CCHL - Team Finance

Avalanche is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - $100 - 5,096 - 84.93%
Level 2:	5500 - $60 - 4,595 - 83.55%
Level 3:	2000 - $45 - 1,680 - 84.00%
Level 4:	4000 - $30 - 3,270 - 81.75%
Luxury :	1000 - $200 - 836 - 83.59%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,708 - 78.46%
Farm Level 2:	3000 - $12 - 2,320 - 77.35%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,477 - 83.66%
Average Income per Game	$1,678,017
Year to Date Revenue	$68,798,709
Farm
Home Games Left	0
Average Attendance - %	7,028 - 78.09%
Average Income per Game	$174,645
Year to Date Revenue	$7,160,438
Expense
Pro Players Total Salaries	$89,578,000
Farm Players Total Salaries	$2,720,011
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	($5,250,000)
Pro Year To Date Expenses	$87,341,730
Farm Year To Date Expenses	$2,749,011
Pro Salary Cap To Date	$87,341,730
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$473,958
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,028
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$84,328,000
Estimate Under Maximum Salary Cap of $83,500,000	-$828,000
Estimate Over Minimum Salary Cap of $61,500,000	$22,828,000
Current Bank Account	$61,727,077
Projected Bank Account	$61,727,077

Pro Players Salaries
Steven Stamkos	$11,600,000 (1)
Taylor Hall	$8,714,000 (2)
Teuvo Teravainen	$8,200,000 (3)
Jaccob Slavin	$8,150,000 (5)
Nikita Scherbak	$7,000,000 (6)
Brayden Schenn	$5,500,000 (5)
John Carlson	$4,950,000 (6)
Ryan Strome	$4,750,000 (6)
Urho Vaakanainen	$4,050,000 (4)
Stepan Falkovsky	$3,500,000 (1)
Yegor Korshkov	$3,450,000 (4)
Matthew Benning	$3,000,000 (2)
Ilya Samsonov	$2,500,000 (1)
Barrett Hayton	$2,500,000 (4)
Serron Noel	$2,300,000 (4)
Jake Allen	$1,650,000 (3)
Kasper Kotkansalo	$1,500,000 (2)
Nick Bonino	$1,250,000 (1)
Spencer Martin	$1,050,000 (1)
Joe Hicketts	$950,000 (3)
MacKenzie Entwistle	$795,000 (6)
Filip Chytil	$769,000 (6)
Blake Murray	$750,000 (6)
Andrei Altybarmakyan	$700,000 (1)
Total Pro Players	24
Salary Commitment
Year 15 : $89,578,000
Year 16 : $68,978,000
Year 17 : $55,764,000
Year 18 : $44,964,000
Salary Average Commitment
Year 15 : $89,578,000
Year 16 : $68,978,000
Year 17 : $55,764,000
Year 18 : $44,964,000
Salary Cap with 1 Way Contract
Year 15 : $89,578,000
Year 16 : $68,978,000
Year 17 : $55,764,000
Year 18 : $44,964,000

Farm Players Salaries
Tyson Kozak	$300,000 (1)
Eamon McAdam	$185,000 (1)
Steven Lorentz	$150,011 (5)
Gregory Hofmann	$105,000 (1)
Chris Martenet	$105,000 (1)
Viktor Lodin	$100,000 (1)
Boris Katchouk	$100,000 (1)
Jesse Gabrielle	$100,000 (1)
Dale Weise	$97,500 (1)
Alexandre Fortin	$97,500 (1)
Coulson Pitre	$92,500 (3)
Gavin Hayes	$92,500 (1)
Denver Barkey	$92,500 (3)
Evan Vierling	$92,500 (1)
Jeff Taylor	$85,000 (2)
Thomas Schemitsch	$75,000 (1)
JC Beaudin	$75,000 (1)
Nolan Valleau	$75,000 (1)
Devante Stephens	$70,000 (1)
Brycen Martin	$70,000 (1)
Felix Girard	$70,000 (1)
Dan Kelly	$70,000 (1)
Chris Calnan	$70,000 (1)
Egor Yakovlev	$70,000 (1)
Peter Cehlarik	$70,000 (1)
Darren Dietz	$70,000 (1)
Wyatt Kalynuk	$70,000 (1)
Edward Pasquale	$70,000 (1)
Total Farm Players	28
Salary Commitment
Year 15 : $2,720,011
Year 16 : $420,011
Year 17 : $335,011
Year 18 : $150,011
Salary Average Commitment
Year 15 : $2,720,011
Year 16 : $420,011
Year 17 : $335,011
Year 18 : $150,011

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $100 - 5,049 - 84.15%
Level 2:	5500 - $60 - 4,631 - 84.21%
Level 3:	2000 - $45 - 1,668 - 83.40%
Level 4:	4000 - $30 - 3,317 - 82.93%
Luxury :	1000 - $200 - 841 - 84.08%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,641 - 77.34%
Farm Level 2:	3000 - $12 - 2,319 - 77.29%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,506 - 83.82%
Average Income per Game	$1,677,030
Year to Date Revenue	$68,758,227
Farm
Home Games Left	0
Average Attendance - %	6,959 - 77.33%
Average Income per Game	$172,608
Year to Date Revenue	$7,076,913
Expense
Pro Players Total Salaries	$78,556,650
Farm Players Total Salaries	$3,055,009
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$2,325,000
Pro Year To Date Expenses	$78,372,048
Farm Year To Date Expenses	$2,938,849
Pro Salary Cap To Date	$78,372,048
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$415,644
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,879
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$80,881,650
Estimate Under Maximum Salary Cap of $83,500,000	$2,618,350
Estimate Over Minimum Salary Cap of $61,500,000	$19,381,650
Current Bank Account	$67,038,743
Projected Bank Account	$67,038,743

Pro Players Salaries
Matthew Tkachuk	$11,750,000 (5)
Filip Forsberg	$8,500,000 (6)
Mika Zibanejad	$7,200,000 (5)
Mackenzie Weegar	$6,250,000 (2)
Roope Hintz	$5,500,000 (3)
Jake Guentzel	$5,500,000 (1)
Mats Zuccarello	$4,750,000 (1)
Andrei Kuzmenko	$4,000,000 (4)
Martin Jones	$4,000,000 (5)
Anthony Duclair	$3,750,000 (2)
Chris Tanev	$3,250,000 (5)
Rob O'Gara	$1,895,000 (6)
Jesper Boqvist	$1,700,000 (2)
Seth Jarvis	$1,500,000 (5)
Brandon Halverson	$1,500,000 (1)
Thomas Vannelli	$1,250,000 (6)
Trevor van Riemsdyk	$1,210,000 (1)
Alex Newhook	$925,000 (3)
Brock Faber	$925,000 (3)
Adam Brooks	$900,900 (1)
Juuso Riikola	$800,750 (1)
Otto Somppi	$800,000 (2)
Maksim Sushko	$700,000 (2)
Total Pro Players	23
Salary Commitment
Year 15 : $78,556,650
Year 16 : $63,895,000
Year 17 : $50,695,000
Year 18 : $43,345,000
Salary Average Commitment
Year 15 : $78,556,650
Year 16 : $63,895,000
Year 17 : $50,695,000
Year 18 : $43,345,000
Salary Cap with 1 Way Contract
Year 15 : $78,556,650
Year 16 : $63,895,000
Year 17 : $50,695,000
Year 18 : $43,345,000

Farm Players Salaries
Joe Snively	$185,550 (2)
Sam Anas	$160,000 (1)
Jonas Siegenthaler	$140,000 (3)
Filip Lindberg	$125,000 (3)
Matthew Phillips	$120,000 (2)
Miska Kukkonen	$100,000 (6)
Dakota Joshua	$98,900 (6)
Michael Brodzinski	$98,770 (1)
Gage Quinney	$98,500 (1)
Cedric Paquette	$95,000 (5)
Tucker Poolman	$95,000 (1)
Mark Pysyk	$94,684 (2)
Samuel Honzek	$92,500 (1)
James Malatesta	$92,500 (1)
Mikhail Maltsev	$92,500 (1)
Hunter Brzustewicz	$92,500 (3)
Maximus Wanner	$92,500 (1)
Radim Zohorna	$92,500 (3)
Ilya Nabokov	$92,500 (3)
Carl Lindbom	$92,500 (3)
Kevin Roy	$90,000 (1)
Erik Kallgren	$89,900 (4)
Andrew OBrien	$89,800 (3)
Trevor Murphy	$88,800 (2)
Hunter Drew	$87,505 (3)
Nick Schneider	$87,500 (3)
Nathan Todd	$85,000 (3)
Kevin Rooney	$75,000 (3)
Ryan Lomberg	$70,100 (6)
Michael Latta	$70,000 (1)
Andrew Miller	$70,000 (1)
Total Farm Players	31
Salary Commitment
Year 15 : $3,055,009
Year 16 : $2,002,739
Year 17 : $1,513,705
Year 18 : $453,900
Salary Average Commitment
Year 15 : $3,055,009
Year 16 : $2,002,739
Year 17 : $1,513,705
Year 18 : $453,900

