FNHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	8000 - $105 - 7,484 - 93.55%
Level 2:	4000 - $59 - 4,000 - 100.00%
Level 3:	5000 - $41 - 4,906 - 98.12%
Level 4:	2000 - $29 - 2,000 - 100.00%
Luxury :	1000 - $202 - 998 - 99.80%
Total Capacity :	20000
Team Popularity :	119.00%
Income
Home Games Left	32
Average Attendance - %	19,388 - 96.94%
Average Income per Game	$1,527,051
Year to Date Revenue	$13,743,457
Expense
Pro Players Total Salaries	$70,600,000
Farm Players Total Salaries	$2,500,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$700,000
Pro Year To Date Expenses	$18,116,875
Farm Year To Date Expenses	$639,877
Pro Salary Cap To Date	$17,984,375
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$48,865,625
Pro Remaining Season Days	119
Pro Expenses Per Days	$441,875
Pro Estimated Expenses	$52,583,125
Farm Remaining Season Days	119
Farm Expenses Per Days	$15,625
Farm Estimated Expenses	$1,859,375
Estimated Season Expenses	$54,442,500
Estimated Season Salary Cap	$71,193,125
Estimate Under Maximum Salary Cap of $74,000,000	$2,806,875
Estimate Over Minimum Salary Cap of $44,000,000	$27,193,125
Current Bank Account	$11,860,537
Projected Bank Account	$6,283,662

Pro Players Salaries
Cale Makar	$8,200,000 (2)
-Salary Remaining :	$6,098,750
Alex DeBrincat	$7,000,000 (1)
-Salary Remaining :	$5,206,250
Charlie McAvoy	$5,700,000 (1)
-Salary Remaining :	$4,239,375
Anthony Cirelli	$5,100,000 (2)
-Salary Remaining :	$3,793,125
Mathew Barzal	$5,000,000 (5)
-Salary Remaining :	$3,718,750
Thatcher Demko	$5,000,000 (4)
-Salary Remaining :	$3,718,750
Mark Stone	$4,600,000 (3)
-Salary Remaining :	$3,421,250
Sean Couturier	$4,200,000 (3)
-Salary Remaining :	$3,123,750
Blake Coleman	$3,600,000 (2)
-Salary Remaining :	$2,677,500
Ryan Lindgren	$3,200,000 (1)
-Salary Remaining :	$2,380,000
Sean Monahan	$3,000,000 (1)
-Salary Remaining :	$2,231,250
Ross Colton	$2,700,000 (2)
-Salary Remaining :	$2,008,125
Artturi Lehkonen	$2,500,000 (1)
-Salary Remaining :	$1,859,375
Frank Nazar	$1,700,000 (3)
-Salary Remaining :	$1,264,375
Tyson Jost	$1,600,000 (1)
-Salary Remaining :	$1,190,000
Jack St. Ivany	$1,400,000 (1)
-Salary Remaining :	$1,041,250
Adam Gaudette	$1,300,000 (3)
-Salary Remaining :	$966,875
Lars Eller	$1,200,000 (1)
-Salary Remaining :	$892,500
Marc Del Gaizo (1 Way Contract)	$900,000 (2)
-Salary Remaining :	$669,375
Dustin Wolf	$900,000 (1)
-Salary Remaining :	$669,375
Brock Faber	$900,000 (1)
-Salary Remaining :	$669,375
Wyatt Kaiser	$900,000 (1)
-Salary Remaining :	$669,375
Total Pro Players	22
Salary Commitment
Year 25 : $70,600,000
Year 26 : $42,300,000
Year 27 : $21,800,000
Year 28 : $10,000,000
Salary Average Commitment
Year 25 : $70,600,000
Year 26 : $42,300,000
Year 27 : $21,800,000
Year 28 : $10,000,000
Salary Cap with 1 Way Contract
Year 25 : $70,600,000
Year 26 : $42,300,000
Year 27 : $21,800,000
Year 28 : $10,000,000

Farm Players Salaries
Oscar Dansk	$120,000 (1)
Salary Remaining :	$89,250
Matt Tomkins	$120,000 (1)
Salary Remaining :	$89,250
Pheonix Copley	$120,000 (2)
Salary Remaining :	$89,250
Nick DeSimone	$120,000 (1)
Salary Remaining :	$89,250
Ben Hutton	$120,000 (1)
Salary Remaining :	$89,250
Justin Brazeau	$120,000 (1)
Salary Remaining :	$89,250
Cole Koepke	$120,000 (1)
Salary Remaining :	$89,250
Connor Carrick	$120,000 (1)
Salary Remaining :	$89,250
Glenn Gawdin	$110,000 (2)
Salary Remaining :	$81,813
Cole Guttman	$110,000 (2)
Salary Remaining :	$81,813
Kevin Connauton	$110,000 (1)
Salary Remaining :	$81,813
Jordan Harris	$100,000 (1)
Salary Remaining :	$74,375
Cam Dineen	$100,000 (1)
Salary Remaining :	$74,375
Tyler Wotherspoon	$90,000 (2)
Salary Remaining :	$66,938
Jack Ahcan	$90,000 (2)
Salary Remaining :	$66,938
Jack Studnicka	$90,000 (2)
Salary Remaining :	$66,938
Kole Lind	$90,000 (2)
Salary Remaining :	$66,938
Nate Smith	$90,000 (1)
Salary Remaining :	$66,938
Marc McLaughlin	$90,000 (2)
Salary Remaining :	$66,938
Aidan McDonough	$90,000 (2)
Salary Remaining :	$66,938
Matthew Phillips	$90,000 (1)
Salary Remaining :	$66,938
Nick Abruzzese	$80,000 (1)
Salary Remaining :	$59,500
Ben Meyers	$70,000 (1)
Salary Remaining :	$52,063
Brandon Bussi	$40,000 (1)
Salary Remaining :	$29,750
Taylor Makar	$40,000 (1)
Salary Remaining :	$29,750
Brad Morrison	$10,000 (3)
Salary Remaining :	$7,438
Scott Walford	$10,000 (9)
Salary Remaining :	$7,438
Kalan Lind	$10,000 (10)
Salary Remaining :	$7,438
Carson Focht	$10,000 (5)
Salary Remaining :	$7,438
Aidan Thompson	$10,000 (10)
Salary Remaining :	$7,438
Lucas Edmonds	$10,000 (7)
Salary Remaining :	$7,438
Total Farm Players	31
Salary Commitment
Year 25 : $2,500,000
Year 26 : $940,000
Year 27 : $60,000
Year 28 : $50,000
Salary Average Commitment
Year 25 : $2,500,000
Year 26 : $940,000
Year 27 : $60,000
Year 28 : $50,000

Buffalo Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	KeyBank Center
Level 1:	8000 - $101 - 8,000 - 100.00%
Level 2:	4000 - $61 - 3,826 - 95.64%
Level 3:	5000 - $41 - 4,926 - 98.52%
Level 4:	2000 - $32 - 1,796 - 89.80%
Luxury :	1000 - $206 - 974 - 97.43%
Total Capacity :	20000
Team Popularity :	115.00%
Income
Home Games Left	30
Average Attendance - %	19,522 - 97.61%
Average Income per Game	$1,546,544
Year to Date Revenue	$17,011,988
Expense
Pro Players Total Salaries	$57,700,000
Farm Players Total Salaries	$1,350,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$6,800,000
Pro Year To Date Expenses	$14,715,625
Farm Year To Date Expenses	$355,512
Pro Salary Cap To Date	$14,690,000
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$46,396,331
Pro Remaining Season Days	119
Pro Expenses Per Days	$361,250
Pro Estimated Expenses	$42,988,750
Farm Remaining Season Days	119
Farm Expenses Per Days	$8,438
Farm Estimated Expenses	$1,004,122
Estimated Season Expenses	$43,992,872
Estimated Season Salary Cap	$64,404,375
Estimate Under Maximum Salary Cap of $74,000,000	$9,595,625
Estimate Over Minimum Salary Cap of $44,000,000	$20,404,375
Current Bank Account	$31,833,597
Projected Bank Account	$34,237,056

Pro Players Salaries
Erik Karlsson	$6,000,000 (1)
-Salary Remaining :	$4,462,500
Timo Meier	$5,800,000 (5)
-Salary Remaining :	$4,313,750
Brenden Dillon	$5,500,000 (3)
-Salary Remaining :	$4,090,625
Mika Zibanejad	$5,300,000 (3)
-Salary Remaining :	$3,941,875
Claude Giroux	$5,300,000 (2)
-Salary Remaining :	$3,941,875
Jordan Binnington	$4,500,000 (1)
-Salary Remaining :	$3,346,875
Jordan Staal	$3,500,000 (3)
-Salary Remaining :	$2,603,125
Michael Rasmussen	$3,200,000 (2)
-Salary Remaining :	$2,380,000
Kaapo Kakko	$3,100,000 (1)
-Salary Remaining :	$2,305,625
Yegor Sharangovich	$2,300,000 (1)
-Salary Remaining :	$1,710,625
Erik Gudbranson	$2,000,000 (1)
-Salary Remaining :	$1,487,500
Jonathan Drouin	$2,000,000 (2)
-Salary Remaining :	$1,487,500
Justin Danforth	$1,800,000 (1)
-Salary Remaining :	$1,338,750
Steven Lorentz	$1,200,000 (1)
-Salary Remaining :	$892,500
Andreas Englund (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$743,750
Marc-Edouard Vlasic	$1,000,000 (2)
-Salary Remaining :	$743,750
Dryden Hunt	$1,000,000 (1)
-Salary Remaining :	$743,750
Josh Doan	$900,000 (1)
-Salary Remaining :	$669,375
Aleksei Kolosov	$900,000 (2)
-Salary Remaining :	$669,375
Scott Perunovich	$900,000 (1)
-Salary Remaining :	$669,375
Justin Holl	$500,000 (2)
-Salary Remaining :	$371,875
Total Pro Players	21
Salary Commitment
Year 25 : $57,700,000
Year 26 : $33,000,000
Year 27 : $20,100,000
Year 28 : $5,800,000
Salary Average Commitment
Year 25 : $57,700,000
Year 26 : $33,000,000
Year 27 : $20,100,000
Year 28 : $5,800,000
Salary Cap with 1 Way Contract
Year 25 : $57,700,000
Year 26 : $33,000,000
Year 27 : $20,100,000
Year 28 : $5,800,000

Farm Players Salaries
Robert Hagg	$120,000 (1)
Salary Remaining :	$89,250
Michael Houser	$100,000 (2)
Salary Remaining :	$74,375
Justin Dowling	$100,000 (2)
Salary Remaining :	$74,375
John Ludvig	$90,000 (2)
Salary Remaining :	$66,938
Logan Brown	$90,000 (1)
Salary Remaining :	$66,938
Ilya Solovyov	$90,000 (2)
Salary Remaining :	$66,938
Max McCormick	$80,000 (1)
Salary Remaining :	$59,500
Chris Terry	$80,000 (1)
Salary Remaining :	$59,500
Ryan Johnson	$80,000 (1)
Salary Remaining :	$59,500
Georgii Merkulov	$70,000 (1)
Salary Remaining :	$52,063
Kyle Criscuolo	$70,000 (1)
Salary Remaining :	$52,063
Drew Commesso	$70,000 (2)
Salary Remaining :	$52,063
Matt Kiersted	$60,000 (1)
Salary Remaining :	$44,625
Brandon Biro	$60,000 (1)
Salary Remaining :	$44,625
Anthony Angello	$50,000 (1)
Salary Remaining :	$37,188
Denis Smirnov	$10,000 (7)
Salary Remaining :	$7,438
Brian Pinho	$10,000 (5)
Salary Remaining :	$7,438
Matt Strome	$10,000 (4)
Salary Remaining :	$7,438
Cole Fraser	$10,000 (4)
Salary Remaining :	$7,438
Jack Adams	$10,000 (8)
Salary Remaining :	$7,438
Brendan Warren	$10,000 (7)
Salary Remaining :	$7,438
Nathan Legare	$10,000 (6)
Salary Remaining :	$7,438
Kevin Wall	$10,000 (8)
Salary Remaining :	$7,438
Dylan Wells	$10,000 (9)
Salary Remaining :	$7,438
Matias Rajaniemi	$10,000 (10)
Salary Remaining :	$7,438
Mikko Kokkonen	$10,000 (7)
Salary Remaining :	$7,438
Timofey Spitserov	$10,000 (10)
Salary Remaining :	$7,438
Logan Neaton	$10,000 (4)
Salary Remaining :	$7,438
Ethan Gauthier	$10,000 (10)
Salary Remaining :	$7,438
Total Farm Players	29
Salary Commitment
Year 25 : $1,350,000
Year 26 : $590,000
Year 27 : $140,000
Year 28 : $140,000
Salary Average Commitment
Year 25 : $1,350,000
Year 26 : $590,000
Year 27 : $140,000
Year 28 : $140,000

Detroit Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	8000 - $103 - 7,868 - 98.35%
Level 2:	4000 - $61 - 3,686 - 92.16%
Level 3:	5000 - $28 - 5,000 - 100.00%
Level 4:	2000 - $27 - 2,000 - 100.00%
Luxury :	1000 - $206 - 985 - 98.51%
Total Capacity :	20000
Team Popularity :	128.00%
Income
Home Games Left	30
Average Attendance - %	19,540 - 97.70%
Average Income per Game	$1,455,915
Year to Date Revenue	$16,015,065
Expense
Pro Players Total Salaries	$68,200,000
Farm Players Total Salaries	$1,630,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,500,000
Pro Year To Date Expenses	$17,261,875
Farm Year To Date Expenses	$441,708
Pro Salary Cap To Date	$16,134,375
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$43,677,450
Pro Remaining Season Days	119
Pro Expenses Per Days	$426,875
Pro Estimated Expenses	$50,798,125
Farm Remaining Season Days	119
Farm Expenses Per Days	$10,188
Farm Estimated Expenses	$1,212,372
Estimated Season Expenses	$52,010,497
Estimated Season Salary Cap	$66,160,000
Estimate Under Maximum Salary Cap of $74,000,000	$7,840,000
Estimate Over Minimum Salary Cap of $44,000,000	$22,160,000
Current Bank Account	$52,224,644
Projected Bank Account	$43,891,597

Pro Players Salaries
Connor McDavid	$9,500,000 (5)
-Salary Remaining :	$7,065,625
Leon Draisaitl	$9,100,000 (4)
-Salary Remaining :	$6,768,125
MacKenzie Weegar	$6,000,000 (3)
-Salary Remaining :	$4,462,500
Seth Jones	$5,300,000 (3)
-Salary Remaining :	$3,941,875
Kirill Marchenko	$4,200,000 (1)
-Salary Remaining :	$3,123,750
Tyler Myers	$4,100,000 (2)
-Salary Remaining :	$3,049,375
Nicolas Roy	$4,000,000 (2)
-Salary Remaining :	$2,975,000
Eric Comrie (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$2,975,000
Jeremy Lauzon	$2,900,000 (3)
-Salary Remaining :	$2,156,875
Pyotr Kochetkov	$2,500,000 (2)
-Salary Remaining :	$1,859,375
Frederick Gaudreau	$1,900,000 (1)
-Salary Remaining :	$1,413,125
Tyler Motte	$1,800,000 (1)
-Salary Remaining :	$1,338,750
Will Smith	$1,400,000 (3)
-Salary Remaining :	$1,041,250
Juuso Valimaki (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$892,500
Sam Malinski (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$892,500
Denton Mateychuk	$1,200,000 (3)
-Salary Remaining :	$892,500
David Perron	$1,100,000 (2)
-Salary Remaining :	$818,125
Oskar Sundqvist	$1,000,000 (3)
-Salary Remaining :	$743,750
Trevor van Riemsdyk	$900,000 (2)
-Salary Remaining :	$669,375
Olli Maatta	$900,000 (3)
-Salary Remaining :	$669,375
Sean Kuraly	$800,000 (1)
-Salary Remaining :	$595,000
A.J. Greer (1 Way Contract)	$700,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$520,625
Evgenii Dadonov	$700,000 (1)
-Salary Remaining :	$520,625
Jimmy Vesey (1 Way Contract)	$600,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$446,250
Spencer Martin (1 Way Contract)	$600,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$446,250
Mark Jankowski (1 Way Contract)	$600,000 (1)
-Salary Remaining :	$446,250
Total Pro Players	26
Salary Commitment
Year 25 : $68,200,000
Year 26 : $51,200,000
Year 27 : $37,300,000
Year 28 : $18,600,000
Salary Average Commitment
Year 25 : $68,200,000
Year 26 : $51,200,000
Year 27 : $37,300,000
Year 28 : $18,600,000
Salary Cap with 1 Way Contract
Year 25 : $63,900,000
Year 26 : $49,900,000
Year 27 : $37,300,000
Year 28 : $18,600,000

Farm Players Salaries
Justin Barron	$170,000 (3)
Salary Remaining :	$126,438
Tanner Jeannot	$120,000 (2)
Salary Remaining :	$89,250
Matthew Kessel	$90,000 (2)
Salary Remaining :	$66,938
Liam Foudy	$80,000 (2)
Salary Remaining :	$59,500
Mitchell Stephens	$80,000 (2)
Salary Remaining :	$59,500
Caleb Jones	$80,000 (2)
Salary Remaining :	$59,500
Dennis Hildeby	$70,000 (1)
Salary Remaining :	$52,063
Travis Dermott	$70,000 (2)
Salary Remaining :	$52,063
Olle Lycksell	$70,000 (2)
Salary Remaining :	$52,063
Casey Fitzgerald	$70,000 (2)
Salary Remaining :	$52,063
MacKenzie Entwistle	$70,000 (1)
Salary Remaining :	$52,063
Jan Jenik	$70,000 (2)
Salary Remaining :	$52,063
Joe Hicketts	$70,000 (1)
Salary Remaining :	$52,063
Oliver Kapanen	$70,000 (2)
Salary Remaining :	$52,063
Fredrik Karlstrom	$70,000 (1)
Salary Remaining :	$52,063
Mikael Pyyhtia	$70,000 (1)
Salary Remaining :	$52,063
Dakota Mermis	$60,000 (1)
Salary Remaining :	$44,625
Cole Schwindt	$50,000 (1)
Salary Remaining :	$37,188
Jacob Melanson	$40,000 (1)
Salary Remaining :	$29,750
Ryan Greene	$40,000 (1)
Salary Remaining :	$29,750
Donovan Sebrango	$40,000 (1)
Salary Remaining :	$29,750
Hunter Jones	$10,000 (5)
Salary Remaining :	$7,438
Simon Lundmark	$10,000 (8)
Salary Remaining :	$7,438
Brett Davis	$10,000 (8)
Salary Remaining :	$7,438
Caedan Bankier	$10,000 (10)
Salary Remaining :	$7,438
Oskar Olausson	$10,000 (7)
Salary Remaining :	$7,438
Cross Hanas	$10,000 (7)
Salary Remaining :	$7,438
Lassi Thomson	$10,000 (1)
Salary Remaining :	$7,438
Adam Gajan	$10,000 (9)
Salary Remaining :	$7,438
Total Farm Players	29
Salary Commitment
Year 25 : $1,630,000
Year 26 : $1,040,000
Year 27 : $240,000
Year 28 : $70,000
Salary Average Commitment
Year 25 : $1,630,000
Year 26 : $1,040,000
Year 27 : $240,000
Year 28 : $70,000

Florida Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BBT Center
Level 1:	8000 - $103 - 7,943 - 99.28%
Level 2:	4000 - $60 - 4,000 - 100.00%
Level 3:	5000 - $42 - 4,472 - 89.45%
Level 4:	2000 - $32 - 1,797 - 89.84%
Luxury :	1000 - $208 - 959 - 95.91%
Total Capacity :	20000
Team Popularity :	95.00%
Income
Home Games Left	30
Average Attendance - %	19,171 - 95.85%
Average Income per Game	$1,548,008
Year to Date Revenue	$17,028,092
Expense
Pro Players Total Salaries	$71,100,000
Farm Players Total Salaries	$1,430,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,800,000
Pro Year To Date Expenses	$18,330,000
Farm Year To Date Expenses	$357,958
Pro Salary Cap To Date	$18,274,375
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$46,440,251
Pro Remaining Season Days	119
Pro Expenses Per Days	$445,000
Pro Estimated Expenses	$52,955,000
Farm Remaining Season Days	119
Farm Expenses Per Days	$8,938
Farm Estimated Expenses	$1,063,622
Estimated Season Expenses	$54,018,622
Estimated Season Salary Cap	$72,955,000
Estimate Under Maximum Salary Cap of $74,000,000	$1,045,000
Estimate Over Minimum Salary Cap of $44,000,000	$28,955,000
Current Bank Account	$15,454,844
Projected Bank Account	$7,876,473

Pro Players Salaries
Marc-Andre Fleury	$7,000,000 (3)
-Salary Remaining :	$5,206,250
Elias Pettersson	$6,600,000 (2)
-Salary Remaining :	$4,908,750
Alex Tuch	$6,200,000 (4)
-Salary Remaining :	$4,611,250
Nick Schmaltz	$5,900,000 (3)
-Salary Remaining :	$4,388,125
Chandler Stephenson	$5,100,000 (1)
-Salary Remaining :	$3,793,125
Vladislav Gavrikov	$4,400,000 (2)
-Salary Remaining :	$3,272,500
Alexis Lafreniere	$4,000,000 (1)
-Salary Remaining :	$2,975,000
Mattias Ekholm	$4,000,000 (3)
-Salary Remaining :	$2,975,000
Dakota Joshua	$3,800,000 (2)
-Salary Remaining :	$2,826,250
Jake McCabe	$3,500,000 (1)
-Salary Remaining :	$2,603,125
Morgan Frost	$3,100,000 (2)
-Salary Remaining :	$2,305,625
Nick Paul	$3,000,000 (3)
-Salary Remaining :	$2,231,250
Lawson Crouse	$2,700,000 (5)
-Salary Remaining :	$2,008,125
Mason Marchment	$2,700,000 (1)
-Salary Remaining :	$2,008,125
Ilya Samsonov	$2,000,000 (3)
-Salary Remaining :	$1,487,500
Zach Bogosian	$1,600,000 (2)
-Salary Remaining :	$1,190,000
Stefan Noesen	$1,300,000 (1)
-Salary Remaining :	$966,875
Lucas Carlsson (1 Way Contract)	$1,200,000 (2)
-Salary Remaining :	$892,500
Nils Aman	$1,200,000 (2)
-Salary Remaining :	$892,500
Simon Edvinsson	$1,000,000 (1)
-Salary Remaining :	$743,750
Nicolas Aube-Kubel (1 Way Contract)	$800,000 (1)
-Salary Remaining :	$595,000
Total Pro Players	21
Salary Commitment
Year 25 : $71,100,000
Year 26 : $52,700,000
Year 27 : $30,800,000
Year 28 : $8,900,000
Salary Average Commitment
Year 25 : $71,100,000
Year 26 : $52,700,000
Year 27 : $30,800,000
Year 28 : $8,900,000
Salary Cap with 1 Way Contract
Year 25 : $71,100,000
Year 26 : $52,700,000
Year 27 : $30,800,000
Year 28 : $8,900,000

Farm Players Salaries
Matthew Benning	$120,000 (2)
Salary Remaining :	$89,250
Joel Hanley	$120,000 (1)
Salary Remaining :	$89,250
Nikolai Knyzhov	$120,000 (1)
Salary Remaining :	$89,250
Robert Bortuzzo	$120,000 (2)
Salary Remaining :	$89,250
Jimmy Schuldt	$120,000 (2)
Salary Remaining :	$89,250
Uvis Balinskis	$120,000 (2)
Salary Remaining :	$89,250
Louis Domingue	$110,000 (1)
Salary Remaining :	$81,813
Max Lajoie	$110,000 (2)
Salary Remaining :	$81,813
Ville Koivunen	$80,000 (2)
Salary Remaining :	$59,500
Grigori Denisenko	$80,000 (2)
Salary Remaining :	$59,500
Jonah Gadjovich	$80,000 (2)
Salary Remaining :	$59,500
Patrick Giles	$70,000 (1)
Salary Remaining :	$52,063
Tom Willander	$40,000 (1)
Salary Remaining :	$29,750
Ondrej Becher	$10,000 (9)
Salary Remaining :	$7,438
Yegor Sidorov	$10,000 (9)
Salary Remaining :	$7,438
Aydar Suniev	$10,000 (9)
Salary Remaining :	$7,438
Ryan Suzuki	$10,000 (5)
Salary Remaining :	$7,438
Trey Augustine	$10,000 (10)
Salary Remaining :	$7,438
Alex Campbell	$10,000 (9)
Salary Remaining :	$7,438
Joakim Kemell	$10,000 (8)
Salary Remaining :	$7,438
Daniel Torgersson	$10,000 (7)
Salary Remaining :	$7,438
Paul Ludwinski	$10,000 (9)
Salary Remaining :	$7,438
Jake Chiasson	$10,000 (9)
Salary Remaining :	$7,438
Braden Doyle	$10,000 (1)
Salary Remaining :	$7,438
Jan Bednar	$10,000 (6)
Salary Remaining :	$7,438
Mike Robinson	$10,000 (3)
Salary Remaining :	$7,438
Gleb Trikozov	$10,000 (9)
Salary Remaining :	$7,438
Total Farm Players	27
Salary Commitment
Year 25 : $1,430,000
Year 26 : $960,000
Year 27 : $130,000
Year 28 : $120,000
Salary Average Commitment
Year 25 : $1,430,000
Year 26 : $960,000
Year 27 : $130,000
Year 28 : $120,000

