : $73,500,000
Year 25 : $39,800,000
Year 26 : $18,100,000
Year 27 : $6,000,000
Salary Cap with 1 Way Contract
Year 24 : $73,500,000
Year 25 : $39,800,000
Year 26 : $18,100,000
Year 27 : $6,000,000

Farm Players Salaries
Jacob MacDonald	$120,000 (1)
Salary Remaining :	$97,500
Egor Zamula	$120,000 (1)
Salary Remaining :	$97,500
Jordan Oesterle	$120,000 (1)
Salary Remaining :	$97,500
Kevin Gravel	$120,000 (1)
Salary Remaining :	$97,500
Daniil Tarasov	$100,000 (1)
Salary Remaining :	$81,250
Collin Delia	$100,000 (2)
Salary Remaining :	$81,250
Logan Shaw	$100,000 (2)
Salary Remaining :	$81,250
James Malatesta	$80,000 (3)
Salary Remaining :	$65,000
Jackson Cates	$80,000 (1)
Salary Remaining :	$65,000
Jesse Ylonen	$80,000 (1)
Salary Remaining :	$65,000
Sean Farrell	$80,000 (1)
Salary Remaining :	$65,000
Hayden Hodgson	$80,000 (2)
Salary Remaining :	$65,000
John Leonard	$80,000 (1)
Salary Remaining :	$65,000
Jonas Rondbjerg	$80,000 (1)
Salary Remaining :	$65,000
Adam Brooks	$70,000 (1)
Salary Remaining :	$56,875
Spencer Stastney	$70,000 (1)
Salary Remaining :	$56,875
Adam Raska	$60,000 (1)
Salary Remaining :	$48,750
Ben Harpur	$50,000 (2)
Salary Remaining :	$40,625
Magnus Chrona	$50,000 (1)
Salary Remaining :	$40,625
Lane Hutson	$40,000 (1)
Salary Remaining :	$32,500
Victor Mancini	$40,000 (1)
Salary Remaining :	$32,500
Matej Pekar	$10,000 (7)
Salary Remaining :	$8,125
Santtu Kinnunen	$10,000 (8)
Salary Remaining :	$8,125
Ty Taylor	$10,000 (10)
Salary Remaining :	$8,125
Artemi Kniazev	$10,000 (7)
Salary Remaining :	$8,125
Mitchell Hoelscher	$10,000 (8)
Salary Remaining :	$8,125
Rory Kerins	$10,000 (9)
Salary Remaining :	$8,125
Topi Niemela	$10,000 (9)
Salary Remaining :	$8,125
Domenick Fensore	$10,000 (10)
Salary Remaining :	$8,125
Eetu Liukas	$10,000 (10)
Salary Remaining :	$8,125
Viktor Neuchev	$10,000 (10)
Salary Remaining :	$8,125
Alex Young	$10,000 (10)
Salary Remaining :	$8,125
Dylan Peterson	$10,000 (10)
Salary Remaining :	$8,125
Jack Gorniak	$10,000 (10)
Salary Remaining :	$8,125
Alexis Gravel	$10,000 (5)
Salary Remaining :	$8,125
Nikita Pavlychev	$10,000 (8)
Salary Remaining :	$8,125
Total Farm Players	36
Salary Commitment
Year 24 : $1,870,000
Year 25 : $560,000
Year 26 : $230,000
Year 27 : $150,000
Salary Average Commitment
Year 24 : $1,870,000
Year 25 : $560,000
Year 26 : $230,000
Year 27 : $150,000

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	8000 - $96 - 7 595 - 94,94%
Level 2:	4000 - $56 - 3 842 - 96,05%
Level 3:	5000 - $41 - 4 646 - 92,92%
Level 4:	2000 - $29 - 1 881 - 94,04%
Luxury :	1000 - $195 - 950 - 95,00%
Total Capacity :	20000
Team Popularity :	101,00%
Income
Home Games Left	35
Average Attendance - %	18 914 - 94,57%
Average Income per Game	$1,415,808
Year to Date Revenue	$8,494,846
Expense
Pro Players Total Salaries	$42,200,000
Farm Players Total Salaries	$660,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$9,550,000
Pro Year To Date Expenses	$7,750,000
Farm Year To Date Expenses	$123,750
Pro Salary Cap To Date	$7,731,250
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$49,553,268
Pro Remaining Season Days	130
Pro Expenses Per Days	$264,375
Pro Estimated Expenses	$34,368,750
Farm Remaining Season Days	130
Farm Expenses Per Days	$4,125
Farm Estimated Expenses	$536,250
Estimated Season Expenses	$34,905,000
Estimated Season Salary Cap	$51,568,750
Estimate Under Maximum Salary Cap of $74,000,000	$22,431,250
Estimate Over Minimum Salary Cap of $44,000,000	$7,568,750
Current Bank Account	$48,060,917
Projected Bank Account	$62,709,185

Pro Players Salaries
Johnny Gaudreau	$6,000,000 (3)
-Salary Remaining :	$4,875,000
Reilly Smith	$5,000,000 (2)
-Salary Remaining :	$4,062,500
Alexander Romanov	$4,000,000 (3)
-Salary Remaining :	$3,250,000
Marcus Pettersson	$3,900,000 (2)
-Salary Remaining :	$3,168,750
Andrew Peeke	$3,800,000 (1)
-Salary Remaining :	$3,087,500
Nick Jensen	$3,600,000 (2)
-Salary Remaining :	$2,925,000
Calvin de Haan	$2,000,000 (1)
-Salary Remaining :	$1,625,000
Kasperi Kapanen	$2,000,000 (3)
-Salary Remaining :	$1,625,000
Henri Jokiharju	$2,000,000 (1)
-Salary Remaining :	$1,625,000
James Reimer	$1,200,000 (2)
-Salary Remaining :	$975,000
Hudson Fasching (1 Way Contract)	$1,200,000 (1)
-Salary Remaining :	$975,000
Philipp Grubauer	$1,200,000 (2)
-Salary Remaining :	$975,000
Jesper Boqvist	$1,100,000 (1)
-Salary Remaining :	$893,750
Tyson Foerster	$1,000,000 (2)
-Salary Remaining :	$812,500
James van Riemsdyk	$1,000,000 (1)
-Salary Remaining :	$812,500
Brandon Duhaime (1 Way Contract)	$900,000 (1)
-Salary Remaining :	$731,250
Austin Czarnik (1 Way Contract)	$800,000 (1)
-Salary Remaining :	$650,000
Phillip Di Giuseppe	$500,000 (2)
-Salary Remaining :	$406,250
Taylor Hall	$500,000 (2)
-Salary Remaining :	$406,250
Nathan Walker	$500,000 (2)
-Salary Remaining :	$406,250
Total Pro Players	20
Salary Commitment
Year 24 : $42,200,000
Year 25 : $29,400,000
Year 26 : $12,000,000
Year 27 : $0
Salary Average Commitment
Year 24 : $42,200,000
Year 25 : $29,400,000
Year 26 : $12,000,000
Year 27 : $0
Salary Cap with 1 Way Contract
Year 24 : $42,200,000
Year 25 : $29,400,000
Year 26 : $12,000,000
Year 27 : $0

Farm Players Salaries
Jacob Bryson	$120,000 (1)
Salary Remaining :	$97,500
Matt Murray	$80,000 (2)
Salary Remaining :	$65,000
Marian Studenic	$70,000 (1)
Salary Remaining :	$56,875
Tyce Thompson	$70,000 (1)
Salary Remaining :	$56,875
Rasmus Kupari	$60,000 (1)
Salary Remaining :	$48,750
Riley Stillman	$50,000 (1)
Salary Remaining :	$40,625
Jonathan Lekkerimaki	$40,000 (1)
Salary Remaining :	$32,500
Konnor Smith	$10,000 (10)
Salary Remaining :	$8,125
Josh Wesley	$10,000 (9)
Salary Remaining :	$8,125
Ty Smilanic	$10,000 (10)
Salary Remaining :	$8,125
Bear Hughes	$10,000 (10)
Salary Remaining :	$8,125
Conner Roulette	$10,000 (10)
Salary Remaining :	$8,125
Sebastian Cossa	$10,000 (8)
Salary Remaining :	$8,125
Gage Alexander	$10,000 (8)
Salary Remaining :	$8,125
Filip Engaras	$10,000 (8)
Salary Remaining :	$8,125
Skyler Brind'Amour	$10,000 (10)
Salary Remaining :	$8,125
Tyler Bird	$10,000 (6)
Salary Remaining :	$8,125
Dylan Garand	$10,000 (7)
Salary Remaining :	$8,125
Graeme Clarke	$10,000 (8)
Salary Remaining :	$8,125
Jack Dugan	$10,000 (8)
Salary Remaining :	$8,125
Fedor Svechkov	$10,000 (9)
Salary Remaining :	$8,125
Leo Loof	$10,000 (9)
Salary Remaining :	$8,125
Maksymilian Szuber	$10,000 (9)
Salary Remaining :	$8,125
Brent Pedersen	$10,000 (9)
Salary Remaining :	$8,125
Total Farm Players	24
Salary Commitment
Year 24 : $660,000
Year 25 : $250,000
Year 26 : $170,000
Year 27 : $170,000
Salary Average Commitment
Year 24 : $660,000
Year 25 : $250,000
Year 26 : $170,000
Year 27 : $170,000

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	UBS Arena
Level 1:	8000 - $99 - 7 506 - 93,83%
Level 2:	4000 - $57 - 3 748 - 93,70%
Level 3:	5000 - $34 - 4 505 - 90,10%
Level 4:	2000 - $29 - 1 846 - 92,29%
Luxury :	1000 - $209 - 941 - 94,06%
Total Capacity :	20000
Team Popularity :	100,00%
Income
Home Games Left	34
Average Attendance - %	18 545 - 92,73%
Average Income per Game	$1,406,151
Year to Date Revenue	$9,843,054
Expense
Pro Players Total Salaries	$57,600,000
Farm Players Total Salaries	$1,930,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$8,250,000
Pro Year To Date Expenses	$10,676,250
Farm Year To Date Expenses	$372,118
Pro Salary Cap To Date	$10,657,500
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$47,809,119
Pro Remaining Season Days	130
Pro Expenses Per Days	$360,625
Pro Estimated Expenses	$46,881,250
Farm Remaining Season Days	130
Farm Expenses Per Days	$12,062
Farm Estimated Expenses	$1,568,060
Estimated Season Expenses	$48,449,310
Estimated Season Salary Cap	$65,707,500
Estimate Under Maximum Salary Cap of $74,000,000	$8,292,500
Estimate Over Minimum Salary Cap of $44,000,000	$21,707,500
Current Bank Account	$11,581,193
Projected Bank Account	$10,941,002

Pro Players Salaries
Patrik Laine	$8,800,000 (2)
-Salary Remaining :	$7,150,000
Pierre-Luc Dubois	$5,000,000 (1)
-Salary Remaining :	$4,062,500
Andrew Copp	$4,800,000 (1)
-Salary Remaining :	$3,900,000
Damon Severson	$4,500,000 (1)
-Salary Remaining :	$3,656,250
Blake Wheeler	$4,000,000 (1)
-Salary Remaining :	$3,250,000
Anthony Duclair	$3,800,000 (5)
-Salary Remaining :	$3,087,500
Barrett Hayton	$3,800,000 (2)
-Salary Remaining :	$3,087,500
Cam Fowler	$3,100,000 (3)
-Salary Remaining :	$2,518,750
Max Domi	$3,000,000 (4)
-Salary Remaining :	$2,437,500
Connor Bedard	$2,000,000 (3)
-Salary Remaining :	$1,625,000
Robby Fabbri	$1,800,000 (3)
-Salary Remaining :	$1,462,500
Pavel Mintyukov	$1,700,000 (3)
-Salary Remaining :	$1,381,250
Jackson LaCombe	$1,600,000 (2)
-Salary Remaining :	$1,300,000
Jake Bean	$1,400,000 (2)
-Salary Remaining :	$1,137,500
Noah Gregor	$1,300,000 (2)
-Salary Remaining :	$1,056,250
Kevin Lankinen	$1,300,000 (2)
-Salary Remaining :	$1,056,250
Kaapo Kahkonen	$1,200,000 (2)
-Salary Remaining :	$975,000
Scott Perunovich	$1,200,000 (1)
-Salary Remaining :	$975,000
Pavel Dorofeyev	$1,100,000 (1)
-Salary Remaining :	$893,750
Isaak Phillips	$900,000 (1)
-Salary Remaining :	$731,250
Simon Holmstrom	$900,000 (1)
-Salary Remaining :	$731,250
Nikolai Kovalenko	$400,000 (1)
-Salary Remaining :	$325,000
Total Pro Players	22
Salary Commitment
Year 24 : $57,600,000
Year 25 : $34,800,000
Year 26 : $15,400,000
Year 27 : $6,800,000
Salary Average Commitment
Year 24 : $57,600,000
Year 25 : $34,800,000
Year 26 : $15,400,000
Year 27 : $6,800,000
Salary Cap with 1 Way Contract
Year 24 : $57,600,000
Year 25 : $34,800,000
Year 26 : $15,400,000
Year 27 : $6,800,000

Farm Players Salaries
Alex Stalock	$120,000 (2)
Salary Remaining :	$97,500
Kevin Korchinski	$120,000 (3)
Salary Remaining :	$97,500
Trevor Carrick	$120,000 (2)
Salary Remaining :	$97,500
Ashton Sautner	$120,000 (2)
Salary Remaining :	$97,500
Dan Renouf	$120,000 (2)
Salary Remaining :	$97,500
Aaron Ness	$120,000 (2)
Salary Remaining :	$97,500
Vasily Podkolzin	$120,000 (1)
Salary Remaining :	$97,500
Mason Geertsen	$120,000 (2)
Salary Remaining :	$97,500
Louis Crevier	$110,000 (2)
Salary Remaining :	$89,375
Alexander Alexeyev	$110,000 (1)
Salary Remaining :	$89,375
Lukas Reichel	$90,000 (1)
Salary Remaining :	$73,125
Nolan Foote	$90,000 (1)
Salary Remaining :	$73,125
Cal Foote	$90,000 (1)
Salary Remaining :	$73,125
Collin Graf	$90,000 (2)
Salary Remaining :	$73,125
Angus Crookshank	$70,000 (1)
Salary Remaining :	$56,875
Ivan Prosvetov	$70,000 (1)
Salary Remaining :	$56,875
Kyle MacLean	$70,000 (1)
Salary Remaining :	$56,875
Frank Nazar	$40,000 (1)
Salary Remaining :	$32,500
Erik Portillo	$10,000 (6)
Salary Remaining :	$8,125
Olivier Rodrigue	$10,000 (7)
Salary Remaining :	$8,125
Dmitry Ovchinnikov	$10,000 (9)
Salary Remaining :	$8,125
Nick Campoli	$10,000 (9)
Salary Remaining :	$8,125
Dylan Wells	$10,000 (10)
Salary Remaining :	$8,125
Simon Johansson	$10,000 (9)
Salary Remaining :	$8,125
Gannon Laroque	$10,000 (9)
Salary Remaining :	$8,125
Hunter McDonald	$10,000 (10)
Salary Remaining :	$8,125
Artem Guryev	$10,000 (9)
Salary Remaining :	$8,125
Jack Adams	$10,000 (9)
Salary Remaining :	$8,125
Colton Dach	$10,000 (10)
Salary Remaining :	$8,125
Blake McLaughlin	$10,000 (9)
Salary Remaining :	$8,125
Will Cranley	$10,000 (7)
Salary Remaining :	$8,125
Carter Savoie	$10,000 (9)
Salary Remaining :	$8,125
Total Farm Players	32
Salary Commitment
Year 24 : $1,930,000
Year 25 : $1,180,000
Year 26 : $260,000
Year 27 : $140,000
Salary Average Commitment
Year 24 : $1,930,000
Year 25 : $1,180,000
Year 26 : $260,000
Year 27 : $140,000