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - $100 - 4,928 - 82.14%
Level 2:	5500 - $60 - 4,361 - 79.29%
Level 3:	2000 - $45 - 1,623 - 81.13%
Level 4:	4000 - $30 - 3,166 - 79.15%
Luxury :	1000 - $200 - 818 - 81.75%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,489 - 74.82%
Farm Level 2:	3000 - $12 - 2,232 - 74.39%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	14,895 - 80.51%
Average Income per Game	$1,618,099
Year to Date Revenue	$66,342,049
Farm
Home Games Left	0
Average Attendance - %	6,721 - 74.68%
Average Income per Game	$166,818
Year to Date Revenue	$6,839,534
Expense
Pro Players Total Salaries	$75,570,000
Farm Players Total Salaries	$2,384,333
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$74,328,896
Farm Year To Date Expenses	$2,353,123
Pro Salary Cap To Date	$74,328,896
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$399,841
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$13,173
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$75,570,000
Estimate Under Maximum Salary Cap of $83,500,000	$7,930,000
Estimate Over Minimum Salary Cap of $61,500,000	$14,070,000
Current Bank Account	$12,369,132
Projected Bank Account	$12,369,132

Pro Players Salaries
Tim Stutzle	$8,350,000 (4)
Jack Hughes	$8,000,000 (2)
Jason Robertson	$7,750,000 (2)
Brady Skjei	$6,250,000 (2)
Mathew Barzal	$5,500,000 (6)
Ryan Donato	$4,000,000 (6)
Joel Farabee	$4,000,000 (6)
Adam Fox	$3,750,000 (6)
Emil Bemstrom	$3,750,000 (4)
Alexander Georgiev	$3,650,000 (4)
Quinn Hughes	$3,000,000 (5)
Josh Manson	$2,500,000 (3)
Carter Hart	$2,250,000 (1)
Vladislav Gavrikov	$1,870,000 (3)
Matty Beniers	$1,750,000 (6)
Fabian Zetterlund	$1,750,000 (3)
Philipp Kurashev	$1,450,000 (3)
Jack McBain	$1,300,000 (3)
Philip Tomasino	$1,250,000 (1)
Josh Morrissey	$1,250,000 (5)
Mavrik Bourque	$800,000 (1)
Anthony DeAngelo	$700,000 (2)
Jeff Zatkoff	$700,000 (1)
Total Pro Players	23
Salary Commitment
Year 15 : $75,570,000
Year 16 : $70,570,000
Year 17 : $47,870,000
Year 18 : $39,000,000
Salary Average Commitment
Year 15 : $60,845,000
Year 16 : $55,845,000
Year 17 : $40,220,000
Year 18 : $31,350,000
Salary Cap with 1 Way Contract
Year 15 : $75,570,000
Year 16 : $70,570,000
Year 17 : $47,870,000
Year 18 : $39,000,000

Farm Players Salaries
Riley Stillman	$300,000 (2)
Dylan Samberg	$140,000 (1)
Jake Wise	$92,500 (3)
Nikita Okhotiuk	$92,500 (3)
Logan Mailloux	$90,000 (4)
Albin Grewe	$85,000 (2)
Dennis Hildeby	$84,333 (2)
Travis Boyd	$80,000 (1)
Givani Smith	$75,000 (1)
Cory Conacher	$75,000 (1)
Cal Petersen	$75,000 (3)
Jeremy Morin	$75,000 (2)
Sergei Boikov	$70,000 (1)
Tommy Hughes	$70,000 (1)
Devin Setoguchi	$70,000 (1)
Marcus Sorensen	$70,000 (2)
Josh Dunne	$70,000 (2)
Tom Sestito	$70,000 (1)
Rocco Grimaldi	$70,000 (2)
Antti Suomela	$70,000 (2)
Luke Gazdic	$70,000 (1)
Brendan Lemieux	$70,000 (1)
Philip Varone	$70,000 (1)
Corban Knight	$70,000 (2)
Mark Alt	$70,000 (2)
Brad Malone	$70,000 (1)
Reece Scarlett	$70,000 (2)
Tyler Ganly	$70,000 (1)
Total Farm Players	28
Salary Commitment
Year 15 : $2,384,333
Year 16 : $1,384,333
Year 17 : $350,000
Year 18 : $90,000
Salary Average Commitment
Year 15 : $2,334,333
Year 16 : $1,384,333
Year 17 : $350,000
Year 18 : $90,000

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6000 - $100 - 4,905 - 81.75%
Level 2:	5500 - $60 - 4,528 - 82.33%
Level 3:	2000 - $45 - 1,601 - 80.03%
Level 4:	4000 - $30 - 3,222 - 80.55%
Luxury :	1000 - $200 - 819 - 81.93%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,728 - 78.79%
Farm Level 2:	3000 - $12 - 2,382 - 79.40%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,075 - 81.49%
Average Income per Game	$1,631,206
Year to Date Revenue	$66,879,427
Farm
Home Games Left	0
Average Attendance - %	7,110 - 78.99%
Average Income per Game	$176,128
Year to Date Revenue	$7,221,266
Expense
Pro Players Total Salaries	$68,780,000
Farm Players Total Salaries	$2,997,750
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$2,757,000
Pro Year To Date Expenses	$68,735,492
Farm Year To Date Expenses	$2,905,841
Pro Salary Cap To Date	$68,735,492
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$363,915
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,562
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$71,537,000
Estimate Under Maximum Salary Cap of $83,500,000	$11,963,000
Estimate Over Minimum Salary Cap of $61,500,000	$10,037,000
Current Bank Account	$40,611,949
Projected Bank Account	$40,611,949

Pro Players Salaries
Evgeny Kuznetsov	$6,975,000 (4)
Kasper Bjorkqvist	$6,280,000 (5)
Jean-Gabriel Pageau	$5,500,000 (4)
Julius Honka	$4,500,000 (1)
Cody Ceci	$4,000,000 (5)
Conor Timmins	$4,000,000 (2)
Frank Vatrano	$3,950,000 (3)
Trent Frederic	$3,950,000 (1)
Tyler Bertuzzi	$3,650,000 (4)
Robby Fabbri	$3,250,000 (5)
Jake Dotchin	$3,000,000 (1)
Brendan Perlini	$2,500,000 (3)
Haydn Fleury	$2,250,000 (3)
Justin Almeida	$2,250,000 (4)
Anders Bjork	$1,800,000 (3)
Chris Wagner	$1,800,000 (3)
Mark Kastelic	$1,750,000 (1)
Igor Shesterkin	$1,600,000 (5)
Karl Alzner	$1,500,000 (3)
James Reimer	$1,200,000 (1)
Dmitri Zavgorodny	$1,200,000 (1)
Liam Foudy	$950,000 (1)
KAndre Miller	$925,000 (1)
Total Pro Players	23
Salary Commitment
Year 15 : $68,780,000
Year 16 : $51,305,000
Year 17 : $47,305,000
Year 18 : $33,505,000
Salary Average Commitment
Year 15 : $68,780,000
Year 16 : $51,305,000
Year 17 : $47,305,000
Year 18 : $33,505,000
Salary Cap with 1 Way Contract
Year 15 : $68,780,000
Year 16 : $51,305,000
Year 17 : $47,305,000
Year 18 : $33,505,000

Farm Players Salaries
Niko Mikkola	$200,000 (4)
Rinat Valiev	$150,000 (2)
Dennis Rasmussen	$150,000 (1)
Brett Connolly	$140,000 (1)
Pavel Francouz	$120,000 (1)
Josh Jooris	$120,000 (3)
Oskar Sundqvist	$120,000 (3)
Andy Welinski	$120,000 (1)
Hunter Warner	$120,000 (1)
Ryan Gropp	$120,000 (1)
Bobby Brink	$113,750 (3)
Sean Durzi	$110,000 (3)
Scott Laughton	$110,000 (3)
Ben Gallacher	$110,000 (1)
Lukas Bengtsson	$110,000 (1)
Andrei Mironov	$100,000 (2)
Rafael Harvey Pinard	$100,000 (3)
Pierre Engvall	$100,000 (1)
Jared Davidson	$100,000 (5)
Zach Whitecloud	$99,000 (2)
Mason Shaw	$92,500 (1)
Aleksei Kolosov	$92,500 (3)
Sebastian Aho (D)	$90,000 (3)
Matt Martin	$90,000 (1)
Carl Grundstrom	$80,000 (2)
Nicolas Aube-Kubel	$70,000 (2)
Henri Kiviaho	$70,000 (2)
Total Farm Players	27
Salary Commitment
Year 15 : $2,997,750
Year 16 : $1,755,250
Year 17 : $1,186,250
Year 18 : $300,000
Salary Average Commitment
Year 15 : $2,997,750
Year 16 : $1,725,250
Year 17 : $1,156,250
Year 18 : $300,000