Montreal Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	8000 - $97 - 7,538 - 94.23%
Level 2:	4000 - $55 - 3,706 - 92.66%
Level 3:	5000 - $37 - 4,340 - 86.80%
Level 4:	2000 - $26 - 1,811 - 90.53%
Luxury :	1000 - $155 - 936 - 93.56%
Total Capacity :	20000
Team Popularity :	104.00%
Income
Home Games Left	32
Average Attendance - %	18,331 - 91.65%
Average Income per Game	$1,474,076
Year to Date Revenue	$13,266,687
Expense
Pro Players Total Salaries	$65,000,000
Farm Players Total Salaries	$870,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,300,000
Pro Year To Date Expenses	$16,648,750
Farm Year To Date Expenses	$226,268
Pro Salary Cap To Date	$16,488,125
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$47,170,443
Pro Remaining Season Days	119
Pro Expenses Per Days	$406,875
Pro Estimated Expenses	$48,418,125
Farm Remaining Season Days	119
Farm Expenses Per Days	$5,438
Farm Estimated Expenses	$647,122
Estimated Season Expenses	$49,065,247
Estimated Season Salary Cap	$67,462,500
Estimate Under Maximum Salary Cap of $74,000,000	$6,537,500
Estimate Over Minimum Salary Cap of $44,000,000	$23,462,500
Current Bank Account	$27,586,557
Projected Bank Account	$25,691,753

Pro Players Salaries
Mikhail Sergachev	$6,800,000 (1)
-Salary Remaining :	$5,057,500
Pierre-Luc Dubois	$5,900,000 (1)
-Salary Remaining :	$4,388,125
Rickard Rakell	$5,000,000 (4)
-Salary Remaining :	$3,718,750
Brayden Schenn	$4,900,000 (2)
-Salary Remaining :	$3,644,375
Philipp Kurashev	$4,600,000 (1)
-Salary Remaining :	$3,421,250
Brandon Carlo	$4,400,000 (4)
-Salary Remaining :	$3,272,500
Dmitry Orlov	$3,700,000 (2)
-Salary Remaining :	$2,751,875
Charlie Lindgren	$3,500,000 (4)
-Salary Remaining :	$2,603,125
Evander Kane	$3,100,000 (2)
-Salary Remaining :	$2,305,625
Andrei Kuzmenko	$3,000,000 (2)
-Salary Remaining :	$2,231,250
Alexandre Carrier	$2,800,000 (3)
-Salary Remaining :	$2,082,500
Simon Benoit	$2,500,000 (1)
-Salary Remaining :	$1,859,375
Casey Cizikas	$2,100,000 (1)
-Salary Remaining :	$1,561,875
Eric Robinson	$2,000,000 (1)
-Salary Remaining :	$1,487,500
Karel Vejmelka	$1,900,000 (2)
-Salary Remaining :	$1,413,125
Luke Hughes	$1,800,000 (2)
-Salary Remaining :	$1,338,750
Cutter Gauthier	$1,700,000 (3)
-Salary Remaining :	$1,264,375
Mattias Janmark	$1,200,000 (2)
-Salary Remaining :	$892,500
Alexandre Texier	$1,200,000 (1)
-Salary Remaining :	$892,500
Oskar Back	$1,200,000 (2)
-Salary Remaining :	$892,500
Arber Xhekaj (1 Way Contract)	$900,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$669,375
Emil Bemstrom	$800,000 (1)
-Salary Remaining :	$595,000
Total Pro Players	22
Salary Commitment
Year 25 : $65,000,000
Year 26 : $39,100,000
Year 27 : $17,400,000
Year 28 : $12,900,000
Salary Average Commitment
Year 25 : $65,000,000
Year 26 : $39,100,000
Year 27 : $17,400,000
Year 28 : $12,900,000
Salary Cap with 1 Way Contract
Year 25 : $64,100,000
Year 26 : $38,200,000
Year 27 : $17,400,000
Year 28 : $12,900,000

Farm Players Salaries
Lucas Condotta	$100,000 (1)
Salary Remaining :	$74,375
Dylan McIlrath	$100,000 (1)
Salary Remaining :	$74,375
Jiri Patera	$80,000 (2)
Salary Remaining :	$59,500
Vasily Ponomarev	$80,000 (2)
Salary Remaining :	$59,500
Samuel Honzek	$70,000 (3)
Salary Remaining :	$52,063
Sam Poulin	$70,000 (1)
Salary Remaining :	$52,063
Cal O'Reilly	$60,000 (1)
Salary Remaining :	$44,625
Gerry Mayhew	$60,000 (1)
Salary Remaining :	$44,625
Charles Hudon	$50,000 (1)
Salary Remaining :	$37,188
Nathan Aspinall	$10,000 (10)
Salary Remaining :	$7,438
Jake Furlong	$10,000 (10)
Salary Remaining :	$7,438
Hunter Haight	$10,000 (10)
Salary Remaining :	$7,438
Cole Krygier	$10,000 (8)
Salary Remaining :	$7,438
Chase Priskie	$10,000 (4)
Salary Remaining :	$7,438
Nicky Leivermann	$10,000 (8)
Salary Remaining :	$7,438
Zeev Buium	$10,000 (10)
Salary Remaining :	$7,438
Curtis Hall	$10,000 (6)
Salary Remaining :	$7,438
David Cotton	$10,000 (6)
Salary Remaining :	$7,438
Jan Mysak	$10,000 (6)
Salary Remaining :	$7,438
Jeremy Hanzel	$10,000 (9)
Salary Remaining :	$7,438
Layton Ahac	$10,000 (6)
Salary Remaining :	$7,438
Bryce Brodzinski	$10,000 (10)
Salary Remaining :	$7,438
Dyllan Gill	$10,000 (10)
Salary Remaining :	$7,438
Garin Bjorklund	$10,000 (5)
Salary Remaining :	$7,438
Gunnarwolfe Fontaine	$10,000 (10)
Salary Remaining :	$7,438
Brandon Kruse	$10,000 (7)
Salary Remaining :	$7,438
Matthew Seminoff	$10,000 (8)
Salary Remaining :	$7,438
Maxim Groshev	$10,000 (8)
Salary Remaining :	$7,438
Tyler Brennan	$10,000 (8)
Salary Remaining :	$7,438
Total Farm Players	29
Salary Commitment
Year 25 : $870,000
Year 26 : $430,000
Year 27 : $270,000
Year 28 : $200,000
Salary Average Commitment
Year 25 : $870,000
Year 26 : $430,000
Year 27 : $270,000
Year 28 : $200,000

Ottawa Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Centre
Level 1:	8000 - $100 - 7,889 - 98.61%
Level 2:	4000 - $60 - 3,905 - 97.63%
Level 3:	5000 - $35 - 4,933 - 98.66%
Level 4:	2000 - $30 - 1,986 - 99.28%
Luxury :	1000 - $210 - 821 - 82.07%
Total Capacity :	20000
Team Popularity :	103.00%
Income
Home Games Left	29
Average Attendance - %	19,533 - 97.67%
Average Income per Game	$1,470,589
Year to Date Revenue	$17,647,062
Expense
Pro Players Total Salaries	$66,000,000
Farm Players Total Salaries	$1,880,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$16,938,125
Farm Year To Date Expenses	$481,750
Pro Salary Cap To Date	$16,030,625
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$42,647,066
Pro Remaining Season Days	119
Pro Expenses Per Days	$413,125
Pro Estimated Expenses	$49,161,875
Farm Remaining Season Days	119
Farm Expenses Per Days	$11,750
Farm Estimated Expenses	$1,398,250
Estimated Season Expenses	$50,560,125
Estimated Season Salary Cap	$62,515,000
Estimate Under Maximum Salary Cap of $74,000,000	$11,485,000
Estimate Over Minimum Salary Cap of $44,000,000	$18,515,000
Current Bank Account	$36,620,925
Projected Bank Account	$28,707,866

Pro Players Salaries
Lucas Raymond	$6,000,000 (3)
-Salary Remaining :	$4,462,500
Kent Johnson	$4,200,000 (3)
-Salary Remaining :	$3,123,750
Brock Boeser	$4,100,000 (3)
-Salary Remaining :	$3,049,375
Brian Dumoulin	$3,900,000 (2)
-Salary Remaining :	$2,900,625
Artem Zub	$3,800,000 (2)
-Salary Remaining :	$2,826,250
Anthony Mantha	$3,700,000 (1)
-Salary Remaining :	$2,751,875
Samuel Girard	$3,500,000 (1)
-Salary Remaining :	$2,603,125
Nick Bjugstad	$3,200,000 (1)
-Salary Remaining :	$2,380,000
Lukas Dostal	$2,900,000 (3)
-Salary Remaining :	$2,156,875
Spencer Knight	$2,800,000 (3)
-Salary Remaining :	$2,082,500
Will Borgen	$2,700,000 (3)
-Salary Remaining :	$2,008,125
Joonas Korpisalo	$2,700,000 (1)
-Salary Remaining :	$2,008,125
Marcus Johansson	$2,500,000 (3)
-Salary Remaining :	$1,859,375
Jason Zucker	$2,200,000 (2)
-Salary Remaining :	$1,636,250
Colin Miller	$2,200,000 (1)
-Salary Remaining :	$1,636,250
Jamie Drysdale	$2,000,000 (2)
-Salary Remaining :	$1,487,500
Joseph Veleno	$1,800,000 (2)
-Salary Remaining :	$1,338,750
Parker Kelly	$1,700,000 (2)
-Salary Remaining :	$1,264,375
Matvei Michkov	$1,700,000 (3)
-Salary Remaining :	$1,264,375
Troy Stecher	$1,400,000 (1)
-Salary Remaining :	$1,041,250
Philippe Myers (1 Way Contract)	$1,200,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$892,500
Valtteri Puustinen	$1,200,000 (1)
-Salary Remaining :	$892,500
Kailer Yamamoto (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$892,500
Jaden Schwartz	$1,200,000 (2)
-Salary Remaining :	$892,500
Samuel Bolduc (1 Way Contract)	$1,100,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$818,125
JJ Peterka	$1,100,000 (1)
-Salary Remaining :	$818,125
Total Pro Players	26
Salary Commitment
Year 25 : $66,000,000
Year 26 : $45,800,000
Year 27 : $26,900,000
Year 28 : $0
Salary Average Commitment
Year 25 : $66,000,000
Year 26 : $45,800,000
Year 27 : $26,900,000
Year 28 : $0
Salary Cap with 1 Way Contract
Year 25 : $62,500,000
Year 26 : $43,500,000
Year 27 : $26,900,000
Year 28 : $0

Farm Players Salaries
Zach Benson	$140,000 (2)
Salary Remaining :	$104,125
Brendan Lemieux	$120,000 (1)
Salary Remaining :	$89,250
Austin Poganski	$120,000 (1)
Salary Remaining :	$89,250
Adam Erne	$120,000 (2)
Salary Remaining :	$89,250
Dustin Tokarski	$110,000 (2)
Salary Remaining :	$81,813
Matthew Peca	$110,000 (2)
Salary Remaining :	$81,813
Steven Santini	$110,000 (2)
Salary Remaining :	$81,813
John Hayden	$110,000 (2)
Salary Remaining :	$81,813
Luca Del Bel Belluz	$100,000 (3)
Salary Remaining :	$74,375
Jake Lucchini	$100,000 (2)
Salary Remaining :	$74,375
Zac Dalpe	$90,000 (1)
Salary Remaining :	$66,938
Scott Sabourin	$90,000 (1)
Salary Remaining :	$66,938
Brad Lambert	$80,000 (3)
Salary Remaining :	$59,500
Thomas Bordeleau	$80,000 (1)
Salary Remaining :	$59,500
Nikolas Matinpalo	$70,000 (2)
Salary Remaining :	$52,063
Landon Slaggert	$70,000 (1)
Salary Remaining :	$52,063
Ville Heinola	$70,000 (2)
Salary Remaining :	$52,063
Austin Wagner	$50,000 (1)
Salary Remaining :	$37,188
Ben Gaudreau	$10,000 (9)
Salary Remaining :	$7,438
Jakub Dvorak	$10,000 (10)
Salary Remaining :	$7,438
Alexander Suzdalev	$10,000 (10)
Salary Remaining :	$7,438
Alex Bump	$10,000 (10)
Salary Remaining :	$7,438
Carson Bantle	$10,000 (10)
Salary Remaining :	$7,438
Jack Peart	$10,000 (9)
Salary Remaining :	$7,438
Sasha Pastujov	$10,000 (9)
Salary Remaining :	$7,438
Daniil Chayka	$10,000 (7)
Salary Remaining :	$7,438
Maros Jedlicka	$10,000 (10)
Salary Remaining :	$7,438
Bryce Montgomery	$10,000 (10)
Salary Remaining :	$7,438
David Gucciardi	$10,000 (10)
Salary Remaining :	$7,438
Justin Ertel	$10,000 (10)
Salary Remaining :	$7,438
Thomas Milic	$10,000 (9)
Salary Remaining :	$7,438
Ryan McGregor	$10,000 (6)
Salary Remaining :	$7,438
Total Farm Players	32
Salary Commitment
Year 25 : $1,880,000
Year 26 : $1,260,000
Year 27 : $320,000
Year 28 : $140,000
Salary Average Commitment
Year 25 : $1,880,000
Year 26 : $1,260,000
Year 27 : $320,000
Year 28 : $140,000

Tampa Bay Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	8000 - $103 - 7,488 - 93.60%
Level 2:	4000 - $60 - 3,679 - 91.96%
Level 3:	5000 - $40 - 4,536 - 90.73%
Level 4:	2000 - $30 - 1,839 - 91.95%
Luxury :	1000 - $200 - 919 - 91.90%
Total Capacity :	20000
Team Popularity :	90.00%
Income
Home Games Left	30
Average Attendance - %	18,461 - 92.31%
Average Income per Game	$1,439,273
Year to Date Revenue	$15,832,000
Expense
Pro Players Total Salaries	$58,700,000
Farm Players Total Salaries	$1,050,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$6,000,000
Pro Year To Date Expenses	$14,966,875
Farm Year To Date Expenses	$280,808
Pro Salary Cap To Date	$14,505,625
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$43,178,182
Pro Remaining Season Days	119
Pro Expenses Per Days	$367,500
Pro Estimated Expenses	$43,732,500
Farm Remaining Season Days	119
Farm Expenses Per Days	$6,562
Farm Estimated Expenses	$780,878
Estimated Season Expenses	$44,513,378
Estimated Season Salary Cap	$62,899,375
Estimate Under Maximum Salary Cap of $74,000,000	$11,100,625
Estimate Over Minimum Salary Cap of $44,000,000	$18,899,375
Current Bank Account	$40,783,345
Projected Bank Account	$39,448,149

Pro Players Salaries
Kirill Kaprizov	$11,000,000 (3)
-Salary Remaining :	$8,181,250
Andre Burakovsky	$5,000,000 (1)
-Salary Remaining :	$3,718,750
Marco Rossi	$4,900,000 (3)
-Salary Remaining :	$3,644,375
Brock Nelson	$4,600,000 (4)
-Salary Remaining :	$3,421,250
Philip Broberg	$3,700,000 (4)
-Salary Remaining :	$2,751,875
Ukko-Pekka Luukkonen	$3,700,000 (1)
-Salary Remaining :	$2,751,875
Petr Mrazek	$3,500,000 (2)
-Salary Remaining :	$2,603,125
Scott Mayfield	$3,000,000 (2)
-Salary Remaining :	$2,231,250
Darren Raddysh	$2,600,000 (2)
-Salary Remaining :	$1,933,750
Vladislav Namestnikov	$2,400,000 (2)
-Salary Remaining :	$1,785,000
Kevin Rooney	$1,500,000 (2)
-Salary Remaining :	$1,115,625
Jake Bean	$1,400,000 (1)
-Salary Remaining :	$1,041,250
Will Cuylle	$1,400,000 (1)
-Salary Remaining :	$1,041,250
Danton Heinen	$1,300,000 (1)
-Salary Remaining :	$966,875
Mikey Eyssimont	$1,300,000 (2)
-Salary Remaining :	$966,875
Chris Driedger (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$892,500
Declan Chisholm	$1,000,000 (1)
-Salary Remaining :	$743,750
Zac Jones	$1,000,000 (2)
-Salary Remaining :	$743,750
Nolan Allan	$1,000,000 (2)
-Salary Remaining :	$743,750
Mitchell Chaffee	$900,000 (1)
-Salary Remaining :	$669,375
Zack Bolduc	$900,000 (2)
-Salary Remaining :	$669,375
Collin Graf	$900,000 (1)
-Salary Remaining :	$669,375
Oliver Wahlstrom (1 Way Contract)	$500,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$371,875
Total Pro Players	23
Salary Commitment
Year 25 : $58,700,000
Year 26 : $41,900,000
Year 27 : $24,200,000
Year 28 : $8,300,000
Salary Average Commitment
Year 25 : $58,700,000
Year 26 : $41,900,000
Year 27 : $24,200,000
Year 28 : $8,300,000
Salary Cap with 1 Way Contract
Year 25 : $57,000,000
Year 26 : $41,400,000
Year 27 : $24,200,000
Year 28 : $8,300,000

Farm Players Salaries
David Jiricek	$130,000 (2)
Salary Remaining :	$96,688
Emil Andrae	$90,000 (2)
Salary Remaining :	$66,938
Ryan Winterton	$80,000 (2)
Salary Remaining :	$59,500
Zach Dean	$80,000 (2)
Salary Remaining :	$59,500
Linus Karlsson	$80,000 (2)
Salary Remaining :	$59,500
Samuel Helenius	$80,000 (2)
Salary Remaining :	$59,500
Jesse Puljujarvi	$70,000 (1)
Salary Remaining :	$52,063
Ryan Leonard	$70,000 (3)
Salary Remaining :	$52,063
Jimmy Snuggerud	$70,000 (3)
Salary Remaining :	$52,063
Alex Barre-Boulet	$60,000 (2)
Salary Remaining :	$44,625
Jean-Luc Foudy	$60,000 (1)
Salary Remaining :	$44,625
Lukas Cormier	$10,000 (8)
Salary Remaining :	$7,438
Jorian Donovan	$10,000 (9)
Salary Remaining :	$7,438
Tristan Luneau	$10,000 (9)
Salary Remaining :	$7,438
Aleksanteri Kaskimaki	$10,000 (10)
Salary Remaining :	$7,438
Reilly Walsh	$10,000 (5)
Salary Remaining :	$7,438
Domenic DiVincentiis	$10,000 (8)
Salary Remaining :	$7,438
Mathias Laferriere	$10,000 (7)
Salary Remaining :	$7,438
Nikke Kokko	$10,000 (9)
Salary Remaining :	$7,438
Ben King	$10,000 (8)
Salary Remaining :	$7,438
David Spacek	$10,000 (8)
Salary Remaining :	$7,438
Daylan Kuefler	$10,000 (9)
Salary Remaining :	$7,438
Filip Bystedt	$10,000 (9)
Salary Remaining :	$7,438
Oskar Pettersson	$10,000 (9)
Salary Remaining :	$7,438
William Stromgren	$10,000 (9)
Salary Remaining :	$7,438
Kyle Jackson	$10,000 (9)
Salary Remaining :	$7,438
Noah Ostlund	$10,000 (9)
Salary Remaining :	$7,438
Joshua Davies	$10,000 (10)
Salary Remaining :	$7,438
Michael Milne	$10,000 (8)
Salary Remaining :	$7,438
Total Farm Players	29
Salary Commitment
Year 25 : $1,050,000
Year 26 : $920,000
Year 27 : $320,000
Year 28 : $180,000
Salary Average Commitment
Year 25 : $1,050,000
Year 26 : $920,000
Year 27 : $320,000
Year 28 : $180,000

Toronto Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Arena
Level 1:	8000 - $112 - 6,834 - 85.42%
Level 2:	4000 - $67 - 3,506 - 87.66%
Level 3:	5000 - $47 - 4,006 - 80.13%
Level 4:	2000 - $37 - 1,789 - 89.43%
Luxury :	1000 - $213 - 975 - 97.55%
Total Capacity :	20000
Team Popularity :	124.00%
Income
Home Games Left	30
Average Attendance - %	17,110 - 85.55%
Average Income per Game	$1,583,752
Year to Date Revenue	$17,421,268
Expense
Pro Players Total Salaries	$67,900,000
Farm Players Total Salaries	$1,790,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$17,425,000
Farm Year To Date Expenses	$445,814
Pro Salary Cap To Date	$17,399,375
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$47,512,549
Pro Remaining Season Days	119
Pro Expenses Per Days	$425,000
Pro Estimated Expenses	$50,575,000
Farm Remaining Season Days	119
Farm Expenses Per Days	$11,188
Farm Estimated Expenses	$1,331,372
Estimated Season Expenses	$51,906,372
Estimated Season Salary Cap	$67,900,000
Estimate Under Maximum Salary Cap of $74,000,000	$6,100,000
Estimate Over Minimum Salary Cap of $44,000,000	$23,900,000
Current Bank Account	$31,570,243
Projected Bank Account	$27,176,420

Pro Players Salaries
Mitch Marner	$8,000,000 (5)
-Salary Remaining :	$5,950,000
Connor Hellebuyck	$6,000,000 (1)
-Salary Remaining :	$4,462,500
Joel Eriksson Ek	$5,200,000 (3)
-Salary Remaining :	$3,867,500
Jared McCann	$4,900,000 (3)
-Salary Remaining :	$3,644,375
Evan Bouchard	$4,500,000 (3)
-Salary Remaining :	$3,346,875
Morgan Geekie	$4,300,000 (1)
-Salary Remaining :	$3,198,125
Travis Sanheim	$4,000,000 (3)
-Salary Remaining :	$2,975,000
Martin Necas	$4,000,000 (1)
-Salary Remaining :	$2,975,000
William Karlsson	$3,900,000 (3)
-Salary Remaining :	$2,900,625
Jake Walman	$3,600,000 (2)
-Salary Remaining :	$2,677,500
Radko Gudas	$3,200,000 (2)
-Salary Remaining :	$2,380,000
Timothy Liljegren	$2,900,000 (1)
-Salary Remaining :	$2,156,875
Jack McBain	$2,700,000 (3)
-Salary Remaining :	$2,008,125
Jason Dickinson	$2,400,000 (1)
-Salary Remaining :	$1,785,000
Calvin Pickard	$2,000,000 (2)
-Salary Remaining :	$1,487,500
Kaiden Guhle	$1,800,000 (1)
-Salary Remaining :	$1,338,750
Bobby McMann	$1,300,000 (2)
-Salary Remaining :	$966,875
Andreas Athanasiou	$1,200,000 (2)
-Salary Remaining :	$892,500
Sam Steel (1 Way Contract)	$1,100,000 (1)
-Salary Remaining :	$818,125
Julien Gauthier	$900,000 (1)
-Salary Remaining :	$669,375
Total Pro Players	20
Salary Commitment
Year 25 : $67,900,000
Year 26 : $44,500,000
Year 27 : $33,200,000
Year 28 : $8,000,000
Salary Average Commitment
Year 25 : $67,900,000
Year 26 : $44,500,000
Year 27 : $33,200,000
Year 28 : $8,000,000
Salary Cap with 1 Way Contract
Year 25 : $67,900,000
Year 26 : $44,500,000
Year 27 : $33,200,000
Year 28 : $8,000,000

Farm Players Salaries
Jonas Johansson	$120,000 (2)
Salary Remaining :	$89,250
Alex Steeves	$120,000 (1)
Salary Remaining :	$89,250
Devin Shore	$120,000 (1)
Salary Remaining :	$89,250
Conor Geekie	$100,000 (3)
Salary Remaining :	$74,375
Fraser Minten	$100,000 (3)
Salary Remaining :	$74,375
Seamus Casey	$90,000 (3)
Salary Remaining :	$66,938
Kyle Capobianco	$90,000 (2)
Salary Remaining :	$66,938
Scott Morrow	$90,000 (2)
Salary Remaining :	$66,938
Isak Rosen	$80,000 (2)
Salary Remaining :	$59,500
Sam Rinzel	$80,000 (3)
Salary Remaining :	$59,500
Brett Seney	$80,000 (1)
Salary Remaining :	$59,500
Colton White	$80,000 (2)
Salary Remaining :	$59,500
Gabriel Fortier	$60,000 (2)
Salary Remaining :	$44,625
Shane Bowers	$60,000 (2)
Salary Remaining :	$44,625
Dominik Shine	$50,000 (2)
Salary Remaining :	$37,188
Grant Hutton	$50,000 (2)
Salary Remaining :	$37,188
Brett Bulmer	$50,000 (1)
Salary Remaining :	$37,188
Sammy Blais	$50,000 (2)
Salary Remaining :	$37,188
Austin Watson	$50,000 (2)
Salary Remaining :	$37,188
Tyson Barrie	$50,000 (2)
Salary Remaining :	$37,188
Axel Sandin Pellikka	$40,000 (1)
Salary Remaining :	$29,750
Otto Stenberg	$40,000 (1)
Salary Remaining :	$29,750
Jacob Quillan	$40,000 (1)
Salary Remaining :	$29,750
Chase Clark	$10,000 (7)
Salary Remaining :	$7,438
Scott Ratzlaff	$10,000 (10)
Salary Remaining :	$7,438
William Trudeau	$10,000 (7)
Salary Remaining :	$7,438
Xavier Bourgault	$10,000 (7)
Salary Remaining :	$7,438
Maxim Barbashev	$10,000 (9)
Salary Remaining :	$7,438
Oscar Fisker Molgaard	$10,000 (10)
Salary Remaining :	$7,438
Brycen Martin	$10,000 (7)
Salary Remaining :	$7,438
Roni Hirvonen	$10,000 (8)
Salary Remaining :	$7,438
Daniel Walcott	$10,000 (1)
Salary Remaining :	$7,438
Vyacheslav Peksa	$10,000 (8)
Salary Remaining :	$7,438
Total Farm Players	33
Salary Commitment
Year 25 : $1,790,000
Year 26 : $1,290,000
Year 27 : $460,000
Year 28 : $90,000
Salary Average Commitment
Year 25 : $1,790,000
Year 26 : $1,290,000
Year 27 : $460,000
Year 28 : $90,000