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	PPG Paints Arena
Level 1:	8000 - $102 - 7 980 - 99,76%
Level 2:	4000 - $62 - 3 441 - 86,01%
Level 3:	5000 - $42 - 4 773 - 95,46%
Level 4:	2000 - $32 - 1 711 - 85,56%
Luxury :	1000 - $202 - 991 - 99,06%
Total Capacity :	20000
Team Popularity :	110,00%
Income
Home Games Left	34
Average Attendance - %	18 896 - 94,48%
Average Income per Game	$1,527,127
Year to Date Revenue	$10,689,889
Expense
Pro Players Total Salaries	$69,200,000
Farm Players Total Salaries	$2,330,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$12,974,375
Farm Year To Date Expenses	$434,860
Pro Salary Cap To Date	$12,955,625
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$51,922,318
Pro Remaining Season Days	130
Pro Expenses Per Days	$433,125
Pro Estimated Expenses	$56,306,250
Farm Remaining Season Days	130
Farm Expenses Per Days	$14,562
Farm Estimated Expenses	$1,893,060
Estimated Season Expenses	$58,199,310
Estimated Season Salary Cap	$69,180,625
Estimate Under Maximum Salary Cap of $74,000,000	$4,819,375
Estimate Over Minimum Salary Cap of $44,000,000	$25,180,625
Current Bank Account	$10,280,654
Projected Bank Account	$4,003,662

Pro Players Salaries
Mark Scheifele	$7,300,000 (1)
-Salary Remaining :	$5,931,250
John Tavares	$6,600,000 (2)
-Salary Remaining :	$5,362,500
Teuvo Teravainen	$5,000,000 (2)
-Salary Remaining :	$4,062,500
Kris Letang	$4,800,000 (3)
-Salary Remaining :	$3,900,000
Shea Theodore	$4,300,000 (3)
-Salary Remaining :	$3,493,750
Evan Rodrigues	$4,300,000 (3)
-Salary Remaining :	$3,493,750
Gabriel Vilardi	$4,200,000 (2)
-Salary Remaining :	$3,412,500
Marcus Foligno	$4,200,000 (1)
-Salary Remaining :	$3,412,500
Ivan Provorov	$4,200,000 (1)
-Salary Remaining :	$3,412,500
Thomas Chabot	$3,900,000 (1)
-Salary Remaining :	$3,168,750
Ryan Suter	$3,500,000 (1)
-Salary Remaining :	$2,843,750
Drew O'Connor	$3,000,000 (2)
-Salary Remaining :	$2,437,500
Rasmus Sandin	$2,800,000 (2)
-Salary Remaining :	$2,275,000
Anton Forsberg	$2,400,000 (2)
-Salary Remaining :	$1,950,000
Christian Dvorak	$2,300,000 (3)
-Salary Remaining :	$1,868,750
Alex Nedeljkovic	$1,700,000 (3)
-Salary Remaining :	$1,381,250
Curtis Lazar	$1,400,000 (2)
-Salary Remaining :	$1,137,500
Trey Fix-Wolansky	$900,000 (1)
-Salary Remaining :	$731,250
Jack Drury	$900,000 (1)
-Salary Remaining :	$731,250
Radim Zohorna	$800,000 (2)
-Salary Remaining :	$650,000
Aaron Dell (1 Way Contract)	$700,000 (1)
-Salary Remaining :	$568,750
Total Pro Players	21
Salary Commitment
Year 24 : $69,200,000
Year 25 : $43,600,000
Year 26 : $17,400,000
Year 27 : $0
Salary Average Commitment
Year 24 : $69,200,000
Year 25 : $43,600,000
Year 26 : $17,400,000
Year 27 : $0
Salary Cap with 1 Way Contract
Year 24 : $69,200,000
Year 25 : $43,600,000
Year 26 : $17,400,000
Year 27 : $0

Farm Players Salaries
Brady Keeper	$200,000 (1)
Salary Remaining :	$162,500
Brogan Rafferty	$200,000 (1)
Salary Remaining :	$162,500
Brady Lyle	$200,000 (1)
Salary Remaining :	$162,500
Bobby Trivigno	$200,000 (1)
Salary Remaining :	$162,500
Austin Rueschhoff	$200,000 (1)
Salary Remaining :	$162,500
Brett Sutter	$120,000 (2)
Salary Remaining :	$97,500
Akim Aliu	$120,000 (2)
Salary Remaining :	$97,500
Stefan Matteau	$120,000 (2)
Salary Remaining :	$97,500
Mark Pysyk	$120,000 (2)
Salary Remaining :	$97,500
Kyle Clifford	$120,000 (2)
Salary Remaining :	$97,500
Garrett Wilson	$120,000 (2)
Salary Remaining :	$97,500
Joseph Gambardella	$120,000 (2)
Salary Remaining :	$97,500
Rem Pitlick	$80,000 (1)
Salary Remaining :	$65,000
Aatu Raty	$80,000 (2)
Salary Remaining :	$65,000
Ryan Shea	$70,000 (1)
Salary Remaining :	$56,875
Oskar Steen	$70,000 (1)
Salary Remaining :	$56,875
Anders Bjork	$60,000 (2)
Salary Remaining :	$48,750
Josh Ho-Sang	$50,000 (2)
Salary Remaining :	$40,625
Ty Young	$10,000 (8)
Salary Remaining :	$8,125
Will Reilly	$10,000 (7)
Salary Remaining :	$8,125
Josh Lopina	$10,000 (7)
Salary Remaining :	$8,125
Spencer Smallman	$10,000 (4)
Salary Remaining :	$8,125
Shakir Mukhamadullin	$10,000 (9)
Salary Remaining :	$8,125
Matt Savoie	$10,000 (9)
Salary Remaining :	$8,125
Ty Mueller	$10,000 (10)
Salary Remaining :	$8,125
Philippe Desrosiers	$10,000 (3)
Salary Remaining :	$8,125
Total Farm Players	26
Salary Commitment
Year 24 : $2,330,000
Year 25 : $1,110,000
Year 26 : $80,000
Year 27 : $70,000
Salary Average Commitment
Year 24 : $2,330,000
Year 25 : $1,110,000
Year 26 : $80,000
Year 27 : $70,000

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	8000 - $115 - 7 257 - 90,72%
Level 2:	4000 - $69 - 3 706 - 92,66%
Level 3:	5000 - $48 - 4 417 - 88,34%
Level 4:	2000 - $37 - 1 752 - 87,59%
Luxury :	1000 - $230 - 921 - 92,09%
Total Capacity :	20000
Team Popularity :	130,00%
Income
Home Games Left	33
Average Attendance - %	18 053 - 90,27%
Average Income per Game	$1,626,315
Year to Date Revenue	$13,010,523
Expense
Pro Players Total Salaries	$72,650,000
Farm Players Total Salaries	$1,020,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$120,000
Pro Year To Date Expenses	$14,089,064
Farm Year To Date Expenses	$211,557
Pro Salary Cap To Date	$14,070,311
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$53,668,407
Pro Remaining Season Days	130
Pro Expenses Per Days	$454,688
Pro Estimated Expenses	$59,109,440
Farm Remaining Season Days	130
Farm Expenses Per Days	$6,375
Farm Estimated Expenses	$828,750
Estimated Season Expenses	$59,938,190
Estimated Season Salary Cap	$73,218,371
Estimate Under Maximum Salary Cap of $74,000,000	$781,629
Estimate Over Minimum Salary Cap of $44,000,000	$29,218,371
Current Bank Account	$21,940,577
Projected Bank Account	$15,670,794

Pro Players Salaries
Cam Talbot	$8,100,000 (2)
-Salary Remaining :	$6,581,250
Steven Stamkos	$6,500,000 (2)
-Salary Remaining :	$5,281,250
Zach Hyman	$5,700,000 (5)
-Salary Remaining :	$4,631,250
Patrick Kane	$5,600,000 (1)
-Salary Remaining :	$4,550,000
Tomas Hertl	$5,600,000 (2)
-Salary Remaining :	$4,550,000
Darnell Nurse	$5,500,000 (3)
-Salary Remaining :	$4,468,750
Jacob Trouba	$5,100,000 (2)
-Salary Remaining :	$4,143,750
Ryan Pulock	$4,200,000 (2)
-Salary Remaining :	$3,412,500
Jonas Brodin	$3,900,000 (1)
-Salary Remaining :	$3,168,750
Boone Jenner	$3,500,000 (1)
-Salary Remaining :	$2,843,750
Brock Nelson	$2,800,000 (1)
-Salary Remaining :	$2,275,000
Warren Foegele	$2,700,000 (3)
-Salary Remaining :	$2,193,750
Filip Gustavsson	$2,400,000 (1)
-Salary Remaining :	$1,950,000
Trevor Lewis	$2,000,000 (3)
-Salary Remaining :	$1,625,000
Alexey Toropchenko	$1,900,000 (3)
-Salary Remaining :	$1,543,750
Hampus Lindholm	$1,750,000 (1)
-Salary Remaining :	$1,421,875
Travis Hamonic	$1,700,000 (3)
-Salary Remaining :	$1,381,250
Brendan Gaunce	$1,200,000 (1)
-Salary Remaining :	$975,000
Alexander Barabanov	$1,000,000 (2)
-Salary Remaining :	$812,500
Vinni Lettieri	$900,000 (1)
-Salary Remaining :	$731,250
Jon Merrill	$600,000 (2)
-Salary Remaining :	$487,500
Total Pro Players	21
Salary Commitment
Year 24 : $72,650,000
Year 25 : $50,600,000
Year 26 : $19,500,000
Year 27 : $5,700,000
Salary Average Commitment
Year 24 : $72,650,000
Year 25 : $50,600,000
Year 26 : $19,500,000
Year 27 : $5,700,000
Salary Cap with 1 Way Contract
Year 24 : $72,650,000
Year 25 : $50,600,000
Year 26 : $19,500,000
Year 27 : $5,700,000

Farm Players Salaries
Curtis McKenzie	$120,000 (1)
Salary Remaining :	$97,500
Andrew Agozzino	$120,000 (1)
Salary Remaining :	$97,500
Chris Wagner	$120,000 (1)
Salary Remaining :	$97,500
Dylan Gambrell	$100,000 (2)
Salary Remaining :	$81,250
Ivan Fedotov	$90,000 (1)
Salary Remaining :	$73,125
Mark Friedman	$90,000 (2)
Salary Remaining :	$73,125
Gustav Olofsson	$90,000 (1)
Salary Remaining :	$73,125
Carson Meyer	$80,000 (1)
Salary Remaining :	$65,000
Jonathan Gruden	$80,000 (1)
Salary Remaining :	$65,000
Chaz Reddekopp	$10,000 (4)
Salary Remaining :	$8,125
Kirill Tyutyayev	$10,000 (7)
Salary Remaining :	$8,125
Michael Karow	$10,000 (8)
Salary Remaining :	$8,125
Jeremy Helvig	$10,000 (10)
Salary Remaining :	$8,125
Hugo Alnefelt	$10,000 (7)
Salary Remaining :	$8,125
Andrew Nielsen	$10,000 (10)
Salary Remaining :	$8,125
Ben McCartney	$10,000 (7)
Salary Remaining :	$8,125
Patrick Kudla	$10,000 (9)
Salary Remaining :	$8,125
Xavier Simoneau	$10,000 (8)
Salary Remaining :	$8,125
William Dufour	$10,000 (8)
Salary Remaining :	$8,125
Karl Henriksson	$10,000 (8)
Salary Remaining :	$8,125
Connor Lockhart	$10,000 (10)
Salary Remaining :	$8,125
Jake Massie	$10,000 (6)
Salary Remaining :	$8,125
Total Farm Players	22
Salary Commitment
Year 24 : $1,020,000
Year 25 : $320,000
Year 26 : $130,000
Year 27 : $130,000
Salary Average Commitment
Year 24 : $1,020,000
Year 25 : $320,000
Year 26 : $130,000
Year 27 : $130,000

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	8000 - $100 - 7 964 - 99,55%
Level 2:	4000 - $60 - 3 902 - 97,55%
Level 3:	5000 - $40 - 4 984 - 99,68%
Level 4:	2000 - $30 - 2 000 - 100,00%
Luxury :	1000 - $200 - 986 - 98,57%
Total Capacity :	20000
Team Popularity :	108,00%
Income
Home Games Left	34
Average Attendance - %	19 836 - 99,18%
Average Income per Game	$1,531,637
Year to Date Revenue	$10,721,456
Expense
Pro Players Total Salaries	$58,300,000
Farm Players Total Salaries	$1,400,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,750,000
Pro Year To Date Expenses	$11,375,625
Farm Year To Date Expenses	$279,006
Pro Salary Cap To Date	$10,944,375
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$52,075,643
Pro Remaining Season Days	130
Pro Expenses Per Days	$365,000
Pro Estimated Expenses	$47,450,000
Farm Remaining Season Days	130
Farm Expenses Per Days	$8,750
Farm Estimated Expenses	$1,137,500
Estimated Season Expenses	$48,587,500
Estimated Season Salary Cap	$58,275,625
Estimate Under Maximum Salary Cap of $74,000,000	$15,724,375
Estimate Over Minimum Salary Cap of $44,000,000	$14,275,625
Current Bank Account	$11,746,160
Projected Bank Account	$15,234,303

Pro Players Salaries
Jack Eichel	$7,500,000 (1)
-Salary Remaining :	$6,093,750
Dylan Larkin	$7,300,000 (4)
-Salary Remaining :	$5,931,250
Miro Heiskanen	$4,000,000 (1)
-Salary Remaining :	$3,250,000
Ben Chiarot	$3,600,000 (1)
-Salary Remaining :	$2,925,000
Rasmus Ristolainen	$3,500,000 (2)
-Salary Remaining :	$2,843,750
Luke Schenn	$3,400,000 (2)
-Salary Remaining :	$2,762,500
Nick Seeler	$3,300,000 (3)
-Salary Remaining :	$2,681,250
Tristan Jarry	$3,300,000 (2)
-Salary Remaining :	$2,681,250
Colton Sissons	$2,900,000 (1)
-Salary Remaining :	$2,356,250
Yakov Trenin	$2,700,000 (1)
-Salary Remaining :	$2,193,750
Trevor Moore	$2,200,000 (3)
-Salary Remaining :	$1,787,500
Luke Kunin	$1,800,000 (2)
-Salary Remaining :	$1,462,500
Sam Montembeault	$1,600,000 (1)
-Salary Remaining :	$1,300,000
Cole Sillinger	$1,400,000 (1)
-Salary Remaining :	$1,137,500
Dylan Guenther	$1,300,000 (2)
-Salary Remaining :	$1,056,250
Cam York	$1,200,000 (1)
-Salary Remaining :	$975,000
Paul Cotter	$1,200,000 (1)
-Salary Remaining :	$975,000
Jalen Chatfield (1 Way Contract)	$1,200,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$975,000
Kiefer Sherwood (1 Way Contract)	$1,100,000 (1)
-Salary Remaining :	$893,750
Brendan Brisson	$1,100,000 (2)
-Salary Remaining :	$893,750
Justus Annunen (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$812,500
Bobby Brink	$900,000 (1)
-Salary Remaining :	$731,250
Matias Maccelli	$800,000 (1)
-Salary Remaining :	$650,000
Total Pro Players	23
Salary Commitment
Year 24 : $58,300,000
Year 25 : $28,400,000
Year 26 : $12,800,000
Year 27 : $7,300,000
Salary Average Commitment
Year 24 : $58,300,000
Year 25 : $28,400,000
Year 26 : $12,800,000
Year 27 : $7,300,000
Salary Cap with 1 Way Contract
Year 24 : $56,100,000
Year 25 : $27,200,000
Year 26 : $12,800,000
Year 27 : $7,300,000

Farm Players Salaries
Mike Reilly	$100,000 (1)
Salary Remaining :	$81,250
Jakub Lauko	$90,000 (1)
Salary Remaining :	$73,125
Zack MacEwen	$90,000 (2)
Salary Remaining :	$73,125
Akito Hirose	$90,000 (2)
Salary Remaining :	$73,125
Joshua Roy	$90,000 (3)
Salary Remaining :	$73,125
Malcolm Subban	$80,000 (2)
Salary Remaining :	$65,000
Anthony Richard	$80,000 (1)
Salary Remaining :	$65,000
T.J. Tynan	$80,000 (2)
Salary Remaining :	$65,000
Givani Smith	$80,000 (1)
Salary Remaining :	$65,000
Brad Hunt	$80,000 (1)
Salary Remaining :	$65,000
Louie Belpedio	$80,000 (2)
Salary Remaining :	$65,000
Cole McWard	$70,000 (1)
Salary Remaining :	$56,875
Tyler Benson	$70,000 (1)
Salary Remaining :	$56,875
Bokondji Imama	$60,000 (2)
Salary Remaining :	$48,750
Justin Bailey	$60,000 (1)
Salary Remaining :	$48,750
Arshdeep Bains	$60,000 (2)
Salary Remaining :	$48,750
Max Sasson	$40,000 (1)
Salary Remaining :	$32,500
Corson Ceulemans	$10,000 (9)
Salary Remaining :	$8,125
Liam Ohgren	$10,000 (10)
Salary Remaining :	$8,125
Gavin Brindley	$10,000 (10)
Salary Remaining :	$8,125
Niko Huuhtanen	$10,000 (10)
Salary Remaining :	$8,125
Cameron Hillis	$10,000 (8)
Salary Remaining :	$8,125
Aleksi Heimosalmi	$10,000 (10)
Salary Remaining :	$8,125
Ryder Korczak	$10,000 (9)
Salary Remaining :	$8,125
Danny Zhilkin	$10,000 (10)
Salary Remaining :	$8,125
Ryan Ufko	$10,000 (10)
Salary Remaining :	$8,125
Brandon Coe	$10,000 (9)
Salary Remaining :	$8,125
Total Farm Players	27
Salary Commitment
Year 24 : $1,400,000
Year 25 : $730,000
Year 26 : $190,000
Year 27 : $100,000
Salary Average Commitment
Year 24 : $1,400,000
Year 25 : $730,000
Year 26 : $190,000
Year 27 : $100,000