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - $100 - 5,073 - 84.55%
Level 2:	5500 - $60 - 4,665 - 84.81%
Level 3:	2000 - $45 - 1,680 - 84.01%
Level 4:	4000 - $30 - 3,352 - 83.79%
Luxury :	1000 - $200 - 843 - 84.35%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,745 - 79.08%
Farm Level 2:	3000 - $12 - 2,336 - 77.88%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,613 - 84.39%
Average Income per Game	$1,686,722
Year to Date Revenue	$69,155,585
Farm
Home Games Left	0
Average Attendance - %	7,081 - 78.68%
Average Income per Game	$175,981
Year to Date Revenue	$7,215,203
Expense
Pro Players Total Salaries	$81,250,420
Farm Players Total Salaries	$2,606,083
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$80,806,577
Farm Year To Date Expenses	$2,599,241
Pro Salary Cap To Date	$80,806,577
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$429,896
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,398
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$81,250,420
Estimate Under Maximum Salary Cap of $83,500,000	$2,249,580
Estimate Over Minimum Salary Cap of $61,500,000	$19,750,420
Current Bank Account	$39,209,779
Projected Bank Account	$39,209,779

Pro Players Salaries
Elias Lindholm	$14,000,000 (1)
Charlie McAvoy	$9,500,000 (2)
Tanner Pearson	$8,500,000 (6)
Chris Kreider	$6,500,000 (2)
Charlie Coyle	$5,250,000 (3)
Brandon Montour	$5,250,000 (6)
Rasmus Andersson	$4,550,000 (1)
Thatcher Demko	$3,550,000 (6)
Pavel Zacha	$3,000,000 (1)
Nick Leddy	$2,675,000 (1)
Joe Veleno	$2,500,420 (4)
Nick Jensen	$1,950,000 (1)
Jordan Eberle	$1,950,000 (6)
Bryan Little	$1,800,000 (1)
Byron Froese	$1,550,000 (3)
Ilya Lyubushkin	$1,550,000 (5)
Morgan Geekie	$1,350,000 (6)
Miles Wood	$1,300,000 (1)
Vitaly Abramov	$975,000 (2)
Jeremy Swayman	$950,000 (3)
Marcus Kruger	$950,000 (1)
Henri Jokiharju	$950,000 (2)
Petr Straka	$700,000 (2)
Total Pro Players	23
Salary Commitment
Year 15 : $81,250,420
Year 16 : $51,025,420
Year 17 : $32,400,420
Year 18 : $24,650,420
Salary Average Commitment
Year 15 : $81,250,420
Year 16 : $51,025,420
Year 17 : $32,400,420
Year 18 : $24,650,420
Salary Cap with 1 Way Contract
Year 15 : $81,250,420
Year 16 : $51,025,420
Year 17 : $32,400,420
Year 18 : $24,650,420

Farm Players Salaries
Roman Schmidt	$101,583 (3)
Cole Koepke	$100,000 (1)
Kyle Keyser	$99,500 (1)
Philip Svedeback	$95,000 (5)
Marc McLaughlin	$95,000 (2)
Cam Lund	$95,000 (5)
Brayden Tracey	$95,000 (3)
Alexander Campbell	$95,000 (1)
Mason Lohrei	$95,000 (4)
Cole Spicer	$95,000 (6)
Mason Langenbrunner	$95,000 (6)
Nick Seeler	$95,000 (4)
Alex Biega	$95,000 (1)
Brett Harrison	$92,500 (1)
Martin Misiak	$92,500 (3)
Matthew Poitras	$92,500 (1)
John Beecher	$92,500 (1)
Trevor Kuntar	$92,500 (1)
Jackson Edward	$92,500 (1)
Ryan Mast	$92,500 (1)
Frederic Brunet	$92,500 (2)
Cole Beaudoin	$92,500 (3)
Oskar Jellvik	$92,500 (3)
MacKenzie Skapski	$80,000 (2)
Vinni Lettieri	$70,000 (1)
Carl Gunnarsson	$70,000 (1)
Sam Lafferty	$70,000 (1)
Anton Lander	$70,000 (1)
Chad Johnson	$70,000 (1)
Total Farm Players	29
Salary Commitment
Year 15 : $2,606,083
Year 16 : $1,311,583
Year 17 : $1,044,083
Year 18 : $570,000
Salary Average Commitment
Year 15 : $2,606,083
Year 16 : $1,311,583
Year 17 : $1,044,083
Year 18 : $570,000

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	6000 - $95 - 5,882 - 98.04%
Level 2:	5500 - $55 - 5,400 - 98.18%
Level 3:	2000 - $40 - 1,983 - 99.14%
Level 4:	4000 - $25 - 3,919 - 97.98%
Luxury :	1000 - $195 - 983 - 98.28%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $23 - 5,860 - 97.66%
Farm Level 2:	3000 - $11 - 2,858 - 95.27%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	18,167 - 98.20%
Average Income per Game	$1,824,880
Year to Date Revenue	$74,820,083
Farm
Home Games Left	0
Average Attendance - %	8,718 - 96.86%
Average Income per Game	$199,454
Year to Date Revenue	$8,177,608
Expense
Pro Players Total Salaries	$74,867,000
Farm Players Total Salaries	$2,698,900
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$6,475,500
Pro Year To Date Expenses	$75,802,398
Farm Year To Date Expenses	$2,680,840
Pro Salary Cap To Date	$75,802,398
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$396,122
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,911
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$81,342,500
Estimate Under Maximum Salary Cap of $83,500,000	$2,157,500
Estimate Over Minimum Salary Cap of $61,500,000	$19,842,500
Current Bank Account	$36,273,858
Projected Bank Account	$36,273,858

Pro Players Salaries
Cale Makar	$9,000,000 (4)
Erik Haula	$9,000,000 (5)
Aleksander Barkov	$8,000,000 (5)
Nick Suzuki	$7,875,000 (4)
Ryan Hartman	$7,500,000 (5)
John Klingberg	$4,875,000 (3)
Kirill Kaprizov	$4,500,000 (1)
Filip Hronek	$4,500,000 (5)
Mario Ferraro	$4,414,000 (2)
Ryan Poehling	$2,350,000 (2)
Simon Despres	$2,000,000 (5)
Oliver Wahlstrom	$1,750,000 (3)
Petr Mrazek	$1,500,000 (5)
Brett Ritchie	$1,250,000 (5)
Dawson Mercer	$950,000 (1)
Mason McTavish	$925,000 (3)
Carson Soucy	$925,000 (1)
Joseph LaBate	$751,000 (3)
Brandon Hickey	$701,000 (1)
Tyler Graovac	$701,000 (3)
Charlie Lindgren	$700,000 (3)
Kyle Palmieri	$700,000 (1)
Total Pro Players	22
Salary Commitment
Year 15 : $74,867,000
Year 16 : $67,091,000
Year 17 : $60,327,000
Year 18 : $50,625,000
Salary Average Commitment
Year 15 : $74,867,000
Year 16 : $67,091,000
Year 17 : $60,327,000
Year 18 : $50,625,000
Salary Cap with 1 Way Contract
Year 15 : $74,867,000
Year 16 : $67,091,000
Year 17 : $60,327,000
Year 18 : $50,625,000