Carolina Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	8000 - $96 - 7,055 - 88.19%
Level 2:	4000 - $56 - 3,633 - 90.82%
Level 3:	5000 - $41 - 4,152 - 83.04%
Level 4:	2000 - $29 - 1,803 - 90.15%
Luxury :	1000 - $195 - 897 - 89.66%
Total Capacity :	20000
Team Popularity :	99.00%
Income
Home Games Left	31
Average Attendance - %	17,540 - 87.70%
Average Income per Game	$1,316,452
Year to Date Revenue	$13,164,516
Expense
Pro Players Total Salaries	$46,200,000
Farm Players Total Salaries	$1,620,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$4,043,750
Pro Year To Date Expenses	$12,253,125
Farm Year To Date Expenses	$395,123
Pro Salary Cap To Date	$11,645,000
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$40,810,000
Pro Remaining Season Days	119
Pro Expenses Per Days	$289,375
Pro Estimated Expenses	$34,435,625
Farm Remaining Season Days	119
Farm Expenses Per Days	$10,125
Farm Estimated Expenses	$1,204,875
Estimated Season Expenses	$35,640,500
Estimated Season Salary Cap	$48,265,000
Estimate Under Maximum Salary Cap of $74,000,000	$25,735,000
Estimate Over Minimum Salary Cap of $44,000,000	$4,265,000
Current Bank Account	$39,451,812
Projected Bank Account	$44,621,312

Pro Players Salaries
Shayne Gostisbehere	$5,000,000 (1)
-Salary Remaining :	$3,718,750
Alexander Romanov	$4,000,000 (2)
-Salary Remaining :	$2,975,000
Nick Jensen	$3,600,000 (1)
-Salary Remaining :	$2,677,500
Nic Dowd	$3,000,000 (2)
-Salary Remaining :	$2,231,250
Adam Henrique	$3,000,000 (2)
-Salary Remaining :	$2,231,250
Henri Jokiharju	$2,500,000 (2)
-Salary Remaining :	$1,859,375
Gustav Nyquist	$2,500,000 (1)
-Salary Remaining :	$1,859,375
Ryan Graves	$2,500,000 (1)
-Salary Remaining :	$1,859,375
Radek Faksa	$2,500,000 (3)
-Salary Remaining :	$1,859,375
Kevin Hayes	$2,000,000 (3)
-Salary Remaining :	$1,487,500
Andrew Copp	$2,000,000 (3)
-Salary Remaining :	$1,487,500
Kasperi Kapanen	$2,000,000 (2)
-Salary Remaining :	$1,487,500
Robby Fabbri	$1,800,000 (2)
-Salary Remaining :	$1,338,750
Vinni Lettieri (1 Way Contract)	$1,200,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$892,500
Jacob Bryson	$1,200,000 (1)
-Salary Remaining :	$892,500
Zach Aston-Reese (1 Way Contract)	$1,200,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$892,500
Philipp Grubauer	$1,200,000 (1)
-Salary Remaining :	$892,500
Calvin de Haan (1 Way Contract)	$1,200,000 (2)
-Salary Remaining :	$892,500
Tyson Foerster	$1,000,000 (1)
-Salary Remaining :	$743,750
James van Riemsdyk	$1,000,000 (2)
-Salary Remaining :	$743,750
Matt Murray	$800,000 (1)
-Salary Remaining :	$595,000
Taylor Hall	$500,000 (1)
-Salary Remaining :	$371,875
Nathan Walker	$500,000 (1)
-Salary Remaining :	$371,875
Total Pro Players	23
Salary Commitment
Year 25 : $46,200,000
Year 26 : $27,400,000
Year 27 : $6,500,000
Year 28 : $0
Salary Average Commitment
Year 25 : $46,200,000
Year 26 : $27,400,000
Year 27 : $6,500,000
Year 28 : $0
Salary Cap with 1 Way Contract
Year 25 : $43,800,000
Year 26 : $25,000,000
Year 27 : $6,500,000
Year 28 : $0

Farm Players Salaries
Jesper Boqvist	$180,000 (2)
Salary Remaining :	$133,875
James Reimer	$120,000 (1)
Salary Remaining :	$89,250
Kevin Gravel	$120,000 (2)
Salary Remaining :	$89,250
Matthew Highmore	$120,000 (2)
Salary Remaining :	$89,250
Juha Jaaska	$100,000 (1)
Salary Remaining :	$74,375
Fedor Svechkov	$100,000 (2)
Salary Remaining :	$74,375
Jonathan Lekkerimaki	$90,000 (3)
Salary Remaining :	$66,938
Jaret Anderson-Dolan	$90,000 (1)
Salary Remaining :	$66,938
Hudson Fasching	$80,000 (2)
Salary Remaining :	$59,500
T.J. Tynan	$80,000 (1)
Salary Remaining :	$59,500
Jeremy Davies	$80,000 (2)
Salary Remaining :	$59,500
Tyce Thompson	$70,000 (1)
Salary Remaining :	$52,063
Cam Lund	$70,000 (3)
Salary Remaining :	$52,063
Riley Stillman	$50,000 (2)
Salary Remaining :	$37,188
Phillip Di Giuseppe	$50,000 (1)
Salary Remaining :	$37,188
Ayrtom Duda	$10,000 (10)
Salary Remaining :	$7,438
Sebastian Cossa	$10,000 (7)
Salary Remaining :	$7,438
Bear Hughes	$10,000 (9)
Salary Remaining :	$7,438
Conner Roulette	$10,000 (9)
Salary Remaining :	$7,438
Gage Alexander	$10,000 (7)
Salary Remaining :	$7,438
Tyler Thorpe	$10,000 (10)
Salary Remaining :	$7,438
Stevie Leskovar	$10,000 (10)
Salary Remaining :	$7,438
Demetrios Koumontzis	$10,000 (10)
Salary Remaining :	$7,438
Max Szuber	$10,000 (8)
Salary Remaining :	$7,438
Konnor Smith	$10,000 (9)
Salary Remaining :	$7,438
Skyler Brind'Amour	$10,000 (9)
Salary Remaining :	$7,438
Ian Moore	$10,000 (10)
Salary Remaining :	$7,438
Filip Engaras	$10,000 (7)
Salary Remaining :	$7,438
Cole O'Hara	$10,000 (10)
Salary Remaining :	$7,438
Tyler Bird	$10,000 (5)
Salary Remaining :	$7,438
Dylan Garand	$10,000 (6)
Salary Remaining :	$7,438
Graeme Clarke	$10,000 (7)
Salary Remaining :	$7,438
Jack Dugan	$10,000 (7)
Salary Remaining :	$7,438
Connor Clattenburg	$10,000 (10)
Salary Remaining :	$7,438
Leo Loof	$10,000 (8)
Salary Remaining :	$7,438
Jaroslav Chmelar	$10,000 (10)
Salary Remaining :	$7,438
Brent Pedersen	$10,000 (8)
Salary Remaining :	$7,438
Total Farm Players	37
Salary Commitment
Year 25 : $1,620,000
Year 26 : $1,110,000
Year 27 : $380,000
Year 28 : $220,000
Salary Average Commitment
Year 25 : $1,620,000
Year 26 : $1,110,000
Year 27 : $380,000
Year 28 : $220,000

Columbus Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	8000 - $102 - 7,869 - 98.37%
Level 2:	4000 - $61 - 3,941 - 98.52%
Level 3:	5000 - $40 - 4,897 - 97.94%
Level 4:	2000 - $30 - 2,000 - 100.00%
Luxury :	1000 - $206 - 984 - 98.37%
Total Capacity :	20000
Team Popularity :	117.00%
Income
Home Games Left	32
Average Attendance - %	19,691 - 98.45%
Average Income per Game	$1,557,433
Year to Date Revenue	$14,016,895
Expense
Pro Players Total Salaries	$71,300,000
Farm Players Total Salaries	$1,490,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$18,451,875
Farm Year To Date Expenses	$373,750
Pro Salary Cap To Date	$18,276,250
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$49,837,849
Pro Remaining Season Days	119
Pro Expenses Per Days	$446,250
Pro Estimated Expenses	$53,103,750
Farm Remaining Season Days	119
Farm Expenses Per Days	$9,312
Farm Estimated Expenses	$1,108,128
Estimated Season Expenses	$54,211,878
Estimated Season Salary Cap	$70,413,125
Estimate Under Maximum Salary Cap of $74,000,000	$3,586,875
Estimate Over Minimum Salary Cap of $44,000,000	$26,413,125
Current Bank Account	$18,229,090
Projected Bank Account	$13,855,061

Pro Players Salaries
Elias Lindholm	$6,200,000 (3)
-Salary Remaining :	$4,611,250
Tage Thompson	$6,000,000 (1)
-Salary Remaining :	$4,462,500
Ryan McDonagh	$5,200,000 (3)
-Salary Remaining :	$3,867,500
Mackenzie Blackwood	$4,600,000 (4)
-Salary Remaining :	$3,421,250
Nazem Kadri	$4,600,000 (3)
-Salary Remaining :	$3,421,250
Sergei Bobrovsky	$4,200,000 (2)
-Salary Remaining :	$3,123,750
Troy Terry	$4,100,000 (4)
-Salary Remaining :	$3,049,375
Derek Forbort	$4,000,000 (1)
-Salary Remaining :	$2,975,000
Andrew Mangiapane	$3,400,000 (4)
-Salary Remaining :	$2,528,750
Michael Bunting	$3,200,000 (1)
-Salary Remaining :	$2,380,000
Connor McMichael	$3,200,000 (1)
-Salary Remaining :	$2,380,000
Josh Manson	$3,000,000 (2)
-Salary Remaining :	$2,231,250
Nick Blankenburg	$2,900,000 (1)
-Salary Remaining :	$2,156,875
John Marino	$2,700,000 (3)
-Salary Remaining :	$2,008,125
Alexander Kerfoot	$2,600,000 (3)
-Salary Remaining :	$1,933,750
Carson Soucy	$2,600,000 (3)
-Salary Remaining :	$1,933,750
Mikael Backlund	$2,600,000 (2)
-Salary Remaining :	$1,933,750
Jordan Greenway	$1,800,000 (3)
-Salary Remaining :	$1,338,750
Peyton Krebs	$1,300,000 (1)
-Salary Remaining :	$966,875
Michael Amadio (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$892,500
Jet Greaves	$1,000,000 (1)
-Salary Remaining :	$743,750
Jansen Harkins	$900,000 (3)
-Salary Remaining :	$669,375
Total Pro Players	22
Salary Commitment
Year 25 : $71,300,000
Year 26 : $48,500,000
Year 27 : $38,700,000
Year 28 : $12,100,000
Salary Average Commitment
Year 25 : $71,300,000
Year 26 : $48,500,000
Year 27 : $38,700,000
Year 28 : $12,100,000
Salary Cap with 1 Way Contract
Year 25 : $70,100,000
Year 26 : $48,500,000
Year 27 : $38,700,000
Year 28 : $12,100,000

Farm Players Salaries
Josh Mahura	$120,000 (1)
Salary Remaining :	$89,250
Sam Colangelo	$110,000 (2)
Salary Remaining :	$81,813
Mavrik Bourque	$100,000 (2)
Salary Remaining :	$74,375
Ethan Del Mastro	$100,000 (2)
Salary Remaining :	$74,375
Josh Dunne	$90,000 (2)
Salary Remaining :	$66,938
Kaedan Korczak	$90,000 (2)
Salary Remaining :	$66,938
Jake Christiansen	$90,000 (2)
Salary Remaining :	$66,938
Ethan Bear	$90,000 (2)
Salary Remaining :	$66,938
Colin White	$80,000 (2)
Salary Remaining :	$59,500
Hunter McKown	$80,000 (1)
Salary Remaining :	$59,500
Mackie Samoskevich	$80,000 (2)
Salary Remaining :	$59,500
Brandon Gignac	$70,000 (1)
Salary Remaining :	$52,063
Dysin Mayo	$70,000 (1)
Salary Remaining :	$52,063
Hugh McGing	$70,000 (1)
Salary Remaining :	$52,063
Tim Gettinger	$50,000 (1)
Salary Remaining :	$37,188
Matthew Robertson	$40,000 (1)
Salary Remaining :	$29,750
Ivan Demidov	$40,000 (1)
Salary Remaining :	$29,750
Calum Ritchie	$40,000 (1)
Salary Remaining :	$29,750
Joe Vrbetic	$10,000 (10)
Salary Remaining :	$7,438
Ty Tullio	$10,000 (8)
Salary Remaining :	$7,438
Hunter Skinner	$10,000 (6)
Salary Remaining :	$7,438
Samu Tuomaala	$10,000 (10)
Salary Remaining :	$7,438
Ryan Tverberg	$10,000 (8)
Salary Remaining :	$7,438
Justin Sourdif	$10,000 (7)
Salary Remaining :	$7,438
Ty Taylor	$10,000 (9)
Salary Remaining :	$7,438
Remi Poirier	$10,000 (8)
Salary Remaining :	$7,438
Total Farm Players	26
Salary Commitment
Year 25 : $1,490,000
Year 26 : $910,000
Year 27 : $80,000
Year 28 : $80,000
Salary Average Commitment
Year 25 : $1,490,000
Year 26 : $910,000
Year 27 : $80,000
Year 28 : $80,000

New Jersey Devils

New Jersey Devils is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	8000 - $109 - 7,604 - 95.05%
Level 2:	4000 - $68 - 3,572 - 89.30%
Level 3:	5000 - $48 - 4,265 - 85.29%
Level 4:	2000 - $35 - 1,736 - 86.80%
Luxury :	1000 - $215 - 920 - 91.97%
Total Capacity :	20000
Team Popularity :	130.00%
Income
Home Games Left	29
Average Attendance - %	18,096 - 90.48%
Average Income per Game	$1,581,499
Year to Date Revenue	$18,977,985
Expense
Pro Players Total Salaries	$76,600,000
Farm Players Total Salaries	$1,230,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$19,201,875
Farm Year To Date Expenses	$334,552
Pro Salary Cap To Date	$18,943,750
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$45,863,464
Pro Remaining Season Days	119
Pro Expenses Per Days	$479,375
Pro Estimated Expenses	$57,045,625
Farm Remaining Season Days	119
Farm Expenses Per Days	$7,688
Farm Estimated Expenses	$914,872
Estimated Season Expenses	$57,960,497
Estimated Season Salary Cap	$75,915,000
Estimate Under Maximum Salary Cap of $74,000,000	-$1,915,000
Estimate Over Minimum Salary Cap of $44,000,000	$31,915,000
Current Bank Account	$53,194,916
Projected Bank Account	$41,097,883

Pro Players Salaries
Kyle Connor	$6,900,000 (4)
-Salary Remaining :	$5,131,875
Nick Suzuki	$6,700,000 (2)
-Salary Remaining :	$4,983,125
Robert Thomas	$6,500,000 (1)
-Salary Remaining :	$4,834,375
Adam Fox	$6,500,000 (5)
-Salary Remaining :	$4,834,375
Juuse Saros	$5,600,000 (3)
-Salary Remaining :	$4,165,000
Rasmus Dahlin	$4,900,000 (1)
-Salary Remaining :	$3,644,375
David Pastrnak	$4,500,000 (2)
-Salary Remaining :	$3,346,875
Jesper Bratt	$4,200,000 (1)
-Salary Remaining :	$3,123,750
Dylan DeMelo	$3,900,000 (2)
-Salary Remaining :	$2,900,625
Jeremy Swayman	$3,500,000 (1)
-Salary Remaining :	$2,603,125
Mattias Samuelsson	$3,300,000 (2)
-Salary Remaining :	$2,454,375
Ryan Poehling	$2,500,000 (2)
-Salary Remaining :	$1,859,375
Brad Marchand	$2,500,000 (2)
-Salary Remaining :	$1,859,375
David Kampf	$2,000,000 (2)
-Salary Remaining :	$1,487,500
Alex Newhook	$2,000,000 (2)
-Salary Remaining :	$1,487,500
Noah Juulsen	$1,800,000 (3)
-Salary Remaining :	$1,338,750
Anthony Stolarz	$1,800,000 (1)
-Salary Remaining :	$1,338,750
Jan Rutta	$1,600,000 (1)
-Salary Remaining :	$1,190,000
Kevin Stenlund	$1,400,000 (2)
-Salary Remaining :	$1,041,250
Mason McTavish	$1,400,000 (1)
-Salary Remaining :	$1,041,250
Tyler Tucker (1 Way Contract)	$1,200,000 (2)
-Salary Remaining :	$892,500
Michael Callahan	$1,000,000 (1)
-Salary Remaining :	$743,750
Joona Koppanen	$900,000 (2)
-Salary Remaining :	$669,375
Total Pro Players	23
Salary Commitment
Year 25 : $76,600,000
Year 26 : $51,700,000
Year 27 : $20,800,000
Year 28 : $13,400,000
Salary Average Commitment
Year 25 : $76,600,000
Year 26 : $51,700,000
Year 27 : $20,800,000
Year 28 : $13,400,000
Salary Cap with 1 Way Contract
Year 25 : $76,600,000
Year 26 : $51,700,000
Year 27 : $20,800,000
Year 28 : $13,400,000

Farm Players Salaries
Cayden Primeau	$120,000 (2)
Salary Remaining :	$89,250
Elmer Soderblom	$120,000 (1)
Salary Remaining :	$89,250
Erik Brannstrom	$100,000 (1)
Salary Remaining :	$74,375
Akil Thomas	$90,000 (1)
Salary Remaining :	$66,938
Tobias Bjornfot	$90,000 (1)
Salary Remaining :	$66,938
Felix Sandstrom	$80,000 (1)
Salary Remaining :	$59,500
Michael Pezzetta	$80,000 (1)
Salary Remaining :	$59,500
Roby Jarventie	$70,000 (1)
Salary Remaining :	$52,063
Marc Gatcomb	$70,000 (2)
Salary Remaining :	$52,063
Ben Jones	$70,000 (1)
Salary Remaining :	$52,063
Will Lockwood	$60,000 (1)
Salary Remaining :	$44,625
Santeri Hatakka	$50,000 (1)
Salary Remaining :	$37,188
Mackenzie MacEachern	$50,000 (1)
Salary Remaining :	$37,188
Eetu Makiniemi	$50,000 (1)
Salary Remaining :	$37,188
Garrett Pilon	$10,000 (4)
Salary Remaining :	$7,438
Mathias Emilio Pettersen	$10,000 (5)
Salary Remaining :	$7,438
Logan Cockerill	$10,000 (9)
Salary Remaining :	$7,438
Vadim Zherenko	$10,000 (9)
Salary Remaining :	$7,438
Ilya Nikolaev	$10,000 (8)
Salary Remaining :	$7,438
Phil Kemp	$10,000 (9)
Salary Remaining :	$7,438
Adam Engstrom	$10,000 (10)
Salary Remaining :	$7,438
Ronan Seeley	$10,000 (9)
Salary Remaining :	$7,438
William Villeneuve	$10,000 (9)
Salary Remaining :	$7,438
Daniil Misyul	$10,000 (9)
Salary Remaining :	$7,438
Jakub Brabenec	$10,000 (9)
Salary Remaining :	$7,438
Christian Krygier	$10,000 (9)
Salary Remaining :	$7,438
Florian Xhekaj	$10,000 (9)
Salary Remaining :	$7,438
Total Farm Players	27
Salary Commitment
Year 25 : $1,230,000
Year 26 : $320,000
Year 27 : $130,000
Year 28 : $130,000
Salary Average Commitment
Year 25 : $1,230,000
Year 26 : $320,000
Year 27 : $130,000
Year 28 : $130,000

New York Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	UBS Arena
Level 1:	8000 - $105 - 7,337 - 91.71%
Level 2:	4000 - $63 - 3,458 - 86.45%
Level 3:	5000 - $39 - 4,798 - 95.95%
Level 4:	2000 - $33 - 1,717 - 85.84%
Luxury :	1000 - $208 - 868 - 86.80%
Total Capacity :	20000
Team Popularity :	116.00%
Income
Home Games Left	34
Average Attendance - %	18,177 - 90.89%
Average Income per Game	$1,395,137
Year to Date Revenue	$9,765,959
Expense
Pro Players Total Salaries	$66,200,000
Farm Players Total Salaries	$1,950,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,837,812
Pro Year To Date Expenses	$17,016,250
Farm Year To Date Expenses	$507,562
Pro Salary Cap To Date	$16,990,625
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$47,434,658
Pro Remaining Season Days	119
Pro Expenses Per Days	$414,375
Pro Estimated Expenses	$49,310,625
Farm Remaining Season Days	119
Farm Expenses Per Days	$12,188
Farm Estimated Expenses	$1,450,372
Estimated Season Expenses	$50,760,997
Estimated Season Salary Cap	$69,064,687
Estimate Under Maximum Salary Cap of $74,000,000	$4,935,313
Estimate Over Minimum Salary Cap of $44,000,000	$25,064,687
Current Bank Account	$9,040,102
Projected Bank Account	$5,713,763

Pro Players Salaries
Patrik Laine	$8,800,000 (1)
-Salary Remaining :	$6,545,000
Rasmus Andersson	$5,200,000 (3)
-Salary Remaining :	$3,867,500
Drew Doughty	$5,200,000 (1)
-Salary Remaining :	$3,867,500
Noah Hanifin	$4,500,000 (3)
-Salary Remaining :	$3,346,875
Victor Olofsson	$4,300,000 (3)
-Salary Remaining :	$3,198,125
Stuart Skinner	$3,800,000 (2)
-Salary Remaining :	$2,826,250
Barrett Hayton	$3,800,000 (1)
-Salary Remaining :	$2,826,250
J.J. Moser	$3,500,000 (2)
-Salary Remaining :	$2,603,125
Tyler Bertuzzi	$3,300,000 (1)
-Salary Remaining :	$2,454,375
Pavel Dorofeyev	$3,300,000 (2)
-Salary Remaining :	$2,454,375
Simon Holmstrom	$3,100,000 (3)
-Salary Remaining :	$2,305,625
Max Domi	$3,000,000 (3)
-Salary Remaining :	$2,231,250
Andrew Peeke	$3,000,000 (1)
-Salary Remaining :	$2,231,250
Oliver Ekman-Larsson	$2,600,000 (2)
-Salary Remaining :	$1,933,750
Connor Bedard	$2,000,000 (2)
-Salary Remaining :	$1,487,500
Jonathan Huberdeau	$2,000,000 (4)
-Salary Remaining :	$1,487,500
Pavel Mintyukov	$1,700,000 (2)
-Salary Remaining :	$1,264,375
Vasily Podkolzin	$1,500,000 (3)
-Salary Remaining :	$1,115,625
Leevi Merilainen	$1,000,000 (1)
-Salary Remaining :	$743,750
Nikolai Kovalenko	$600,000 (2)
-Salary Remaining :	$446,250
Total Pro Players	20
Salary Commitment
Year 25 : $66,200,000
Year 26 : $41,100,000
Year 27 : $23,600,000
Year 28 : $2,000,000
Salary Average Commitment
Year 25 : $66,200,000
Year 26 : $41,100,000
Year 27 : $23,600,000
Year 28 : $2,000,000
Salary Cap with 1 Way Contract
Year 25 : $66,200,000
Year 26 : $41,100,000
Year 27 : $23,600,000
Year 28 : $2,000,000

Farm Players Salaries
Gabriel Dumont	$120,000 (2)
Salary Remaining :	$89,250
Ashton Sautner	$120,000 (1)
Salary Remaining :	$89,250
Aaron Ness	$120,000 (1)
Salary Remaining :	$89,250
Kaapo Kahkonen	$120,000 (1)
Salary Remaining :	$89,250
Dan Renouf	$120,000 (1)
Salary Remaining :	$89,250
Kevin Korchinski	$120,000 (2)
Salary Remaining :	$89,250
Max Willman	$120,000 (2)
Salary Remaining :	$89,250
Sam Gagner	$120,000 (2)
Salary Remaining :	$89,250
Artyom Levshunov	$110,000 (3)
Salary Remaining :	$81,813
Rutger McGroarty	$100,000 (2)
Salary Remaining :	$74,375
Colton Dach	$100,000 (3)
Salary Remaining :	$74,375
Angus Crookshank	$90,000 (2)
Salary Remaining :	$66,938
Nolan Foote	$90,000 (2)
Salary Remaining :	$66,938
Isaak Phillips	$90,000 (2)
Salary Remaining :	$66,938
Kyle MacLean	$80,000 (1)
Salary Remaining :	$59,500
Olivier Rodrigue	$50,000 (2)
Salary Remaining :	$37,188
Sam Dickinson	$40,000 (1)
Salary Remaining :	$29,750
Nick Lardis	$40,000 (1)
Salary Remaining :	$29,750
Stephen Halliday	$40,000 (1)
Salary Remaining :	$29,750
Liam Arnsby	$10,000 (9)
Salary Remaining :	$7,438
Jett Luchanko	$10,000 (9)
Salary Remaining :	$7,438
Vyacheslav Buteyets	$10,000 (10)
Salary Remaining :	$7,438
Helge Grans	$10,000 (6)
Salary Remaining :	$7,438
Joni Jurmo	$10,000 (10)
Salary Remaining :	$7,438
Blake McLaughlin	$10,000 (8)
Salary Remaining :	$7,438
Talyn Boyko	$10,000 (10)
Salary Remaining :	$7,438
William Francis	$10,000 (10)
Salary Remaining :	$7,438
Artem Guryev	$10,000 (8)
Salary Remaining :	$7,438
Gavin Hain	$10,000 (10)
Salary Remaining :	$7,438
Hunter McDonald	$10,000 (9)
Salary Remaining :	$7,438
Connor Kelley	$10,000 (10)
Salary Remaining :	$7,438
Connor Kurth	$10,000 (10)
Salary Remaining :	$7,438
Erik Portillo	$10,000 (5)
Salary Remaining :	$7,438
Will Cranley	$10,000 (6)
Salary Remaining :	$7,438
Carter Savoie	$10,000 (8)
Salary Remaining :	$7,438
Total Farm Players	35
Salary Commitment
Year 25 : $1,950,000
Year 26 : $1,270,000
Year 27 : $370,000
Year 28 : $160,000
Salary Average Commitment
Year 25 : $1,940,000
Year 26 : $1,260,000
Year 27 : $360,000
Year 28 : $150,000