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	8000 - $110 - 6 561 - 82,01%
Level 2:	4000 - $65 - 3 239 - 80,97%
Level 3:	5000 - $45 - 3 988 - 79,76%
Level 4:	2000 - $35 - 1 550 - 77,49%
Luxury :	1000 - $220 - 844 - 84,37%
Total Capacity :	20000
Team Popularity :	110,00%
Income
Home Games Left	34
Average Attendance - %	16 181 - 80,91%
Average Income per Game	$1,392,057
Year to Date Revenue	$9,744,402
Expense
Pro Players Total Salaries	$44,000,000
Farm Players Total Salaries	$1,130,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$12,550,000
Pro Year To Date Expenses	$8,431,250
Farm Year To Date Expenses	$196,807
Pro Salary Cap To Date	$8,412,500
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$47,329,953
Pro Remaining Season Days	130
Pro Expenses Per Days	$275,625
Pro Estimated Expenses	$35,831,250
Farm Remaining Season Days	130
Farm Expenses Per Days	$7,062
Farm Estimated Expenses	$918,060
Estimated Season Expenses	$36,749,310
Estimated Season Salary Cap	$56,712,500
Estimate Under Maximum Salary Cap of $74,000,000	$17,287,500
Estimate Over Minimum Salary Cap of $44,000,000	$12,712,500
Current Bank Account	$18,185,719
Projected Bank Account	$28,766,362

Pro Players Salaries
Jeff Skinner	$5,500,000 (4)
-Salary Remaining :	$4,468,750
Drake Batherson	$5,000,000 (2)
-Salary Remaining :	$4,062,500
Jonathan Huberdeau	$3,900,000 (5)
-Salary Remaining :	$3,168,750
Brandon Tanev	$2,800,000 (3)
-Salary Remaining :	$2,275,000
Teddy Blueger	$2,700,000 (1)
-Salary Remaining :	$2,193,750
Oliver Ekman-Larsson	$2,600,000 (3)
-Salary Remaining :	$2,112,500
Jake Allen	$2,500,000 (1)
-Salary Remaining :	$2,031,250
Kyle Burroughs	$2,300,000 (2)
-Salary Remaining :	$1,868,750
T.J. Brodie	$2,300,000 (2)
-Salary Remaining :	$1,868,750
Ian Cole	$2,300,000 (2)
-Salary Remaining :	$1,868,750
Nick Bonino	$2,200,000 (1)
-Salary Remaining :	$1,787,500
Ryan McLeod	$2,000,000 (2)
-Salary Remaining :	$1,625,000
William Lagesson	$1,300,000 (3)
-Salary Remaining :	$1,056,250
Jordan Spence	$1,200,000 (1)
-Salary Remaining :	$975,000
Joey Anderson	$1,200,000 (1)
-Salary Remaining :	$975,000
John Beecher	$1,100,000 (2)
-Salary Remaining :	$893,750
Nico Daws	$1,000,000 (1)
-Salary Remaining :	$812,500
Bo Groulx	$900,000 (1)
-Salary Remaining :	$731,250
Jakub Vrana	$800,000 (2)
-Salary Remaining :	$650,000
Maxim Tsyplakov	$400,000 (1)
-Salary Remaining :	$325,000
Total Pro Players	20
Salary Commitment
Year 24 : $44,000,000
Year 25 : $31,900,000
Year 26 : $16,100,000
Year 27 : $9,400,000
Salary Average Commitment
Year 24 : $44,000,000
Year 25 : $31,900,000
Year 26 : $16,100,000
Year 27 : $9,400,000
Salary Cap with 1 Way Contract
Year 24 : $44,000,000
Year 25 : $31,900,000
Year 26 : $16,100,000
Year 27 : $9,400,000

Farm Players Salaries
Ryker Evans	$110,000 (2)
Salary Remaining :	$89,375
Arthur Kaliyev	$110,000 (1)
Salary Remaining :	$89,375
Oliver Wahlstrom	$100,000 (1)
Salary Remaining :	$81,250
Leevi Merilainen	$100,000 (2)
Salary Remaining :	$81,250
Pavol Regenda	$90,000 (1)
Salary Remaining :	$73,125
Nikita Nesterenko	$90,000 (1)
Salary Remaining :	$73,125
William Lockwood	$80,000 (1)
Salary Remaining :	$65,000
Kieffer Bellows	$70,000 (2)
Salary Remaining :	$56,875
Sammy Walker	$70,000 (2)
Salary Remaining :	$56,875
Drew Helleson	$40,000 (1)
Salary Remaining :	$32,500
Tyson Kozak	$10,000 (8)
Salary Remaining :	$8,125
David Goyette	$10,000 (9)
Salary Remaining :	$8,125
Brett Berard	$10,000 (9)
Salary Remaining :	$8,125
Evan Cormier	$10,000 (5)
Salary Remaining :	$8,125
Dru Krebs	$10,000 (10)
Salary Remaining :	$8,125
Garrett Pilon	$10,000 (5)
Salary Remaining :	$8,125
Kirill Kudryavtsev	$10,000 (10)
Salary Remaining :	$8,125
Samuel Johannesson	$10,000 (10)
Salary Remaining :	$8,125
Jackson Edward	$10,000 (10)
Salary Remaining :	$8,125
Hunter Brzustewicz	$10,000 (10)
Salary Remaining :	$8,125
Cole Cassels	$10,000 (6)
Salary Remaining :	$8,125
Benjamin Gaudreau	$10,000 (10)
Salary Remaining :	$8,125
Ruslan Khazheyev	$10,000 (10)
Salary Remaining :	$8,125
Ty Voit	$10,000 (10)
Salary Remaining :	$8,125
Blake Hillman	$10,000 (4)
Salary Remaining :	$8,125
Francois Brassard	$10,000 (7)
Salary Remaining :	$8,125
Philippe Daoust	$10,000 (7)
Salary Remaining :	$8,125
Reece Newkirk	$10,000 (7)
Salary Remaining :	$8,125
Sam Houde	$10,000 (7)
Salary Remaining :	$8,125
Alex Jefferies	$10,000 (10)
Salary Remaining :	$8,125
Kim Nousiainen	$10,000 (8)
Salary Remaining :	$8,125
Alexis Gendron	$10,000 (10)
Salary Remaining :	$8,125
Stanislav Svozil	$10,000 (9)
Salary Remaining :	$8,125
Anton Wahlberg	$10,000 (10)
Salary Remaining :	$8,125
Marc-Andre Gaudet	$10,000 (10)
Salary Remaining :	$8,125
Olivier Nadeau	$10,000 (10)
Salary Remaining :	$8,125
Ilya Nikolaev	$10,000 (9)
Salary Remaining :	$8,125
Total Farm Players	37
Salary Commitment
Year 24 : $1,130,000
Year 25 : $620,000
Year 26 : $270,000
Year 27 : $270,000
Salary Average Commitment
Year 24 : $1,130,000
Year 25 : $620,000
Year 26 : $270,000
Year 27 : $270,000

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	8000 - $100 - 7 683 - 96,04%
Level 2:	4000 - $60 - 3 934 - 98,34%
Level 3:	5000 - $40 - 4 865 - 97,29%
Level 4:	2000 - $30 - 1 954 - 97,69%
Luxury :	1000 - $200 - 948 - 94,84%
Total Capacity :	20000
Team Popularity :	101,00%
Income
Home Games Left	34
Average Attendance - %	19 383 - 96,92%
Average Income per Game	$1,490,601
Year to Date Revenue	$10,434,209
Expense
Pro Players Total Salaries	$44,600,000
Farm Players Total Salaries	$440,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$11,250,000
Pro Year To Date Expenses	$8,104,375
Farm Year To Date Expenses	$107,938
Pro Salary Cap To Date	$8,085,625
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$50,680,444
Pro Remaining Season Days	130
Pro Expenses Per Days	$279,375
Pro Estimated Expenses	$36,318,750
Farm Remaining Season Days	130
Farm Expenses Per Days	$2,750
Farm Estimated Expenses	$357,500
Estimated Season Expenses	$36,676,250
Estimated Season Salary Cap	$55,573,125
Estimate Under Maximum Salary Cap of $74,000,000	$18,426,875
Estimate Over Minimum Salary Cap of $44,000,000	$11,573,125
Current Bank Account	$5,310,233
Projected Bank Account	$19,314,427

Pro Players Salaries
Andrei Svechnikov	$5,500,000 (1)
-Salary Remaining :	$4,468,750
Dylan Cozens	$5,100,000 (3)
-Salary Remaining :	$4,143,750
Phillip Danault	$4,400,000 (3)
-Salary Remaining :	$3,575,000
Martin Fehervary	$3,600,000 (2)
-Salary Remaining :	$2,925,000
Jonas Siegenthaler	$3,300,000 (1)
-Salary Remaining :	$2,681,250
Kirby Dach	$3,100,000 (1)
-Salary Remaining :	$2,518,750
Vincent Desharnais	$2,900,000 (3)
-Salary Remaining :	$2,356,250
David Rittich	$2,800,000 (1)
-Salary Remaining :	$2,275,000
Zach Aston-Reese	$2,300,000 (1)
-Salary Remaining :	$1,868,750
Adam Erne	$1,600,000 (1)
-Salary Remaining :	$1,300,000
Drake Caggiula	$1,200,000 (1)
-Salary Remaining :	$975,000
Adam Edstrom	$1,000,000 (2)
-Salary Remaining :	$812,500
Danil Gushchin	$1,000,000 (2)
-Salary Remaining :	$812,500
Zane McIntyre	$1,000,000 (2)
-Salary Remaining :	$812,500
Connor Mackey	$800,000 (2)
-Salary Remaining :	$650,000
Walker Duehr	$800,000 (1)
-Salary Remaining :	$650,000
Vincent Iorio	$800,000 (3)
-Salary Remaining :	$650,000
David Gustafsson	$800,000 (1)
-Salary Remaining :	$650,000
Grant Hutton	$700,000 (1)
-Salary Remaining :	$568,750
Ryan Lomberg	$700,000 (2)
-Salary Remaining :	$568,750
Jack LaFontaine	$700,000 (1)
-Salary Remaining :	$568,750
Kevin Hayes	$500,000 (1)
-Salary Remaining :	$406,250
Total Pro Players	22
Salary Commitment
Year 24 : $44,600,000
Year 25 : $21,300,000
Year 26 : $13,200,000
Year 27 : $0
Salary Average Commitment
Year 24 : $44,600,000
Year 25 : $21,300,000
Year 26 : $13,200,000
Year 27 : $0
Salary Cap with 1 Way Contract
Year 24 : $44,600,000
Year 25 : $21,300,000
Year 26 : $13,200,000
Year 27 : $0

Farm Players Salaries
Nick Cicek	$90,000 (1)
Salary Remaining :	$73,125
Isaac Ratcliffe	$70,000 (1)
Salary Remaining :	$56,875
Egor Sokolov	$70,000 (1)
Salary Remaining :	$56,875
Calle Clang	$10,000 (9)
Salary Remaining :	$8,125
Brandon Baddock	$10,000 (2)
Salary Remaining :	$8,125
Jaydon Dureau	$10,000 (7)
Salary Remaining :	$8,125
Arnaud Durandeau	$10,000 (6)
Salary Remaining :	$8,125
Cole Fonstad	$10,000 (7)
Salary Remaining :	$8,125
Chase Bradley	$10,000 (10)
Salary Remaining :	$8,125
Luke Loheit	$10,000 (10)
Salary Remaining :	$8,125
Matthew Wedman	$10,000 (6)
Salary Remaining :	$8,125
Wyatte Wylie	$10,000 (6)
Salary Remaining :	$8,125
Cole Moberg	$10,000 (6)
Salary Remaining :	$8,125
Kale Kessy	$10,000 (9)
Salary Remaining :	$8,125
Jermaine Loewen	$10,000 (6)
Salary Remaining :	$8,125
Brent Moran	$10,000 (9)
Salary Remaining :	$8,125
Justin Vaive	$10,000 (8)
Salary Remaining :	$8,125
Kale Howarth	$10,000 (7)
Salary Remaining :	$8,125
Clayton Phillips	$10,000 (1)
Salary Remaining :	$8,125
Jordan Sambrook	$10,000 (9)
Salary Remaining :	$8,125
Zachary Uens	$10,000 (8)
Salary Remaining :	$8,125
Zachary L'Heureux	$10,000 (9)
Salary Remaining :	$8,125
Tyler Boucher	$10,000 (9)
Salary Remaining :	$8,125
Isaac Belliveau	$10,000 (10)
Salary Remaining :	$8,125
Total Farm Players	24
Salary Commitment
Year 24 : $440,000
Year 25 : $200,000
Year 26 : $190,000
Year 27 : $190,000
Salary Average Commitment
Year 24 : $440,000
Year 25 : $200,000
Year 26 : $190,000
Year 27 : $190,000

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	8000 - $105 - 7 236 - 90,45%
Level 2:	4000 - $60 - 4 000 - 100,00%
Level 3:	5000 - $45 - 4 223 - 84,46%
Level 4:	2000 - $30 - 2 000 - 100,00%
Luxury :	1000 - $210 - 940 - 94,01%
Total Capacity :	20000
Team Popularity :	117,00%
Income
Home Games Left	33
Average Attendance - %	18 399 - 92,00%
Average Income per Game	$1,490,664
Year to Date Revenue	$11,925,315
Expense
Pro Players Total Salaries	$71,500,000
Farm Players Total Salaries	$1,340,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$735,000
Pro Year To Date Expenses	$13,300,000
Farm Year To Date Expenses	$222,002
Pro Salary Cap To Date	$13,153,750
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$49,191,924
Pro Remaining Season Days	130
Pro Expenses Per Days	$447,500
Pro Estimated Expenses	$58,175,000
Farm Remaining Season Days	130
Farm Expenses Per Days	$8,375
Farm Estimated Expenses	$1,088,750
Estimated Season Expenses	$59,263,750
Estimated Season Salary Cap	$71,007,500
Estimate Under Maximum Salary Cap of $74,000,000	$2,992,500
Estimate Over Minimum Salary Cap of $44,000,000	$27,007,500
Current Bank Account	$17,828,187
Projected Bank Account	$7,756,361

Pro Players Salaries
Jason Robertson	$8,000,000 (3)
-Salary Remaining :	$6,500,000
Nico Hischier	$6,600,000 (1)
-Salary Remaining :	$5,362,500
Vladimir Tarasenko	$6,200,000 (3)
-Salary Remaining :	$5,037,500
Dougie Hamilton	$5,900,000 (1)
-Salary Remaining :	$4,793,750
Chris Tanev	$5,000,000 (1)
-Salary Remaining :	$4,062,500
Yanni Gourde	$4,500,000 (1)
-Salary Remaining :	$3,656,250
Ryan Nugent-Hopkins	$4,500,000 (3)
-Salary Remaining :	$3,656,250
Jacob Markstrom	$3,900,000 (2)
-Salary Remaining :	$3,168,750
Scott Laughton	$3,800,000 (2)
-Salary Remaining :	$3,087,500
Jamie Oleksiak	$3,500,000 (5)
-Salary Remaining :	$2,843,750
Zach Whitecloud	$3,200,000 (1)
-Salary Remaining :	$2,600,000
Frank Vatrano	$2,400,000 (1)
-Salary Remaining :	$1,950,000
Tomas Tatar	$2,300,000 (1)
-Salary Remaining :	$1,868,750
Nate Schmidt	$2,100,000 (1)
-Salary Remaining :	$1,706,250
Jacob Bernard-Docker	$1,700,000 (1)
-Salary Remaining :	$1,381,250
Isac Lundestrom	$1,600,000 (3)
-Salary Remaining :	$1,300,000
Josh Brown	$1,500,000 (1)
-Salary Remaining :	$1,218,750
Philip Tomasino	$1,400,000 (1)
-Salary Remaining :	$1,137,500
Jack Quinn	$1,300,000 (1)
-Salary Remaining :	$1,056,250
Brayden Pachal (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$975,000
Samuel Ersson	$900,000 (1)
-Salary Remaining :	$731,250
Total Pro Players	21
Salary Commitment
Year 24 : $71,500,000
Year 25 : $31,500,000
Year 26 : $23,800,000
Year 27 : $3,500,000
Salary Average Commitment
Year 24 : $71,500,000
Year 25 : $31,500,000
Year 26 : $23,800,000
Year 27 : $3,500,000
Salary Cap with 1 Way Contract
Year 24 : $70,300,000
Year 25 : $31,500,000
Year 26 : $23,800,000
Year 27 : $3,500,000