Farm Players Salaries
Michael Kesselring	$175,100 (4)
Josef Korenar	$125,000 (1)
Alexey Toropchenko	$125,000 (2)
Nikita Popugaev	$125,000 (6)
Felix Robert	$95,778 (1)
Ole Bjorgvik Holm	$95,100 (1)
Cale Fleury	$95,000 (2)
Mathias Lafreniere	$92,723 (1)
Cameron MacDonald	$92,500 (1)
Alex Vlasic	$92,500 (3)
Kasper Halttunen	$92,500 (3)
Paul Ludwinski	$92,500 (3)
Cruz Lucius	$92,500 (1)
Stephen Halliday	$92,500 (1)
Sam Lipkin	$92,500 (1)
Pavel Dorofeyev	$92,500 (1)
Samuel Johannesson	$92,500 (1)
Lukas Dragicevic	$92,500 (2)
Mathieu Perreault	$85,100 (1)
Brett Brochu	$80,100 (1)
Dmitrij Jaskin	$80,000 (5)
Dmitry Rashevsky	$80,000 (6)
Troy Grosenick	$75,000 (5)
Cam Dineen	$75,000 (5)
Aatu Raty	$75,000 (5)
David Gustafsson	$75,000 (6)
John Ludvig	$75,000 (2)
Daniil Miromanov	$75,000 (4)
Gianni Fairbrother	$70,000 (2)
Total Farm Players	29
Salary Commitment
Year 15 : $2,698,901
Year 16 : $1,570,100
Year 17 : $1,112,600
Year 18 : $835,100
Salary Average Commitment
Year 15 : $2,729,001
Year 16 : $1,600,200
Year 17 : $1,112,600
Year 18 : $835,100

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6000 - $100 - 4,749 - 79.14%
Level 2:	5500 - $60 - 4,338 - 78.87%
Level 3:	2000 - $45 - 1,568 - 78.41%
Level 4:	4000 - $30 - 3,121 - 78.02%
Luxury :	1000 - $200 - 804 - 80.37%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,557 - 75.95%
Farm Level 2:	3000 - $12 - 2,318 - 77.26%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	14,579 - 78.81%
Average Income per Game	$1,579,490
Year to Date Revenue	$64,759,073
Farm
Home Games Left	0
Average Attendance - %	6,875 - 76.38%
Average Income per Game	$170,080
Year to Date Revenue	$6,973,270
Expense
Pro Players Total Salaries	$77,724,586
Farm Players Total Salaries	$3,291,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	($250,000)
Pro Year To Date Expenses	$75,622,376
Farm Year To Date Expenses	$3,265,802
Pro Salary Cap To Date	$75,622,376
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$411,241
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$18,182
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$77,474,586
Estimate Under Maximum Salary Cap of $83,500,000	$6,025,414
Estimate Over Minimum Salary Cap of $61,500,000	$15,974,586
Current Bank Account	$36,350,786
Projected Bank Account	$36,350,786

Pro Players Salaries
Rasmus Ristolainen	$14,000,000 (5)
Josh Norris	$7,950,000 (2)
Ryan Pulock	$6,150,000 (6)
Alex DeBrincat	$5,500,000 (2)
Drake Batherson	$4,975,000 (2)
Jakob Chychrun	$4,250,000 (3)
Kyle Connor	$4,100,000 (6)
John Gibson	$4,000,000 (5)
Ethan Bear	$3,500,000 (5)
J.J. Peterka	$3,134,087 (6)
Alex Petrovic	$3,000,000 (1)
Jean-Sebastien Dea	$2,999,999 (2)
Benjamin Jones	$2,500,000 (2)
Ryan Lindgren	$1,950,000 (1)
Kale Clague	$1,900,000 (4)
Adam Gaudette	$1,750,000 (6)
Jaret Anderson Dolan	$1,000,500 (3)
Alexandre Carrier	$1,000,000 (5)
Anthony Salinitri	$900,000 (4)
Mitchell Hoelscher	$900,000 (1)
Dominic Turgeon	$865,000 (1)
Nikita Korostelev	$700,000 (1)
Samuel Montembeault	$700,000 (3)
Total Pro Players	23
Salary Commitment
Year 15 : $77,724,586
Year 16 : $70,309,586
Year 17 : $46,384,587
Year 18 : $40,434,087
Salary Average Commitment
Year 15 : $71,774,586
Year 16 : $64,359,586
Year 17 : $46,384,587
Year 18 : $40,434,087
Salary Cap with 1 Way Contract
Year 15 : $77,724,586
Year 16 : $70,309,586
Year 17 : $46,384,587
Year 18 : $40,434,087

Farm Players Salaries
Ville Koivunen	$300,000 (5)
Karel Vejmelka	$245,000 (1)
Justin Danforth	$150,000 (1)
J.J. Moser	$145,000 (6)
Brandon Duhaime	$100,000 (5)
Daemon Hunt	$98,500 (5)
Tyler Benson	$97,500 (4)
William Stromgren	$95,000 (5)
Shai Buium	$95,000 (4)
Matt Coronato	$95,000 (4)
Tyler Boucher	$92,500 (1)
Dalyn Wakely	$92,500 (3)
Jesse Pulkkinen	$92,500 (3)
Aleksandr Kisakov	$92,500 (1)
Jaroslav Chmelar	$92,500 (3)
Mathieu Cataford	$92,500 (3)
Yegor Sidorov	$92,500 (3)
Vladimir Grudinin	$92,500 (3)
Jan Kostalek	$90,000 (1)
Brett Berard	$90,000 (2)
Brendan Brisson	$90,000 (6)
Carter Savoie	$87,500 (5)
Alex Laferriere	$87,500 (2)
Daniil Sobolev	$85,000 (5)
Jonathan Dahlen	$85,000 (1)
Yevgeni Kashnikov	$80,000 (6)
Mads Sogaard	$80,000 (5)
Sean Maguire	$75,000 (1)
Daniil Misyul	$70,000 (1)
Jett Woo	$70,000 (1)
Parker Kelly	$70,000 (2)
Kristian Vesalainen	$70,000 (1)
Total Farm Players	32
Salary Commitment
Year 15 : $3,291,000
Year 16 : $2,251,000
Year 17 : $2,003,500
Year 18 : $1,448,500
Salary Average Commitment
Year 15 : $3,291,000
Year 16 : $2,251,000
Year 17 : $2,003,500
Year 18 : $1,448,500

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Capital One Center
Level 1:	6000 - $90 - 5,543 - 92.38%
Level 2:	5500 - $55 - 5,033 - 91.52%
Level 3:	2000 - $40 - 1,863 - 93.16%
Level 4:	4000 - $25 - 3,691 - 92.29%
Luxury :	1000 - $175 - 920 - 91.97%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $20 - 5,347 - 89.12%
Farm Level 2:	3000 - $10 - 2,687 - 89.56%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	17,051 - 92.17%
Average Income per Game	$1,703,852
Year to Date Revenue	$69,857,932
Farm
Home Games Left	0
Average Attendance - %	8,034 - 89.27%
Average Income per Game	$172,157
Year to Date Revenue	$7,058,433
Expense
Pro Players Total Salaries	$81,775,000
Farm Players Total Salaries	$2,687,083
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$81,182,018
Farm Year To Date Expenses	$2,596,752
Pro Salary Cap To Date	$81,182,018
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$432,672
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,846
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$81,775,000
Estimate Under Maximum Salary Cap of $83,500,000	$1,725,000
Estimate Over Minimum Salary Cap of $61,500,000	$20,275,000
Current Bank Account	$35,480,228
Projected Bank Account	$35,480,228

Pro Players Salaries
Vladimir Tarasenko	$14,000,000 (5)
Cody Glass	$8,875,000 (5)
Evander Kane	$7,625,000 (5)
Brandon Hagel	$6,500,000 (4)
PK Subban	$6,025,000 (3)
Alex Tuch	$4,750,000 (2)
Frederik Andersen	$3,975,000 (1)
Alex Kerfoot	$3,500,000 (1)
Matias Maccelli	$3,425,000 (2)
Erik Brannstrom	$3,175,000 (5)
Logan Stanley	$3,000,000 (5)
Thomas Chabot	$2,900,000 (2)
Reilly Smith	$2,500,000 (4)
Brandon Saigeon	$2,000,000 (4)
Morgan Frost	$1,300,000 (1)
Michael Bournival	$1,300,000 (1)
Mikey Anderson	$1,225,000 (3)
Ville Husso	$1,125,000 (5)
Jamie Drysdale	$1,075,000 (4)
Mattias Samuelsson	$1,075,000 (6)
Shawn Boudrias	$875,000 (4)
Jack Quinn	$850,000 (1)
Janne Kuokkanen	$700,000 (1)
Total Pro Players	23
Salary Commitment
Year 15 : $81,775,000
Year 16 : $70,150,000
Year 17 : $59,075,000
Year 18 : $51,825,000
Salary Average Commitment
Year 15 : $79,275,000
Year 16 : $67,650,000
Year 17 : $59,075,000
Year 18 : $51,825,000
Salary Cap with 1 Way Contract
Year 15 : $81,775,000
Year 16 : $70,150,000
Year 17 : $59,075,000
Year 18 : $51,825,000