New York Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	8000 - $103 - 8,000 - 100.00%
Level 2:	4000 - $61 - 3,746 - 93.64%
Level 3:	5000 - $41 - 4,696 - 93.92%
Level 4:	2000 - $32 - 1,886 - 94.28%
Luxury :	1000 - $206 - 1,000 - 100.00%
Total Capacity :	20000
Team Popularity :	129.00%
Income
Home Games Left	33
Average Attendance - %	19,327 - 96.64%
Average Income per Game	$1,553,931
Year to Date Revenue	$12,431,451
Expense
Pro Players Total Salaries	$71,200,000
Farm Players Total Salaries	$770,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$18,146,250
Farm Year To Date Expenses	$192,610
Pro Salary Cap To Date	$17,828,125
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$51,279,735
Pro Remaining Season Days	119
Pro Expenses Per Days	$445,625
Pro Estimated Expenses	$53,029,375
Farm Remaining Season Days	119
Farm Expenses Per Days	$4,812
Farm Estimated Expenses	$572,628
Estimated Season Expenses	$53,602,003
Estimated Season Salary Cap	$69,890,625
Estimate Under Maximum Salary Cap of $74,000,000	$4,109,375
Estimate Over Minimum Salary Cap of $44,000,000	$25,890,625
Current Bank Account	$23,613,599
Projected Bank Account	$21,291,331

Pro Players Salaries
Cam Talbot	$8,100,000 (1)
-Salary Remaining :	$6,024,375
Steven Stamkos	$6,500,000 (1)
-Salary Remaining :	$4,834,375
Zach Hyman	$5,700,000 (4)
-Salary Remaining :	$4,239,375
Tomas Hertl	$5,600,000 (1)
-Salary Remaining :	$4,165,000
Darnell Nurse	$5,500,000 (2)
-Salary Remaining :	$4,090,625
Filip Gustavsson	$5,200,000 (1)
-Salary Remaining :	$3,867,500
Jacob Trouba	$5,100,000 (1)
-Salary Remaining :	$3,793,125
Ryan Pulock	$4,200,000 (1)
-Salary Remaining :	$3,123,750
Patrick Kane	$3,900,000 (3)
-Salary Remaining :	$2,900,625
Warren Foegele	$2,700,000 (2)
-Salary Remaining :	$2,008,125
Erik Haula	$2,500,000 (3)
-Salary Remaining :	$1,859,375
Reilly Smith	$2,500,000 (1)
-Salary Remaining :	$1,859,375
Trevor Lewis	$2,000,000 (2)
-Salary Remaining :	$1,487,500
Alexey Toropchenko	$1,900,000 (2)
-Salary Remaining :	$1,413,125
Jonas Brodin	$1,800,000 (3)
-Salary Remaining :	$1,338,750
Travis Hamonic	$1,700,000 (2)
-Salary Remaining :	$1,264,375
Matt Grzelcyk	$1,600,000 (1)
-Salary Remaining :	$1,190,000
Ryan Donato	$1,300,000 (2)
-Salary Remaining :	$966,875
Brendan Gaunce	$1,000,000 (2)
-Salary Remaining :	$743,750
Bokondji Imama	$600,000 (1)
-Salary Remaining :	$446,250
Jon Merrill	$600,000 (1)
-Salary Remaining :	$446,250
A.B. Karlsson (1 Way Contract)	$200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$148,750
A.B. Kowalski (1 Way Contract)	$200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$148,750
A.B. Bergström (1 Way Contract)	$200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$148,750
A.B. Leblanc (1 Way Contract)	$200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$148,750
A.B. Novak (1 Way Contract)	$200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$148,750
A.B. O'Sullivan (1 Way Contract)	$200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$148,750
Total Pro Players	27
Salary Commitment
Year 25 : $71,200,000
Year 26 : $30,000,000
Year 27 : $13,900,000
Year 28 : $5,700,000
Salary Average Commitment
Year 25 : $71,200,000
Year 26 : $30,000,000
Year 27 : $13,900,000
Year 28 : $5,700,000
Salary Cap with 1 Way Contract
Year 25 : $70,000,000
Year 26 : $30,000,000
Year 27 : $13,900,000
Year 28 : $5,700,000

Farm Players Salaries
Ivan Fedotov	$120,000 (2)
Salary Remaining :	$89,250
Dylan Gambrell	$100,000 (1)
Salary Remaining :	$74,375
Andrew Agozzino	$90,000 (2)
Salary Remaining :	$66,938
Mark Friedman	$90,000 (1)
Salary Remaining :	$66,938
Curtis McKenzie	$90,000 (2)
Salary Remaining :	$66,938
Jonathan Gruden	$80,000 (2)
Salary Remaining :	$59,500
Carson Meyer	$80,000 (2)
Salary Remaining :	$59,500
William Dufour	$10,000 (7)
Salary Remaining :	$7,438
Xavier Simoneau	$10,000 (7)
Salary Remaining :	$7,438
Colby Ambrosio	$10,000 (9)
Salary Remaining :	$7,438
Patrick Kudla	$10,000 (8)
Salary Remaining :	$7,438
Ben McCartney	$10,000 (6)
Salary Remaining :	$7,438
Jake Massie	$10,000 (5)
Salary Remaining :	$7,438
Andrew Nielsen	$10,000 (9)
Salary Remaining :	$7,438
Cam Berg	$10,000 (9)
Salary Remaining :	$7,438
Kirill Tyutyayev	$10,000 (6)
Salary Remaining :	$7,438
Chaz Reddekopp	$10,000 (3)
Salary Remaining :	$7,438
Michael Karow	$10,000 (7)
Salary Remaining :	$7,438
Connor Lockhart	$10,000 (9)
Salary Remaining :	$7,438
Total Farm Players	19
Salary Commitment
Year 25 : $770,000
Year 26 : $580,000
Year 27 : $120,000
Year 28 : $110,000
Salary Average Commitment
Year 25 : $770,000
Year 26 : $580,000
Year 27 : $120,000
Year 28 : $110,000

Philadelphia Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	8000 - $102 - 7,979 - 99.74%
Level 2:	4000 - $62 - 3,987 - 99.66%
Level 3:	5000 - $42 - 4,803 - 96.06%
Level 4:	2000 - $32 - 1,947 - 97.33%
Luxury :	1000 - $204 - 997 - 99.68%
Total Capacity :	20000
Team Popularity :	121.00%
Income
Home Games Left	29
Average Attendance - %	19,712 - 98.56%
Average Income per Game	$1,574,286
Year to Date Revenue	$18,891,427
Expense
Pro Players Total Salaries	$75,800,000
Farm Players Total Salaries	$2,280,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$19,471,875
Farm Year To Date Expenses	$582,000
Pro Salary Cap To Date	$18,885,625
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$45,654,282
Pro Remaining Season Days	119
Pro Expenses Per Days	$474,375
Pro Estimated Expenses	$56,450,625
Farm Remaining Season Days	119
Farm Expenses Per Days	$14,250
Farm Estimated Expenses	$1,695,750
Estimated Season Expenses	$58,146,375
Estimated Season Salary Cap	$73,700,000
Estimate Under Maximum Salary Cap of $74,000,000	$300,000
Estimate Over Minimum Salary Cap of $44,000,000	$29,700,000
Current Bank Account	$34,358,772
Projected Bank Account	$21,866,679

Pro Players Salaries
Brady Tkachuk	$6,900,000 (1)
-Salary Remaining :	$5,131,875
Kevin Fiala	$6,000,000 (3)
-Salary Remaining :	$4,462,500
Travis Konecny	$6,000,000 (2)
-Salary Remaining :	$4,462,500
Jordan Kyrou	$5,800,000 (4)
-Salary Remaining :	$4,313,750
Joshua Norris	$5,000,000 (1)
-Salary Remaining :	$3,718,750
Noah Dobson	$4,800,000 (2)
-Salary Remaining :	$3,570,000
Alex Ovechkin	$4,600,000 (1)
-Salary Remaining :	$3,421,250
K'Andre Miller	$4,500,000 (1)
-Salary Remaining :	$3,346,875
Ryan Hartman	$3,800,000 (2)
-Salary Remaining :	$2,826,250
Adam Pelech	$3,600,000 (1)
-Salary Remaining :	$2,677,500
Owen Power	$3,400,000 (3)
-Salary Remaining :	$2,528,750
Alexandar Georgiev	$3,000,000 (1)
-Salary Remaining :	$2,231,250
Yanni Gourde	$2,800,000 (3)
-Salary Remaining :	$2,082,500
Garnet Hathaway	$2,400,000 (1)
-Salary Remaining :	$1,785,000
Adin Hill	$2,300,000 (2)
-Salary Remaining :	$1,710,625
Ryan Suter	$1,800,000 (3)
-Salary Remaining :	$1,338,750
Alex Killorn	$1,800,000 (2)
-Salary Remaining :	$1,338,750
Lane Hutson	$1,700,000 (3)
-Salary Remaining :	$1,264,375
Colin Blackwell	$1,200,000 (1)
-Salary Remaining :	$892,500
Zemgus Girgensons (1 Way Contract)	$1,200,000 (2)
-Salary Remaining :	$892,500
Tomas Nosek (1 Way Contract)	$1,200,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$892,500
John Beecher	$1,100,000 (1)
-Salary Remaining :	$818,125
Egor Zamula (1 Way Contract)	$900,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$669,375
Total Pro Players	23
Salary Commitment
Year 25 : $75,800,000
Year 26 : $42,600,000
Year 27 : $21,500,000
Year 28 : $5,800,000
Salary Average Commitment
Year 25 : $75,800,000
Year 26 : $42,600,000
Year 27 : $21,500,000
Year 28 : $5,800,000
Salary Cap with 1 Way Contract
Year 25 : $73,700,000
Year 26 : $41,400,000
Year 27 : $21,500,000
Year 28 : $5,800,000

Farm Players Salaries
Rafael Harvey-Pinard	$120,000 (1)
Salary Remaining :	$89,250
Jordan Oesterle	$120,000 (2)
Salary Remaining :	$89,250
Mike Reilly	$120,000 (2)
Salary Remaining :	$89,250
Pierre Engvall	$120,000 (2)
Salary Remaining :	$89,250
Daniil Tarasov	$110,000 (1)
Salary Remaining :	$81,813
Jacob MacDonald	$100,000 (2)
Salary Remaining :	$74,375
Logan Shaw	$100,000 (1)
Salary Remaining :	$74,375
Collin Delia	$100,000 (1)
Salary Remaining :	$74,375
Victor Mancini	$100,000 (2)
Salary Remaining :	$74,375
Karsen Dorwart	$100,000 (2)
Salary Remaining :	$74,375
Rory Kerins	$100,000 (2)
Salary Remaining :	$74,375
Hayden Hodgson	$80,000 (1)
Salary Remaining :	$59,500
John Leonard	$80,000 (1)
Salary Remaining :	$59,500
Jesse Ylonen	$80,000 (2)
Salary Remaining :	$59,500
Jackson Cates	$80,000 (2)
Salary Remaining :	$59,500
James Malatesta	$80,000 (2)
Salary Remaining :	$59,500
Jonas Rondbjerg	$80,000 (2)
Salary Remaining :	$59,500
Christian Wolanin	$80,000 (2)
Salary Remaining :	$59,500
Sean Farrell	$80,000 (2)
Salary Remaining :	$59,500
Corey Schueneman	$80,000 (2)
Salary Remaining :	$59,500
Spencer Stastney	$70,000 (2)
Salary Remaining :	$52,063
Magnus Chrona	$70,000 (2)
Salary Remaining :	$52,063
Adam Raska	$60,000 (2)
Salary Remaining :	$44,625
Nikita Pavlychev	$10,000 (7)
Salary Remaining :	$7,438
Alex Young	$10,000 (9)
Salary Remaining :	$7,438
Alexis Gravel	$10,000 (4)
Salary Remaining :	$7,438
Jack Gorniak	$10,000 (9)
Salary Remaining :	$7,438
Jack Malone	$10,000 (10)
Salary Remaining :	$7,438
Dylan Peterson	$10,000 (9)
Salary Remaining :	$7,438
Stian Solberg	$10,000 (10)
Salary Remaining :	$7,438
Sandis Vilmanis	$10,000 (10)
Salary Remaining :	$7,438
Viktor Neuchev	$10,000 (9)
Salary Remaining :	$7,438
Felix Unger Sorum	$10,000 (10)
Salary Remaining :	$7,438
Eetu Liukas	$10,000 (9)
Salary Remaining :	$7,438
Domenick Fensore	$10,000 (9)
Salary Remaining :	$7,438
Patrick Moynihan	$10,000 (10)
Salary Remaining :	$7,438
Topi Niemela	$10,000 (8)
Salary Remaining :	$7,438
Dans Locmelis	$10,000 (10)
Salary Remaining :	$7,438
Max McCue	$10,000 (10)
Salary Remaining :	$7,438
Artur Akhtyamov	$10,000 (10)
Salary Remaining :	$7,438
Total Farm Players	40
Salary Commitment
Year 25 : $2,280,000
Year 26 : $1,690,000
Year 27 : $170,000
Year 28 : $170,000
Salary Average Commitment
Year 25 : $2,280,000
Year 26 : $1,690,000
Year 27 : $170,000
Year 28 : $170,000

Pittsburgh Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	PPG Paints Arena
Level 1:	8000 - $102 - 7,972 - 99.65%
Level 2:	4000 - $62 - 3,441 - 86.03%
Level 3:	5000 - $42 - 4,301 - 86.03%
Level 4:	2000 - $32 - 1,665 - 83.26%
Luxury :	1000 - $202 - 970 - 96.98%
Total Capacity :	20000
Team Popularity :	128.00%
Income
Home Games Left	29
Average Attendance - %	18,350 - 91.75%
Average Income per Game	$1,500,039
Year to Date Revenue	$18,000,467
Expense
Pro Players Total Salaries	$64,600,000
Farm Players Total Salaries	$1,510,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$16,598,750
Farm Year To Date Expenses	$381,751
Pro Salary Cap To Date	$16,536,875
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$43,501,129
Pro Remaining Season Days	119
Pro Expenses Per Days	$404,375
Pro Estimated Expenses	$48,120,625
Farm Remaining Season Days	119
Farm Expenses Per Days	$9,438
Farm Estimated Expenses	$1,123,122
Estimated Season Expenses	$49,243,747
Estimated Season Salary Cap	$64,434,375
Estimate Under Maximum Salary Cap of $74,000,000	$9,565,625
Estimate Over Minimum Salary Cap of $44,000,000	$20,434,375
Current Bank Account	$13,519,965
Projected Bank Account	$7,777,347

Pro Players Salaries
John Tavares	$6,600,000 (1)
-Salary Remaining :	$4,908,750
Mark Scheifele	$6,000,000 (4)
-Salary Remaining :	$4,462,500
Teuvo Teravainen	$5,000,000 (1)
-Salary Remaining :	$3,718,750
Kris Letang	$4,800,000 (2)
-Salary Remaining :	$3,570,000
Pavel Zacha	$4,600,000 (3)
-Salary Remaining :	$3,421,250
Shea Theodore	$4,300,000 (2)
-Salary Remaining :	$3,198,125
Evan Rodrigues	$4,300,000 (2)
-Salary Remaining :	$3,198,125
Ivan Provorov	$4,200,000 (3)
-Salary Remaining :	$3,123,750
Gabriel Vilardi	$4,200,000 (1)
-Salary Remaining :	$3,123,750
Thomas Chabot	$4,200,000 (3)
-Salary Remaining :	$3,123,750
Drew O'Connor	$3,000,000 (1)
-Salary Remaining :	$2,231,250
Rasmus Sandin	$2,800,000 (1)
-Salary Remaining :	$2,082,500
Anton Forsberg	$2,400,000 (1)
-Salary Remaining :	$1,785,000
Christian Dvorak	$2,300,000 (2)
-Salary Remaining :	$1,710,625
Alex Nedeljkovic	$1,700,000 (2)
-Salary Remaining :	$1,264,375
Curtis Lazar	$1,400,000 (1)
-Salary Remaining :	$1,041,250
Matt Savoie	$1,000,000 (3)
-Salary Remaining :	$743,750
Ryan Shea	$700,000 (2)
-Salary Remaining :	$520,625
Derek Ryan	$500,000 (2)
-Salary Remaining :	$371,875
Matthew Schaefer	$400,000 (1)
-Salary Remaining :	$297,500
A.B. Lundqvist (1 Way Contract)	$200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$148,750
Total Pro Players	21
Salary Commitment
Year 25 : $64,600,000
Year 26 : $38,600,000
Year 27 : $20,000,000
Year 28 : $6,000,000
Salary Average Commitment
Year 25 : $64,600,000
Year 26 : $38,600,000
Year 27 : $20,000,000
Year 28 : $6,000,000
Salary Cap with 1 Way Contract
Year 25 : $64,400,000
Year 26 : $38,600,000
Year 27 : $20,000,000
Year 28 : $6,000,000

Farm Players Salaries
Brogan Rafferty	$200,000 (1)
Salary Remaining :	$148,750
Kyle Clifford	$120,000 (1)
Salary Remaining :	$89,250
Stefan Matteau	$120,000 (1)
Salary Remaining :	$89,250
Joe Gambardella	$120,000 (1)
Salary Remaining :	$89,250
Garrett Wilson	$120,000 (1)
Salary Remaining :	$89,250
Shakir Mukhamadullin	$100,000 (2)
Salary Remaining :	$74,375
Rem Pitlick	$90,000 (2)
Salary Remaining :	$66,938
Trey Fix-Wolansky	$90,000 (2)
Salary Remaining :	$66,938
Ken Appleby	$60,000 (2)
Salary Remaining :	$44,625
Anders Bjork	$60,000 (1)
Salary Remaining :	$44,625
Dillon Heatherington	$50,000 (2)
Salary Remaining :	$37,188
Josh Ho-Sang	$50,000 (1)
Salary Remaining :	$37,188
Cole Bardreau	$50,000 (2)
Salary Remaining :	$37,188
Andy Welinski	$50,000 (2)
Salary Remaining :	$37,188
Brad Hunt	$50,000 (2)
Salary Remaining :	$37,188
Seth Helgeson	$50,000 (2)
Salary Remaining :	$37,188
Gustav Olofsson	$50,000 (2)
Salary Remaining :	$37,188
Philippe Desrosiers	$10,000 (2)
Salary Remaining :	$7,438
Spencer Smallman	$10,000 (3)
Salary Remaining :	$7,438
Trevor Janicke	$10,000 (10)
Salary Remaining :	$7,438
Sam Houde	$10,000 (6)
Salary Remaining :	$7,438
Josh Lopina	$10,000 (6)
Salary Remaining :	$7,438
Samuel Jonsson	$10,000 (10)
Salary Remaining :	$7,438
Ty Mueller	$10,000 (9)
Salary Remaining :	$7,438
Ty Young	$10,000 (7)
Salary Remaining :	$7,438
Total Farm Players	25
Salary Commitment
Year 25 : $1,510,000
Year 26 : $720,000
Year 27 : $70,000
Year 28 : $60,000
Salary Average Commitment
Year 25 : $1,510,000
Year 26 : $720,000
Year 27 : $70,000
Year 28 : $60,000

Washington Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Capital One Arena
Level 1:	8000 - $102 - 8,000 - 100.00%
Level 2:	4000 - $60 - 4,000 - 100.00%
Level 3:	5000 - $40 - 5,000 - 100.00%
Level 4:	2000 - $31 - 2,000 - 100.00%
Luxury :	1000 - $210 - 993 - 99.27%
Total Capacity :	20000
Team Popularity :	130.00%
Income
Home Games Left	32
Average Attendance - %	19,993 - 99.96%
Average Income per Game	$1,572,254
Year to Date Revenue	$14,150,284
Expense
Pro Players Total Salaries	$70,200,000
Farm Players Total Salaries	$1,690,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,500,000
Pro Year To Date Expenses	$18,505,625
Farm Year To Date Expenses	$383,918
Pro Salary Cap To Date	$18,172,500
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$50,312,121
Pro Remaining Season Days	119
Pro Expenses Per Days	$439,375
Pro Estimated Expenses	$52,285,625
Farm Remaining Season Days	119
Farm Expenses Per Days	$10,562
Farm Estimated Expenses	$1,256,878
Estimated Season Expenses	$53,542,503
Estimated Season Salary Cap	$71,991,250
Estimate Under Maximum Salary Cap of $74,000,000	$2,008,750
Estimate Over Minimum Salary Cap of $44,000,000	$27,991,250
Current Bank Account	$17,940,777
Projected Bank Account	$14,710,395

Pro Players Salaries
Dylan Strome	$10,000,000 (1)
-Salary Remaining :	$7,437,500
Nathan MacKinnon	$8,300,000 (2)
-Salary Remaining :	$6,173,125
Sam Reinhart	$7,400,000 (3)
-Salary Remaining :	$5,503,750
Josh Morrissey	$6,000,000 (1)
-Salary Remaining :	$4,462,500
Morgan Rielly	$5,000,000 (1)
-Salary Remaining :	$3,718,750
Nikolaj Ehlers	$5,000,000 (3)
-Salary Remaining :	$3,718,750
Logan Thompson	$4,400,000 (5)
-Salary Remaining :	$3,272,500
Aliaksei Protas	$4,000,000 (3)
-Salary Remaining :	$2,975,000
Martin Fehervary	$3,600,000 (1)
-Salary Remaining :	$2,677,500
Ivan Barbashev	$3,300,000 (2)
-Salary Remaining :	$2,454,375
Boone Jenner	$3,200,000 (3)
-Salary Remaining :	$2,380,000
Cole Perfetti	$3,100,000 (2)
-Salary Remaining :	$2,305,625
Brandon Montour	$3,000,000 (3)
-Salary Remaining :	$2,231,250
Matt Roy	$1,700,000 (1)
-Salary Remaining :	$1,264,375
Urho Vaakanainen (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$892,500
Luke Glendening	$500,000 (3)
-Salary Remaining :	$371,875
Barclay Goodrow	$500,000 (2)
-Salary Remaining :	$371,875
Total Pro Players	17
Salary Commitment
Year 25 : $70,200,000
Year 26 : $42,700,000
Year 27 : $27,500,000
Year 28 : $4,400,000
Salary Average Commitment
Year 25 : $70,200,000
Year 26 : $42,700,000
Year 27 : $27,500,000
Year 28 : $4,400,000
Salary Cap with 1 Way Contract
Year 25 : $69,000,000
Year 26 : $42,700,000
Year 27 : $27,500,000
Year 28 : $4,400,000

Farm Players Salaries
Jackson LaCombe	$160,000 (1)
Salary Remaining :	$119,000
Liam O'Brien	$120,000 (1)
Salary Remaining :	$89,250
Derrick Pouliot	$120,000 (1)
Salary Remaining :	$89,250
Michael Sgarbossa	$120,000 (1)
Salary Remaining :	$89,250
Alexander Petrovic	$120,000 (1)
Salary Remaining :	$89,250
Ross Johnston	$120,000 (1)
Salary Remaining :	$89,250
Vincent Hinostroza	$120,000 (1)
Salary Remaining :	$89,250
Calle Rosen	$120,000 (1)
Salary Remaining :	$89,250
Hunter Shepard	$80,000 (1)
Salary Remaining :	$59,500
Tyler Kleven	$80,000 (1)
Salary Remaining :	$59,500
Clay Stevenson	$80,000 (2)
Salary Remaining :	$59,500
C.J. Suess	$80,000 (2)
Salary Remaining :	$59,500
Adam Beckman	$70,000 (2)
Salary Remaining :	$52,063
Joe Snively	$70,000 (1)
Salary Remaining :	$52,063
Ethen Frank	$50,000 (1)
Salary Remaining :	$37,188
Colten Ellis	$40,000 (1)
Salary Remaining :	$29,750
Jacob Perreault	$10,000 (6)
Salary Remaining :	$7,438
Dillon Hamaliuk	$10,000 (6)
Salary Remaining :	$7,438
Chase Lang	$10,000 (1)
Salary Remaining :	$7,438
Danila Klimovich	$10,000 (6)
Salary Remaining :	$7,438
Riley Kidney	$10,000 (8)
Salary Remaining :	$7,438
Jordan Dumais	$10,000 (10)
Salary Remaining :	$7,438
Noah Chadwick	$10,000 (10)
Salary Remaining :	$7,438
Yan Kuznetsov	$10,000 (6)
Salary Remaining :	$7,438
Nathan Clurman	$10,000 (6)
Salary Remaining :	$7,438
Ryan O'Rourke	$10,000 (5)
Salary Remaining :	$7,438
Kieron Walton	$10,000 (10)
Salary Remaining :	$7,438
Joseph Willis	$10,000 (10)
Salary Remaining :	$7,438
Aatu Jamsen	$10,000 (9)
Salary Remaining :	$7,438
Vladimir Nikitin	$10,000 (9)
Salary Remaining :	$7,438
Total Farm Players	30
Salary Commitment
Year 25 : $1,690,000
Year 26 : $360,000
Year 27 : $130,000
Year 28 : $130,000
Salary Average Commitment
Year 25 : $1,690,000
Year 26 : $360,000
Year 27 : $130,000
Year 28 : $130,000

Anaheim Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	8000 - $110 - 6,344 - 79.30%
Level 2:	4000 - $65 - 3,173 - 79.32%
Level 3:	5000 - $45 - 3,904 - 78.09%
Level 4:	2000 - $35 - 1,517 - 75.84%
Luxury :	1000 - $220 - 813 - 81.29%
Total Capacity :	20000
Team Popularity :	105.00%
Income
Home Games Left	27
Average Attendance - %	15,751 - 78.75%
Average Income per Game	$1,351,019
Year to Date Revenue	$18,914,262
Expense
Pro Players Total Salaries	$52,300,000
Farm Players Total Salaries	$1,350,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$11,750,000
Pro Year To Date Expenses	$13,281,250
Farm Year To Date Expenses	$352,694
Pro Salary Cap To Date	$13,255,625
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$36,477,505
Pro Remaining Season Days	119
Pro Expenses Per Days	$327,500
Pro Estimated Expenses	$38,972,500
Farm Remaining Season Days	119
Farm Expenses Per Days	$8,438
Farm Estimated Expenses	$1,004,122
Estimated Season Expenses	$39,976,622
Estimated Season Salary Cap	$63,903,750
Estimate Under Maximum Salary Cap of $74,000,000	$10,096,250
Estimate Over Minimum Salary Cap of $44,000,000	$19,903,750
Current Bank Account	$29,972,092
Projected Bank Account	$26,472,975