Farm Players Salaries
Ben Kraws	$200,000 (1)
Salary Remaining :	$162,500
Bryce Kindopp	$200,000 (1)
Salary Remaining :	$162,500
Filip Zadina	$120,000 (1)
Salary Remaining :	$97,500
Daniil Miromanov	$110,000 (1)
Salary Remaining :	$89,375
Mason Morelli	$100,000 (1)
Salary Remaining :	$81,250
Mason Shaw	$80,000 (1)
Salary Remaining :	$65,000
Jake Leschyshyn	$70,000 (1)
Salary Remaining :	$56,875
Adam Ginning	$70,000 (1)
Salary Remaining :	$56,875
Zach Sawchenko	$70,000 (1)
Salary Remaining :	$56,875
Josiah Slavin	$60,000 (1)
Salary Remaining :	$48,750
Jakub Zboril	$60,000 (1)
Salary Remaining :	$48,750
Scott Reedy	$60,000 (1)
Salary Remaining :	$48,750
Angus Booth	$10,000 (10)
Salary Remaining :	$8,125
Julian Lutz	$10,000 (10)
Salary Remaining :	$8,125
Jakub Skarek	$10,000 (6)
Salary Remaining :	$8,125
Jayden Grubbe	$10,000 (10)
Salary Remaining :	$8,125
Chase Stillman	$10,000 (1)
Salary Remaining :	$8,125
Dalton Smith	$10,000 (8)
Salary Remaining :	$8,125
William Wallinder	$10,000 (9)
Salary Remaining :	$8,125
Cole Reinhardt	$10,000 (8)
Salary Remaining :	$8,125
Jared McIsaac	$10,000 (7)
Salary Remaining :	$8,125
Jett Woo	$10,000 (7)
Salary Remaining :	$8,125
Mitchell Gibson	$10,000 (9)
Salary Remaining :	$8,125
Amadeus Lombardi	$10,000 (9)
Salary Remaining :	$8,125
Tyler Inamoto	$10,000 (10)
Salary Remaining :	$8,125
Justin Taylor	$10,000 (3)
Salary Remaining :	$8,125
Total Farm Players	26
Salary Commitment
Year 24 : $1,340,000
Year 25 : $130,000
Year 26 : $130,000
Year 27 : $120,000
Salary Average Commitment
Year 24 : $1,340,000
Year 25 : $130,000
Year 26 : $130,000
Year 27 : $120,000

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	8000 - $100 - 7 973 - 99,67%
Level 2:	4000 - $60 - 3 961 - 99,02%
Level 3:	5000 - $40 - 4 898 - 97,96%
Level 4:	2000 - $30 - 1 997 - 99,86%
Luxury :	1000 - $205 - 991 - 99,10%
Total Capacity :	20000
Team Popularity :	110,00%
Income
Home Games Left	34
Average Attendance - %	19 820 - 99,10%
Average Income per Game	$1,538,790
Year to Date Revenue	$10,771,530
Expense
Pro Players Total Salaries	$74,000,000
Farm Players Total Salaries	$1,260,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,000,000
Pro Year To Date Expenses	$13,928,750
Farm Year To Date Expenses	$232,750
Pro Salary Cap To Date	$13,467,500
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$52,318,860
Pro Remaining Season Days	130
Pro Expenses Per Days	$463,125
Pro Estimated Expenses	$60,206,250
Farm Remaining Season Days	130
Farm Expenses Per Days	$7,875
Farm Estimated Expenses	$1,023,750
Estimated Season Expenses	$61,230,000
Estimated Season Salary Cap	$72,642,500
Estimate Under Maximum Salary Cap of $74,000,000	$1,357,500
Estimate Over Minimum Salary Cap of $44,000,000	$28,642,500
Current Bank Account	$18,451,653
Projected Bank Account	$9,540,513

Pro Players Salaries
Mikko Rantanen	$8,100,000 (1)
-Salary Remaining :	$6,581,250
Pavel Buchnevich	$7,400,000 (2)
-Salary Remaining :	$6,012,500
Roman Josi	$6,900,000 (4)
-Salary Remaining :	$5,606,250
Anze Kopitar	$6,700,000 (1)
-Salary Remaining :	$5,443,750
Filip Hronek	$4,600,000 (2)
-Salary Remaining :	$3,737,500
Tom Wilson	$3,900,000 (3)
-Salary Remaining :	$3,168,750
Mikey Anderson	$3,600,000 (1)
-Salary Remaining :	$2,925,000
Janis Moser	$3,500,000 (3)
-Salary Remaining :	$2,843,750
Alex Iafallo	$3,300,000 (1)
-Salary Remaining :	$2,681,250
Alex Lyon	$3,200,000 (2)
-Salary Remaining :	$2,600,000
Trent Frederic	$3,000,000 (2)
-Salary Remaining :	$2,437,500
Kevin Bahl	$2,800,000 (2)
-Salary Remaining :	$2,275,000
Ville Husso	$2,800,000 (2)
-Salary Remaining :	$2,275,000
Blake Lizotte	$2,700,000 (2)
-Salary Remaining :	$2,193,750
Andreas Athanasiou	$2,300,000 (1)
-Salary Remaining :	$1,868,750
Sean Walker	$2,000,000 (2)
-Salary Remaining :	$1,625,000
Pierre-Edouard Bellemare	$1,900,000 (1)
-Salary Remaining :	$1,543,750
Eric Comrie (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$975,000
Luke Evangelista	$1,200,000 (2)
-Salary Remaining :	$975,000
Carl Grundstrom (1 Way Contract)	$1,200,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$975,000
Alex Laferriere	$900,000 (2)
-Salary Remaining :	$731,250
Parker Wotherspoon	$800,000 (1)
-Salary Remaining :	$650,000
Total Pro Players	22
Salary Commitment
Year 24 : $74,000,000
Year 25 : $46,100,000
Year 26 : $14,300,000
Year 27 : $6,900,000
Salary Average Commitment
Year 24 : $74,000,000
Year 25 : $46,100,000
Year 26 : $14,300,000
Year 27 : $6,900,000
Salary Cap with 1 Way Contract
Year 24 : $71,600,000
Year 25 : $44,900,000
Year 26 : $14,300,000
Year 27 : $6,900,000

Farm Players Salaries
Connor Zary	$140,000 (2)
Salary Remaining :	$113,750
Will Cuylle	$140,000 (2)
Salary Remaining :	$113,750
Karson Kuhlman	$120,000 (1)
Salary Remaining :	$97,500
Mads Sogaard	$100,000 (1)
Salary Remaining :	$81,250
Victor Soderstrom	$100,000 (1)
Salary Remaining :	$81,250
Sheldon Rempal	$80,000 (1)
Salary Remaining :	$65,000
Austin Strand	$80,000 (1)
Salary Remaining :	$65,000
Henry Thrun	$80,000 (1)
Salary Remaining :	$65,000
Kevin Mandolese	$60,000 (1)
Salary Remaining :	$48,750
Patrick Maroon	$60,000 (2)
Salary Remaining :	$48,750
Lias Andersson	$60,000 (2)
Salary Remaining :	$48,750
Matt Luff	$50,000 (1)
Salary Remaining :	$40,625
Gabriel Dumont	$50,000 (1)
Salary Remaining :	$40,625
Henri Nikkanen	$10,000 (9)
Salary Remaining :	$8,125
Anthony Romano	$10,000 (10)
Salary Remaining :	$8,125
Curtis Douglas	$10,000 (9)
Salary Remaining :	$8,125
John Farinacci	$10,000 (9)
Salary Remaining :	$8,125
Brennan Othmann	$10,000 (9)
Salary Remaining :	$8,125
Lian Bichsel	$10,000 (9)
Salary Remaining :	$8,125
Roman Schmidt	$10,000 (9)
Salary Remaining :	$8,125
Jordan Stallard	$10,000 (10)
Salary Remaining :	$8,125
Tanner Dickinson	$10,000 (9)
Salary Remaining :	$8,125
Bryce McConnell-Barker	$10,000 (10)
Salary Remaining :	$8,125
Tristan Lennox	$10,000 (9)
Salary Remaining :	$8,125
Riley Duran	$10,000 (10)
Salary Remaining :	$8,125
Michael Buchinger	$10,000 (10)
Salary Remaining :	$8,125
Kasper Halttunen	$10,000 (10)
Salary Remaining :	$8,125
Total Farm Players	27
Salary Commitment
Year 24 : $1,260,000
Year 25 : $540,000
Year 26 : $140,000
Year 27 : $140,000
Salary Average Commitment
Year 24 : $1,260,000
Year 25 : $540,000
Year 26 : $140,000
Year 27 : $140,000

Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	8000 - $100 - 7 086 - 88,58%
Level 2:	4000 - $60 - 3 819 - 95,49%
Level 3:	5000 - $40 - 4 459 - 89,19%
Level 4:	2000 - $30 - 1 833 - 91,64%
Luxury :	1000 - $200 - 909 - 90,90%
Total Capacity :	20000
Team Popularity :	97,00%
Income
Home Games Left	34
Average Attendance - %	18 107 - 90,53%
Average Income per Game	$1,393,540
Year to Date Revenue	$9,754,780
Expense
Pro Players Total Salaries	$43,000,000
Farm Players Total Salaries	$940,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$4,800,000
Pro Year To Date Expenses	$8,046,250
Farm Year To Date Expenses	$175,631
Pro Salary Cap To Date	$8,027,500
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$47,380,360
Pro Remaining Season Days	130
Pro Expenses Per Days	$269,375
Pro Estimated Expenses	$35,018,750
Farm Remaining Season Days	130
Farm Expenses Per Days	$5,875
Farm Estimated Expenses	$763,750
Estimated Season Expenses	$35,782,500
Estimated Season Salary Cap	$47,765,000
Estimate Under Maximum Salary Cap of $74,000,000	$26,235,000
Estimate Over Minimum Salary Cap of $44,000,000	$3,765,000
Current Bank Account	$40,134,626
Projected Bank Account	$51,732,486

Pro Players Salaries
Connor Murphy	$4,000,000 (1)
-Salary Remaining :	$3,250,000
Tyler Myers	$3,600,000 (1)
-Salary Remaining :	$2,925,000
Ondrej Palat	$3,100,000 (3)
-Salary Remaining :	$2,518,750
Connor Clifton	$2,900,000 (3)
-Salary Remaining :	$2,356,250
Jeremy Lauzon	$2,900,000 (1)
-Salary Remaining :	$2,356,250
Pius Suter	$2,700,000 (3)
-Salary Remaining :	$2,193,750
Mason Appleton	$2,700,000 (3)
-Salary Remaining :	$2,193,750
Nico Sturm	$2,400,000 (2)
-Salary Remaining :	$1,950,000
Frederick Gaudreau	$2,000,000 (1)
-Salary Remaining :	$1,625,000
Nathan Bastian	$1,900,000 (2)
-Salary Remaining :	$1,543,750
Dante Fabbro	$1,600,000 (1)
-Salary Remaining :	$1,300,000
Matty Beniers	$1,400,000 (1)
-Salary Remaining :	$1,137,500
Corey Perry	$1,400,000 (2)
-Salary Remaining :	$1,137,500
Emil Lilleberg	$1,200,000 (2)
-Salary Remaining :	$975,000
Nicklas Backstrom	$1,200,000 (1)
-Salary Remaining :	$975,000
Vitek Vanecek (1 Way Contract)	$1,200,000 (1)
-Salary Remaining :	$975,000
Kurtis MacDermid	$1,100,000 (2)
-Salary Remaining :	$893,750
Matt Nieto	$1,100,000 (1)
-Salary Remaining :	$893,750
John Klingberg	$1,100,000 (1)
-Salary Remaining :	$893,750
Sebastian Aho 2	$1,000,000 (2)
-Salary Remaining :	$812,500
Haydn Fleury	$1,000,000 (2)
-Salary Remaining :	$812,500
Jack Campbell	$800,000 (2)
-Salary Remaining :	$650,000
Denis Gurianov	$700,000 (1)
-Salary Remaining :	$568,750
Total Pro Players	23
Salary Commitment
Year 24 : $43,000,000
Year 25 : $22,200,000
Year 26 : $11,400,000
Year 27 : $0
Salary Average Commitment
Year 24 : $43,000,000
Year 25 : $22,200,000
Year 26 : $11,400,000
Year 27 : $0
Salary Cap with 1 Way Contract
Year 24 : $43,000,000
Year 25 : $22,200,000
Year 26 : $11,400,000
Year 27 : $0

Farm Players Salaries
Simon Nemec	$140,000 (3)
Salary Remaining :	$113,750
Zachary Sanford	$120,000 (1)
Salary Remaining :	$97,500
Tye Kartye	$100,000 (1)
Salary Remaining :	$81,250
Dylan Coghlan	$90,000 (1)
Salary Remaining :	$73,125
Cale Fleury	$80,000 (1)
Salary Remaining :	$65,000
Zack Ostapchuk	$80,000 (3)
Salary Remaining :	$65,000
Radim Simek	$60,000 (1)
Salary Remaining :	$48,750
Ian White	$60,000 (1)
Salary Remaining :	$48,750
Cory Conacher	$50,000 (1)
Salary Remaining :	$40,625
Sawyer Mynio	$10,000 (10)
Salary Remaining :	$8,125
Jagger Firkus	$10,000 (10)
Salary Remaining :	$8,125
Marek Alscher	$10,000 (10)
Salary Remaining :	$8,125
Matyas Sapovaliv	$10,000 (10)
Salary Remaining :	$8,125
Samuel Knazko	$10,000 (8)
Salary Remaining :	$8,125
Carter Mazur	$10,000 (9)
Salary Remaining :	$8,125
Hayden Lavigne	$10,000 (9)
Salary Remaining :	$8,125
Brandon Halverson	$10,000 (9)
Salary Remaining :	$8,125
Christopher Brown	$10,000 (9)
Salary Remaining :	$8,125
Liam Coughlin	$10,000 (9)
Salary Remaining :	$8,125
Gavin White	$10,000 (9)
Salary Remaining :	$8,125
Elias Pettersson 2	$10,000 (10)
Salary Remaining :	$8,125
Aku Koskenvuo	$10,000 (8)
Salary Remaining :	$8,125
Reid Dyck	$10,000 (8)
Salary Remaining :	$8,125
Zach Bouthillier	$10,000 (8)
Salary Remaining :	$8,125
Luke Tuch	$10,000 (10)
Salary Remaining :	$8,125
Total Farm Players	25
Salary Commitment
Year 24 : $940,000
Year 25 : $380,000
Year 26 : $380,000
Year 27 : $160,000
Salary Average Commitment
Year 24 : $940,000
Year 25 : $380,000
Year 26 : $380,000
Year 27 : $160,000

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Place
Level 1:	8000 - $120 - 6 465 - 80,81%
Level 2:	4000 - $68 - 3 291 - 82,28%
Level 3:	5000 - $48 - 4 000 - 79,99%
Level 4:	2000 - $40 - 1 521 - 76,07%
Luxury :	1000 - $240 - 827 - 82,69%
Total Capacity :	20000
Team Popularity :	117,00%
Income
Home Games Left	33
Average Attendance - %	16 104 - 80,52%
Average Income per Game	$1,494,417
Year to Date Revenue	$11,955,334
Expense
Pro Players Total Salaries	$72,400,000
Farm Players Total Salaries	$1,690,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,250,000
Pro Year To Date Expenses	$13,681,875
Farm Year To Date Expenses	$306,554
Pro Salary Cap To Date	$13,663,125
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$49,315,753
Pro Remaining Season Days	130
Pro Expenses Per Days	$453,125
Pro Estimated Expenses	$58,906,250
Farm Remaining Season Days	130
Farm Expenses Per Days	$10,562
Farm Estimated Expenses	$1,373,060
Estimated Season Expenses	$60,279,310
Estimated Season Salary Cap	$73,738,125
Estimate Under Maximum Salary Cap of $74,000,000	$261,875
Estimate Over Minimum Salary Cap of $44,000,000	$29,738,125
Current Bank Account	$13,792,060
Projected Bank Account	$2,828,503