Farm Players Salaries
Mathias Emilio Pettersen	$150,000 (2)
Jack Rathbone	$125,000 (1)
Dennis Gilbert	$112,500 (2)
Ryan McLeod	$102,500 (6)
Vitali Kravtsov	$100,000 (6)
Jared McIsaac	$100,000 (1)
Nick Perbix	$92,500 (2)
Mackie Samoskevich	$92,500 (2)
Francesco Pinelli	$92,500 (1)
Andrew Cristall	$92,500 (1)
Alex Beaucage	$92,500 (1)
Alex Barre-Boulet	$92,500 (1)
Filip Mesar	$92,500 (3)
Ville Heinola	$87,500 (5)
Jean-Luc Foudy	$84,750 (2)
Jeremie Poirier	$82,333 (1)
Ryan Suzuki	$77,500 (6)
Joel Hofer	$77,500 (2)
Ethan Del Mastro	$77,500 (4)
Aidan Thompson	$77,500 (2)
Filip Hallander	$75,000 (6)
Rasmus Kupari	$72,500 (6)
Bowen Byram	$72,500 (6)
Tyler Angle	$72,500 (4)
Topi Niemela	$72,500 (3)
Ryan Merkley	$70,000 (4)
Alex Young	$70,000 (5)
Aidan Dudas	$70,000 (2)
Vasily Podkolzin	$70,000 (5)
Elvis Merzlikins	$70,000 (2)
Spencer Knight	$70,000 (6)
Total Farm Players	31
Salary Commitment
Year 15 : $2,687,083
Year 16 : $2,009,750
Year 17 : $1,182,500
Year 18 : $1,017,500
Salary Average Commitment
Year 15 : $2,697,250
Year 16 : $2,009,750
Year 17 : $1,182,500
Year 18 : $1,017,500

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - $100 - 5,105 - 85.09%
Level 2:	5500 - $60 - 4,759 - 86.53%
Level 3:	2000 - $45 - 1,702 - 85.08%
Level 4:	4000 - $30 - 3,367 - 84.17%
Luxury :	1000 - $200 - 865 - 86.45%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,862 - 81.04%
Farm Level 2:	3000 - $12 - 2,460 - 82.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,797 - 85.39%
Average Income per Game	$1,708,376
Year to Date Revenue	$70,043,426
Farm
Home Games Left	0
Average Attendance - %	7,322 - 81.36%
Average Income per Game	$181,289
Year to Date Revenue	$7,432,853
Expense
Pro Players Total Salaries	$83,032,783
Farm Players Total Salaries	$3,202,467
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$82,750,641
Farm Year To Date Expenses	$3,268,306
Pro Salary Cap To Date	$82,750,641
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$439,327
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,693
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$83,032,783
Estimate Under Maximum Salary Cap of $83,500,000	$467,217
Estimate Over Minimum Salary Cap of $61,500,000	$21,532,783
Current Bank Account	$45,366,041
Projected Bank Account	$45,366,041

Pro Players Salaries
Sean Couturier	$9,414,000 (3)
Aaron Ekblad	$8,380,000 (4)
Eeli Tolvanen	$7,914,000 (5)
Zach Werenski	$6,914,000 (5)
Tomas Hertl	$6,814,000 (5)
Rickard Rakell	$6,514,000 (2)
Valeri Nichushkin	$6,125,000 (6)
Joel Eriksson-Ek	$5,250,000 (4)
Dennis Cholowski	$3,614,000 (4)
Dmitry Sokolov	$3,614,000 (3)
Connor Dewar	$3,614,000 (4)
Andrew Peeke	$2,550,000 (3)
Josh Mahura	$2,500,000 (4)
Jack Dougherty	$1,900,000 (1)
Darcy Kuemper	$1,500,000 (5)
Ben McCartney	$1,145,783 (3)
Marco Roy	$1,014,000 (5)
Louis Belpedio	$1,014,000 (1)
Scott Wilson	$1,014,000 (1)
Lars Eller	$800,000 (1)
Steve Mason	$714,000 (1)
Matt Calvert	$714,000 (1)
Total Pro Players	22
Salary Commitment
Year 15 : $83,032,783
Year 16 : $76,876,783
Year 17 : $70,362,783
Year 18 : $53,639,000
Salary Average Commitment
Year 15 : $83,032,783
Year 16 : $76,876,783
Year 17 : $70,362,783
Year 18 : $53,639,000
Salary Cap with 1 Way Contract
Year 15 : $83,032,783
Year 16 : $76,876,783
Year 17 : $70,362,783
Year 18 : $53,639,000

Farm Players Salaries
Jordan Schmaltz	$201,400 (1)
Brent Regner	$201,400 (1)
Xavier Bourgault	$151,400 (1)
Mike Weber	$151,400 (1)
Jakub Nakladal	$151,400 (1)
Connor Jones	$151,400 (1)
Ashton Sautner	$151,400 (1)
Alan Quine	$151,400 (1)
Craig Smith (Out of Payroll)	$151,400 (1)
Paul Carey	$151,400 (1)
Justin Dowling	$121,400 (1)
Nick Ebert	$101,400 (2)
Troy Donnay	$101,400 (1)
Mat Clark	$101,400 (2)
Jake Evans	$101,400 (3)
Jean-Francois Berube	$101,400 (1)
Jacob Graves	$101,400 (1)
Par Lindholm	$101,400 (2)
Keith Kinkaid	$101,400 (1)
Yohann Auvitu	$101,400 (3)
Griffen Molino	$101,400 (3)
Josh Pillar	$95,000 (4)
Kent Johnson	$92,500 (1)
Luca Del Bel Belluz	$92,500 (1)
Thomas Bordeleau	$91,667 (2)
Saku Maenalanen	$90,000 (1)
Justin Hickman	$71,400 (1)
Jhonas Enroth	$71,400 (1)
Total Farm Players	28
Salary Commitment
Year 15 : $3,353,867
Year 16 : $795,067
Year 17 : $399,200
Year 18 : $95,000
Salary Average Commitment
Year 15 : $3,353,867
Year 16 : $795,067
Year 17 : $399,200
Year 18 : $95,000

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $100 - 4,956 - 82.60%
Level 2:	5500 - $60 - 4,438 - 80.70%
Level 3:	2000 - $45 - 1,631 - 81.53%
Level 4:	4000 - $30 - 3,195 - 79.87%
Luxury :	1000 - $200 - 821 - 82.13%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,670 - 77.83%
Farm Level 2:	3000 - $12 - 2,321 - 77.37%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,041 - 81.30%
Average Income per Game	$1,632,131
Year to Date Revenue	$66,917,391
Farm
Home Games Left	0
Average Attendance - %	6,991 - 77.68%
Average Income per Game	$173,524
Year to Date Revenue	$7,114,496
Expense
Pro Players Total Salaries	$71,578,319
Farm Players Total Salaries	$2,232,181
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	($893,000)
Pro Year To Date Expenses	$76,729,396
Farm Year To Date Expenses	$2,193,403
Pro Salary Cap To Date	$76,729,396
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$378,721
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$12,332
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$70,685,319
Estimate Under Maximum Salary Cap of $83,500,000	$12,814,681
Estimate Over Minimum Salary Cap of $61,500,000	$9,185,319
Current Bank Account	$52,376,278
Projected Bank Account	$52,376,278

Pro Players Salaries
Mark Stone	$11,500,000 (4)
Tyler Seguin	$9,766,000 (1)
William Karlsson	$8,500,000 (1)
Pavel Buchnevich	$6,250,000 (4)
Ondrej Palat (Out of Payroll)	$5,880,000 (3)
Brenden Dillon	$4,800,500 (1)
Joel Edmundson	$3,250,000 (5)
Joshua Ho-Sang	$3,133,737 (3)
Nikita Zadorov	$3,000,000 (4)
Jan Rutta	$3,000,000 (4)
Matvey Petrov	$2,999,999 (5)
Tristan Jarry	$2,662,663 (6)
Richard Panik	$2,500,420 (4)
Lukas Vejdemo	$1,500,000 (5)
Chad Krys	$1,490,000 (3)
Michael Rasmussen	$1,250,000 (2)
Linus Nassen	$1,200,000 (6)
Victor Rask	$975,000 (1)
Dominik Kubalik	$950,000 (6)
Elliot Desnoyers	$750,000 (6)
Jon Merrill	$700,000 (1)
Tyler Myers	$700,000 (4)
Malcolm Subban	$700,000 (2)
Total Pro Players	23
Salary Commitment
Year 15 : $77,458,319
Year 16 : $52,716,819
Year 17 : $50,766,819
Year 18 : $40,263,082
Salary Average Commitment
Year 15 : $77,458,319
Year 16 : $52,716,819
Year 17 : $50,766,819
Year 18 : $40,263,082
Salary Cap with 1 Way Contract
Year 15 : $77,458,319
Year 16 : $52,716,819
Year 17 : $50,766,819
Year 18 : $40,263,082