Pro Players Salaries
Jeff Skinner	$5,500,000 (3)
-Salary Remaining :	$4,090,625
Max Pacioretty	$4,400,000 (2)
-Salary Remaining :	$3,272,500
Brett Pesce	$4,300,000 (1)
-Salary Remaining :	$3,198,125
Nino Niederreiter	$4,000,000 (2)
-Salary Remaining :	$2,975,000
Anthony Duclair	$3,800,000 (4)
-Salary Remaining :	$2,826,250
Jake Allen	$3,800,000 (2)
-Salary Remaining :	$2,826,250
Brandon Tanev	$2,800,000 (2)
-Salary Remaining :	$2,082,500
Jonathan Quick	$2,300,000 (3)
-Salary Remaining :	$1,710,625
TJ Brodie	$2,300,000 (1)
-Salary Remaining :	$1,710,625
Ian Cole	$2,300,000 (1)
-Salary Remaining :	$1,710,625
Teddy Blueger	$2,200,000 (5)
-Salary Remaining :	$1,636,250
Viktor Arvidsson	$2,200,000 (1)
-Salary Remaining :	$1,636,250
Thomas Novak	$2,100,000 (3)
-Salary Remaining :	$1,561,875
Jordan Spence	$2,000,000 (3)
-Salary Remaining :	$1,487,500
William Carrier	$1,500,000 (1)
-Salary Remaining :	$1,115,625
William Lagesson	$1,300,000 (2)
-Salary Remaining :	$966,875
Cam Atkinson	$1,200,000 (1)
-Salary Remaining :	$892,500
Drew Helleson	$1,200,000 (1)
-Salary Remaining :	$892,500
Maxim Tsyplakov	$1,200,000 (2)
-Salary Remaining :	$892,500
Anthony DeAngelo	$1,100,000 (2)
-Salary Remaining :	$818,125
Jack Drury (1 Way Contract)	$800,000 (1)
-Salary Remaining :	$595,000
Total Pro Players	21
Salary Commitment
Year 25 : $52,300,000
Year 26 : $36,500,000
Year 27 : $17,900,000
Year 28 : $6,000,000
Salary Average Commitment
Year 25 : $52,300,000
Year 26 : $36,500,000
Year 27 : $17,900,000
Year 28 : $6,000,000
Salary Cap with 1 Way Contract
Year 25 : $52,300,000
Year 26 : $36,500,000
Year 27 : $17,900,000
Year 28 : $6,000,000

Farm Players Salaries
Arthur Kaliyev	$120,000 (1)
Salary Remaining :	$89,250
Nico Daws	$110,000 (1)
Salary Remaining :	$81,813
Daemon Hunt	$100,000 (1)
Salary Remaining :	$74,375
Benoit-Olivier Groulx	$90,000 (1)
Salary Remaining :	$66,938
Nikita Nesterenko	$90,000 (1)
Salary Remaining :	$66,938
Jakub Vrana	$80,000 (1)
Salary Remaining :	$59,500
Brett Berard	$80,000 (2)
Salary Remaining :	$59,500
Tyson Kozak	$80,000 (2)
Salary Remaining :	$59,500
Kieffer Bellows	$70,000 (1)
Salary Remaining :	$52,063
Sammy Walker	$70,000 (1)
Salary Remaining :	$52,063
Owen Beck	$70,000 (3)
Salary Remaining :	$52,063
Pavol Regenda	$70,000 (1)
Salary Remaining :	$52,063
Tim Washe	$40,000 (1)
Salary Remaining :	$29,750
Maxim Shabanov	$40,000 (1)
Salary Remaining :	$29,750
Coulson Pitre	$10,000 (10)
Salary Remaining :	$7,438
Dru Krebs	$10,000 (9)
Salary Remaining :	$7,438
Tristan Broz	$10,000 (10)
Salary Remaining :	$7,438
Kirill Kudryavtsev	$10,000 (9)
Salary Remaining :	$7,438
Samuel Johannesson	$10,000 (9)
Salary Remaining :	$7,438
David Goyette	$10,000 (8)
Salary Remaining :	$7,438
Jackson Edward	$10,000 (9)
Salary Remaining :	$7,438
Hunter Brzustewicz	$10,000 (9)
Salary Remaining :	$7,438
Kaleb Lawrence	$10,000 (10)
Salary Remaining :	$7,438
Carson Bjarnason	$10,000 (8)
Salary Remaining :	$7,438
Koehn Ziemmer	$10,000 (10)
Salary Remaining :	$7,438
Philippe Daoust	$10,000 (6)
Salary Remaining :	$7,438
Reece Newkirk	$10,000 (6)
Salary Remaining :	$7,438
Alex Jefferies	$10,000 (9)
Salary Remaining :	$7,438
Alexis Gendron	$10,000 (9)
Salary Remaining :	$7,438
Quentin Musty	$10,000 (10)
Salary Remaining :	$7,438
Stanislav Svozil	$10,000 (8)
Salary Remaining :	$7,438
Anton Wahlberg	$10,000 (9)
Salary Remaining :	$7,438
Marc-Andre Gaudet	$10,000 (9)
Salary Remaining :	$7,438
Olivier Nadeau	$10,000 (9)
Salary Remaining :	$7,438
Ty Voit	$10,000 (9)
Salary Remaining :	$7,438
Ruslan Khazheyev	$10,000 (9)
Salary Remaining :	$7,438
Evan Cormier	$10,000 (4)
Salary Remaining :	$7,438
Blake Hillman	$10,000 (3)
Salary Remaining :	$7,438
Total Farm Players	38
Salary Commitment
Year 25 : $1,350,000
Year 26 : $470,000
Year 27 : $310,000
Year 28 : $230,000
Salary Average Commitment
Year 25 : $1,350,000
Year 26 : $470,000
Year 27 : $310,000
Year 28 : $230,000

Calgary Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	8000 - $100 - 7,719 - 96.49%
Level 2:	4000 - $60 - 3,709 - 92.72%
Level 3:	5000 - $40 - 4,721 - 94.42%
Level 4:	2000 - $30 - 1,866 - 93.30%
Luxury :	1000 - $200 - 952 - 95.22%
Total Capacity :	20000
Team Popularity :	95.00%
Income
Home Games Left	30
Average Attendance - %	18,967 - 94.84%
Average Income per Game	$1,472,614
Year to Date Revenue	$16,198,759
Expense
Pro Players Total Salaries	$44,900,000
Farm Players Total Salaries	$660,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$6,800,000
Pro Year To Date Expenses	$11,257,500
Farm Year To Date Expenses	$233,235
Pro Salary Cap To Date	$11,206,250
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$44,178,434
Pro Remaining Season Days	119
Pro Expenses Per Days	$281,250
Pro Estimated Expenses	$33,468,750
Farm Remaining Season Days	119
Farm Expenses Per Days	$4,125
Farm Estimated Expenses	$490,875
Estimated Season Expenses	$33,959,625
Estimated Season Salary Cap	$51,326,250
Estimate Under Maximum Salary Cap of $74,000,000	$22,673,750
Estimate Over Minimum Salary Cap of $44,000,000	$7,326,250
Current Bank Account	$26,345,174
Projected Bank Account	$36,563,983

Pro Players Salaries
Andrei Svechnikov	$5,600,000 (3)
-Salary Remaining :	$4,165,000
Dylan Cozens	$5,100,000 (2)
-Salary Remaining :	$3,793,125
Frank Vatrano	$5,000,000 (2)
-Salary Remaining :	$3,718,750
Phillip Danault	$4,400,000 (2)
-Salary Remaining :	$3,272,500
Elvis Merzlikins	$3,400,000 (2)
-Salary Remaining :	$2,528,750
Jonas Siegenthaler	$3,100,000 (5)
-Salary Remaining :	$2,305,625
Vincent Desharnais	$2,900,000 (2)
-Salary Remaining :	$2,156,875
Kirby Dach	$2,100,000 (1)
-Salary Remaining :	$1,561,875
Miles Wood	$1,300,000 (1)
-Salary Remaining :	$966,875
Mathew Dumba	$1,200,000 (2)
-Salary Remaining :	$892,500
Zachary L'Heureux	$1,200,000 (2)
-Salary Remaining :	$892,500
Jack LaFontaine	$1,200,000 (2)
-Salary Remaining :	$892,500
Kyle Burroughs	$1,200,000 (2)
-Salary Remaining :	$892,500
Egor Sokolov	$1,100,000 (2)
-Salary Remaining :	$818,125
Adam Edstrom	$1,000,000 (1)
-Salary Remaining :	$743,750
Connor Mackey	$800,000 (1)
-Salary Remaining :	$595,000
Vincent Iorio	$800,000 (2)
-Salary Remaining :	$595,000
Ryan Lomberg	$700,000 (1)
-Salary Remaining :	$520,625
Georgi Romanov	$700,000 (1)
-Salary Remaining :	$520,625
Nicolas Deslauriers	$500,000 (1)
-Salary Remaining :	$371,875
Joey Anderson	$500,000 (2)
-Salary Remaining :	$371,875
Drake Caggiula	$500,000 (1)
-Salary Remaining :	$371,875
Ryan Reaves	$500,000 (2)
-Salary Remaining :	$371,875
Jakub Milota (1 Way Contract)	$100,000 (10)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$74,375
Total Pro Players	24
Salary Commitment
Year 25 : $44,900,000
Year 26 : $37,300,000
Year 27 : $8,800,000
Year 28 : $3,200,000
Salary Average Commitment
Year 25 : $44,900,000
Year 26 : $37,300,000
Year 27 : $8,800,000
Year 28 : $3,200,000
Salary Cap with 1 Way Contract
Year 25 : $44,800,000
Year 26 : $37,200,000
Year 27 : $8,700,000
Year 28 : $3,100,000

Farm Players Salaries
Danil Gushchin	$100,000 (1)
Salary Remaining :	$74,375
David Gustafsson	$80,000 (2)
Salary Remaining :	$59,500
Walker Duehr	$80,000 (2)
Salary Remaining :	$59,500
Isaac Ratcliffe	$70,000 (2)
Salary Remaining :	$52,063
Billy Sweezey	$60,000 (1)
Salary Remaining :	$44,625
Zayne Parekh	$40,000 (1)
Salary Remaining :	$29,750
Brent Moran	$10,000 (8)
Salary Remaining :	$7,438
Massimo Rizzo	$10,000 (10)
Salary Remaining :	$7,438
Jaydon Dureau	$10,000 (6)
Salary Remaining :	$7,438
Arnaud Durandeau	$10,000 (10)
Salary Remaining :	$7,438
Cole Fonstad	$10,000 (6)
Salary Remaining :	$7,438
Chase Bradley	$10,000 (9)
Salary Remaining :	$7,438
Luke Loheit	$10,000 (9)
Salary Remaining :	$7,438
Miko Matikka	$10,000 (10)
Salary Remaining :	$7,438
Wyatte Wylie	$10,000 (5)
Salary Remaining :	$7,438
Cole Moberg	$10,000 (5)
Salary Remaining :	$7,438
Kale Kessy	$10,000 (8)
Salary Remaining :	$7,438
Jermaine Loewen	$10,000 (5)
Salary Remaining :	$7,438
Kenny Connors	$10,000 (10)
Salary Remaining :	$7,438
Justin Vaive	$10,000 (7)
Salary Remaining :	$7,438
Kale Howarth	$10,000 (6)
Salary Remaining :	$7,438
Jordan Sambrook	$10,000 (8)
Salary Remaining :	$7,438
Nick Cicek	$10,000 (10)
Salary Remaining :	$7,438
Zachary Uens	$10,000 (7)
Salary Remaining :	$7,438
Tyler Boucher	$10,000 (8)
Salary Remaining :	$7,438
Leon Muggli	$10,000 (10)
Salary Remaining :	$7,438
Chase McLane	$10,000 (10)
Salary Remaining :	$7,438
Kalle Vaisanen	$10,000 (10)
Salary Remaining :	$7,438
Isaac Belliveau	$10,000 (9)
Salary Remaining :	$7,438
Total Farm Players	29
Salary Commitment
Year 25 : $660,000
Year 26 : $460,000
Year 27 : $230,000
Year 28 : $230,000
Salary Average Commitment
Year 25 : $660,000
Year 26 : $460,000
Year 27 : $230,000
Year 28 : $230,000

Edmonton Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Place
Level 1:	8000 - $110 - 6,868 - 85.85%
Level 2:	4000 - $65 - 3,486 - 87.14%
Level 3:	5000 - $45 - 4,179 - 83.58%
Level 4:	2000 - $38 - 1,537 - 76.87%
Luxury :	1000 - $232 - 825 - 82.52%
Total Capacity :	20000
Team Popularity :	120.00%
Income
Home Games Left	31
Average Attendance - %	16,895 - 84.48%
Average Income per Game	$1,462,561
Year to Date Revenue	$14,625,609
Expense
Pro Players Total Salaries	$70,500,000
Farm Players Total Salaries	$1,550,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$18,445,625
Farm Year To Date Expenses	$368,259
Pro Salary Cap To Date	$18,420,000
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$45,339,388
Pro Remaining Season Days	119
Pro Expenses Per Days	$441,250
Pro Estimated Expenses	$52,508,750
Farm Remaining Season Days	119
Farm Expenses Per Days	$9,688
Farm Estimated Expenses	$1,152,872
Estimated Season Expenses	$53,661,622
Estimated Season Salary Cap	$70,854,375
Estimate Under Maximum Salary Cap of $74,000,000	$3,145,625
Estimate Over Minimum Salary Cap of $44,000,000	$26,854,375
Current Bank Account	$16,816,996
Projected Bank Account	$8,494,762

Pro Players Salaries
Sam Bennett	$8,000,000 (1)
-Salary Remaining :	$5,950,000
Ryan O'Reilly	$5,900,000 (2)
-Salary Remaining :	$4,388,125
Jakob Chychrun	$5,900,000 (4)
-Salary Remaining :	$4,388,125
Jake Oettinger	$5,700,000 (2)
-Salary Remaining :	$4,239,375
Cole Caufield	$4,900,000 (3)
-Salary Remaining :	$3,644,375
Dylan Holloway	$4,900,000 (4)
-Salary Remaining :	$3,644,375
Quinn Hughes	$4,700,000 (2)
-Salary Remaining :	$3,495,625
Owen Tippett	$4,700,000 (2)
-Salary Remaining :	$3,495,625
Chris Tanev	$3,600,000 (2)
-Salary Remaining :	$2,677,500
Jake Neighbours	$3,100,000 (2)
-Salary Remaining :	$2,305,625
Eeli Tolvanen	$3,000,000 (2)
-Salary Remaining :	$2,231,250
Dylan Samberg	$2,900,000 (2)
-Salary Remaining :	$2,156,875
Jake Evans	$2,600,000 (2)
-Salary Remaining :	$1,933,750
Trevor Zegras	$2,100,000 (1)
-Salary Remaining :	$1,561,875
Macklin Celebrini	$2,000,000 (3)
-Salary Remaining :	$1,487,500
Nicholas Robertson	$1,500,000 (3)
-Salary Remaining :	$1,115,625
Adam Fantilli	$1,400,000 (2)
-Salary Remaining :	$1,041,250
Kevin Lankinen	$1,300,000 (1)
-Salary Remaining :	$966,875
Adam Wilsby (1 Way Contract)	$1,200,000 (1)
-Salary Remaining :	$892,500
Jayden Struble	$1,100,000 (1)
-Salary Remaining :	$818,125
Total Pro Players	20
Salary Commitment
Year 25 : $70,500,000
Year 26 : $56,800,000
Year 27 : $19,200,000
Year 28 : $10,800,000
Salary Average Commitment
Year 25 : $70,500,000
Year 26 : $56,800,000
Year 27 : $19,200,000
Year 28 : $10,800,000
Salary Cap with 1 Way Contract
Year 25 : $70,500,000
Year 26 : $56,800,000
Year 27 : $19,200,000
Year 28 : $10,800,000

Farm Players Salaries
Matthew Poitras	$120,000 (2)
Salary Remaining :	$89,250
Logan Stankoven	$120,000 (2)
Salary Remaining :	$89,250
Raphael Lavoie	$110,000 (2)
Salary Remaining :	$81,813
Noah Philp	$100,000 (1)
Salary Remaining :	$74,375
Logan Mailloux	$100,000 (2)
Salary Remaining :	$74,375
Joel Blomqvist	$100,000 (2)
Salary Remaining :	$74,375
James Hamblin	$90,000 (2)
Salary Remaining :	$66,938
Roland McKeown	$80,000 (1)
Salary Remaining :	$59,500
Lukas Rousek	$80,000 (2)
Salary Remaining :	$59,500
Ty Smith	$80,000 (2)
Salary Remaining :	$59,500
Matt Villalta	$80,000 (2)
Salary Remaining :	$59,500
Matthew Wood	$70,000 (3)
Salary Remaining :	$52,063
Ronnie Attard	$70,000 (2)
Salary Remaining :	$52,063
Anton Blidh	$60,000 (2)
Salary Remaining :	$44,625
Mason Morelli	$60,000 (2)
Salary Remaining :	$44,625
Ryan Carpenter	$60,000 (2)
Salary Remaining :	$44,625
Cameron Crotty	$10,000 (6)
Salary Remaining :	$7,438
David Drake	$10,000 (8)
Salary Remaining :	$7,438
Joseph Keane	$10,000 (10)
Salary Remaining :	$7,438
Devante Stephens	$10,000 (2)
Salary Remaining :	$7,438
Jake McGrew	$10,000 (10)
Salary Remaining :	$7,438
Josiah Didier	$10,000 (1)
Salary Remaining :	$7,438
Charles-Alexis Legault	$10,000 (10)
Salary Remaining :	$7,438
Ethan Haider	$10,000 (10)
Salary Remaining :	$7,438
Jeremie Poirier	$10,000 (8)
Salary Remaining :	$7,438
Artem Grushnikov	$10,000 (8)
Salary Remaining :	$7,438
Jake Wise	$10,000 (8)
Salary Remaining :	$7,438
David Reinbacher	$10,000 (9)
Salary Remaining :	$7,438
Michael Benning	$10,000 (9)
Salary Remaining :	$7,438
Tucker Robertson	$10,000 (9)
Salary Remaining :	$7,438
Chase Pietila	$10,000 (10)
Salary Remaining :	$7,438
Mike Koster	$10,000 (10)
Salary Remaining :	$7,438
Alex Beaucage	$10,000 (7)
Salary Remaining :	$7,438
Total Farm Players	33
Salary Commitment
Year 25 : $1,550,000
Year 26 : $1,360,000
Year 27 : $220,000
Year 28 : $150,000
Salary Average Commitment
Year 25 : $1,550,000
Year 26 : $1,360,000
Year 27 : $220,000
Year 28 : $150,000

Los Angeles Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	8000 - $100 - 7,631 - 95.39%
Level 2:	4000 - $60 - 3,879 - 96.96%
Level 3:	5000 - $40 - 4,673 - 93.46%
Level 4:	2000 - $30 - 1,877 - 93.85%
Luxury :	1000 - $205 - 929 - 92.86%
Total Capacity :	20000
Team Popularity :	109.00%
Income
Home Games Left	27
Average Attendance - %	18,988 - 94.94%
Average Income per Game	$1,472,295
Year to Date Revenue	$20,612,127
Expense
Pro Players Total Salaries	$72,600,000
Farm Players Total Salaries	$790,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$18,795,625
Farm Year To Date Expenses	$171,310
Pro Salary Cap To Date	$17,975,625
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$39,751,959
Pro Remaining Season Days	119
Pro Expenses Per Days	$454,375
Pro Estimated Expenses	$54,070,625
Farm Remaining Season Days	119
Farm Expenses Per Days	$4,938
Farm Estimated Expenses	$587,622
Estimated Season Expenses	$54,658,247
Estimated Season Salary Cap	$69,666,250
Estimate Under Maximum Salary Cap of $74,000,000	$4,333,750
Estimate Over Minimum Salary Cap of $44,000,000	$25,666,250
Current Bank Account	$10,389,629
Projected Bank Account	($4,516,659)

Pro Players Salaries
Mikko Rantanen	$8,100,000 (4)
-Salary Remaining :	$6,024,375
Pavel Buchnevich	$7,400,000 (1)
-Salary Remaining :	$5,503,750
Roman Josi	$6,900,000 (3)
-Salary Remaining :	$5,131,875
Anze Kopitar	$5,100,000 (3)
-Salary Remaining :	$3,793,125
Filip Hronek	$4,600,000 (1)
-Salary Remaining :	$3,421,250
Casey Mittelstadt	$4,500,000 (2)
-Salary Remaining :	$3,346,875
Tom Wilson	$3,900,000 (2)
-Salary Remaining :	$2,900,625
Mikey Anderson	$3,600,000 (2)
-Salary Remaining :	$2,677,500
Fabian Zetterlund	$3,200,000 (2)
-Salary Remaining :	$2,380,000
Alex Lyon	$3,200,000 (1)
-Salary Remaining :	$2,380,000
Trent Frederic	$3,000,000 (1)
-Salary Remaining :	$2,231,250
Kevin Bahl	$2,800,000 (1)
-Salary Remaining :	$2,082,500
Ville Husso	$2,800,000 (1)
-Salary Remaining :	$2,082,500
Blake Lizotte	$2,700,000 (1)
-Salary Remaining :	$2,008,125
Sean Walker	$2,000,000 (1)
-Salary Remaining :	$1,487,500
Connor Zary	$1,400,000 (1)
-Salary Remaining :	$1,041,250
Parker Wotherspoon	$1,300,000 (3)
-Salary Remaining :	$966,875
Carl Grundstrom (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$892,500
Henry Thrun (1 Way Contract)	$1,200,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$892,500
Ryker Evans	$1,100,000 (1)
-Salary Remaining :	$818,125
Matt Luff	$1,000,000 (2)
-Salary Remaining :	$743,750
Alex Laferriere	$900,000 (1)
-Salary Remaining :	$669,375
Mads Sogaard (1 Way Contract)	$700,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$520,625
Total Pro Players	23
Salary Commitment
Year 25 : $72,600,000
Year 26 : $39,500,000
Year 27 : $21,400,000
Year 28 : $8,100,000
Salary Average Commitment
Year 25 : $72,600,000
Year 26 : $39,500,000
Year 27 : $21,400,000
Year 28 : $8,100,000
Salary Cap with 1 Way Contract
Year 25 : $69,500,000
Year 26 : $37,600,000
Year 27 : $21,400,000
Year 28 : $8,100,000

Farm Players Salaries
Luke Evangelista	$120,000 (1)
Salary Remaining :	$89,250
Lian Bichsel	$110,000 (3)
Salary Remaining :	$81,813
Kevin Mandolese	$90,000 (2)
Salary Remaining :	$66,938
Jeff Malott	$90,000 (2)
Salary Remaining :	$66,938
Austin Strand	$80,000 (2)
Salary Remaining :	$59,500
Brennan Othmann	$80,000 (2)
Salary Remaining :	$59,500
Patrick Maroon	$60,000 (1)
Salary Remaining :	$44,625
Michael Buchinger	$10,000 (9)
Salary Remaining :	$7,438
Riley Duran	$10,000 (9)
Salary Remaining :	$7,438
Bryce McConnell-Barker	$10,000 (9)
Salary Remaining :	$7,438
Andrei Loshko	$10,000 (10)
Salary Remaining :	$7,438
Curtis Douglas	$10,000 (8)
Salary Remaining :	$7,438
Jackson Dorrington	$10,000 (10)
Salary Remaining :	$7,438
Tristan Lennox	$10,000 (8)
Salary Remaining :	$7,438
Henri Nikkanen	$10,000 (8)
Salary Remaining :	$7,438
Anthony Romano	$10,000 (9)
Salary Remaining :	$7,438
John Farinacci	$10,000 (8)
Salary Remaining :	$7,438
Roman Schmidt	$10,000 (8)
Salary Remaining :	$7,438
Tanner Dickinson	$10,000 (8)
Salary Remaining :	$7,438
Luke Reid	$10,000 (10)
Salary Remaining :	$7,438
Trevor Connelly	$10,000 (10)
Salary Remaining :	$7,438
Guillaume Richard	$10,000 (10)
Salary Remaining :	$7,438
Kasper Halttunen	$10,000 (9)
Salary Remaining :	$7,438
Total Farm Players	23
Salary Commitment
Year 25 : $790,000
Year 26 : $610,000
Year 27 : $270,000
Year 28 : $160,000
Salary Average Commitment
Year 25 : $790,000
Year 26 : $610,000
Year 27 : $270,000
Year 28 : $160,000

San Jose Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	8000 - $120 - 7,374 - 92.17%
Level 2:	4000 - $65 - 3,926 - 98.16%
Level 3:	5000 - $45 - 4,907 - 98.15%
Level 4:	2000 - $30 - 2,000 - 100.00%
Luxury :	1000 - $265 - 879 - 87.91%
Total Capacity :	20000
Team Popularity :	138.00%
Income
Home Games Left	31
Average Attendance - %	19,086 - 95.43%
Average Income per Game	$1,645,355
Year to Date Revenue	$16,453,545
Expense
Pro Players Total Salaries	$73,200,000
Farm Players Total Salaries	$940,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$18,783,125
Farm Year To Date Expenses	$240,875
Pro Salary Cap To Date	$18,757,500
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$51,005,990
Pro Remaining Season Days	119
Pro Expenses Per Days	$458,125
Pro Estimated Expenses	$54,516,875
Farm Remaining Season Days	119
Farm Expenses Per Days	$5,875
Farm Estimated Expenses	$699,125
Estimated Season Expenses	$55,216,000
Estimated Season Salary Cap	$73,200,000
Estimate Under Maximum Salary Cap of $74,000,000	$800,000
Estimate Over Minimum Salary Cap of $44,000,000	$29,200,000
Current Bank Account	$38,697,719
Projected Bank Account	$34,487,709