Pro Players Salaries
Sam Bennett	$8,000,000 (2)
-Salary Remaining :	$6,500,000
Ryan O'Reilly	$5,900,000 (3)
-Salary Remaining :	$4,793,750
Jake Oettinger	$5,700,000 (3)
-Salary Remaining :	$4,631,250
Alex Pietrangelo	$5,400,000 (2)
-Salary Remaining :	$4,387,500
Cole Caufield	$4,900,000 (4)
-Salary Remaining :	$3,981,250
Owen Tippett	$4,700,000 (3)
-Salary Remaining :	$3,818,750
Quinn Hughes	$4,700,000 (3)
-Salary Remaining :	$3,818,750
Jakob Chychrun	$4,300,000 (1)
-Salary Remaining :	$3,493,750
Nino Niederreiter	$4,000,000 (3)
-Salary Remaining :	$3,250,000
Samuel Girard	$4,000,000 (1)
-Salary Remaining :	$3,250,000
Tyler Bertuzzi	$3,300,000 (2)
-Salary Remaining :	$2,681,250
Eeli Tolvanen	$2,900,000 (1)
-Salary Remaining :	$2,356,250
Dylan Samberg	$2,900,000 (3)
-Salary Remaining :	$2,356,250
Carson Soucy	$2,800,000 (1)
-Salary Remaining :	$2,275,000
Jake Evans	$2,600,000 (3)
-Salary Remaining :	$2,112,500
Scott Wedgewood	$1,700,000 (1)
-Salary Remaining :	$1,381,250
Pontus Holmberg	$1,400,000 (1)
-Salary Remaining :	$1,137,500
Trevor Zegras	$1,200,000 (1)
-Salary Remaining :	$975,000
Nicholas Robertson	$1,200,000 (1)
-Salary Remaining :	$975,000
Jake Neighbours	$800,000 (1)
-Salary Remaining :	$650,000
Total Pro Players	20
Salary Commitment
Year 24 : $72,400,000
Year 25 : $52,100,000
Year 26 : $35,400,000
Year 27 : $4,900,000
Salary Average Commitment
Year 24 : $72,400,000
Year 25 : $52,100,000
Year 26 : $35,400,000
Year 27 : $4,900,000
Salary Cap with 1 Way Contract
Year 24 : $72,400,000
Year 25 : $52,100,000
Year 26 : $35,400,000
Year 27 : $4,900,000

Farm Players Salaries
Adam Fantilli	$140,000 (3)
Salary Remaining :	$113,750
Logan Stankoven	$120,000 (3)
Salary Remaining :	$97,500
Matthew Poitras	$120,000 (3)
Salary Remaining :	$97,500
Maxime Comtois	$110,000 (2)
Salary Remaining :	$89,375
Jayden Struble	$110,000 (2)
Salary Remaining :	$89,375
Ronnie Attard	$110,000 (1)
Salary Remaining :	$89,375
Dylan Holloway	$100,000 (1)
Salary Remaining :	$81,250
Alex Vlasic	$90,000 (1)
Salary Remaining :	$73,125
Marco Rossi	$90,000 (1)
Salary Remaining :	$73,125
Raphael Lavoie	$80,000 (1)
Salary Remaining :	$65,000
Roland McKeown	$80,000 (2)
Salary Remaining :	$65,000
James Hamblin	$80,000 (1)
Salary Remaining :	$65,000
Lukas Rousek	$70,000 (1)
Salary Remaining :	$56,875
Ty Smith	$70,000 (1)
Salary Remaining :	$56,875
Matt Villalta	$70,000 (1)
Salary Remaining :	$56,875
Tanner Kero	$50,000 (1)
Salary Remaining :	$40,625
Macklin Celebrini	$40,000 (1)
Salary Remaining :	$32,500
David Farrance	$10,000 (7)
Salary Remaining :	$8,125
Joel Blomqvist	$10,000 (8)
Salary Remaining :	$8,125
Josiah Didier	$10,000 (2)
Salary Remaining :	$8,125
David Drake	$10,000 (9)
Salary Remaining :	$8,125
Devante Stephens	$10,000 (3)
Salary Remaining :	$8,125
Cameron Crotty	$10,000 (7)
Salary Remaining :	$8,125
Logan Mailloux	$10,000 (10)
Salary Remaining :	$8,125
Jeremie Poirier	$10,000 (9)
Salary Remaining :	$8,125
Artem Grushnikov	$10,000 (9)
Salary Remaining :	$8,125
Arvid Holm	$10,000 (8)
Salary Remaining :	$8,125
Alex Beaucage	$10,000 (8)
Salary Remaining :	$8,125
Jake Wise	$10,000 (9)
Salary Remaining :	$8,125
David Reinbacher	$10,000 (10)
Salary Remaining :	$8,125
Mike Benning	$10,000 (10)
Salary Remaining :	$8,125
Tucker Robertson	$10,000 (10)
Salary Remaining :	$8,125
Adam Wilsby	$10,000 (9)
Salary Remaining :	$8,125
Total Farm Players	33
Salary Commitment
Year 24 : $1,690,000
Year 25 : $840,000
Year 26 : $530,000
Year 27 : $140,000
Salary Average Commitment
Year 24 : $1,690,000
Year 25 : $840,000
Year 26 : $530,000
Year 27 : $140,000

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	8000 - $115 - 7 891 - 98,63%
Level 2:	4000 - $63 - 3 989 - 99,72%
Level 3:	5000 - $44 - 4 999 - 99,97%
Level 4:	2000 - $31 - 2 000 - 100,00%
Luxury :	1000 - $250 - 916 - 91,59%
Total Capacity :	20000
Team Popularity :	139,00%
Income
Home Games Left	33
Average Attendance - %	19 794 - 98,97%
Average Income per Game	$1,719,727
Year to Date Revenue	$13,757,817
Expense
Pro Players Total Salaries	$71,500,000
Farm Players Total Salaries	$1,120,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$13,425,625
Farm Year To Date Expenses	$208,375
Pro Salary Cap To Date	$13,406,875
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$56,750,995
Pro Remaining Season Days	130
Pro Expenses Per Days	$447,500
Pro Estimated Expenses	$58,175,000
Farm Remaining Season Days	130
Farm Expenses Per Days	$7,000
Farm Estimated Expenses	$910,000
Estimated Season Expenses	$59,085,000
Estimated Season Salary Cap	$71,500,625
Estimate Under Maximum Salary Cap of $74,000,000	$2,499,375
Estimate Over Minimum Salary Cap of $44,000,000	$27,500,625
Current Bank Account	$23,575,360
Projected Bank Account	$21,241,355

Pro Players Salaries
Bo Horvat	$6,200,000 (4)
-Salary Remaining :	$5,037,500
Valeri Nichushkin	$6,000,000 (5)
-Salary Remaining :	$4,875,000
Joe Pavelski	$5,400,000 (2)
-Salary Remaining :	$4,387,500
Devon Toews	$5,300,000 (2)
-Salary Remaining :	$4,306,250
Brent Burns	$4,800,000 (3)
-Salary Remaining :	$3,900,000
Jamie Benn	$4,500,000 (1)
-Salary Remaining :	$3,656,250
Aleksander Barkov	$4,300,000 (4)
-Salary Remaining :	$3,493,750
Neal Pionk	$4,300,000 (2)
-Salary Remaining :	$3,493,750
Tyler Toffoli	$3,800,000 (1)
-Salary Remaining :	$3,087,500
Alex DeBrincat	$3,500,000 (1)
-Salary Remaining :	$2,843,750
Erik Cernak	$3,400,000 (1)
-Salary Remaining :	$2,762,500
Vincent Trocheck	$3,200,000 (2)
-Salary Remaining :	$2,600,000
Mike Matheson	$3,000,000 (1)
-Salary Remaining :	$2,437,500
Dmitry Kulikov	$3,000,000 (1)
-Salary Remaining :	$2,437,500
Ilya Sorokin	$3,000,000 (4)
-Salary Remaining :	$2,437,500
Esa Lindell	$2,100,000 (1)
-Salary Remaining :	$1,706,250
Adam Henrique	$1,900,000 (1)
-Salary Remaining :	$1,543,750
Seth Jarvis	$1,400,000 (1)
-Salary Remaining :	$1,137,500
Beck Malenstyn	$1,100,000 (1)
-Salary Remaining :	$893,750
Carter Hart	$800,000 (1)
-Salary Remaining :	$650,000
Nicolas Deslauriers	$500,000 (2)
-Salary Remaining :	$406,250
Total Pro Players	21
Salary Commitment
Year 24 : $71,500,000
Year 25 : $43,000,000
Year 26 : $24,300,000
Year 27 : $19,500,000
Salary Average Commitment
Year 24 : $71,500,000
Year 25 : $43,000,000
Year 26 : $24,300,000
Year 27 : $19,500,000
Salary Cap with 1 Way Contract
Year 24 : $71,500,000
Year 25 : $43,000,000
Year 26 : $24,300,000
Year 27 : $19,500,000

Farm Players Salaries
Ridly Greig	$100,000 (2)
Salary Remaining :	$81,250
John Ludvig	$90,000 (1)
Salary Remaining :	$73,125
Adam Klapka	$80,000 (1)
Salary Remaining :	$65,000
Mark Kastelic	$80,000 (1)
Salary Remaining :	$65,000
Jeffrey Viel	$80,000 (1)
Salary Remaining :	$65,000
Cole Guttman	$80,000 (1)
Salary Remaining :	$65,000
Brett Murray	$80,000 (1)
Salary Remaining :	$65,000
Nikita Okhotiuk	$80,000 (1)
Salary Remaining :	$65,000
Matt Rempe	$70,000 (2)
Salary Remaining :	$56,875
Maxwell Crozier	$70,000 (1)
Salary Remaining :	$56,875
Devin Cooley	$70,000 (2)
Salary Remaining :	$56,875
Kenneth Appleby	$60,000 (1)
Salary Remaining :	$48,750
Tyrel Bauer	$10,000 (9)
Salary Remaining :	$8,125
Eemil Viro	$10,000 (9)
Salary Remaining :	$8,125
Bogdan Trineyev	$10,000 (8)
Salary Remaining :	$8,125
Dylan Roobroeck	$10,000 (10)
Salary Remaining :	$8,125
Elias Salomonsson	$10,000 (10)
Salary Remaining :	$8,125
Jakub Dobes	$10,000 (9)
Salary Remaining :	$8,125
Rudy Guimond	$10,000 (10)
Salary Remaining :	$8,125
Sam Lipkin	$10,000 (10)
Salary Remaining :	$8,125
Jack Finley	$10,000 (8)
Salary Remaining :	$8,125
Justin Robidas	$10,000 (10)
Salary Remaining :	$8,125
Adam Sykora	$10,000 (9)
Salary Remaining :	$8,125
Jackson Blake	$10,000 (10)
Salary Remaining :	$8,125
Dmitry Zlodeyev	$10,000 (10)
Salary Remaining :	$8,125
Josh Bloom	$10,000 (9)
Salary Remaining :	$8,125
Ole Julian Bjorgvik-Holm	$10,000 (10)
Salary Remaining :	$8,125
Ethan Samson	$10,000 (9)
Salary Remaining :	$8,125
Ethan Cardwell	$10,000 (9)
Salary Remaining :	$8,125
Marco Kasper	$10,000 (9)
Salary Remaining :	$8,125
Total Farm Players	30
Salary Commitment
Year 24 : $1,120,000
Year 25 : $420,000
Year 26 : $180,000
Year 27 : $180,000
Salary Average Commitment
Year 24 : $1,120,000
Year 25 : $420,000
Year 26 : $180,000
Year 27 : $180,000

Avalanche

Arena Capacity - Ticket Price Attendance - %
Arena Name	Ball Arena
Level 1:	8000 - $100 - 7 490 - 93,62%
Level 2:	4000 - $70 - 3 454 - 86,34%
Level 3:	5000 - $50 - 3 910 - 78,21%
Level 4:	2000 - $35 - 1 723 - 86,14%
Luxury :	1000 - $220 - 930 - 92,99%
Total Capacity :	20000
Team Popularity :	127,00%
Income
Home Games Left	32
Average Attendance - %	17 506 - 87,53%
Average Income per Game	$1,579,234
Year to Date Revenue	$14,213,108
Expense
Pro Players Total Salaries	$72,100,000
Farm Players Total Salaries	$1,470,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$13,329,375
Farm Year To Date Expenses	$309,256
Pro Salary Cap To Date	$13,227,500
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$50,535,495
Pro Remaining Season Days	130
Pro Expenses Per Days	$451,250
Pro Estimated Expenses	$58,662,500
Farm Remaining Season Days	130
Farm Expenses Per Days	$9,188
Farm Estimated Expenses	$1,194,440
Estimated Season Expenses	$59,856,940
Estimated Season Salary Cap	$71,808,750
Estimate Under Maximum Salary Cap of $74,000,000	$2,191,250
Estimate Over Minimum Salary Cap of $44,000,000	$27,808,750
Current Bank Account	$16,978,993
Projected Bank Account	$7,657,548

Pro Players Salaries
William Nylander	$7,200,000 (4)
-Salary Remaining :	$5,850,000
Brayden Point	$7,200,000 (4)
-Salary Remaining :	$5,850,000
Sidney Crosby	$7,000,000 (3)
-Salary Remaining :	$5,687,500
Josh Morrissey	$6,000,000 (2)
-Salary Remaining :	$4,875,000
Drew Doughty	$5,200,000 (2)
-Salary Remaining :	$4,225,000
Pavel Zacha	$4,500,000 (1)
-Salary Remaining :	$3,656,250
Charlie Coyle	$4,400,000 (2)
-Salary Remaining :	$3,575,000
J.T. Compher	$4,400,000 (2)
-Salary Remaining :	$3,575,000
Mario Ferraro	$3,500,000 (2)
-Salary Remaining :	$2,843,750
Nick Leddy	$2,800,000 (3)
-Salary Remaining :	$2,275,000
Evgeny Kuznetsov	$2,500,000 (1)
-Salary Remaining :	$2,031,250
Logan O'Connor	$2,500,000 (3)
-Salary Remaining :	$2,031,250
Artturi Lehkonen	$2,500,000 (2)
-Salary Remaining :	$2,031,250
Viktor Arvidsson	$2,200,000 (2)
-Salary Remaining :	$1,787,500
Jani Hakanpaa	$2,100,000 (1)
-Salary Remaining :	$1,706,250
Linus Ullmark	$1,600,000 (1)
-Salary Remaining :	$1,300,000
Joel Hofer	$1,500,000 (1)
-Salary Remaining :	$1,218,750
Ilya Lyubushkin	$1,300,000 (1)
-Salary Remaining :	$1,056,250
Lars Eller	$1,200,000 (2)
-Salary Remaining :	$975,000
Michael Kesselring	$1,000,000 (1)
-Salary Remaining :	$812,500
Jaret Anderson-Dolan	$900,000 (1)
-Salary Remaining :	$731,250
Andrew Cogliano (1 Way Contract)	$600,000 (1)
-Salary Remaining :	$487,500
Total Pro Players	22
Salary Commitment
Year 24 : $72,100,000
Year 25 : $56,100,000
Year 26 : $26,700,000
Year 27 : $14,400,000
Salary Average Commitment
Year 24 : $72,100,000
Year 25 : $56,100,000
Year 26 : $26,700,000
Year 27 : $14,400,000
Salary Cap with 1 Way Contract
Year 24 : $72,100,000
Year 25 : $56,100,000
Year 26 : $26,700,000
Year 27 : $14,400,000