Farm Players Salaries
Luka Burzan	$120,000 (4)
Jesperi Kotkaniemi	$100,000 (4)
Ozzy Wiesblatt	$99,188 (3)
Isak Walther	$96,410 (3)
Gavin White	$96,000 (4)
John Nyberg	$95,000 (2)
Justin Gill	$92,500 (3)
Kyle Masters	$92,500 (1)
Etienne Morin	$92,500 (1)
Connor McClennon	$92,500 (1)
Oskar Back	$92,500 (1)
Carter Mazur	$90,583 (3)
Cam Hillis	$90,000 (1)
Gage Goncalves	$87,500 (2)
Sammy Blais	$87,500 (1)
Ethan Keppen	$80,000 (1)
Ilya Nikolaev	$80,000 (1)
Gabriel Fortier	$80,000 (2)
Jack St. Ivany	$77,500 (4)
Roman Polak	$70,000 (1)
Gemel Smith	$70,000 (1)
Colin Stevens	$70,000 (1)
Johnathan MacLeod	$70,000 (1)
Philippe Desrosiers	$70,000 (1)
Eddie Lack	$70,000 (1)
Michael Raffl	$70,000 (1)
Total Farm Players	26
Salary Commitment
Year 15 : $2,232,181
Year 16 : $1,034,681
Year 17 : $772,181
Year 18 : $393,500
Salary Average Commitment
Year 15 : $2,232,181
Year 16 : $1,034,681
Year 17 : $772,181
Year 18 : $393,500

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6000 - $100 - 4,835 - 80.58%
Level 2:	5500 - $60 - 4,504 - 81.89%
Level 3:	2000 - $45 - 1,590 - 79.51%
Level 4:	4000 - $30 - 3,154 - 78.85%
Luxury :	1000 - $200 - 826 - 82.58%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,736 - 78.94%
Farm Level 2:	3000 - $12 - 2,407 - 80.23%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	14,909 - 80.59%
Average Income per Game	$1,616,770
Year to Date Revenue	$66,287,560
Farm
Home Games Left	0
Average Attendance - %	7,143 - 79.37%
Average Income per Game	$176,743
Year to Date Revenue	$7,246,451
Expense
Pro Players Total Salaries	$85,498,850
Farm Players Total Salaries	$2,642,744
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	($3,000,000)
Pro Year To Date Expenses	$84,301,889
Farm Year To Date Expenses	$2,592,927
Pro Salary Cap To Date	$84,301,889
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$452,375
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,601
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$82,498,850
Estimate Under Maximum Salary Cap of $83,500,000	$1,001,150
Estimate Over Minimum Salary Cap of $61,500,000	$20,998,850
Current Bank Account	$32,381,855
Projected Bank Account	$32,381,855

Pro Players Salaries
Elias Pettersson	$10,000,780 (4)
Mikko Rantanen	$8,500,000 (2)
Ryan Ellis	$8,000,777 (4)
David Savard	$7,500,777 (6)
Bo Horvat	$7,400,000 (4)
Tage Thompson	$7,142,857 (4)
Dmitry Orlov	$5,250,000 (2)
Brett Pesce	$3,750,000 (4)
Ivan Barbashev	$3,500,000 (4)
Alex Iafallo	$2,750,777 (5)
Taylor Raddysh	$2,750,000 (1)
Jared Coreau	$2,250,777 (5)
Chris Driedger	$2,100,777 (5)
Barclay Goodrow	$2,000,000 (4)
Adam Erne	$1,750,777 (6)
Curtis Douglas	$1,750,777 (6)
Dylan Strome	$1,750,000 (4)
Frederic Allard	$1,700,000 (2)
Nate Schmidt	$1,500,000 (1)
Christian Dvorak	$1,350,777 (6)
Derek Grant	$999,000 (1)
Jesse Puljujarvi	$950,000 (4)
Olli Juolevi	$850,000 (2)
Total Pro Players	23
Salary Commitment
Year 15 : $85,498,850
Year 16 : $80,249,850
Year 17 : $63,949,850
Year 18 : $63,949,850
Salary Average Commitment
Year 15 : $85,498,847
Year 16 : $80,249,847
Year 17 : $63,949,847
Year 18 : $63,949,847
Salary Cap with 1 Way Contract
Year 15 : $85,498,850
Year 16 : $80,249,850
Year 17 : $63,949,850
Year 18 : $63,949,850

Farm Players Salaries
Jalen Smereck	$125,078 (6)
Matthew O'Connor	$125,000 (1)
Lukas Svejkovsky	$125,000 (5)
Arseny Gritsyuk	$125,000 (5)
Xavier Simoneau	$120,000 (6)
Jakob Pelletier	$112,500 (2)
Danil Gushchin	$100,000 (5)
Tommy Novak	$100,000 (4)
Nikita Alexandrov	$100,000 (5)
Mark Friedman	$95,000 (1)
Connor Roulette	$92,500 (3)
Andrew Gibson	$92,500 (3)
Kalan Lind	$92,500 (3)
Dustin Wolf	$92,500 (2)
Koehn Ziemmer	$92,500 (1)
Dylan Labbe	$90,078 (1)
Calle Rosen	$90,078 (1)
Frederick Gaudreau	$82,500 (1)
Jacob Golden	$80,010 (2)
Arvid Holm	$80,000 (2)
Mark Fayne	$70,000 (1)
Corey Tropp	$70,000 (1)
Nicolas Kerdiles	$70,000 (1)
Dalton Thrower	$70,000 (1)
Erik Burgdoerfer	$70,000 (1)
Michael Paliotta	$70,000 (1)
Justin Auger	$70,000 (1)
Lukas Cormier	$70,000 (3)
Chris Stewart	$70,000 (1)
Total Farm Players	29
Salary Commitment
Year 15 : $2,642,744
Year 16 : $1,507,588
Year 17 : $1,142,578
Year 18 : $795,078
Salary Average Commitment
Year 15 : $2,642,744
Year 16 : $1,507,588
Year 17 : $1,142,578
Year 18 : $795,078

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - $100 - 4,897 - 81.62%
Level 2:	5500 - $60 - 4,569 - 83.07%
Level 3:	2000 - $45 - 1,647 - 82.35%
Level 4:	4000 - $30 - 3,254 - 81.34%
Luxury :	1000 - $200 - 830 - 83.00%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,917 - 81.96%
Farm Level 2:	3000 - $12 - 2,438 - 81.25%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,197 - 82.14%
Average Income per Game	$1,641,342
Year to Date Revenue	$67,295,040
Farm
Home Games Left	0
Average Attendance - %	7,355 - 81.72%
Average Income per Game	$182,626
Year to Date Revenue	$7,487,662
Expense
Pro Players Total Salaries	$64,867,065
Farm Players Total Salaries	$2,851,833
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$4,950,000
Pro Year To Date Expenses	$64,617,080
Farm Year To Date Expenses	$2,781,413
Pro Salary Cap To Date	$64,617,080
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$343,212
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,756
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$69,817,065
Estimate Under Maximum Salary Cap of $83,500,000	$13,682,935
Estimate Over Minimum Salary Cap of $61,500,000	$8,317,065
Current Bank Account	$47,929,472
Projected Bank Account	$47,929,472

Pro Players Salaries
Mark Scheifele	$14,000,000 (6)
Logan Couture	$7,000,000 (3)
Mason Marchment	$4,500,000 (1)
Pierre-Olivier Joseph	$3,450,000 (5)
Patrik Nemeth	$3,250,000 (3)
Matthew Strome	$3,250,000 (1)
Alex Killorn	$3,014,000 (1)
Dylan DeMelo	$2,750,000 (4)
Jake McCabe	$2,500,000 (4)
Niklas Hjalmarsson	$2,500,000 (2)
Olle Eriksson Ek	$2,250,250 (3)
Casey Fitzgerald	$1,700,069 (4)
Michael Bunting	$1,700,000 (4)
Colton Sissons	$1,600,000 (3)
Linus Soderstrom	$1,500,000 (2)
Noah Rod	$1,500,000 (6)
Yegor Sharangovich	$1,500,000 (3)
Gavin Bayreuther	$1,477,746 (6)
Ridly Greig	$1,300,000 (6)
Nick Merkley	$1,200,000 (6)
Alexander Volkov	$1,000,000 (2)
Tanner Kaspick	$975,000 (2)
Luke Kunin	$950,000 (5)
Total Pro Players	23
Salary Commitment
Year 15 : $64,867,065
Year 16 : $54,103,065
Year 17 : $48,128,065
Year 18 : $32,527,815
Salary Average Commitment
Year 15 : $64,867,065
Year 16 : $54,103,065
Year 17 : $48,128,065
Year 18 : $32,527,815
Salary Cap with 1 Way Contract
Year 15 : $64,867,065
Year 16 : $54,103,065
Year 17 : $48,128,065
Year 18 : $32,527,815