Pro Players Salaries
Bo Horvat	$6,200,000 (3)
-Salary Remaining :	$4,611,250
Seth Jarvis	$6,200,000 (3)
-Salary Remaining :	$4,611,250
Valeri Nichushkin	$6,000,000 (4)
-Salary Remaining :	$4,462,500
Devon Toews	$5,300,000 (1)
-Salary Remaining :	$3,941,875
Esa Lindell	$5,100,000 (4)
-Salary Remaining :	$3,793,125
Tyler Toffoli	$5,000,000 (3)
-Salary Remaining :	$3,718,750
Mike Matheson	$4,900,000 (3)
-Salary Remaining :	$3,644,375
Brent Burns	$4,800,000 (2)
-Salary Remaining :	$3,570,000
Neal Pionk	$4,300,000 (1)
-Salary Remaining :	$3,198,125
Aleksander Barkov	$4,300,000 (3)
-Salary Remaining :	$3,198,125
Erik Cernak	$3,900,000 (4)
-Salary Remaining :	$2,900,625
Jamie Benn	$3,800,000 (2)
-Salary Remaining :	$2,826,250
Vincent Trocheck	$3,200,000 (1)
-Salary Remaining :	$2,380,000
Ilya Sorokin	$3,000,000 (3)
-Salary Remaining :	$2,231,250
Jakub Dobes	$1,600,000 (1)
-Salary Remaining :	$1,190,000
Nick Foligno	$1,500,000 (2)
-Salary Remaining :	$1,115,625
Marco Kasper	$1,500,000 (3)
-Salary Remaining :	$1,115,625
Beck Malenstyn	$1,100,000 (1)
-Salary Remaining :	$818,125
Ridly Greig	$1,000,000 (1)
-Salary Remaining :	$743,750
Dmitry Kulikov	$500,000 (3)
-Salary Remaining :	$371,875
Total Pro Players	20
Salary Commitment
Year 25 : $73,200,000
Year 26 : $56,700,000
Year 27 : $46,600,000
Year 28 : $15,000,000
Salary Average Commitment
Year 25 : $72,889,000
Year 26 : $56,389,000
Year 27 : $46,289,000
Year 28 : $15,000,000
Salary Cap with 1 Way Contract
Year 25 : $73,200,000
Year 26 : $56,700,000
Year 27 : $46,600,000
Year 28 : $15,000,000

Farm Players Salaries
Jackson Blake	$100,000 (2)
Salary Remaining :	$74,375
Adam Klapka	$90,000 (1)
Salary Remaining :	$66,938
Mark Kastelic	$90,000 (1)
Salary Remaining :	$66,938
Brett Murray	$90,000 (1)
Salary Remaining :	$66,938
Ethan Cardwell	$80,000 (2)
Salary Remaining :	$59,500
Jeffrey Viel	$80,000 (2)
Salary Remaining :	$59,500
Matt Rempe	$70,000 (1)
Salary Remaining :	$52,063
Maxwell Crozier	$70,000 (2)
Salary Remaining :	$52,063
Devin Cooley	$70,000 (1)
Salary Remaining :	$52,063
Ethan Samson	$10,000 (8)
Salary Remaining :	$7,438
Hank Kempf	$10,000 (10)
Salary Remaining :	$7,438
Bogdan Trineyev	$10,000 (7)
Salary Remaining :	$7,438
Dylan Roobroeck	$10,000 (9)
Salary Remaining :	$7,438
Elias Salomonsson	$10,000 (9)
Salary Remaining :	$7,438
Rudy Guimond	$10,000 (9)
Salary Remaining :	$7,438
Sam Lipkin	$10,000 (9)
Salary Remaining :	$7,438
Noah Laba	$10,000 (10)
Salary Remaining :	$7,438
Jack Finley	$10,000 (7)
Salary Remaining :	$7,438
Eemil Viro	$10,000 (8)
Salary Remaining :	$7,438
Justin Robidas	$10,000 (9)
Salary Remaining :	$7,438
Noah Beck	$10,000 (10)
Salary Remaining :	$7,438
Ole Julian Bjorgvik-Holm	$10,000 (9)
Salary Remaining :	$7,438
Nathan Villeneuve	$10,000 (10)
Salary Remaining :	$7,438
Joel Nystrom	$10,000 (10)
Salary Remaining :	$7,438
Calle Clang	$10,000 (8)
Salary Remaining :	$7,438
Artur Cholach	$10,000 (10)
Salary Remaining :	$7,438
Adam Sykora	$10,000 (8)
Salary Remaining :	$7,438
Josh Bloom	$10,000 (8)
Salary Remaining :	$7,438
Tyrel Bauer	$10,000 (8)
Salary Remaining :	$7,438
Total Farm Players	29
Salary Commitment
Year 25 : $940,000
Year 26 : $530,000
Year 27 : $200,000
Year 28 : $200,000
Salary Average Commitment
Year 25 : $940,000
Year 26 : $530,000
Year 27 : $200,000
Year 28 : $200,000

Seattle Kraken

Seattle Kraken is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	8000 - $82 - 7,375 - 92.19%
Level 2:	4000 - $49 - 3,759 - 93.98%
Level 3:	5000 - $28 - 4,730 - 94.60%
Level 4:	2000 - $23 - 1,919 - 95.96%
Luxury :	1000 - $190 - 906 - 90.62%
Total Capacity :	20000
Team Popularity :	97.00%
Income
Home Games Left	32
Average Attendance - %	18,690 - 93.45%
Average Income per Game	$1,147,206
Year to Date Revenue	$10,324,855
Expense
Pro Players Total Salaries	$43,000,000
Farm Players Total Salaries	$990,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$10,973,125
Farm Year To Date Expenses	$348,012
Pro Salary Cap To Date	$10,947,500
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$36,710,596
Pro Remaining Season Days	119
Pro Expenses Per Days	$269,375
Pro Estimated Expenses	$32,055,625
Farm Remaining Season Days	119
Farm Expenses Per Days	$6,188
Farm Estimated Expenses	$736,372
Estimated Season Expenses	$32,791,997
Estimated Season Salary Cap	$42,928,750
Estimate Under Maximum Salary Cap of $74,000,000	$31,071,250
Estimate Over Minimum Salary Cap of $44,000,000	-$1,071,250
Current Bank Account	$40,247,728
Projected Bank Account	$44,166,327

Pro Players Salaries
Matty Beniers	$4,100,000 (3)
-Salary Remaining :	$3,049,375
Connor Murphy	$3,700,000 (3)
-Salary Remaining :	$2,751,875
Ondrej Palat	$3,100,000 (2)
-Salary Remaining :	$2,305,625
Connor Clifton	$2,900,000 (2)
-Salary Remaining :	$2,156,875
Damon Severson	$2,800,000 (3)
-Salary Remaining :	$2,082,500
Pius Suter	$2,700,000 (2)
-Salary Remaining :	$2,008,125
Mason Appleton	$2,700,000 (2)
-Salary Remaining :	$2,008,125
Nico Sturm	$2,400,000 (1)
-Salary Remaining :	$1,785,000
Dante Fabbro	$2,000,000 (1)
-Salary Remaining :	$1,487,500
Nathan Bastian	$1,900,000 (1)
-Salary Remaining :	$1,413,125
Sonny Milano	$1,500,000 (2)
-Salary Remaining :	$1,115,625
Corey Perry	$1,400,000 (1)
-Salary Remaining :	$1,041,250
Simon Nemec	$1,400,000 (2)
-Salary Remaining :	$1,041,250
Nick Cousins	$1,300,000 (2)
-Salary Remaining :	$966,875
Vitek Vanecek	$1,200,000 (3)
-Salary Remaining :	$892,500
Emil Lilleberg	$1,200,000 (1)
-Salary Remaining :	$892,500
Nate Schmidt	$1,200,000 (1)
-Salary Remaining :	$892,500
Sebastian Aho2	$1,000,000 (1)
-Salary Remaining :	$743,750
Haydn Fleury	$1,000,000 (1)
-Salary Remaining :	$743,750
Jonny Brodzinski	$1,000,000 (2)
-Salary Remaining :	$743,750
Kevin Labanc	$900,000 (1)
-Salary Remaining :	$669,375
Jack Campbell	$800,000 (1)
-Salary Remaining :	$595,000
Tye Kartye (1 Way Contract)	$800,000 (2)
-Salary Remaining :	$595,000
Total Pro Players	23
Salary Commitment
Year 25 : $43,000,000
Year 26 : $29,200,000
Year 27 : $11,800,000
Year 28 : $0
Salary Average Commitment
Year 25 : $43,000,000
Year 26 : $29,200,000
Year 27 : $11,800,000
Year 28 : $0
Salary Cap with 1 Way Contract
Year 25 : $43,000,000
Year 26 : $29,200,000
Year 27 : $11,800,000
Year 28 : $0

Farm Players Salaries
Cal Petersen	$120,000 (1)
Salary Remaining :	$89,250
Kurtis MacDermid	$110,000 (1)
Salary Remaining :	$81,813
Dylan Coghlan	$80,000 (2)
Salary Remaining :	$59,500
Maveric Lamoureux	$80,000 (3)
Salary Remaining :	$59,500
Zack Ostapchuk	$80,000 (2)
Salary Remaining :	$59,500
Cale Fleury	$80,000 (2)
Salary Remaining :	$59,500
Elias Pettersson2	$80,000 (3)
Salary Remaining :	$59,500
Justin Bailey	$50,000 (2)
Salary Remaining :	$37,188
Zach Sanford	$50,000 (1)
Salary Remaining :	$37,188
Dalibor Dvorsky	$40,000 (1)
Salary Remaining :	$29,750
Harrison Brunicke	$40,000 (1)
Salary Remaining :	$29,750
Justin Gill	$10,000 (9)
Salary Remaining :	$7,438
Matyas Sapovaliv	$10,000 (9)
Salary Remaining :	$7,438
Marek Alscher	$10,000 (9)
Salary Remaining :	$7,438
Jagger Firkus	$10,000 (9)
Salary Remaining :	$7,438
Samuel Knazko	$10,000 (7)
Salary Remaining :	$7,438
Carter Mazur	$10,000 (8)
Salary Remaining :	$7,438
Zach Bouthillier	$10,000 (7)
Salary Remaining :	$7,438
Reid Dyck	$10,000 (7)
Salary Remaining :	$7,438
Jesse Pulkkinen	$10,000 (10)
Salary Remaining :	$7,438
Christopher Brown	$10,000 (8)
Salary Remaining :	$7,438
Liam Coughlin	$10,000 (8)
Salary Remaining :	$7,438
Gavin White	$10,000 (8)
Salary Remaining :	$7,438
Luca Pinelli	$10,000 (10)
Salary Remaining :	$7,438
Shane LaChance	$10,000 (10)
Salary Remaining :	$7,438
Tanner Molendyk	$10,000 (10)
Salary Remaining :	$7,438
Quinton Burns	$10,000 (10)
Salary Remaining :	$7,438
Aku Koskenvuo	$10,000 (7)
Salary Remaining :	$7,438
Luke Tuch	$10,000 (9)
Salary Remaining :	$7,438
Total Farm Players	29
Salary Commitment
Year 25 : $990,000
Year 26 : $630,000
Year 27 : $340,000
Year 28 : $180,000
Salary Average Commitment
Year 25 : $990,000
Year 26 : $630,000
Year 27 : $340,000
Year 28 : $180,000

Vancouver Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	8000 - $100 - 8,000 - 100.00%
Level 2:	4000 - $60 - 4,000 - 100.00%
Level 3:	5000 - $40 - 4,992 - 99.84%
Level 4:	2000 - $30 - 1,934 - 96.68%
Luxury :	1000 - $202 - 999 - 99.86%
Total Capacity :	20000
Team Popularity :	110.00%
Income
Home Games Left	31
Average Attendance - %	19,924 - 99.62%
Average Income per Game	$1,545,067
Year to Date Revenue	$15,450,671
Expense
Pro Players Total Salaries	$72,700,000
Farm Players Total Salaries	$1,640,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$18,655,000
Farm Year To Date Expenses	$420,250
Pro Salary Cap To Date	$17,732,500
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$47,897,080
Pro Remaining Season Days	119
Pro Expenses Per Days	$455,000
Pro Estimated Expenses	$54,145,000
Farm Remaining Season Days	119
Farm Expenses Per Days	$10,250
Farm Estimated Expenses	$1,219,750
Estimated Season Expenses	$55,364,750
Estimated Season Salary Cap	$69,200,000
Estimate Under Maximum Salary Cap of $74,000,000	$4,800,000
Estimate Over Minimum Salary Cap of $44,000,000	$25,200,000
Current Bank Account	$24,491,096
Projected Bank Account	$17,023,426

Pro Players Salaries
Jack Eichel	$7,600,000 (4)
-Salary Remaining :	$5,652,500
Dylan Larkin	$7,300,000 (3)
-Salary Remaining :	$5,429,375
Miro Heiskanen	$4,000,000 (2)
-Salary Remaining :	$2,975,000
Marcus Pettersson	$3,900,000 (1)
-Salary Remaining :	$2,900,625
Sam Montembeault	$3,500,000 (4)
-Salary Remaining :	$2,603,125
Rasmus Ristolainen	$3,500,000 (1)
-Salary Remaining :	$2,603,125
Luke Schenn	$3,400,000 (1)
-Salary Remaining :	$2,528,750
Nick Seeler	$3,300,000 (2)
-Salary Remaining :	$2,454,375
Tristan Jarry	$3,300,000 (1)
-Salary Remaining :	$2,454,375
Cole Sillinger	$3,200,000 (3)
-Salary Remaining :	$2,380,000
Bobby Brink	$2,900,000 (3)
-Salary Remaining :	$2,156,875
Cam York	$2,700,000 (2)
-Salary Remaining :	$2,008,125
Ben Chiarot	$2,700,000 (3)
-Salary Remaining :	$2,008,125
Paul Cotter	$2,500,000 (3)
-Salary Remaining :	$1,859,375
Kiefer Sherwood	$2,500,000 (3)
-Salary Remaining :	$1,859,375
Trevor Moore	$2,200,000 (2)
-Salary Remaining :	$1,636,250
Brandon Duhaime	$2,000,000 (3)
-Salary Remaining :	$1,487,500
Colton Sissons	$1,900,000 (2)
-Salary Remaining :	$1,413,125
Luke Kunin	$1,800,000 (1)
-Salary Remaining :	$1,338,750
Yakov Trenin	$1,500,000 (3)
-Salary Remaining :	$1,115,625
Dylan Guenther	$1,300,000 (1)
-Salary Remaining :	$966,875
Brandon Saad (1 Way Contract)	$1,200,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$892,500
Jalen Chatfield (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$892,500
Lukas Reichel	$1,200,000 (2)
-Salary Remaining :	$892,500
Justus Annunen (1 Way Contract)	$1,100,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$818,125
Semyon Varlamov	$1,000,000 (2)
-Salary Remaining :	$743,750
Total Pro Players	26
Salary Commitment
Year 25 : $72,700,000
Year 26 : $53,200,000
Year 27 : $35,700,000
Year 28 : $11,100,000
Salary Average Commitment
Year 25 : $72,700,000
Year 26 : $53,200,000
Year 27 : $35,700,000
Year 28 : $11,100,000
Salary Cap with 1 Way Contract
Year 25 : $69,200,000
Year 26 : $52,000,000
Year 27 : $35,700,000
Year 28 : $11,100,000

Farm Players Salaries
Brendan Brisson	$110,000 (1)
Salary Remaining :	$81,813
Michael Carcone	$100,000 (2)
Salary Remaining :	$74,375
Matias Maccelli	$90,000 (2)
Salary Remaining :	$66,938
Jani Hakanpaa	$90,000 (2)
Salary Remaining :	$66,938
Zack MacEwen	$90,000 (1)
Salary Remaining :	$66,938
Akito Hirose	$90,000 (1)
Salary Remaining :	$66,938
Joshua Roy	$90,000 (2)
Salary Remaining :	$66,938
Jakub Lauko	$90,000 (2)
Salary Remaining :	$66,938
Malcolm Subban	$80,000 (1)
Salary Remaining :	$59,500
Anthony Richard	$80,000 (2)
Salary Remaining :	$59,500
Liam Ohgren	$80,000 (3)
Salary Remaining :	$59,500
Nikita Tolopilo	$80,000 (2)
Salary Remaining :	$59,500
Louie Belpedio	$80,000 (1)
Salary Remaining :	$59,500
Givani Smith	$80,000 (1)
Salary Remaining :	$59,500
Max Sasson	$80,000 (2)
Salary Remaining :	$59,500
Cole McWard	$70,000 (2)
Salary Remaining :	$52,063
Arshdeep Bains	$60,000 (1)
Salary Remaining :	$44,625
Gavin Brindley	$40,000 (1)
Salary Remaining :	$29,750
Oliver Moore	$40,000 (1)
Salary Remaining :	$29,750
Danny Zhilkin	$10,000 (9)
Salary Remaining :	$7,438
Brandon Coe	$10,000 (8)
Salary Remaining :	$7,438
Ryan Ufko	$10,000 (9)
Salary Remaining :	$7,438
Niko Huuhtanen	$10,000 (9)
Salary Remaining :	$7,438
Fabian Wagner	$10,000 (10)
Salary Remaining :	$7,438
Ryder Korczak	$10,000 (8)
Salary Remaining :	$7,438
Corson Ceulemans	$10,000 (8)
Salary Remaining :	$7,438
Aleksi Heimosalmi	$10,000 (9)
Salary Remaining :	$7,438
Eamon Powell	$10,000 (10)
Salary Remaining :	$7,438
Blake Biondi	$10,000 (10)
Salary Remaining :	$7,438
Brent Johnson	$10,000 (10)
Salary Remaining :	$7,438
Calle Odelius	$10,000 (10)
Salary Remaining :	$7,438
Total Farm Players	31
Salary Commitment
Year 25 : $1,640,000
Year 26 : $970,000
Year 27 : $200,000
Year 28 : $120,000
Salary Average Commitment
Year 25 : $1,640,000
Year 26 : $970,000
Year 27 : $200,000
Year 28 : $120,000

Vegas Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	8000 - $105 - 6,843 - 85.53%
Level 2:	4000 - $60 - 3,954 - 98.84%
Level 3:	5000 - $45 - 3,967 - 79.35%
Level 4:	2000 - $30 - 1,976 - 98.82%
Luxury :	1000 - $210 - 851 - 85.13%
Total Capacity :	20000
Team Popularity :	92.00%
Income
Home Games Left	28
Average Attendance - %	17,592 - 87.96%
Average Income per Game	$1,413,474
Year to Date Revenue	$18,375,166
Expense
Pro Players Total Salaries	$52,900,000
Farm Players Total Salaries	$1,170,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$735,000
Pro Year To Date Expenses	$13,583,750
Farm Year To Date Expenses	$299,582
Pro Salary Cap To Date	$13,351,875
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$39,577,281
Pro Remaining Season Days	119
Pro Expenses Per Days	$331,250
Pro Estimated Expenses	$39,418,750
Farm Remaining Season Days	119
Farm Expenses Per Days	$7,312
Farm Estimated Expenses	$870,128
Estimated Season Expenses	$40,288,878
Estimated Season Salary Cap	$52,687,500
Estimate Under Maximum Salary Cap of $74,000,000	$21,312,500
Estimate Over Minimum Salary Cap of $44,000,000	$8,687,500
Current Bank Account	$17,391,834
Projected Bank Account	$16,680,237

Pro Players Salaries
Jason Robertson	$8,000,000 (2)
-Salary Remaining :	$5,950,000
Nico Hischier	$6,600,000 (2)
-Salary Remaining :	$4,908,750
Ryan Nugent-Hopkins	$4,500,000 (2)
-Salary Remaining :	$3,346,875
Jacob Markstrom	$3,900,000 (1)
-Salary Remaining :	$2,900,625
Scott Laughton	$3,800,000 (1)
-Salary Remaining :	$2,826,250
Jamie Oleksiak	$3,500,000 (4)
-Salary Remaining :	$2,603,125
Dougie Hamilton	$3,300,000 (3)
-Salary Remaining :	$2,454,375
Samuel Ersson	$2,000,000 (1)
-Salary Remaining :	$1,487,500
Zach Whitecloud	$2,000,000 (3)
-Salary Remaining :	$1,487,500
Jack Quinn	$1,900,000 (1)
-Salary Remaining :	$1,413,125
Isac Lundestrom	$1,600,000 (2)
-Salary Remaining :	$1,190,000
Marcus Foligno	$1,500,000 (3)
-Salary Remaining :	$1,115,625
Mathieu Joseph	$1,300,000 (1)
-Salary Remaining :	$966,875
Noah Gregor	$1,300,000 (1)
-Salary Remaining :	$966,875
Philip Tomasino (1 Way Contract)	$1,200,000 (2)
-Salary Remaining :	$892,500
Brayden Pachal (1 Way Contract)	$1,200,000 (1)
-Salary Remaining :	$892,500
Alec Martinez	$1,000,000 (3)
-Salary Remaining :	$743,750
Jacob Bernard-Docker (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$743,750
Tomas Tatar	$1,000,000 (3)
-Salary Remaining :	$743,750
Erik Gustafsson	$900,000 (1)
-Salary Remaining :	$669,375
Tyler Johnson	$800,000 (1)
-Salary Remaining :	$595,000
Josiah Slavin	$600,000 (2)
-Salary Remaining :	$446,250
Total Pro Players	22
Salary Commitment
Year 25 : $52,900,000
Year 26 : $34,800,000
Year 27 : $12,300,000
Year 28 : $3,500,000
Salary Average Commitment
Year 25 : $52,900,000
Year 26 : $34,800,000
Year 27 : $12,300,000
Year 28 : $3,500,000
Salary Cap with 1 Way Contract
Year 25 : $51,900,000
Year 26 : $34,800,000
Year 27 : $12,300,000
Year 28 : $3,500,000

Farm Players Salaries
Ben Kraws	$200,000 (1)
Salary Remaining :	$148,750
Daniil Miromanov	$120,000 (2)
Salary Remaining :	$89,250
Mason Shaw	$80,000 (2)
Salary Remaining :	$59,500
Callahan Burke	$70,000 (1)
Salary Remaining :	$52,063
Jake Leschyshyn	$70,000 (2)
Salary Remaining :	$52,063
Cole Reinhardt	$70,000 (2)
Salary Remaining :	$52,063
Adam Ginning	$70,000 (2)
Salary Remaining :	$52,063
Zach Sawchenko	$70,000 (1)
Salary Remaining :	$52,063
Jakub Skarek	$70,000 (2)
Salary Remaining :	$52,063
Carsen Twarynski	$60,000 (1)
Salary Remaining :	$44,625
Scott Reedy	$60,000 (2)
Salary Remaining :	$44,625
Ben Harpur	$50,000 (1)
Salary Remaining :	$37,188
Braeden Bowman	$40,000 (1)
Salary Remaining :	$29,750
Amadeus Lombardi	$10,000 (8)
Salary Remaining :	$7,438
Zach Gallant	$10,000 (10)
Salary Remaining :	$7,438
Angus Booth	$10,000 (9)
Salary Remaining :	$7,438
Julian Lutz	$10,000 (9)
Salary Remaining :	$7,438
Justin Taylor	$10,000 (2)
Salary Remaining :	$7,438
William Wallinder	$10,000 (8)
Salary Remaining :	$7,438
Jake Schmaltz	$10,000 (10)
Salary Remaining :	$7,438
Jett Woo	$10,000 (6)
Salary Remaining :	$7,438
Jayden Grubbe	$10,000 (9)
Salary Remaining :	$7,438
Chase Stillman	$10,000 (10)
Salary Remaining :	$7,438
Graham McPhee	$10,000 (7)
Salary Remaining :	$7,438
Tyler Inamoto	$10,000 (9)
Salary Remaining :	$7,438
Dalton Smith	$10,000 (7)
Salary Remaining :	$7,438
Mitch Gibson	$10,000 (8)
Salary Remaining :	$7,438
Total Farm Players	27
Salary Commitment
Year 25 : $1,170,000
Year 26 : $680,000
Year 27 : $130,000
Year 28 : $130,000
Salary Average Commitment
Year 25 : $1,170,000
Year 26 : $680,000
Year 27 : $130,000
Year 28 : $130,000

Chicago Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	8000 - $105 - 7,751 - 96.88%
Level 2:	4000 - $63 - 3,733 - 93.31%
Level 3:	5000 - $42 - 4,782 - 95.63%
Level 4:	2000 - $31 - 2,000 - 100.00%
Luxury :	1000 - $209 - 971 - 97.13%
Total Capacity :	20000
Team Popularity :	113.00%
Income
Home Games Left	32
Average Attendance - %	19,236 - 96.18%
Average Income per Game	$1,560,237
Year to Date Revenue	$14,042,135
Expense
Pro Players Total Salaries	$73,400,000
Farm Players Total Salaries	$1,980,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$18,775,625
Farm Year To Date Expenses	$513,250
Pro Salary Cap To Date	$18,750,000
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$49,927,591
Pro Remaining Season Days	119
Pro Expenses Per Days	$459,375
Pro Estimated Expenses	$54,665,625
Farm Remaining Season Days	119
Farm Expenses Per Days	$12,375
Farm Estimated Expenses	$1,472,625
Estimated Season Expenses	$56,138,250
Estimated Season Salary Cap	$73,341,250
Estimate Under Maximum Salary Cap of $74,000,000	$658,750
Estimate Over Minimum Salary Cap of $44,000,000	$29,341,250
Current Bank Account	$35,352,161
Projected Bank Account	$29,141,502