Farm Players Salaries
Sam Malinski	$140,000 (1)
Salary Remaining :	$113,750
Marco Scandella	$120,000 (2)
Salary Remaining :	$97,500
Jason Polin	$100,000 (1)
Salary Remaining :	$81,250
Daemon Hunt	$100,000 (2)
Salary Remaining :	$81,250
Dennis Cholowski	$90,000 (1)
Salary Remaining :	$73,125
Jacob Larsson	$90,000 (1)
Salary Remaining :	$73,125
Matthew Kessel	$90,000 (1)
Salary Remaining :	$73,125
Josh Doan	$90,000 (2)
Salary Remaining :	$73,125
Jeremy Davies	$80,000 (1)
Salary Remaining :	$65,000
Kasimir Kaskisuo	$80,000 (2)
Salary Remaining :	$65,000
Troy Grosenick	$80,000 (2)
Salary Remaining :	$65,000
Ben Meyers	$70,000 (1)
Salary Remaining :	$56,875
Alec Regula	$60,000 (1)
Salary Remaining :	$48,750
Matt Kiersted	$60,000 (1)
Salary Remaining :	$48,750
Carsen Twarynski	$60,000 (1)
Salary Remaining :	$48,750
Cutter Gauthier	$10,000 (10)
Salary Remaining :	$8,125
Damien Giroux	$10,000 (7)
Salary Remaining :	$8,125
Mason Primeau	$10,000 (7)
Salary Remaining :	$8,125
Helge Grans	$10,000 (7)
Salary Remaining :	$8,125
Tyler Madden	$10,000 (7)
Salary Remaining :	$8,125
Cedric Pare	$10,000 (8)
Salary Remaining :	$8,125
Graham McPhee	$10,000 (8)
Salary Remaining :	$8,125
Serron Noel	$10,000 (8)
Salary Remaining :	$8,125
Vladislav Firstov	$10,000 (10)
Salary Remaining :	$8,125
Jalen Luypen	$10,000 (10)
Salary Remaining :	$8,125
Jared Davidson	$10,000 (10)
Salary Remaining :	$8,125
Ryan Hofer	$10,000 (10)
Salary Remaining :	$8,125
Ryder Rolston	$10,000 (10)
Salary Remaining :	$8,125
Stephen Halliday	$10,000 (10)
Salary Remaining :	$8,125
Matthew Thiessen	$10,000 (10)
Salary Remaining :	$8,125
Jakov Novak	$10,000 (10)
Salary Remaining :	$8,125
Total Farm Players	31
Salary Commitment
Year 24 : $1,470,000
Year 25 : $630,000
Year 26 : $160,000
Year 27 : $160,000
Salary Average Commitment
Year 24 : $1,470,000
Year 25 : $630,000
Year 26 : $160,000
Year 27 : $160,000

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	8000 - $105 - 7 257 - 90,71%
Level 2:	4000 - $62 - 3 736 - 93,40%
Level 3:	5000 - $42 - 4 850 - 97,00%
Level 4:	2000 - $32 - 1 849 - 92,43%
Luxury :	1000 - $208 - 1 000 - 100,00%
Total Capacity :	20000
Team Popularity :	119,00%
Income
Home Games Left	36
Average Attendance - %	18 691 - 93,46%
Average Income per Game	$1,508,354
Year to Date Revenue	$7,541,772
Expense
Pro Players Total Salaries	$73,200,000
Farm Players Total Salaries	$2,080,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$13,820,625
Farm Year To Date Expenses	$382,318
Pro Salary Cap To Date	$13,389,375
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$54,300,758
Pro Remaining Season Days	130
Pro Expenses Per Days	$458,125
Pro Estimated Expenses	$59,556,250
Farm Remaining Season Days	130
Farm Expenses Per Days	$13,000
Farm Estimated Expenses	$1,690,000
Estimated Season Expenses	$61,246,250
Estimated Season Salary Cap	$71,076,875
Estimate Under Maximum Salary Cap of $74,000,000	$2,923,125
Estimate Over Minimum Salary Cap of $44,000,000	$27,076,875
Current Bank Account	$30,830,838
Projected Bank Account	$23,885,346

Pro Players Salaries
Nikita Kucherov	$8,400,000 (3)
-Salary Remaining :	$6,825,000
Adrian Kempe	$6,700,000 (5)
-Salary Remaining :	$5,443,750
Tim Stutzle	$6,000,000 (3)
-Salary Remaining :	$4,875,000
Brandon Hagel	$6,000,000 (2)
-Salary Remaining :	$4,875,000
Nick Schmaltz	$5,900,000 (4)
-Salary Remaining :	$4,793,750
Quinton Byfield	$5,000,000 (3)
-Salary Remaining :	$4,062,500
Sean Durzi	$4,400,000 (3)
-Salary Remaining :	$3,575,000
Oliver Bjorkstrand	$4,100,000 (3)
-Salary Remaining :	$3,331,250
Alec Martinez	$3,600,000 (1)
-Salary Remaining :	$2,925,000
Bowen Byram	$3,400,000 (2)
-Salary Remaining :	$2,762,500
Brady Skjei	$3,000,000 (1)
-Salary Remaining :	$2,437,500
Frederik Andersen	$2,500,000 (2)
-Salary Remaining :	$2,031,250
Connor Ingram	$2,300,000 (1)
-Salary Remaining :	$1,868,750
Moritz Seider	$2,000,000 (1)
-Salary Remaining :	$1,625,000
Anton Lundell	$1,900,000 (1)
-Salary Remaining :	$1,543,750
Noah Cates	$1,400,000 (1)
-Salary Remaining :	$1,137,500
Erik Johnson	$1,400,000 (1)
-Salary Remaining :	$1,137,500
Oliver Kylington (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$975,000
Ty Dellandrea	$1,000,000 (3)
-Salary Remaining :	$812,500
Pierre-Olivier Joseph (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$812,500
William Eklund	$1,000,000 (2)
-Salary Remaining :	$812,500
Ryan Carpenter	$1,000,000 (1)
-Salary Remaining :	$812,500
Total Pro Players	22
Salary Commitment
Year 24 : $73,200,000
Year 25 : $54,400,000
Year 26 : $41,500,000
Year 27 : $12,600,000
Salary Average Commitment
Year 24 : $73,200,000
Year 25 : $54,400,000
Year 26 : $41,500,000
Year 27 : $12,600,000
Salary Cap with 1 Way Contract
Year 24 : $71,000,000
Year 25 : $54,400,000
Year 26 : $41,500,000
Year 27 : $12,600,000

Farm Players Salaries
Dmitri Voronkov	$140,000 (1)
Salary Remaining :	$113,750
Dennis Gilbert	$120,000 (1)
Salary Remaining :	$97,500
Logan Stanley	$120,000 (1)
Salary Remaining :	$97,500
Calen Addison	$120,000 (1)
Salary Remaining :	$97,500
Yaroslav Askarov	$100,000 (2)
Salary Remaining :	$81,250
Fredrik Olofsson	$100,000 (1)
Salary Remaining :	$81,250
Shane Wright	$100,000 (2)
Salary Remaining :	$81,250
Matthew Knies	$100,000 (2)
Salary Remaining :	$81,250
Mike Hardman	$100,000 (1)
Salary Remaining :	$81,250
Alex Turcotte	$100,000 (1)
Salary Remaining :	$81,250
Arvid Soderblom	$90,000 (1)
Salary Remaining :	$73,125
Ian Mitchell	$90,000 (1)
Salary Remaining :	$73,125
Reese Johnson	$90,000 (1)
Salary Remaining :	$73,125
Nikita Alexandrov	$90,000 (1)
Salary Remaining :	$73,125
Filip Roos	$80,000 (1)
Salary Remaining :	$65,000
Matthew Highmore	$80,000 (1)
Salary Remaining :	$65,000
Magnus Hellberg	$80,000 (2)
Salary Remaining :	$65,000
Michael Dipietro	$80,000 (2)
Salary Remaining :	$65,000
Matej Blumel	$70,000 (1)
Salary Remaining :	$56,875
Jaxson Stauber	$70,000 (1)
Salary Remaining :	$56,875
Alexandre Fortin	$50,000 (1)
Salary Remaining :	$40,625
Noel Hoefenmayer	$10,000 (7)
Salary Remaining :	$8,125
Mitchell Vande Sompel	$10,000 (6)
Salary Remaining :	$8,125
Ozzy Wiesblatt	$10,000 (7)
Salary Remaining :	$8,125
Carson Lambos	$10,000 (10)
Salary Remaining :	$8,125
Topias Vilen	$10,000 (10)
Salary Remaining :	$8,125
Ville Ottavainen	$10,000 (10)
Salary Remaining :	$8,125
Nikita Novikov	$10,000 (10)
Salary Remaining :	$8,125
Emil Heineman	$10,000 (10)
Salary Remaining :	$8,125
Aleksandr Kisakov	$10,000 (10)
Salary Remaining :	$8,125
Cameron Hughes	$10,000 (4)
Salary Remaining :	$8,125
Brayden Tracey	$10,000 (7)
Salary Remaining :	$8,125
Total Farm Players	32
Salary Commitment
Year 24 : $2,080,000
Year 25 : $570,000
Year 26 : $110,000
Year 27 : $110,000
Salary Average Commitment
Year 24 : $2,080,000
Year 25 : $570,000
Year 26 : $110,000
Year 27 : $110,000

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Enterprise Center
Level 1:	8000 - $102 - 8 000 - 100,00%
Level 2:	4000 - $60 - 4 000 - 100,00%
Level 3:	5000 - $42 - 5 000 - 100,00%
Level 4:	2000 - $31 - 2 000 - 100,00%
Luxury :	1000 - $205 - 1 000 - 100,00%
Total Capacity :	20000
Team Popularity :	126,00%
Income
Home Games Left	33
Average Attendance - %	20 000 - 100,00%
Average Income per Game	$1,578,990
Year to Date Revenue	$12,631,920
Expense
Pro Players Total Salaries	$73,700,000
Farm Players Total Salaries	$2,050,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$13,912,500
Farm Year To Date Expenses	$376,860
Pro Salary Cap To Date	$13,503,750
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$52,106,670
Pro Remaining Season Days	130
Pro Expenses Per Days	$461,250
Pro Estimated Expenses	$59,962,500
Farm Remaining Season Days	130
Farm Expenses Per Days	$12,812
Farm Estimated Expenses	$1,665,560
Estimated Season Expenses	$61,628,060
Estimated Season Salary Cap	$71,435,000
Estimate Under Maximum Salary Cap of $74,000,000	$2,565,000
Estimate Over Minimum Salary Cap of $44,000,000	$27,435,000
Current Bank Account	$37,944,098
Projected Bank Account	$28,422,708

Pro Players Salaries
Auston Matthews	$8,000,000 (1)
-Salary Remaining :	$6,500,000
Clayton Keller	$6,500,000 (2)
-Salary Remaining :	$5,281,250
William Karlsson	$6,000,000 (1)
-Salary Remaining :	$4,875,000
Zach Werenski	$5,000,000 (1)
-Salary Remaining :	$4,062,500
Matt Duchene	$4,600,000 (2)
-Salary Remaining :	$3,737,500
Colton Parayko	$4,500,000 (1)
-Salary Remaining :	$3,656,250
Mats Zuccarello	$4,000,000 (3)
-Salary Remaining :	$3,250,000
Jack Roslovic	$3,900,000 (1)
-Salary Remaining :	$3,168,750
Adam Larsson	$3,700,000 (4)
-Salary Remaining :	$3,006,250
Joel Farabee	$3,200,000 (2)
-Salary Remaining :	$2,600,000
Nicolas Hague	$3,000,000 (3)
-Salary Remaining :	$2,437,500
Josh Manson	$3,000,000 (3)
-Salary Remaining :	$2,437,500
Scott Mayfield	$3,000,000 (3)
-Salary Remaining :	$2,437,500
Nic Dowd	$2,800,000 (1)
-Salary Remaining :	$2,275,000
Joel Armia	$2,000,000 (3)
-Salary Remaining :	$1,625,000
Matt Boldy	$1,800,000 (1)
-Salary Remaining :	$1,462,500
Anthony Stolarz	$1,800,000 (2)
-Salary Remaining :	$1,462,500
Kevin Rooney	$1,500,000 (3)
-Salary Remaining :	$1,218,750
Joseph Woll	$1,500,000 (1)
-Salary Remaining :	$1,218,750
Sam Carrick	$1,500,000 (3)
-Salary Remaining :	$1,218,750
Jesperi Kotkaniemi (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$975,000
Pierre Engvall (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$975,000
Total Pro Players	22
Salary Commitment
Year 24 : $73,700,000
Year 25 : $37,800,000
Year 26 : $21,700,000
Year 27 : $3,700,000
Salary Average Commitment
Year 24 : $73,700,000
Year 25 : $37,800,000
Year 26 : $21,700,000
Year 27 : $3,700,000
Salary Cap with 1 Way Contract
Year 24 : $71,300,000
Year 25 : $37,800,000
Year 26 : $21,700,000
Year 27 : $3,700,000

Farm Players Salaries
Juuso Parssinen	$130,000 (1)
Salary Remaining :	$105,625
Robert Bortuzzo	$120,000 (1)
Salary Remaining :	$97,500
Cody Glass	$120,000 (1)
Salary Remaining :	$97,500
Jonatan Berggren	$120,000 (1)
Salary Remaining :	$97,500
Olen Zellweger	$120,000 (3)
Salary Remaining :	$97,500
Boris Katchouk	$120,000 (1)
Salary Remaining :	$97,500
Nils Lundkvist	$120,000 (1)
Salary Remaining :	$97,500
Dan Vladar	$100,000 (1)
Salary Remaining :	$81,250
Martin Pospisil	$100,000 (1)
Salary Remaining :	$81,250
Arturs Silovs	$100,000 (1)
Salary Remaining :	$81,250
Vladislav Kolyachonok	$90,000 (1)
Salary Remaining :	$73,125
Jacob Moverare	$90,000 (1)
Salary Remaining :	$73,125
Kale Clague	$80,000 (1)
Salary Remaining :	$65,000
Cooper Marody	$80,000 (1)
Salary Remaining :	$65,000
Nic Petan	$80,000 (1)
Salary Remaining :	$65,000
Tanner Laczynski	$70,000 (1)
Salary Remaining :	$56,875
Markus Niemelainen	$70,000 (2)
Salary Remaining :	$56,875
Maxence Guenette	$70,000 (2)
Salary Remaining :	$56,875
Nick Caamano	$60,000 (2)
Salary Remaining :	$48,750
Jujhar Khaira	$50,000 (2)
Salary Remaining :	$40,625
Riley Damiani	$50,000 (2)
Salary Remaining :	$40,625
Joseph Blandisi	$50,000 (2)
Salary Remaining :	$40,625
Jacob Ingham	$10,000 (9)
Salary Remaining :	$8,125
Ryan Fitzgerald	$10,000 (3)
Salary Remaining :	$8,125
Leon Gawanke	$10,000 (6)
Salary Remaining :	$8,125
Xavier Bernard	$10,000 (7)
Salary Remaining :	$8,125
Cristiano DiGiacinto	$10,000 (8)
Salary Remaining :	$8,125
Joe Masonius	$10,000 (6)
Salary Remaining :	$8,125
Total Farm Players	28
Salary Commitment
Year 24 : $2,050,000
Year 25 : $530,000
Year 26 : $180,000
Year 27 : $50,000
Salary Average Commitment
Year 24 : $2,050,000
Year 25 : $530,000
Year 26 : $180,000
Year 27 : $50,000

Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Gila River Arena
Level 1:	8000 - $101 - 8 000 - 100,00%
Level 2:	4000 - $60 - 4 000 - 100,00%
Level 3:	5000 - $40 - 5 000 - 100,00%
Level 4:	2000 - $30 - 2 000 - 100,00%
Luxury :	1000 - $200 - 1 000 - 100,00%
Total Capacity :	20000
Team Popularity :	121,00%
Income
Home Games Left	35
Average Attendance - %	20 000 - 100,00%
Average Income per Game	$1,553,240
Year to Date Revenue	$9,319,440
Expense
Pro Players Total Salaries	$77,800,000
Farm Players Total Salaries	$1,250,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$14,431,250
Farm Year To Date Expenses	$251,860
Pro Salary Cap To Date	$13,600,000
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$54,363,400
Pro Remaining Season Days	130
Pro Expenses Per Days	$486,875
Pro Estimated Expenses	$63,293,750
Farm Remaining Season Days	130
Farm Expenses Per Days	$7,812
Farm Estimated Expenses	$1,015,560
Estimated Season Expenses	$64,309,310
Estimated Season Salary Cap	$73,887,500
Estimate Under Maximum Salary Cap of $74,000,000	$112,500
Estimate Over Minimum Salary Cap of $44,000,000	$29,887,500
Current Bank Account	$33,407,426
Projected Bank Account	$23,461,516