Farm Players Salaries
Alex Limoges	$300,000 (1)
Ben King	$300,000 (6)
Maxime Lagace	$120,000 (2)
Zach Senyshyn	$100,000 (3)
Alexis Gendron	$92,500 (2)
Quentin Musty	$92,500 (3)
Brandt Clarke	$92,500 (1)
Vsevolod Komarov	$92,500 (3)
Anthony Romani	$92,500 (3)
Ivan Morozov	$92,500 (3)
Will Smith	$92,500 (3)
Kevin Korchinski	$92,500 (1)
David Goyette	$92,500 (3)
Dalibor Dvorsky	$92,500 (3)
Tij Iginla	$92,500 (3)
Calum Ritchie	$92,500 (3)
Pavel Mintyukov	$92,500 (1)
Simon Nemec	$91,833 (3)
Mac Carruth	$90,000 (1)
Keean Washkurak	$90,000 (2)
Kim Nousiainen	$90,000 (2)
Kevin Boyle	$85,000 (1)
Jacob Leguerrier	$82,500 (1)
Joel Kiviranta	$80,000 (3)
Michael Mersch	$75,000 (2)
Matias Mantykivi	$75,000 (1)
Simon Benoit	$70,000 (1)
Total Farm Players	27
Salary Commitment
Year 15 : $2,851,833
Year 16 : $1,871,833
Year 17 : $1,404,333
Year 18 : $300,000
Salary Average Commitment
Year 15 : $2,851,833
Year 16 : $1,871,833
Year 17 : $1,404,333
Year 18 : $300,000

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T- Mobile Arena
Level 1:	6000 - $100 - 4,989 - 83.16%
Level 2:	5500 - $60 - 4,622 - 84.03%
Level 3:	2000 - $45 - 1,629 - 81.45%
Level 4:	4000 - $30 - 3,241 - 81.03%
Luxury :	1000 - $200 - 843 - 84.28%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,609 - 76.82%
Farm Level 2:	3000 - $12 - 2,266 - 75.55%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,324 - 82.83%
Average Income per Game	$1,661,875
Year to Date Revenue	$68,136,871
Farm
Home Games Left	0
Average Attendance - %	6,875 - 76.39%
Average Income per Game	$170,905
Year to Date Revenue	$7,007,118
Expense
Pro Players Total Salaries	$79,802,750
Farm Players Total Salaries	$2,139,835
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$600,000
Pro Year To Date Expenses	$78,164,703
Farm Year To Date Expenses	$2,164,083
Pro Salary Cap To Date	$78,164,703
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$422,237
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$11,822
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$80,402,750
Estimate Under Maximum Salary Cap of $83,500,000	$3,097,250
Estimate Over Minimum Salary Cap of $61,500,000	$18,902,750
Current Bank Account	$34,153,017
Projected Bank Account	$34,153,017

Pro Players Salaries
David Pastrnak	$10,550,000 (6)
Dylan Larkin	$10,200,500 (6)
Seth Jones	$8,000,000 (3)
Matt Boldy	$7,000,000 (2)
Linus Ullmark	$5,000,000 (1)
Lawson Crouse	$4,300,000 (3)
Miro Heiskanen	$3,850,000 (3)
Pontus Aberg	$2,825,000 (5)
Phillip Danault	$2,614,000 (3)
Markus Nutivaara	$2,550,000 (2)
Alexander Romanov	$2,550,000 (6)
Vince Dunn	$2,503,250 (3)
Klim Kostin	$2,450,000 (6)
Ilya Mikheyev	$2,250,000 (4)
Noel Acciari	$1,950,000 (6)
Reece Willcox	$1,750,000 (2)
Oliver Bjorkstrand	$1,750,000 (2)
Lucas Raymond	$1,500,000 (5)
Brett Leason	$1,500,000 (5)
Isaac Ratcliffe	$1,355,000 (5)
Riley Damiani	$1,255,000 (2)
Jack Badini	$700,000 (2)
Jack Campbell	$700,000 (1)
Kaden Fulcher	$700,000 (2)
Total Pro Players	24
Salary Commitment
Year 15 : $79,802,750
Year 16 : $74,102,750
Year 17 : $58,397,750
Year 18 : $37,130,500
Salary Average Commitment
Year 15 : $73,727,750
Year 16 : $68,027,750
Year 17 : $58,397,750
Year 18 : $37,130,500
Salary Cap with 1 Way Contract
Year 15 : $79,802,750
Year 16 : $74,102,750
Year 17 : $58,397,750
Year 18 : $37,130,500

Farm Players Salaries
Reece Newkirk	$135,000 (2)
Libor Hajek	$135,000 (2)
Alex Lintuniemi	$125,000 (2)
Michal Teply	$120,000 (5)
Linus Weissbach	$110,000 (3)
Tim Berni	$110,000 (1)
Carson Focht	$95,000 (2)
Ruslan Iskhakov	$95,000 (6)
Bode Wilde	$90,000 (4)
Tyler Madden	$88,000 (1)
Zachary Lauzon	$87,500 (1)
Tom Kuhnhackl	$85,500 (1)
Marc Del Gaizo	$85,000 (4)
Alex DOrio	$85,000 (2)
Eetu Tuulola	$85,000 (1)
Adin Hill	$85,000 (5)
Arvid Costmar	$83,835 (1)
Kyle Olson	$80,000 (1)
Jordy Bellerive	$75,000 (1)
Brendan Kichton	$75,000 (1)
Gabriel Gagne	$70,000 (1)
Derek Dorsett	$70,000 (1)
Patrick Guay	$70,000 (1)
Total Farm Players	23
Salary Commitment
Year 15 : $2,139,835
Year 16 : $1,160,000
Year 17 : $585,000
Year 18 : $475,000
Salary Average Commitment
Year 15 : $2,139,835
Year 16 : $1,160,000
Year 17 : $585,000
Year 18 : $475,000

Hockey Club

Arena Capacity - Ticket Price Attendance - %
Arena Name	Utah Arena
Level 1:	6000 - $100 - 4,955 - 82.59%
Level 2:	5500 - $60 - 4,589 - 83.44%
Level 3:	2000 - $45 - 1,663 - 83.16%
Level 4:	4000 - $30 - 3,290 - 82.25%
Luxury :	1000 - $200 - 832 - 83.22%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,638 - 77.31%
Farm Level 2:	3000 - $12 - 2,339 - 77.97%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,329 - 82.86%
Average Income per Game	$1,655,156
Year to Date Revenue	$67,861,400
Farm
Home Games Left	0
Average Attendance - %	6,977 - 77.53%
Average Income per Game	$172,832
Year to Date Revenue	$7,086,092
Expense
Pro Players Total Salaries	$76,900,000
Farm Players Total Salaries	$2,532,983
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$500,000
Pro Year To Date Expenses	$73,378,020
Farm Year To Date Expenses	$2,425,394
Pro Salary Cap To Date	$73,378,020
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$406,878
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$13,994
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$77,400,000
Estimate Under Maximum Salary Cap of $83,500,000	$6,100,000
Estimate Over Minimum Salary Cap of $61,500,000	$15,900,000
Current Bank Account	$46,366,373
Projected Bank Account	$46,366,373