Pro Players Salaries
Nikita Kucherov	$8,400,000 (2)
-Salary Remaining :	$6,247,500
Adrian Kempe	$6,700,000 (4)
-Salary Remaining :	$4,983,125
Moritz Seider	$6,600,000 (4)
-Salary Remaining :	$4,908,750
Tim Stutzle	$6,000,000 (2)
-Salary Remaining :	$4,462,500
Brandon Hagel	$6,000,000 (1)
-Salary Remaining :	$4,462,500
Quinton Byfield	$5,000,000 (2)
-Salary Remaining :	$3,718,750
Sean Durzi	$4,400,000 (2)
-Salary Remaining :	$3,272,500
Oliver Bjorkstrand	$4,100,000 (2)
-Salary Remaining :	$3,049,375
Brady Skjei	$4,000,000 (4)
-Salary Remaining :	$2,975,000
Bowen Byram	$3,400,000 (1)
-Salary Remaining :	$2,528,750
Anton Lundell	$3,300,000 (2)
-Salary Remaining :	$2,454,375
Dmitri Voronkov	$3,200,000 (2)
-Salary Remaining :	$2,380,000
Noah Cates	$2,700,000 (2)
-Salary Remaining :	$2,008,125
Frederik Andersen	$2,500,000 (1)
-Salary Remaining :	$1,859,375
Connor Ingram	$1,500,000 (3)
-Salary Remaining :	$1,115,625
Logan Stanley	$1,400,000 (1)
-Salary Remaining :	$1,041,250
Dennis Gilbert	$1,200,000 (2)
-Salary Remaining :	$892,500
Ty Dellandrea	$1,000,000 (2)
-Salary Remaining :	$743,750
William Eklund	$1,000,000 (1)
-Salary Remaining :	$743,750
Matthew Knies	$1,000,000 (1)
-Salary Remaining :	$743,750
Total Pro Players	20
Salary Commitment
Year 25 : $73,400,000
Year 26 : $58,100,000
Year 27 : $18,800,000
Year 28 : $17,300,000
Salary Average Commitment
Year 25 : $73,400,000
Year 26 : $58,100,000
Year 27 : $18,800,000
Year 28 : $17,300,000
Salary Cap with 1 Way Contract
Year 25 : $73,400,000
Year 26 : $58,100,000
Year 27 : $18,800,000
Year 28 : $17,300,000

Farm Players Salaries
Calen Addison	$120,000 (2)
Salary Remaining :	$89,250
Arvid Soderblom	$120,000 (1)
Salary Remaining :	$89,250
Alex Turcotte	$120,000 (1)
Salary Remaining :	$89,250
Oliver Kylington	$120,000 (2)
Salary Remaining :	$89,250
Emil Heineman	$120,000 (2)
Salary Remaining :	$89,250
Jani Nyman	$120,000 (3)
Salary Remaining :	$89,250
Matej Blumel	$120,000 (1)
Salary Remaining :	$89,250
Mike Hardman	$110,000 (2)
Salary Remaining :	$81,813
Shane Wright	$100,000 (1)
Salary Remaining :	$74,375
Yaroslav Askarov	$100,000 (1)
Salary Remaining :	$74,375
P.O Joseph	$100,000 (1)
Salary Remaining :	$74,375
Ian Mitchell	$90,000 (2)
Salary Remaining :	$66,938
Nikita Alexandrov	$90,000 (2)
Salary Remaining :	$66,938
Magnus Hellberg	$80,000 (1)
Salary Remaining :	$59,500
Filip Roos	$80,000 (2)
Salary Remaining :	$59,500
Michael DiPietro	$80,000 (1)
Salary Remaining :	$59,500
Jaxson Stauber	$80,000 (2)
Salary Remaining :	$59,500
Reese Johnson	$80,000 (1)
Salary Remaining :	$59,500
Alexandre Fortin	$50,000 (2)
Salary Remaining :	$37,188
Aleksandr Kisakov	$10,000 (9)
Salary Remaining :	$7,438
Noel Hoefenmayer	$10,000 (6)
Salary Remaining :	$7,438
Ozzy Wiesblatt	$10,000 (6)
Salary Remaining :	$7,438
Brayden Tracey	$10,000 (6)
Salary Remaining :	$7,438
Mitchell Vande Sompel	$10,000 (5)
Salary Remaining :	$7,438
Carson Lambos	$10,000 (9)
Salary Remaining :	$7,438
Topias Vilen	$10,000 (9)
Salary Remaining :	$7,438
Ville Ottavainen	$10,000 (9)
Salary Remaining :	$7,438
Nikita Novikov	$10,000 (9)
Salary Remaining :	$7,438
Cameron Hughes	$10,000 (3)
Salary Remaining :	$7,438
Total Farm Players	29
Salary Commitment
Year 25 : $1,980,000
Year 26 : $1,080,000
Year 27 : $220,000
Year 28 : $90,000
Salary Average Commitment
Year 25 : $1,980,000
Year 26 : $1,080,000
Year 27 : $220,000
Year 28 : $90,000

Colorado Avalanche

Colorado Avalanche is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	Ball Arena
Level 1:	8000 - $120 - 7,809 - 97.61%
Level 2:	4000 - $68 - 3,907 - 97.66%
Level 3:	5000 - $48 - 4,697 - 93.94%
Level 4:	2000 - $33 - 1,971 - 98.53%
Luxury :	1000 - $223 - 974 - 97.35%
Total Capacity :	20000
Team Popularity :	150.00%
Income
Home Games Left	31
Average Attendance - %	19,356 - 96.78%
Average Income per Game	$1,654,960
Year to Date Revenue	$16,549,602
Expense
Pro Players Total Salaries	$76,400,000
Farm Players Total Salaries	$1,350,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$19,628,125
Farm Year To Date Expenses	$355,822
Pro Salary Cap To Date	$18,970,000
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$51,303,766
Pro Remaining Season Days	119
Pro Expenses Per Days	$478,125
Pro Estimated Expenses	$56,896,875
Farm Remaining Season Days	119
Farm Expenses Per Days	$8,438
Farm Estimated Expenses	$1,004,122
Estimated Season Expenses	$57,900,997
Estimated Season Salary Cap	$74,007,500
Estimate Under Maximum Salary Cap of $74,000,000	-$7,500
Estimate Over Minimum Salary Cap of $44,000,000	$30,007,500
Current Bank Account	$18,296,333
Projected Bank Account	$11,699,102

Pro Players Salaries
Brayden Point	$7,200,000 (3)
-Salary Remaining :	$5,355,000
William Nylander	$7,200,000 (3)
-Salary Remaining :	$5,355,000
Sidney Crosby	$7,000,000 (2)
-Salary Remaining :	$5,206,250
Darcy Kuemper	$5,000,000 (3)
-Salary Remaining :	$3,718,750
Cody Ceci	$4,500,000 (4)
-Salary Remaining :	$3,346,875
Charlie Coyle	$4,400,000 (1)
-Salary Remaining :	$3,272,500
David Savard	$4,400,000 (1)
-Salary Remaining :	$3,272,500
Artemi Panarin	$4,200,000 (2)
-Salary Remaining :	$3,123,750
Mario Ferraro	$3,500,000 (1)
-Salary Remaining :	$2,603,125
Jake Guentzel	$3,400,000 (2)
-Salary Remaining :	$2,528,750
Cam Fowler	$3,100,000 (2)
-Salary Remaining :	$2,305,625
Joel Hofer	$3,000,000 (3)
-Salary Remaining :	$2,231,250
Ilya Lyubushkin	$3,000,000 (3)
-Salary Remaining :	$2,231,250
J.T. Miller	$2,900,000 (1)
-Salary Remaining :	$2,156,875
Alex Pietrangelo	$2,700,000 (1)
-Salary Remaining :	$2,008,125
Drake Batherson	$2,500,000 (1)
-Salary Remaining :	$1,859,375
Ryan McLeod	$2,000,000 (1)
-Salary Remaining :	$1,487,500
Jordan Martinook	$1,500,000 (1)
-Salary Remaining :	$1,115,625
Brandon Halverson (1 Way Contract)	$1,200,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$892,500
Erik Johnson (1 Way Contract)	$1,200,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$892,500
Brock McGinn	$1,000,000 (2)
-Salary Remaining :	$743,750
Rasmus Kupari (1 Way Contract)	$800,000 (1)
-Salary Remaining :	$595,000
Chris Wagner (1 Way Contract)	$700,000 (2)
-Salary Remaining :	$520,625
Total Pro Players	23
Salary Commitment
Year 25 : $76,400,000
Year 26 : $51,700,000
Year 27 : $29,900,000
Year 28 : $4,500,000
Salary Average Commitment
Year 25 : $76,400,000
Year 26 : $51,700,000
Year 27 : $29,900,000
Year 28 : $4,500,000
Salary Cap with 1 Way Contract
Year 25 : $74,000,000
Year 26 : $49,300,000
Year 27 : $29,900,000
Year 28 : $4,500,000

Farm Players Salaries
Aaron Dell	$120,000 (2)
Salary Remaining :	$89,250
Brendan Smith	$120,000 (2)
Salary Remaining :	$89,250
Robbie Russo	$120,000 (2)
Salary Remaining :	$89,250
Joshua Brown	$120,000 (2)
Salary Remaining :	$89,250
Jason Polin	$110,000 (2)
Salary Remaining :	$81,813
Dennis Cholowski	$90,000 (1)
Salary Remaining :	$66,938
Ivan Ivan	$80,000 (2)
Salary Remaining :	$59,500
Aatu Raty	$80,000 (1)
Salary Remaining :	$59,500
Kasimir Kaskisuo	$80,000 (1)
Salary Remaining :	$59,500
Gabe Perreault	$70,000 (3)
Salary Remaining :	$52,063
Jere Innala	$70,000 (2)
Salary Remaining :	$52,063
Rodrigo Abols	$70,000 (2)
Salary Remaining :	$52,063
Tye Felhaber	$70,000 (2)
Salary Remaining :	$52,063
Damien Giroux	$10,000 (6)
Salary Remaining :	$7,438
Cade Webber	$10,000 (9)
Salary Remaining :	$7,438
Graham Sward	$10,000 (9)
Salary Remaining :	$7,438
Tyler Madden	$10,000 (6)
Salary Remaining :	$7,438
Mason Primeau	$10,000 (6)
Salary Remaining :	$7,438
Cedric Pare	$10,000 (7)
Salary Remaining :	$7,438
Serron Noel	$10,000 (7)
Salary Remaining :	$7,438
Jalen Luypen	$10,000 (9)
Salary Remaining :	$7,438
Jared Davidson	$10,000 (9)
Salary Remaining :	$7,438
Ryan Hofer	$10,000 (9)
Salary Remaining :	$7,438
Ryder Rolston	$10,000 (9)
Salary Remaining :	$7,438
Justin Janicke	$10,000 (10)
Salary Remaining :	$7,438
Matthew Thiessen	$10,000 (9)
Salary Remaining :	$7,438
Filip Larsson	$10,000 (10)
Salary Remaining :	$7,438
Jakov Novak	$10,000 (9)
Salary Remaining :	$7,438
Total Farm Players	28
Salary Commitment
Year 25 : $1,350,000
Year 26 : $1,100,000
Year 27 : $220,000
Year 28 : $150,000
Salary Average Commitment
Year 25 : $1,350,000
Year 26 : $1,100,000
Year 27 : $220,000
Year 28 : $150,000

Dallas Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	8000 - $102 - 7,977 - 99.71%
Level 2:	4000 - $62 - 3,477 - 86.93%
Level 3:	5000 - $39 - 4,999 - 99.98%
Level 4:	2000 - $30 - 1,991 - 99.55%
Luxury :	1000 - $210 - 880 - 87.96%
Total Capacity :	20000
Team Popularity :	107.00%
Income
Home Games Left	31
Average Attendance - %	19,324 - 96.62%
Average Income per Game	$1,512,687
Year to Date Revenue	$15,126,873
Expense
Pro Players Total Salaries	$70,000,000
Farm Players Total Salaries	$990,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$17,963,125
Farm Year To Date Expenses	$253,708
Pro Salary Cap To Date	$17,655,625
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$46,893,306
Pro Remaining Season Days	119
Pro Expenses Per Days	$438,125
Pro Estimated Expenses	$52,136,875
Farm Remaining Season Days	119
Farm Expenses Per Days	$6,188
Farm Estimated Expenses	$736,372
Estimated Season Expenses	$52,873,247
Estimated Season Salary Cap	$68,900,000
Estimate Under Maximum Salary Cap of $74,000,000	$5,100,000
Estimate Over Minimum Salary Cap of $44,000,000	$24,900,000
Current Bank Account	$4,064,670
Projected Bank Account	($1,915,271)

Pro Players Salaries
Filip Forsberg	$8,000,000 (1)
-Salary Remaining :	$5,950,000
Tyler Seguin	$6,500,000 (1)
-Salary Remaining :	$4,834,375
Thomas Harley	$5,700,000 (3)
-Salary Remaining :	$4,239,375
Jared Spurgeon	$4,300,000 (1)
-Salary Remaining :	$3,198,125
Braden Schneider	$4,000,000 (2)
-Salary Remaining :	$2,975,000
Adam Lowry	$4,000,000 (4)
-Salary Remaining :	$2,975,000
Joey Daccord	$3,900,000 (2)
-Salary Remaining :	$2,900,625
Filip Chytil	$3,900,000 (1)
-Salary Remaining :	$2,900,625
Nikita Zadorov	$3,800,000 (2)
-Salary Remaining :	$2,826,250
Conor Garland	$3,800,000 (3)
-Salary Remaining :	$2,826,250
Vince Dunn	$3,700,000 (3)
-Salary Remaining :	$2,751,875
Nick Perbix	$2,500,000 (1)
-Salary Remaining :	$1,859,375
Anthony Beauvillier	$2,500,000 (3)
-Salary Remaining :	$1,859,375
Keegan Kolesar	$2,200,000 (3)
-Salary Remaining :	$1,636,250
Tanner Pearson	$2,000,000 (1)
-Salary Remaining :	$1,487,500
Michael McCarron	$2,000,000 (3)
-Salary Remaining :	$1,487,500
Ilya Mikheyev	$1,500,000 (1)
-Salary Remaining :	$1,115,625
Jiri Kulich	$1,200,000 (3)
-Salary Remaining :	$892,500
Joel Kiviranta	$1,200,000 (1)
-Salary Remaining :	$892,500
Daniel Sprong	$1,200,000 (1)
-Salary Remaining :	$892,500
John Klingberg (1 Way Contract)	$1,100,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$818,125
Matthew Murray	$1,000,000 (1)
-Salary Remaining :	$743,750
Total Pro Players	22
Salary Commitment
Year 25 : $70,000,000
Year 26 : $37,900,000
Year 27 : $25,100,000
Year 28 : $4,000,000
Salary Average Commitment
Year 25 : $70,000,000
Year 26 : $37,900,000
Year 27 : $25,100,000
Year 28 : $4,000,000
Salary Cap with 1 Way Contract
Year 25 : $68,900,000
Year 26 : $36,800,000
Year 27 : $25,100,000
Year 28 : $4,000,000

Farm Players Salaries
Arttu Hyry	$140,000 (1)
Salary Remaining :	$104,125
Justin Hryckowian	$140,000 (1)
Salary Remaining :	$104,125
Riley Tufte	$90,000 (1)
Salary Remaining :	$66,938
Nikita Grebenkin	$80,000 (3)
Salary Remaining :	$59,500
Fabian Lysell	$80,000 (2)
Salary Remaining :	$59,500
Andre Lee	$70,000 (2)
Salary Remaining :	$52,063
Matt Stienburg	$70,000 (1)
Salary Remaining :	$52,063
Mac Hollowell	$60,000 (1)
Salary Remaining :	$44,625
Jacob Fowler	$40,000 (1)
Salary Remaining :	$29,750
Emmitt Finnie	$40,000 (1)
Salary Remaining :	$29,750
Robbie Stucker	$10,000 (8)
Salary Remaining :	$7,438
Riley Sutter	$10,000 (5)
Salary Remaining :	$7,438
Elliot Desnoyers	$10,000 (8)
Salary Remaining :	$7,438
Hunter Drew	$10,000 (5)
Salary Remaining :	$7,438
Jack Becker	$10,000 (7)
Salary Remaining :	$7,438
Emmett Croteau	$10,000 (7)
Salary Remaining :	$7,438
Nikita Quapp	$10,000 (10)
Salary Remaining :	$7,438
Tyler Muszelik	$10,000 (9)
Salary Remaining :	$7,438
Reid Schaefer	$10,000 (9)
Salary Remaining :	$7,438
Stanislav Demin	$10,000 (9)
Salary Remaining :	$7,438
Noel Nordh	$10,000 (10)
Salary Remaining :	$7,438
Finn Harding	$10,000 (10)
Salary Remaining :	$7,438
Cam Squires	$10,000 (10)
Salary Remaining :	$7,438
Ilya Protas	$10,000 (10)
Salary Remaining :	$7,438
David Edstrom	$10,000 (10)
Salary Remaining :	$7,438
Tomas Hamara	$10,000 (10)
Salary Remaining :	$7,438
Tristan Bertucci	$10,000 (10)
Salary Remaining :	$7,438
Antti Tuomisto	$10,000 (9)
Salary Remaining :	$7,438
Total Farm Players	28
Salary Commitment
Year 25 : $990,000
Year 26 : $410,000
Year 27 : $260,000
Year 28 : $180,000
Salary Average Commitment
Year 25 : $990,000
Year 26 : $410,000
Year 27 : $260,000
Year 28 : $180,000

Minnesota Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	8000 - $90 - 7,291 - 91.13%
Level 2:	4000 - $50 - 3,624 - 90.60%
Level 3:	5000 - $35 - 4,473 - 89.46%
Level 4:	2000 - $23 - 1,848 - 92.41%
Luxury :	1000 - $190 - 887 - 88.67%
Total Capacity :	20000
Team Popularity :	101.00%
Income
Home Games Left	30
Average Attendance - %	18,123 - 90.61%
Average Income per Game	$1,272,347
Year to Date Revenue	$13,995,818
Expense
Pro Players Total Salaries	$43,500,000
Farm Players Total Salaries	$1,000,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$10,487,344
Pro Year To Date Expenses	$11,290,625
Farm Year To Date Expenses	$233,006
Pro Salary Cap To Date	$11,265,000
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$38,170,413
Pro Remaining Season Days	119
Pro Expenses Per Days	$272,500
Pro Estimated Expenses	$32,427,500
Farm Remaining Season Days	119
Farm Expenses Per Days	$6,250
Farm Estimated Expenses	$743,750
Estimated Season Expenses	$33,171,250
Estimated Season Salary Cap	$54,105,469
Estimate Under Maximum Salary Cap of $74,000,000	$19,894,531
Estimate Over Minimum Salary Cap of $44,000,000	$10,105,469
Current Bank Account	$31,264,745
Projected Bank Account	$36,263,908

Pro Players Salaries
Jeff Petry	$4,900,000 (1)
-Salary Remaining :	$3,644,375
Linus Ullmark	$4,800,000 (3)
-Salary Remaining :	$3,570,000
Alex Iafallo	$4,500,000 (3)
-Salary Remaining :	$3,346,875
Brendan Gallagher	$3,200,000 (1)
-Salary Remaining :	$2,380,000
Nick Leddy	$2,800,000 (2)
-Salary Remaining :	$2,082,500
Vladimir Tarasenko	$2,700,000 (3)
-Salary Remaining :	$2,008,125
Ryan Strome	$2,200,000 (2)
-Salary Remaining :	$1,636,250
Brett Kulak	$2,200,000 (2)
-Salary Remaining :	$1,636,250
Jaycob Megna	$2,200,000 (2)
-Salary Remaining :	$1,636,250
Jarred Tinordi	$1,600,000 (1)
-Salary Remaining :	$1,190,000
Pontus Holmberg	$1,600,000 (2)
-Salary Remaining :	$1,190,000
Leo Carlsson	$1,400,000 (2)
-Salary Remaining :	$1,041,250
Connor Brown	$1,400,000 (2)
-Salary Remaining :	$1,041,250
Patrick Brown	$1,200,000 (1)
-Salary Remaining :	$892,500
Conor Sheary	$1,200,000 (1)
-Salary Remaining :	$892,500
Trevor Carrick	$1,200,000 (1)
-Salary Remaining :	$892,500
Dominic Toninato	$1,200,000 (1)
-Salary Remaining :	$892,500
Samuel Fagemo	$900,000 (3)
-Salary Remaining :	$669,375
Jack Johnson	$800,000 (1)
-Salary Remaining :	$595,000
Tyler Pitlick	$600,000 (1)
-Salary Remaining :	$446,250
Matt Nieto	$500,000 (1)
-Salary Remaining :	$371,875
Carl Lindbom	$400,000 (1)
-Salary Remaining :	$297,500
Total Pro Players	22
Salary Commitment
Year 25 : $43,500,000
Year 26 : $26,700,000
Year 27 : $12,900,000
Year 28 : $0
Salary Average Commitment
Year 25 : $43,500,000
Year 26 : $26,700,000
Year 27 : $12,900,000
Year 28 : $0
Salary Cap with 1 Way Contract
Year 25 : $43,500,000
Year 26 : $26,700,000
Year 27 : $12,900,000
Year 28 : $0

Farm Players Salaries
Alexander Holtz	$120,000 (2)
Salary Remaining :	$89,250
Mason Geertsen	$120,000 (1)
Salary Remaining :	$89,250
Chad Ruhwedel	$120,000 (1)
Salary Remaining :	$89,250
Hendrix Lapierre	$120,000 (2)
Salary Remaining :	$89,250
Jesper Wallstedt	$100,000 (2)
Salary Remaining :	$74,375
Ivan Miroshnichenko	$90,000 (2)
Salary Remaining :	$66,938
Clark Bishop	$60,000 (1)
Salary Remaining :	$44,625
Danila Yurov	$40,000 (1)
Salary Remaining :	$29,750
Arseni Gritsyuk	$40,000 (1)
Salary Remaining :	$29,750
Damian Clara	$10,000 (10)
Salary Remaining :	$7,438
David Noel	$10,000 (9)
Salary Remaining :	$7,438
Reilly Webb	$10,000 (9)
Salary Remaining :	$7,438
Jared Wright	$10,000 (9)
Salary Remaining :	$7,438
Brandon Hickey	$10,000 (3)
Salary Remaining :	$7,438
Nick Swaney	$10,000 (6)
Salary Remaining :	$7,438
Luke Prokop	$10,000 (7)
Salary Remaining :	$7,438
Luke Henman	$10,000 (6)
Salary Remaining :	$7,438
Travis Barron	$10,000 (3)
Salary Remaining :	$7,438
Alex Kannok Leipert	$10,000 (8)
Salary Remaining :	$7,438
Greg Meireles	$10,000 (7)
Salary Remaining :	$7,438
Tristen Robins	$10,000 (8)
Salary Remaining :	$7,438
Matthew Maggio	$10,000 (8)
Salary Remaining :	$7,438
Dmitry Kuzmin	$10,000 (8)
Salary Remaining :	$7,438
Jack Devine	$10,000 (10)
Salary Remaining :	$7,438
Daniil But	$10,000 (10)
Salary Remaining :	$7,438
Mikus Vecvanags	$10,000 (9)
Salary Remaining :	$7,438
Dylan Ferguson	$10,000 (9)
Salary Remaining :	$7,438
Carter Berger	$10,000 (9)
Salary Remaining :	$7,438
Total Farm Players	28
Salary Commitment
Year 25 : $1,000,000
Year 26 : $620,000
Year 27 : $190,000
Year 28 : $170,000
Salary Average Commitment
Year 25 : $1,000,000
Year 26 : $620,000
Year 27 : $190,000
Year 28 : $170,000

Nashville Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	8000 - $95 - 7,830 - 97.88%
Level 2:	4000 - $55 - 3,989 - 99.72%
Level 3:	5000 - $40 - 4,956 - 99.13%
Level 4:	2000 - $30 - 1,968 - 98.42%
Luxury :	1000 - $200 - 988 - 98.78%
Total Capacity :	20000
Team Popularity :	109.00%
Income
Home Games Left	32
Average Attendance - %	19,732 - 98.66%
Average Income per Game	$1,452,157
Year to Date Revenue	$13,069,413
Expense
Pro Players Total Salaries	$60,400,000
Farm Players Total Salaries	$1,040,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$6,700,000
Pro Year To Date Expenses	$15,488,125
Farm Year To Date Expenses	$268,000
Pro Salary Cap To Date	$15,462,500
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$46,469,024
Pro Remaining Season Days	119
Pro Expenses Per Days	$378,125
Pro Estimated Expenses	$44,996,875
Farm Remaining Season Days	119
Farm Expenses Per Days	$6,500
Farm Estimated Expenses	$773,500
Estimated Season Expenses	$45,770,375
Estimated Season Salary Cap	$67,085,000
Estimate Under Maximum Salary Cap of $74,000,000	$6,915,000
Estimate Over Minimum Salary Cap of $44,000,000	$23,085,000
Current Bank Account	$8,888,111
Projected Bank Account	$9,586,760