Pro Players Salaries
Jack Hughes	$7,400,000 (3)
-Salary Remaining :	$6,012,500
Kyle Palmieri	$6,600,000 (2)
-Salary Remaining :	$5,362,500
Shayne Gostisbehere	$5,000,000 (2)
-Salary Remaining :	$4,062,500
Jaccob Slavin	$5,000,000 (3)
-Salary Remaining :	$4,062,500
Chris Kreider	$4,800,000 (2)
-Salary Remaining :	$3,900,000
Jonathan Marchessault	$4,700,000 (1)
-Salary Remaining :	$3,818,750
Jordan Binnington	$4,500,000 (2)
-Salary Remaining :	$3,656,250
Aaron Ekblad	$4,200,000 (5)
-Salary Remaining :	$3,412,500
Sebastian Aho	$4,000,000 (4)
-Salary Remaining :	$3,250,000
Jake Middleton	$3,400,000 (3)
-Salary Remaining :	$2,762,500
Niko Mikkola	$3,400,000 (3)
-Salary Remaining :	$2,762,500
Evgeni Malkin	$3,000,000 (2)
-Salary Remaining :	$2,437,500
Jordan Eberle	$2,800,000 (3)
-Salary Remaining :	$2,275,000
Eetu Luostarinen	$2,700,000 (1)
-Salary Remaining :	$2,193,750
Brayden McNabb	$2,500,000 (1)
-Salary Remaining :	$2,031,250
Noel Acciari	$2,200,000 (2)
-Salary Remaining :	$1,787,500
Logan Cooley	$1,800,000 (3)
-Salary Remaining :	$1,462,500
Dawson Mercer	$1,600,000 (1)
-Salary Remaining :	$1,300,000
Morgan Barron	$1,200,000 (1)
-Salary Remaining :	$975,000
Klim Kostin (1 Way Contract)	$1,200,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$975,000
Mason Lohrei	$1,200,000 (2)
-Salary Remaining :	$975,000
Michael Carcone (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$975,000
Christian Fischer (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$975,000
Miles Wood (1 Way Contract)	$1,100,000 (1)
-Salary Remaining :	$893,750
Casey DeSmith	$1,100,000 (1)
-Salary Remaining :	$893,750
Total Pro Players	25
Salary Commitment
Year 24 : $77,800,000
Year 25 : $60,500,000
Year 26 : $32,000,000
Year 27 : $8,200,000
Salary Average Commitment
Year 24 : $77,800,000
Year 25 : $60,500,000
Year 26 : $32,000,000
Year 27 : $8,200,000
Salary Cap with 1 Way Contract
Year 24 : $74,200,000
Year 25 : $59,300,000
Year 26 : $32,000,000
Year 27 : $8,200,000

Farm Players Salaries
Brandt Clarke	$130,000 (3)
Salary Remaining :	$105,625
Alex Nylander	$120,000 (1)
Salary Remaining :	$97,500
Kaapo Kakko	$110,000 (1)
Salary Remaining :	$89,375
Victor Mete	$100,000 (2)
Salary Remaining :	$81,250
Devon Levi	$100,000 (2)
Salary Remaining :	$81,250
Milos Kelemen	$100,000 (2)
Salary Remaining :	$81,250
Ryan Johnson	$80,000 (2)
Salary Remaining :	$65,000
Lane Pederson	$80,000 (1)
Salary Remaining :	$65,000
Chase De Leo	$70,000 (2)
Salary Remaining :	$56,875
Rhett Gardner	$70,000 (2)
Salary Remaining :	$56,875
Guillaume Brisebois	$60,000 (1)
Salary Remaining :	$48,750
Alexei Kolosov	$40,000 (1)
Salary Remaining :	$32,500
Francesco Arcuri	$10,000 (9)
Salary Remaining :	$8,125
Ryan Bednard	$10,000 (5)
Salary Remaining :	$8,125
Philip Svedeback	$10,000 (8)
Salary Remaining :	$8,125
Kenton Helgesen	$10,000 (8)
Salary Remaining :	$8,125
Mike McKee	$10,000 (3)
Salary Remaining :	$8,125
Cameron Whitehead	$10,000 (8)
Salary Remaining :	$8,125
Hugo Ollas	$10,000 (8)
Salary Remaining :	$8,125
Marcel Marcel	$10,000 (9)
Salary Remaining :	$8,125
Patrick Guay	$10,000 (8)
Salary Remaining :	$8,125
Dylan Duke	$10,000 (10)
Salary Remaining :	$8,125
Cameron Morrison	$10,000 (7)
Salary Remaining :	$8,125
Evan Nause	$10,000 (10)
Salary Remaining :	$8,125
Conner Bleackley	$10,000 (3)
Salary Remaining :	$8,125
Nikita Chibrikov	$10,000 (10)
Salary Remaining :	$8,125
Trevor Kuntar	$10,000 (9)
Salary Remaining :	$8,125
Michal Teply	$10,000 (7)
Salary Remaining :	$8,125
Roddy Ross	$10,000 (8)
Salary Remaining :	$8,125
Matthew Cairns	$10,000 (7)
Salary Remaining :	$8,125
Keaton Middleton	$10,000 (5)
Salary Remaining :	$8,125
Total Farm Players	31
Salary Commitment
Year 24 : $1,250,000
Year 25 : $840,000
Year 26 : $320,000
Year 27 : $170,000
Salary Average Commitment
Year 24 : $1,250,000
Year 25 : $840,000
Year 26 : $320,000
Year 27 : $170,000

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canada Life Centre
Level 1:	8000 - $112 - 7 857 - 98,22%
Level 2:	4000 - $67 - 3 974 - 99,36%
Level 3:	5000 - $47 - 4 792 - 95,84%
Level 4:	2000 - $37 - 1 824 - 91,21%
Luxury :	1000 - $213 - 1 000 - 100,00%
Total Capacity :	20000
Team Popularity :	138,00%
Income
Home Games Left	32
Average Attendance - %	19 448 - 97,24%
Average Income per Game	$1,701,570
Year to Date Revenue	$15,314,128
Expense
Pro Players Total Salaries	$72,100,000
Farm Players Total Salaries	$1,450,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$13,546,250
Farm Year To Date Expenses	$270,986
Pro Salary Cap To Date	$13,527,500
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$54,450,233
Pro Remaining Season Days	130
Pro Expenses Per Days	$451,250
Pro Estimated Expenses	$58,662,500
Farm Remaining Season Days	130
Farm Expenses Per Days	$9,062
Farm Estimated Expenses	$1,178,060
Estimated Season Expenses	$59,840,560
Estimated Season Salary Cap	$72,108,750
Estimate Under Maximum Salary Cap of $74,000,000	$1,891,250
Estimate Over Minimum Salary Cap of $44,000,000	$28,108,750
Current Bank Account	$42,386,603
Projected Bank Account	$36,996,276

Pro Players Salaries
Kirill Kaprizov	$8,000,000 (1)
-Salary Remaining :	$6,500,000
Roope Hintz	$6,100,000 (1)
-Salary Remaining :	$4,956,250
John Carlson	$5,400,000 (1)
-Salary Remaining :	$4,387,500
Bryan Rust	$5,200,000 (3)
-Salary Remaining :	$4,225,000
Gustav Forsling	$4,800,000 (5)
-Salary Remaining :	$3,900,000
Justin Faulk	$4,700,000 (4)
-Salary Remaining :	$3,818,750
Igor Shesterkin	$4,600,000 (3)
-Salary Remaining :	$3,737,500
Jean-Gabriel Pageau	$4,300,000 (2)
-Salary Remaining :	$3,493,750
Dylan Strome	$4,200,000 (1)
-Salary Remaining :	$3,412,500
Matt Roy	$3,400,000 (2)
-Salary Remaining :	$2,762,500
Jake DeBrusk	$3,100,000 (1)
-Salary Remaining :	$2,518,750
Alex Killorn	$3,000,000 (1)
-Salary Remaining :	$2,437,500
Evander Kane	$3,000,000 (1)
-Salary Remaining :	$2,437,500
Gustav Nyquist	$2,500,000 (2)
-Salary Remaining :	$2,031,250
Anders Lee	$2,000,000 (3)
-Salary Remaining :	$1,625,000
Jake Sanderson	$1,900,000 (2)
-Salary Remaining :	$1,543,750
Brett Leason	$1,400,000 (1)
-Salary Remaining :	$1,137,500
Nils Hoglander	$1,300,000 (1)
-Salary Remaining :	$1,056,250
Brett Howden	$1,200,000 (2)
-Salary Remaining :	$975,000
Pheonix Copley	$1,000,000 (1)
-Salary Remaining :	$812,500
Joel Edmundson	$1,000,000 (3)
-Salary Remaining :	$812,500
Total Pro Players	21
Salary Commitment
Year 24 : $72,100,000
Year 25 : $35,600,000
Year 26 : $22,300,000
Year 27 : $9,500,000
Salary Average Commitment
Year 24 : $72,100,000
Year 25 : $35,600,000
Year 26 : $22,300,000
Year 27 : $9,500,000
Salary Cap with 1 Way Contract
Year 24 : $72,100,000
Year 25 : $35,600,000
Year 26 : $22,300,000
Year 27 : $9,500,000

Farm Players Salaries
Ty Emberson	$140,000 (1)
Salary Remaining :	$113,750
Keith Kinkaid	$120,000 (2)
Salary Remaining :	$97,500
Marat Khusnutdinov	$90,000 (2)
Salary Remaining :	$73,125
Anton Blidh	$90,000 (1)
Salary Remaining :	$73,125
Sheldon Dries	$80,000 (2)
Salary Remaining :	$65,000
Andrew Poturalski	$80,000 (2)
Salary Remaining :	$65,000
Rocco Grimaldi	$80,000 (2)
Salary Remaining :	$65,000
Alex Belzile	$80,000 (2)
Salary Remaining :	$65,000
Seth Griffith	$80,000 (2)
Salary Remaining :	$65,000
Jayson Megna	$80,000 (2)
Salary Remaining :	$65,000
Justin Kirkland	$70,000 (2)
Salary Remaining :	$56,875
Lucas Johansen	$70,000 (1)
Salary Remaining :	$56,875
Kristian Reichel	$60,000 (1)
Salary Remaining :	$48,750
Robin Salo	$60,000 (1)
Salary Remaining :	$48,750
Kyle Rau	$50,000 (1)
Salary Remaining :	$40,625
Albert Johansson	$40,000 (1)
Salary Remaining :	$32,500
Nikita Prishchepov	$40,000 (1)
Salary Remaining :	$32,500
Jack Thompson	$40,000 (1)
Salary Remaining :	$32,500
Trent Miner	$10,000 (7)
Salary Remaining :	$8,125
Peter DiLiberatore	$10,000 (7)
Salary Remaining :	$8,125
Dmitri Samorukov	$10,000 (5)
Salary Remaining :	$8,125
Thimo Nickl	$10,000 (9)
Salary Remaining :	$8,125
Antonio Stranges	$10,000 (7)
Salary Remaining :	$8,125
Martin Chromiak	$10,000 (7)
Salary Remaining :	$8,125
Sean Day	$10,000 (6)
Salary Remaining :	$8,125
Matt Iacopelli	$10,000 (8)
Salary Remaining :	$8,125
Chaz Lucius	$10,000 (8)
Salary Remaining :	$8,125
Evan Fitzpatrick	$10,000 (2)
Salary Remaining :	$8,125
Total Farm Players	28
Salary Commitment
Year 24 : $1,450,000
Year 25 : $860,000
Year 26 : $90,000
Year 27 : $90,000
Salary Average Commitment
Year 24 : $1,450,000
Year 25 : $860,000
Year 26 : $90,000
Year 27 : $90,000

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	8000 - $90 - 7 711 - 96,39%
Level 2:	4000 - $55 - 3 939 - 98,47%
Level 3:	5000 - $45 - 3 929 - 78,57%
Level 4:	2000 - $35 - 1 514 - 75,68%
Luxury :	1000 - $200 - 978 - 97,81%
Total Capacity :	20000
Team Popularity :	105,00%
Income
Home Games Left	30
Average Attendance - %	18 070 - 90,35%
Average Income per Game	$1,376,094
Year to Date Revenue	$15,137,029
Expense
Pro Players Total Salaries	$51,500,000
Farm Players Total Salaries	$1,180,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$4,000,000
Pro Year To Date Expenses	$9,557,500
Farm Year To Date Expenses	$245,502
Pro Salary Cap To Date	$9,437,500
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$41,282,806
Pro Remaining Season Days	130
Pro Expenses Per Days	$322,500
Pro Estimated Expenses	$41,925,000
Farm Remaining Season Days	130
Farm Expenses Per Days	$7,375
Farm Estimated Expenses	$958,750
Estimated Season Expenses	$42,883,750
Estimated Season Salary Cap	$54,550,000
Estimate Under Maximum Salary Cap of $74,000,000	$19,450,000
Estimate Over Minimum Salary Cap of $44,000,000	$10,550,000
Current Bank Account	$16,334,027
Projected Bank Account	$14,733,083

Pro Players Salaries
Matthew Tkachuk	$7,600,000 (1)
-Salary Remaining :	$6,175,000
John Gibson	$6,300,000 (2)
-Salary Remaining :	$5,118,750
Victor Hedman	$6,000,000 (5)
-Salary Remaining :	$4,875,000
Nicolas Roy	$4,000,000 (3)
-Salary Remaining :	$3,250,000
Taylor Raddysh	$2,700,000 (2)
-Salary Remaining :	$2,193,750
Johnathan Kovacevic	$2,700,000 (1)
-Salary Remaining :	$2,193,750
Calle Jarnkrok	$2,000,000 (2)
-Salary Remaining :	$1,625,000
Jakob Silfverberg	$1,900,000 (2)
-Salary Remaining :	$1,543,750
Cole Smith	$1,600,000 (3)
-Salary Remaining :	$1,300,000
Wyatt Johnston	$1,600,000 (2)
-Salary Remaining :	$1,300,000
Adam Boqvist	$1,200,000 (1)
-Salary Remaining :	$975,000
Conor Timmins	$1,200,000 (1)
-Salary Remaining :	$975,000
Sam Lafferty	$1,200,000 (2)
-Salary Remaining :	$975,000
Tanner Jeannot	$1,200,000 (1)
-Salary Remaining :	$975,000
Connor Dewar	$1,200,000 (1)
-Salary Remaining :	$975,000
Akira Schmid	$1,100,000 (1)
-Salary Remaining :	$893,750
Juraj Slafkovsky	$1,000,000 (2)
-Salary Remaining :	$812,500
Brock McGinn	$1,000,000 (3)
-Salary Remaining :	$812,500
Antti Raanta	$1,000,000 (1)
-Salary Remaining :	$812,500
Gustav Lindstrom (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$812,500
Yegor Chinakhov	$1,000,000 (1)
-Salary Remaining :	$812,500
Mathieu Olivier (1 Way Contract)	$900,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$731,250
Max Jones	$900,000 (1)
-Salary Remaining :	$731,250
Hardy Haman Aktell	$600,000 (1)
-Salary Remaining :	$487,500
Matt Martin	$600,000 (1)
-Salary Remaining :	$487,500
Total Pro Players	25
Salary Commitment
Year 24 : $51,500,000
Year 25 : $29,300,000
Year 26 : $12,600,000
Year 27 : $6,000,000
Salary Average Commitment
Year 24 : $51,500,000
Year 25 : $29,300,000
Year 26 : $12,600,000
Year 27 : $6,000,000
Salary Cap with 1 Way Contract
Year 24 : $50,600,000
Year 25 : $29,300,000
Year 26 : $12,600,000
Year 27 : $6,000,000

Farm Players Salaries
Jordan Gross	$120,000 (2)
Salary Remaining :	$97,500
Cameron Gaunce	$120,000 (2)
Salary Remaining :	$97,500
Greg McKegg	$120,000 (2)
Salary Remaining :	$97,500
Jerry D'Amigo	$120,000 (2)
Salary Remaining :	$97,500
Tanner Fritz	$120,000 (2)
Salary Remaining :	$97,500
Axel Jonsson-Fjallby	$90,000 (1)
Salary Remaining :	$73,125
Matt Coronato	$90,000 (3)
Salary Remaining :	$73,125
Jakob Pelletier	$80,000 (1)
Salary Remaining :	$65,000
Jake Livingstone	$60,000 (1)
Salary Remaining :	$48,750
Rasmus Asplund	$60,000 (1)
Salary Remaining :	$48,750
Jack Rathbone	$60,000 (1)
Salary Remaining :	$48,750
Jesper Vikman	$10,000 (7)
Salary Remaining :	$8,125
Gage Goncalves	$10,000 (7)
Salary Remaining :	$8,125
Joseph Cecconi	$10,000 (5)
Salary Remaining :	$8,125
Patrick Harper	$10,000 (9)
Salary Remaining :	$8,125
Ethan Keppen	$10,000 (9)
Salary Remaining :	$8,125
Michael Vukojevic	$10,000 (7)
Salary Remaining :	$8,125
Mason Beaupit	$10,000 (9)
Salary Remaining :	$8,125
Ryan Jones	$10,000 (9)
Salary Remaining :	$8,125
Judd Caulfield	$10,000 (9)
Salary Remaining :	$8,125
Nathan Gaucher	$10,000 (9)
Salary Remaining :	$8,125
Jakub Demek	$10,000 (9)
Salary Remaining :	$8,125
Henrik Rybinski	$10,000 (9)
Salary Remaining :	$8,125
James Melindy	$10,000 (10)
Salary Remaining :	$8,125
Lukas Svejkovsky	$10,000 (8)
Salary Remaining :	$8,125
Total Farm Players	25
Salary Commitment
Year 24 : $1,180,000
Year 25 : $830,000
Year 26 : $230,000
Year 27 : $140,000
Salary Average Commitment
Year 24 : $1,180,000
Year 25 : $830,000
Year 26 : $230,000
Year 27 : $140,000

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	8000 - $102 - 7 889 - 98,62%
Level 2:	4000 - $62 - 3 291 - 82,29%
Level 3:	5000 - $39 - 4 878 - 97,55%
Level 4:	2000 - $30 - 1 922 - 96,12%
Luxury :	1000 - $210 - 836 - 83,61%
Total Capacity :	20000
Team Popularity :	104,00%
Income
Home Games Left	34
Average Attendance - %	18 817 - 94,09%
Average Income per Game	$1,475,247
Year to Date Revenue	$10,326,727
Expense
Pro Players Total Salaries	$65,700,000
Farm Players Total Salaries	$1,080,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$12,337,500
Farm Year To Date Expenses	$202,500
Pro Salary Cap To Date	$12,093,750
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$50,158,388
Pro Remaining Season Days	130
Pro Expenses Per Days	$411,250
Pro Estimated Expenses	$53,462,500
Farm Remaining Season Days	130
Farm Expenses Per Days	$6,750
Farm Estimated Expenses	$877,500
Estimated Season Expenses	$54,340,000
Estimated Season Salary Cap	$64,500,000
Estimate Under Maximum Salary Cap of $74,000,000	$9,500,000
Estimate Over Minimum Salary Cap of $44,000,000	$20,500,000
Current Bank Account	$2,184,374
Projected Bank Account	($1,997,238)

Pro Players Salaries
Filip Forsberg	$8,000,000 (2)
-Salary Remaining :	$6,500,000
Tyler Seguin	$6,500,000 (2)
-Salary Remaining :	$5,281,250
Jared Spurgeon	$4,300,000 (2)
-Salary Remaining :	$3,493,750
Filip Chytil	$3,900,000 (2)
-Salary Remaining :	$3,168,750
Joey Daccord	$3,900,000 (3)
-Salary Remaining :	$3,168,750
Nikita Zadorov	$3,800,000 (3)
-Salary Remaining :	$3,087,500
Adam Lowry	$3,800,000 (1)
-Salary Remaining :	$3,087,500
Conor Garland	$3,800,000 (4)
-Salary Remaining :	$3,087,500
Cody Ceci	$3,700,000 (1)
-Salary Remaining :	$3,006,250
Brenden Dillon	$3,500,000 (1)
-Salary Remaining :	$2,843,750
Jan Rutta	$2,500,000 (1)
-Salary Remaining :	$2,031,250
Anthony Beauvillier	$2,500,000 (1)
-Salary Remaining :	$2,031,250
Nick Perbix	$2,500,000 (2)
-Salary Remaining :	$2,031,250
Tanner Pearson	$2,000,000 (2)
-Salary Remaining :	$1,625,000
Daniel Sprong	$2,000,000 (1)
-Salary Remaining :	$1,625,000
Keegan Kolesar	$1,800,000 (1)
-Salary Remaining :	$1,462,500
Ilya Mikheyev	$1,500,000 (2)
-Salary Remaining :	$1,218,750
Gavin Bayreuther (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$975,000
Laurent Brossoit	$1,200,000 (4)
-Salary Remaining :	$975,000
Joel Kiviranta	$1,200,000 (2)
-Salary Remaining :	$975,000
Michael McCarron	$1,200,000 (1)
-Salary Remaining :	$975,000
Thomas Harley	$900,000 (1)
-Salary Remaining :	$731,250
Total Pro Players	22
Salary Commitment
Year 24 : $65,700,000
Year 25 : $42,600,000
Year 26 : $12,700,000
Year 27 : $5,000,000
Salary Average Commitment
Year 24 : $65,700,000
Year 25 : $42,600,000
Year 26 : $12,700,000
Year 27 : $5,000,000
Salary Cap with 1 Way Contract
Year 24 : $64,500,000
Year 25 : $42,600,000
Year 26 : $12,700,000
Year 27 : $5,000,000

Farm Players Salaries
Braden Schneider	$120,000 (1)
Salary Remaining :	$97,500
Sammy Blais	$120,000 (1)
Salary Remaining :	$97,500
Oskar Lindblom	$100,000 (2)
Salary Remaining :	$81,250
Sam Gagner	$100,000 (1)
Salary Remaining :	$81,250
Christian Wolanin	$90,000 (1)
Salary Remaining :	$73,125
Matt Murray 2	$80,000 (1)
Salary Remaining :	$65,000
C.J. Suess	$80,000 (1)
Salary Remaining :	$65,000
Mikhail Maltsev	$70,000 (2)
Salary Remaining :	$56,875
Riley Tufte	$70,000 (1)
Salary Remaining :	$56,875
Mac Hollowell	$60,000 (1)
Salary Remaining :	$48,750
Jiri Kulich	$10,000 (9)
Salary Remaining :	$8,125
Riley Sutter	$10,000 (6)
Salary Remaining :	$8,125
Elliot Desnoyers	$10,000 (9)
Salary Remaining :	$8,125
Fabian Lysell	$10,000 (9)
Salary Remaining :	$8,125
Tyler Muszelik	$10,000 (10)
Salary Remaining :	$8,125
Hunter Drew	$10,000 (6)
Salary Remaining :	$8,125
Cole Coskey	$10,000 (7)
Salary Remaining :	$8,125
Martin Hugo Has	$10,000 (10)
Salary Remaining :	$8,125
Emmett Croteau	$10,000 (8)
Salary Remaining :	$8,125
Stanislav Demin	$10,000 (10)
Salary Remaining :	$8,125
Jacob Fowler	$10,000 (10)
Salary Remaining :	$8,125
Andre Lee	$10,000 (8)
Salary Remaining :	$8,125
Austin Osmanski	$10,000 (8)
Salary Remaining :	$8,125
Jack Becker	$10,000 (8)
Salary Remaining :	$8,125
Robbie Stucker	$10,000 (9)
Salary Remaining :	$8,125
Antti Tuomisto	$10,000 (10)
Salary Remaining :	$8,125
Matt Stienburg	$10,000 (10)
Salary Remaining :	$8,125
Reid Schaefer	$10,000 (10)
Salary Remaining :	$8,125
Tyler Angle	$10,000 (7)
Salary Remaining :	$8,125
Total Farm Players	29
Salary Commitment
Year 24 : $1,080,000
Year 25 : $360,000
Year 26 : $190,000
Year 27 : $190,000
Salary Average Commitment
Year 24 : $1,080,000
Year 25 : $360,000
Year 26 : $190,000
Year 27 : $190,000

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	8000 - $100 - 6 968 - 87,10%
Level 2:	4000 - $60 - 3 378 - 84,46%
Level 3:	5000 - $40 - 4 438 - 88,76%
Level 4:	2000 - $30 - 1 673 - 83,63%
Luxury :	1000 - $200 - 887 - 88,66%
Total Capacity :	20000
Team Popularity :	92,00%
Income
Home Games Left	36
Average Attendance - %	17 344 - 86,72%
Average Income per Game	$1,343,654
Year to Date Revenue	$6,718,268
Expense
Pro Players Total Salaries	$42,100,000
Farm Players Total Salaries	$910,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$13,825,000
Pro Year To Date Expenses	$7,912,500
Farm Year To Date Expenses	$174,573
Pro Salary Cap To Date	$7,893,750
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$48,371,530
Pro Remaining Season Days	130
Pro Expenses Per Days	$263,750
Pro Estimated Expenses	$34,287,500
Farm Remaining Season Days	130
Farm Expenses Per Days	$5,688
Farm Estimated Expenses	$739,440
Estimated Season Expenses	$35,026,940
Estimated Season Salary Cap	$55,925,000
Estimate Under Maximum Salary Cap of $74,000,000	$18,075,000
Estimate Over Minimum Salary Cap of $44,000,000	$11,925,000
Current Bank Account	$16,641,287
Projected Bank Account	$29,985,877

Pro Players Salaries
Darcy Kuemper	$4,400,000 (1)
-Salary Remaining :	$3,575,000
Mike Hoffman	$3,600,000 (2)
-Salary Remaining :	$2,925,000
Kevin Shattenkirk	$3,200,000 (3)
-Salary Remaining :	$2,600,000
Oskar Sundqvist	$3,000,000 (1)
-Salary Remaining :	$2,437,500
Dominik Kubalik	$2,900,000 (3)
-Salary Remaining :	$2,356,250
Brett Kulak	$2,200,000 (3)
-Salary Remaining :	$1,787,500
Jaycob Megna	$2,200,000 (3)
-Salary Remaining :	$1,787,500
Ryan Strome	$2,200,000 (3)
-Salary Remaining :	$1,787,500
Nikita Zaitsev	$2,000,000 (2)
-Salary Remaining :	$1,625,000
Marc Staal	$2,000,000 (2)
-Salary Remaining :	$1,625,000
Matthew Grzelcyk	$1,600,000 (2)
-Salary Remaining :	$1,300,000
Chad Ruhwedel	$1,500,000 (1)
-Salary Remaining :	$1,218,750
Leo Carlsson	$1,400,000 (3)
-Salary Remaining :	$1,137,500
Connor Brown	$1,400,000 (3)
-Salary Remaining :	$1,137,500
Ryan Donato	$1,300,000 (3)
-Salary Remaining :	$1,056,250
Dominic Toninato	$1,200,000 (2)
-Salary Remaining :	$975,000
Conor Sheary	$1,200,000 (2)
-Salary Remaining :	$975,000
Jesper Fast	$1,200,000 (2)
-Salary Remaining :	$975,000
Jesper Wallstedt	$1,000,000 (3)
-Salary Remaining :	$812,500
Alexander Holtz	$1,000,000 (1)
-Salary Remaining :	$812,500
Hendrix Lapierre	$1,000,000 (1)
-Salary Remaining :	$812,500
Tyler Pitlick	$600,000 (2)
-Salary Remaining :	$487,500
Total Pro Players	22
Salary Commitment
Year 24 : $42,100,000
Year 25 : $31,200,000
Year 26 : $17,800,000
Year 27 : $0
Salary Average Commitment
Year 24 : $42,100,000
Year 25 : $31,200,000
Year 26 : $17,800,000
Year 27 : $0
Salary Cap with 1 Way Contract
Year 24 : $42,100,000
Year 25 : $31,200,000
Year 26 : $17,800,000
Year 27 : $0

Farm Players Salaries
Patrick Brown	$120,000 (2)
Salary Remaining :	$97,500
Cal Petersen	$120,000 (2)
Salary Remaining :	$97,500
Wyatt Kalynuk	$110,000 (1)
Salary Remaining :	$89,375
Ivan Miroshnichenko	$90,000 (3)
Salary Remaining :	$73,125
Kevin Labanc	$90,000 (2)
Salary Remaining :	$73,125
Alexander True	$70,000 (1)
Salary Remaining :	$56,875
Samuel Fagemo	$70,000 (1)
Salary Remaining :	$56,875
Clark Bishop	$60,000 (2)
Salary Remaining :	$48,750
Matthew Maggio	$10,000 (9)
Salary Remaining :	$8,125
Hudson Elynuik	$10,000 (5)
Salary Remaining :	$8,125
Carter Berger	$10,000 (10)
Salary Remaining :	$8,125
David Noel	$10,000 (10)
Salary Remaining :	$8,125
Carl Lindbom	$10,000 (10)
Salary Remaining :	$8,125
Brandon Hickey	$10,000 (4)
Salary Remaining :	$8,125
Luka Burzan	$10,000 (6)
Salary Remaining :	$8,125
Nick Swaney	$10,000 (7)
Salary Remaining :	$8,125
Dmitry Kuzmin	$10,000 (9)
Salary Remaining :	$8,125
Tristen Robins	$10,000 (9)
Salary Remaining :	$8,125
Luke Prokop	$10,000 (8)
Salary Remaining :	$8,125
Mikus Vecvanags	$10,000 (10)
Salary Remaining :	$8,125
Tanner Kaspick	$10,000 (4)
Salary Remaining :	$8,125
Travis Barron	$10,000 (4)
Salary Remaining :	$8,125
Luke Henman	$10,000 (7)
Salary Remaining :	$8,125
Greg Meireles	$10,000 (8)
Salary Remaining :	$8,125
Noah Carroll	$10,000 (9)
Salary Remaining :	$8,125
Dylan Ferguson	$10,000 (10)
Salary Remaining :	$8,125
Total Farm Players	26
Salary Commitment
Year 24 : $910,000
Year 25 : $660,000
Year 26 : $270,000
Year 27 : $180,000
Salary Average Commitment
Year 24 : $910,000
Year 25 : $660,000
Year 26 : $270,000
Year 27 : $180,000

Team	Current Fund	Estimated Season Salary Cap	Under Maximum of $74,000,000 Available Cap Space	Over Minimum of $44,000,000	Pro Players	Farm Players	Total Players
Bruins	$14,916,280	$72,575,000	$1,425,000	$28,575,000	21	33	54
Canadiens	$26,182,292	$62,000,000	$12,000,000	$18,000,000	23	25	48
Lightning	$25,214,668	$51,036,250	$22,963,750	$7,036,250	22	27	49
Maple Leafs	$12,843,812	$68,685,000	$5,315,000	$24,685,000	20	35	55
Panthers	$15,389,168	$73,805,000	$195,000	$29,805,000	23	27	50
Red Wings	$44,714,741	$46,153,750	$27,846,250	$2,153,750	27	33	60
Sabres	$10,390,908	$72,053,750	$1,946,250	$28,053,750	23	27	50
Senators	$34,203,378	$60,181,875	$13,818,125	$16,181,875	26	31	57
Blue Jackets	$14,225,756	$71,108,750	$2,891,250	$27,108,750	22	26	48
Capitals	$14,409,863	$72,940,625	$1,059,375	$28,940,625	22	32	54
Devils	$57,253,461	$70,300,000	$3,700,000	$26,300,000	20	31	51
Flyers	$22,215,004	$73,357,500	$642,500	$29,357,500	21	36	57
Hurricanes	$48,060,917	$51,568,750	$22,431,250	$7,568,750	20	24	44
Islanders	$11,581,193	$65,707,500	$8,292,500	$21,707,500	22	32	54
Penguins	$10,280,654	$69,180,625	$4,819,375	$25,180,625	21	26	47
Rangers	$21,940,577	$73,218,371	$781,629	$29,218,371	21	22	43
Canucks	$11,746,160	$58,275,625	$15,724,375	$14,275,625	23	27	50
Ducks	$18,185,719	$56,712,500	$17,287,500	$12,712,500	20	37	57
Flames	$5,310,233	$55,573,125	$18,426,875	$11,573,125	22	24	46
Golden Knights	$17,828,187	$71,007,500	$2,992,500	$27,007,500	21	26	47
Kings	$18,451,653	$72,642,500	$1,357,500	$28,642,500	22	27	49
Kraken	$40,134,626	$47,765,000	$26,235,000	$3,765,000	23	25	48
Oilers	$13,792,060	$73,738,125	$261,875	$29,738,125	20	33	53
Sharks	$23,575,360	$71,500,625	$2,499,375	$27,500,625	21	30	51
Avalanche	$16,978,993	$71,808,750	$2,191,250	$27,808,750	22	31	53
Blackhawks	$30,830,838	$71,076,875	$2,923,125	$27,076,875	22	32	54
Blues	$37,944,098	$71,435,000	$2,565,000	$27,435,000	22	28	50
Coyotes	$33,407,426	$73,887,500	$112,500	$29,887,500	25	31	56
Jets	$42,386,603	$72,108,750	$1,891,250	$28,108,750	21	28	49
Predators	$16,334,027	$54,550,000	$19,450,000	$10,550,000	25	25	50
Stars	$2,184,374	$64,500,000	$9,500,000	$20,500,000	22	29	51
Wild	$16,641,287	$55,925,000	$18,075,000	$11,925,000	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 - %