Pro Players Salaries
Matthew Tkachuk	$7,600,000 (1)
-Salary Remaining :	$5,652,500
John Gibson	$6,300,000 (1)
-Salary Remaining :	$4,685,625
Victor Hedman	$6,000,000 (4)
-Salary Remaining :	$4,462,500
Alex Vlasic	$5,000,000 (1)
-Salary Remaining :	$3,718,750
J.T. Compher	$4,400,000 (1)
-Salary Remaining :	$3,272,500
Scott Wedgewood	$3,500,000 (3)
-Salary Remaining :	$2,603,125
Johnathan Kovacevic	$3,400,000 (3)
-Salary Remaining :	$2,528,750
Taylor Raddysh	$2,700,000 (1)
-Salary Remaining :	$2,008,125
Logan O'Connor	$2,500,000 (2)
-Salary Remaining :	$1,859,375
Calle Jarnkrok	$2,000,000 (1)
-Salary Remaining :	$1,487,500
Mathieu Olivier	$2,000,000 (3)
-Salary Remaining :	$1,487,500
Michael Kesselring	$1,800,000 (3)
-Salary Remaining :	$1,338,750
Wyatt Johnston	$1,600,000 (1)
-Salary Remaining :	$1,190,000
Cole Smith	$1,600,000 (2)
-Salary Remaining :	$1,190,000
Yegor Chinakhov	$1,500,000 (2)
-Salary Remaining :	$1,115,625
Conor Timmins	$1,400,000 (1)
-Salary Remaining :	$1,041,250
Connor Dewar	$1,200,000 (2)
-Salary Remaining :	$892,500
Adam Boqvist	$1,200,000 (1)
-Salary Remaining :	$892,500
Alex Alexeyev	$1,200,000 (2)
-Salary Remaining :	$892,500
Juraj Slafkovsky	$1,000,000 (1)
-Salary Remaining :	$743,750
Matt Coronato	$900,000 (2)
-Salary Remaining :	$669,375
Travis Boyd	$800,000 (1)
-Salary Remaining :	$595,000
Rasmus Asplund	$800,000 (1)
-Salary Remaining :	$595,000
Total Pro Players	23
Salary Commitment
Year 25 : $60,400,000
Year 26 : $25,600,000
Year 27 : $16,700,000
Year 28 : $6,000,000
Salary Average Commitment
Year 25 : $60,400,000
Year 26 : $25,600,000
Year 27 : $16,700,000
Year 28 : $6,000,000
Salary Cap with 1 Way Contract
Year 25 : $60,400,000
Year 26 : $25,600,000
Year 27 : $16,700,000
Year 28 : $6,000,000

Farm Players Salaries
Sam Lafferty	$120,000 (1)
Salary Remaining :	$89,250
Jakob Pelletier	$110,000 (2)
Salary Remaining :	$81,813
Akira Schmid	$110,000 (2)
Salary Remaining :	$81,813
Gage Goncalves	$110,000 (1)
Salary Remaining :	$81,813
Gustav Lindstrom	$100,000 (1)
Salary Remaining :	$74,375
Max Jones	$90,000 (1)
Salary Remaining :	$66,938
Axel Jonsson-Fjallby	$90,000 (1)
Salary Remaining :	$66,938
Jack Rathbone	$60,000 (1)
Salary Remaining :	$44,625
Jake Livingstone	$60,000 (1)
Salary Remaining :	$44,625
Nathan Gaucher	$10,000 (8)
Salary Remaining :	$7,438
Parker Bell	$10,000 (10)
Salary Remaining :	$7,438
Lukas Svejkovsky	$10,000 (7)
Salary Remaining :	$7,438
Ty Nelson	$10,000 (9)
Salary Remaining :	$7,438
Nick Capone	$10,000 (10)
Salary Remaining :	$7,438
Quinn Olson	$10,000 (10)
Salary Remaining :	$7,438
Nate Danielson	$10,000 (10)
Salary Remaining :	$7,438
Dominik Badinka	$10,000 (10)
Salary Remaining :	$7,438
Joseph Cecconi	$10,000 (4)
Salary Remaining :	$7,438
Francesco Pinelli	$10,000 (10)
Salary Remaining :	$7,438
Jakub Demek	$10,000 (8)
Salary Remaining :	$7,438
Henrik Rybinski	$10,000 (8)
Salary Remaining :	$7,438
Samuel Savoie	$10,000 (10)
Salary Remaining :	$7,438
Gavin Hayes	$10,000 (10)
Salary Remaining :	$7,438
Mason Beaupit	$10,000 (8)
Salary Remaining :	$7,438
Ethan Keppen	$10,000 (8)
Salary Remaining :	$7,438
Ryan Jones	$10,000 (8)
Salary Remaining :	$7,438
Judd Caulfield	$10,000 (8)
Salary Remaining :	$7,438
Jesper Vikman	$10,000 (6)
Salary Remaining :	$7,438
Total Farm Players	28
Salary Commitment
Year 25 : $1,040,000
Year 26 : $410,000
Year 27 : $190,000
Year 28 : $190,000
Salary Average Commitment
Year 25 : $1,040,000
Year 26 : $410,000
Year 27 : $190,000
Year 28 : $190,000

St. Louis Blues

St. Louis Blues is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	Enterprise Center
Level 1:	8000 - $108 - 7,839 - 97.99%
Level 2:	4000 - $63 - 3,895 - 97.38%
Level 3:	5000 - $46 - 4,681 - 93.63%
Level 4:	2000 - $34 - 1,886 - 94.32%
Luxury :	1000 - $213 - 987 - 98.67%
Total Capacity :	20000
Team Popularity :	132.00%
Income
Home Games Left	31
Average Attendance - %	19,289 - 96.44%
Average Income per Game	$1,629,138
Year to Date Revenue	$16,291,383
Expense
Pro Players Total Salaries	$75,000,000
Farm Players Total Salaries	$1,600,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$19,503,125
Farm Year To Date Expenses	$410,000
Pro Salary Cap To Date	$19,272,500
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$50,503,287
Pro Remaining Season Days	119
Pro Expenses Per Days	$469,375
Pro Estimated Expenses	$55,855,625
Farm Remaining Season Days	119
Farm Expenses Per Days	$10,000
Farm Estimated Expenses	$1,190,000
Estimated Season Expenses	$57,045,625
Estimated Season Salary Cap	$74,458,750
Estimate Under Maximum Salary Cap of $74,000,000	-$458,750
Estimate Over Minimum Salary Cap of $44,000,000	$30,458,750
Current Bank Account	$36,036,067
Projected Bank Account	$29,493,729

Pro Players Salaries
Auston Matthews	$8,000,000 (4)
-Salary Remaining :	$5,950,000
Clayton Keller	$6,500,000 (1)
-Salary Remaining :	$4,834,375
Matt Boldy	$6,100,000 (3)
-Salary Remaining :	$4,536,875
Zach Werenski	$5,900,000 (3)
-Salary Remaining :	$4,388,125
Carter Verhaeghe	$5,900,000 (2)
-Salary Remaining :	$4,388,125
Colton Parayko	$5,000,000 (3)
-Salary Remaining :	$3,718,750
Matt Duchene	$4,600,000 (1)
-Salary Remaining :	$3,421,250
Joseph Woll	$4,200,000 (1)
-Salary Remaining :	$3,123,750
Mats Zuccarello	$4,000,000 (2)
-Salary Remaining :	$2,975,000
Adam Larsson	$3,700,000 (3)
-Salary Remaining :	$2,751,875
Joel Farabee	$3,200,000 (1)
-Salary Remaining :	$2,380,000
Nicolas Hague	$3,000,000 (2)
-Salary Remaining :	$2,231,250
Jack Roslovic	$2,200,000 (3)
-Salary Remaining :	$1,636,250
Casey DeSmith	$2,000,000 (2)
-Salary Remaining :	$1,487,500
Joel Armia	$2,000,000 (2)
-Salary Remaining :	$1,487,500
Sam Carrick	$1,500,000 (2)
-Salary Remaining :	$1,115,625
Dan Vladar	$1,500,000 (1)
-Salary Remaining :	$1,115,625
Josh Anderson	$1,500,000 (3)
-Salary Remaining :	$1,115,625
Brayden McNabb	$1,200,000 (3)
-Salary Remaining :	$892,500
Jesperi Kotkaniemi (1 Way Contract)	$1,200,000 (1)
-Salary Remaining :	$892,500
Owen Pickering	$1,000,000 (3)
-Salary Remaining :	$743,750
Martin Pospisil (1 Way Contract)	$800,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$595,000
Total Pro Players	22
Salary Commitment
Year 25 : $75,000,000
Year 26 : $53,000,000
Year 27 : $34,600,000
Year 28 : $8,000,000
Salary Average Commitment
Year 25 : $75,000,000
Year 26 : $53,000,000
Year 27 : $34,600,000
Year 28 : $8,000,000
Salary Cap with 1 Way Contract
Year 25 : $74,200,000
Year 26 : $53,000,000
Year 27 : $34,600,000
Year 28 : $8,000,000

Farm Players Salaries
Olen Zellweger	$120,000 (2)
Salary Remaining :	$89,250
Cody Glass	$120,000 (1)
Salary Remaining :	$89,250
Juuso Parssinen	$120,000 (1)
Salary Remaining :	$89,250
Nils Lundkvist	$120,000 (2)
Salary Remaining :	$89,250
Jonatan Berggren	$120,000 (2)
Salary Remaining :	$89,250
Boris Katchouk	$120,000 (1)
Salary Remaining :	$89,250
Arturs Silovs	$110,000 (2)
Salary Remaining :	$81,813
Jacob Moverare	$90,000 (1)
Salary Remaining :	$66,938
Vladislav Kolyachonok	$90,000 (2)
Salary Remaining :	$66,938
Cooper Marody	$80,000 (2)
Salary Remaining :	$59,500
Kale Clague	$80,000 (1)
Salary Remaining :	$59,500
Isaiah George	$70,000 (3)
Salary Remaining :	$52,063
Maxence Guenette	$70,000 (1)
Salary Remaining :	$52,063
Tanner Laczynski	$70,000 (2)
Salary Remaining :	$52,063
Joseph Blandisi	$50,000 (1)
Salary Remaining :	$37,188
Jujhar Khaira	$50,000 (1)
Salary Remaining :	$37,188
Riley Hughes	$10,000 (10)
Salary Remaining :	$7,438
Jacob Ingham	$10,000 (8)
Salary Remaining :	$7,438
Jamieson Rees	$10,000 (10)
Salary Remaining :	$7,438
Marshall Warren	$10,000 (10)
Salary Remaining :	$7,438
Xavier Bernard	$10,000 (6)
Salary Remaining :	$7,438
Max Wanner	$10,000 (10)
Salary Remaining :	$7,438
Keean Washkurak	$10,000 (10)
Salary Remaining :	$7,438
Lucas Ciona	$10,000 (10)
Salary Remaining :	$7,438
Ryan Mast	$10,000 (10)
Salary Remaining :	$7,438
Rhett Pitlick	$10,000 (10)
Salary Remaining :	$7,438
Henrik Tikkanen	$10,000 (10)
Salary Remaining :	$7,438
Zayde Wisdom	$10,000 (10)
Salary Remaining :	$7,438
Total Farm Players	28
Salary Commitment
Year 25 : $1,600,000
Year 26 : $900,000
Year 27 : $190,000
Year 28 : $120,000
Salary Average Commitment
Year 25 : $1,600,000
Year 26 : $900,000
Year 27 : $190,000
Year 28 : $120,000

Utah Hockey Club

Arena Capacity - Ticket Price Attendance - %
Arena Name	Delta Center
Level 1:	8000 - $102 - 7,601 - 95.01%
Level 2:	4000 - $62 - 3,733 - 93.33%
Level 3:	5000 - $41 - 4,704 - 94.08%
Level 4:	2000 - $31 - 1,908 - 95.42%
Luxury :	1000 - $205 - 967 - 96.72%
Total Capacity :	20000
Team Popularity :	135.00%
Income
Home Games Left	31
Average Attendance - %	18,913 - 94.57%
Average Income per Game	$1,544,738
Year to Date Revenue	$15,447,383
Expense
Pro Players Total Salaries	$71,000,000
Farm Players Total Salaries	$1,730,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$19,066,875
Farm Year To Date Expenses	$358,560
Pro Salary Cap To Date	$18,763,750
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$47,886,887
Pro Remaining Season Days	119
Pro Expenses Per Days	$444,375
Pro Estimated Expenses	$52,880,625
Farm Remaining Season Days	119
Farm Expenses Per Days	$10,812
Farm Estimated Expenses	$1,286,628
Estimated Season Expenses	$54,167,253
Estimated Season Salary Cap	$70,677,500
Estimate Under Maximum Salary Cap of $74,000,000	$3,322,500
Estimate Over Minimum Salary Cap of $44,000,000	$26,677,500
Current Bank Account	$37,528,167
Projected Bank Account	$31,247,801

Pro Players Salaries
Hampus Lindholm	$7,800,000 (1)
-Salary Remaining :	$5,801,250
Jack Hughes	$7,400,000 (2)
-Salary Remaining :	$5,503,750
Kyle Palmieri	$6,600,000 (1)
-Salary Remaining :	$4,908,750
Jaccob Slavin	$5,000,000 (2)
-Salary Remaining :	$3,718,750
Chris Kreider	$4,800,000 (1)
-Salary Remaining :	$3,570,000
Aaron Ekblad	$4,200,000 (4)
-Salary Remaining :	$3,123,750
Sebastian Aho	$4,000,000 (3)
-Salary Remaining :	$2,975,000
Jonathan Marchessault	$3,800,000 (3)
-Salary Remaining :	$2,826,250
Jake Middleton	$3,400,000 (2)
-Salary Remaining :	$2,528,750
Niko Mikkola	$3,400,000 (2)
-Salary Remaining :	$2,528,750
Andrei Vasilevskiy	$3,400,000 (2)
-Salary Remaining :	$2,528,750
Dawson Mercer	$3,300,000 (2)
-Salary Remaining :	$2,454,375
Evgeni Malkin	$3,000,000 (1)
-Salary Remaining :	$2,231,250
Jordan Eberle	$2,800,000 (2)
-Salary Remaining :	$2,082,500
Eetu Luostarinen	$2,700,000 (1)
-Salary Remaining :	$2,008,125
Noel Acciari	$2,200,000 (1)
-Salary Remaining :	$1,636,250
Morgan Barron	$2,000,000 (1)
-Salary Remaining :	$1,487,500
Klim Kostin (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$892,500
Total Pro Players	18
Salary Commitment
Year 25 : $71,000,000
Year 26 : $40,700,000
Year 27 : $12,000,000
Year 28 : $4,200,000
Salary Average Commitment
Year 25 : $71,000,000
Year 26 : $40,700,000
Year 27 : $12,000,000
Year 28 : $4,200,000
Salary Cap with 1 Way Contract
Year 25 : $69,800,000
Year 26 : $40,700,000
Year 27 : $12,000,000
Year 28 : $4,200,000

Farm Players Salaries
Logan Cooley	$180,000 (2)
Salary Remaining :	$133,875
Brandt Clarke	$130,000 (2)
Salary Remaining :	$96,688
Keaton Middleton	$120,000 (1)
Salary Remaining :	$89,250
Alexander Nylander	$120,000 (1)
Salary Remaining :	$89,250
Mason Lohrei	$120,000 (1)
Salary Remaining :	$89,250
Louis Crevier	$110,000 (1)
Salary Remaining :	$81,813
Milos Kelemen	$100,000 (1)
Salary Remaining :	$74,375
Devon Levi	$100,000 (1)
Salary Remaining :	$74,375
Christian Fischer	$100,000 (1)
Salary Remaining :	$74,375
Nikita Chibrikov	$80,000 (2)
Salary Remaining :	$59,500
Lane Pederson	$80,000 (2)
Salary Remaining :	$59,500
Chase De Leo	$70,000 (1)
Salary Remaining :	$52,063
Rhett Gardner	$70,000 (1)
Salary Remaining :	$52,063
Guillaume Brisebois	$60,000 (2)
Salary Remaining :	$44,625
Easton Cowan	$40,000 (1)
Salary Remaining :	$29,750
Zakhar Bardakov	$40,000 (1)
Salary Remaining :	$29,750
Sergei Murashov	$40,000 (1)
Salary Remaining :	$29,750
Roddy Ross	$10,000 (7)
Salary Remaining :	$7,438
Jack Beck	$10,000 (10)
Salary Remaining :	$7,438
Dylan Duke	$10,000 (9)
Salary Remaining :	$7,438
Mike McKee	$10,000 (2)
Salary Remaining :	$7,438
Philip Svedeback	$10,000 (7)
Salary Remaining :	$7,438
Jack Matier	$10,000 (10)
Salary Remaining :	$7,438
Marcel Marcel	$10,000 (8)
Salary Remaining :	$7,438
Patrick Guay	$10,000 (7)
Salary Remaining :	$7,438
Cameron Whitehead	$10,000 (7)
Salary Remaining :	$7,438
Conner Bleackley	$10,000 (2)
Salary Remaining :	$7,438
Vsevolod Komarov	$10,000 (10)
Salary Remaining :	$7,438
Trevor Kuntar	$10,000 (8)
Salary Remaining :	$7,438
Noah Warren	$10,000 (10)
Salary Remaining :	$7,438
Francesco Arcuri	$10,000 (8)
Salary Remaining :	$7,438
Hugo Ollas	$10,000 (7)
Salary Remaining :	$7,438
Cam Morrison	$10,000 (6)
Salary Remaining :	$7,438
Evan Nause	$10,000 (9)
Salary Remaining :	$7,438
Total Farm Players	34
Salary Commitment
Year 25 : $1,730,000
Year 26 : $700,000
Year 27 : $150,000
Year 28 : $150,000
Salary Average Commitment
Year 25 : $1,730,000
Year 26 : $700,000
Year 27 : $150,000
Year 28 : $150,000

Winnipeg Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canada Life Centre
Level 1:	8000 - $112 - 7,615 - 95.18%
Level 2:	4000 - $67 - 3,743 - 93.59%
Level 3:	5000 - $47 - 4,581 - 91.62%
Level 4:	2000 - $37 - 1,784 - 89.22%
Luxury :	1000 - $213 - 993 - 99.27%
Total Capacity :	20000
Team Popularity :	116.00%
Income
Home Games Left	31
Average Attendance - %	18,716 - 93.58%
Average Income per Game	$1,644,305
Year to Date Revenue	$16,443,047
Expense
Pro Players Total Salaries	$70,100,000
Farm Players Total Salaries	$1,680,000
Coaches Total Salaries	$100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$18,788,125
Farm Year To Date Expenses	$350,555
Pro Salary Cap To Date	$18,762,500
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$50,973,446
Pro Remaining Season Days	119
Pro Expenses Per Days	$438,750
Pro Estimated Expenses	$52,211,250
Farm Remaining Season Days	119
Farm Expenses Per Days	$10,500
Farm Estimated Expenses	$1,249,500
Estimated Season Expenses	$53,460,750
Estimated Season Salary Cap	$70,899,375
Estimate Under Maximum Salary Cap of $74,000,000	$3,100,625
Estimate Over Minimum Salary Cap of $44,000,000	$26,899,375
Current Bank Account	$29,335,148
Projected Bank Account	$26,847,844

Pro Players Salaries
Shane Pinto	$11,000,000 (2)
-Salary Remaining :	$8,181,250
Mikael Granlund	$7,200,000 (3)
-Salary Remaining :	$5,355,000
Roope Hintz	$6,500,000 (3)
-Salary Remaining :	$4,834,375
Bryan Rust	$5,200,000 (2)
-Salary Remaining :	$3,867,500
John Carlson	$5,000,000 (3)
-Salary Remaining :	$3,718,750
Gustav Forsling	$4,800,000 (4)
-Salary Remaining :	$3,570,000
Justin Faulk	$4,700,000 (3)
-Salary Remaining :	$3,495,625
Igor Shesterkin	$4,600,000 (2)
-Salary Remaining :	$3,421,250
Alexander Wennberg	$4,500,000 (3)
-Salary Remaining :	$3,346,875
Jean-Gabriel Pageau	$4,300,000 (1)
-Salary Remaining :	$3,198,125
Jake DeBrusk	$3,700,000 (3)
-Salary Remaining :	$2,751,875
Anders Lee	$2,000,000 (2)
-Salary Remaining :	$1,487,500
David Rittich	$1,500,000 (3)
-Salary Remaining :	$1,115,625
Ty Emberson	$1,500,000 (2)
-Salary Remaining :	$1,115,625
Brett Leason	$1,400,000 (1)
-Salary Remaining :	$1,041,250
Brett Howden	$1,200,000 (1)
-Salary Remaining :	$892,500
Joel Edmundson	$1,000,000 (2)
-Salary Remaining :	$743,750
Total Pro Players	17
Salary Commitment
Year 25 : $70,100,000
Year 26 : $63,200,000
Year 27 : $37,900,000
Year 28 : $4,800,000
Salary Average Commitment
Year 25 : $70,100,000
Year 26 : $63,200,000
Year 27 : $37,900,000
Year 28 : $4,800,000
Salary Cap with 1 Way Contract
Year 25 : $70,100,000
Year 26 : $63,200,000
Year 27 : $37,900,000
Year 28 : $4,800,000

Farm Players Salaries
Jake Sanderson	$190,000 (1)
Salary Remaining :	$141,313
Craig Smith	$120,000 (2)
Salary Remaining :	$89,250
Keith Kinkaid	$120,000 (1)
Salary Remaining :	$89,250
Nils Hoglander	$120,000 (1)
Salary Remaining :	$89,250
Marat Khusnutdinov	$90,000 (1)
Salary Remaining :	$66,938
Jack Thompson	$90,000 (2)
Salary Remaining :	$66,938
Rocco Grimaldi	$80,000 (1)
Salary Remaining :	$59,500
Alex Belzile	$80,000 (1)
Salary Remaining :	$59,500
Albert Johansson	$80,000 (1)
Salary Remaining :	$59,500
Sheldon Dries	$80,000 (1)
Salary Remaining :	$59,500
Jayson Megna	$80,000 (1)
Salary Remaining :	$59,500
Seth Griffith	$80,000 (1)
Salary Remaining :	$59,500
Trent Miner	$80,000 (1)
Salary Remaining :	$59,500
Andrew Poturalski	$80,000 (1)
Salary Remaining :	$59,500
Nikita Prishchepov	$70,000 (3)
Salary Remaining :	$52,063
Justin Kirkland	$70,000 (1)
Salary Remaining :	$52,063
Lucas Johansen	$50,000 (1)
Salary Remaining :	$37,188
Chaz Lucius	$10,000 (7)
Salary Remaining :	$7,438
Ty Murchison	$10,000 (9)
Salary Remaining :	$7,438
Carter Gylander	$10,000 (10)
Salary Remaining :	$7,438
Brandon Baddock	$10,000 (1)
Salary Remaining :	$7,438
Antonio Stranges	$10,000 (6)
Salary Remaining :	$7,438
Martin Chromiak	$10,000 (6)
Salary Remaining :	$7,438
Alexander Nikishin	$10,000 (10)
Salary Remaining :	$7,438
Artem Shlaine	$10,000 (10)
Salary Remaining :	$7,438
Ayrton Martino	$10,000 (10)
Salary Remaining :	$7,438
Dennis Busby	$10,000 (10)
Salary Remaining :	$7,438
Devin Kaplan	$10,000 (10)
Salary Remaining :	$7,438
Peter DiLiberatore	$10,000 (6)
Salary Remaining :	$7,438
Total Farm Players	29
Salary Commitment
Year 25 : $1,680,000
Year 26 : $390,000
Year 27 : $180,000
Year 28 : $110,000
Salary Average Commitment
Year 25 : $1,680,000
Year 26 : $390,000
Year 27 : $180,000
Year 28 : $110,000

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
Boston Bruins	$11,860,537	$71,193,125	$2,806,875	$27,193,125	22	31	53
Buffalo Sabres	$31,833,597	$64,404,375	$9,595,625	$20,404,375	21	29	50
Detroit Red Wings	$52,224,644	$66,160,000	$7,840,000	$22,160,000	26	29	55
Florida Panthers	$15,454,844	$72,955,000	$1,045,000	$28,955,000	21	27	48
Montreal Canadiens	$27,586,557	$67,462,500	$6,537,500	$23,462,500	22	29	51
Ottawa Senators	$36,620,925	$62,515,000	$11,485,000	$18,515,000	26	32	58
Tampa Bay Lightning	$40,783,345	$62,899,375	$11,100,625	$18,899,375	23	29	52
Toronto Maple Leafs	$31,570,243	$67,900,000	$6,100,000	$23,900,000	20	33	53
Carolina Hurricanes	$39,451,812	$48,265,000	$25,735,000	$4,265,000	23	37	60
Columbus Blue Jackets	$18,229,090	$70,413,125	$3,586,875	$26,413,125	22	26	48
New Jersey Devils	$53,194,916	$75,915,000	-$1,915,000	$31,915,000	23	27	50
New York Islanders	$9,040,102	$69,064,687	$4,935,313	$25,064,687	20	35	55
New York Rangers	$23,613,599	$69,890,625	$4,109,375	$25,890,625	27	19	46
Philadelphia Flyers	$34,358,772	$73,700,000	$300,000	$29,700,000	23	40	63
Pittsburgh Penguins	$13,519,965	$64,434,375	$9,565,625	$20,434,375	21	25	46
Washington Capitals	$17,940,777	$71,991,250	$2,008,750	$27,991,250	17	30	47
Anaheim Ducks	$29,972,092	$63,903,750	$10,096,250	$19,903,750	21	38	59
Calgary Flames	$26,345,174	$51,326,250	$22,673,750	$7,326,250	24	29	53
Edmonton Oilers	$16,816,996	$70,854,375	$3,145,625	$26,854,375	20	33	53
Los Angeles Kings	$10,389,629	$69,666,250	$4,333,750	$25,666,250	23	23	46
San Jose Sharks	$38,697,719	$73,200,000	$800,000	$29,200,000	20	29	49
Seattle Kraken	$40,247,728	$42,928,750	$31,071,250	-$1,071,250	23	29	52
Vancouver Canucks	$24,491,096	$69,200,000	$4,800,000	$25,200,000	26	31	57
Vegas Golden Knights	$17,391,834	$52,687,500	$21,312,500	$8,687,500	22	27	49
Chicago Blackhawks	$35,352,161	$73,341,250	$658,750	$29,341,250	20	29	49
Colorado Avalanche	$18,296,333	$74,007,500	-$7,500	$30,007,500	23	28	51
Dallas Stars	$4,064,670	$68,900,000	$5,100,000	$24,900,000	22	28	50
Minnesota Wild	$31,264,745	$54,105,469	$19,894,531	$10,105,469	22	28	50
Nashville Predators	$8,888,111	$67,085,000	$6,915,000	$23,085,000	23	28	51
St. Louis Blues	$36,036,067	$74,458,750	-$458,750	$30,458,750	22	28	50
Utah Hockey Club	$37,528,167	$70,677,500	$3,322,500	$26,677,500	18	34	52
Winnipeg Jets	$29,335,148	$70,899,375	$3,100,625	$26,899,375	17	29	46

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

New Jersey Devils is over or under the salary cap!

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

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 - %