Pro Players Salaries
Connor McDavid	$14,000,000 (1)
Clayton Keller	$7,150,000 (2)
Pierre-Luc Dubois	$6,750,000 (4)
Jeff Skinner	$5,900,000 (2)
Anthony Mantha	$5,000,000 (4)
Jacob Trouba	$4,500,000 (5)
Trevor Moore	$4,200,000 (5)
Sam Bennett	$3,500,000 (3)
Jake Muzzin	$3,250,000 (4)
Derek Forbort	$3,000,000 (3)
Jake DeBrusk	$3,000,000 (6)
Jake Oettinger	$2,750,000 (2)
Casey Nelson	$2,500,000 (6)
Marco Rossi	$1,850,000 (2)
Joakim Ryan	$1,500,000 (3)
Alexander Khovanov	$1,500,000 (6)
Anthony Stolarz	$1,400,000 (3)
Josh Brown	$1,200,000 (6)
James van Riemsdyk	$1,200,000 (5)
Parker Wotherspoon	$950,000 (4)
Brandon Pirri	$950,000 (4)
Fredrik Karlstrom	$850,000 (3)
Total Pro Players	22
Salary Commitment
Year 15 : $76,900,000
Year 16 : $62,900,000
Year 17 : $45,250,000
Year 18 : $35,000,000
Salary Average Commitment
Year 15 : $76,900,000
Year 16 : $62,900,000
Year 17 : $45,250,000
Year 18 : $35,000,000
Salary Cap with 1 Way Contract
Year 15 : $76,900,000
Year 16 : $62,900,000
Year 17 : $45,250,000
Year 18 : $35,000,000

Farm Players Salaries
Ivan Prosvetov	$100,000 (4)
JD Greenway	$95,000 (2)
Drew Commesso	$92,500 (2)
Easton Cowan	$92,500 (3)
Fraser Minten	$92,500 (2)
Jake Bischoff	$90,000 (3)
Emerson Etem	$87,900 (1)
Simon Lundmark	$85,083 (2)
Matthew Highmore	$85,000 (3)
Dominik Simon	$85,000 (4)
Michael Milne	$85,000 (6)
Garrett Mitchell	$85,000 (4)
John Leonard	$85,000 (4)
Jansen Harkins	$85,000 (3)
Guillaume Brisebois	$85,000 (1)
Connor Ingram	$85,000 (2)
Jens Looke	$85,000 (1)
Dmitrii Sergeev	$80,000 (2)
Ben Sexton	$80,000 (4)
Paul Cotter	$77,500 (3)
Dustin Stevenson	$75,000 (1)
Alexander True	$75,000 (3)
Justin Brazeau	$75,000 (3)
Mikael Backlund	$75,000 (5)
John Gilmour	$75,000 (1)
Bobby McMann	$70,000 (3)
Devin Cooley	$70,000 (5)
Ian Scott	$70,000 (1)
Vincent LoVerde	$70,000 (1)
Bobby Ryan	$70,000 (1)
Nelson Nogier	$70,000 (2)
Total Farm Players	31
Salary Commitment
Year 15 : $2,532,983
Year 16 : $1,915,083
Year 17 : $1,315,000
Year 18 : $665,000
Salary Average Commitment
Year 15 : $2,532,983
Year 16 : $1,915,083
Year 17 : $1,315,000
Year 18 : $665,000

Islanders

Islanders is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	Barclays Center
Level 1:	6000 - $100 - 4,983 - 83.05%
Level 2:	5500 - $60 - 4,646 - 84.47%
Level 3:	2000 - $45 - 1,626 - 81.30%
Level 4:	4000 - $30 - 3,291 - 82.26%
Luxury :	1000 - $200 - 837 - 83.69%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,598 - 76.64%
Farm Level 2:	3000 - $12 - 2,232 - 74.41%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,382 - 83.15%
Average Income per Game	$1,663,293
Year to Date Revenue	$68,195,029
Farm
Home Games Left	0
Average Attendance - %	6,831 - 75.89%
Average Income per Game	$170,090
Year to Date Revenue	$6,973,708
Expense
Pro Players Total Salaries	$84,136,100
Farm Players Total Salaries	$2,209,230
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$50,250
Pro Year To Date Expenses	$82,594,558
Farm Year To Date Expenses	$2,208,418
Pro Salary Cap To Date	$82,594,558
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$445,165
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$12,206
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$84,186,350
Estimate Under Maximum Salary Cap of $83,500,000	-$686,350
Estimate Over Minimum Salary Cap of $61,500,000	$22,686,350
Current Bank Account	$56,977,254
Projected Bank Account	$56,977,254

Pro Players Salaries
Ryan OReilly	$9,350,000 (4)
Gabriel Landeskog	$8,500,000 (6)
Hampus Lindholm	$8,000,000 (3)
Jonathan Toews	$6,000,000 (4)
Brad Marchand	$5,650,000 (1)
Bryan Rust	$5,450,000 (6)
Mike Matheson	$4,875,000 (3)
Erik Gudbranson	$4,750,500 (5)
Josh Anderson	$4,750,000 (5)
Jani Hakanpaa	$4,450,000 (6)
Danny DeKeyser	$4,450,000 (6)
Travis Hamonic	$4,385,000 (5)
Nikolaj Ehlers	$4,000,000 (1)
Teddy Blueger	$1,250,000 (1)
Morgan Barron	$1,250,000 (3)
Matthew Villalta	$1,250,000 (4)
Dylan Wells	$950,000 (6)
Lawrence Pilut	$950,000 (5)
Calvin Pickard	$875,000 (1)
Lance Bouma	$800,500 (1)
Hunter Shinkaruk	$750,050 (1)
Nathan Legare	$750,050 (1)
Henry Rybinski	$700,000 (5)
Total Pro Players	23
Salary Commitment
Year 15 : $84,136,100
Year 16 : $70,060,500
Year 17 : $70,060,500
Year 18 : $55,935,500
Salary Average Commitment
Year 15 : $82,761,100
Year 16 : $68,685,500
Year 17 : $68,685,500
Year 18 : $55,935,500
Salary Cap with 1 Way Contract
Year 15 : $84,136,100
Year 16 : $70,060,500
Year 17 : $70,060,500
Year 18 : $55,935,500

Farm Players Salaries
Noah Cates	$262,500 (1)
Nicolas Deslauriers	$125,000 (2)
Chad Yetman	$100,000 (2)
Riley Nash	$100,000 (2)
Ville Ottavainen	$95,000 (1)
Niko Huuhtanen	$95,000 (1)
Yegor Zamula	$95,000 (1)
Oliver Bonk	$92,500 (3)
Juuso Parssinen	$92,500 (2)
Pavel Gogolev	$89,104 (2)
Lassi Thomson	$85,000 (5)
Jake Middleton	$85,000 (1)
Alex Holtz	$77,500 (6)
Anton Karlsson	$75,050 (1)
Daniel Renouf	$75,050 (1)
Freddie Hamilton	$75,005 (1)
Tye McGinn	$75,005 (1)
Jason Kasdorf	$75,005 (1)
Michael Frolik	$75,005 (1)
Ryan White	$75,005 (1)
Ryker Evans	$75,000 (6)
Quinn Schmiemann	$75,000 (5)
Will ONeill	$70,001 (1)
Michael Garteig	$70,000 (1)
Total Farm Players	24
Salary Commitment
Year 15 : $2,209,230
Year 16 : $911,604
Year 17 : $405,000
Year 18 : $312,500
Salary Average Commitment
Year 15 : $2,031,730
Year 16 : $911,604
Year 17 : $405,000
Year 18 : $312,500

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bells MTS Place
Level 1:	6000 - $100 - 4,842 - 80.70%
Level 2:	5500 - $60 - 4,457 - 81.04%
Level 3:	2000 - $45 - 1,621 - 81.04%
Level 4:	4000 - $30 - 3,215 - 80.38%
Luxury :	1000 - $200 - 820 - 82.02%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,582 - 76.37%
Farm Level 2:	3000 - $12 - 2,307 - 76.91%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	14,955 - 80.84%
Average Income per Game	$1,616,755
Year to Date Revenue	$66,286,941
Farm
Home Games Left	0
Average Attendance - %	6,889 - 76.55%
Average Income per Game	$170,683
Year to Date Revenue	$6,998,012
Expense
Pro Players Total Salaries	$69,526,512
Farm Players Total Salaries	$2,810,912
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$2,823,447
Pro Year To Date Expenses	$68,073,009
Farm Year To Date Expenses	$2,755,572
Pro Salary Cap To Date	$68,073,009
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$367,865
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,530
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$72,349,959
Estimate Under Maximum Salary Cap of $83,500,000	$11,150,041
Estimate Over Minimum Salary Cap of $61,500,000	$10,849,959
Current Bank Account	$87,066,288
Projected Bank Account	$87,066,288

Pro Players Salaries
Matt Duchene	$8,548,939 (6)
Nicklas Backstrom	$7,836,626 (1)
Alex Pietrangelo	$6,244,335 (5)
Kailer Yamamoto	$5,663,737 (5)
Noah Juulsen	$5,227,717 (2)
J.T. Compher	$5,100,000 (4)
Matt Murray	$4,875,000 (1)
Jakub Vrana	$4,277,366 (5)
Michael Stone	$3,875,000 (3)
Dysin Mayo	$1,843,535 (6)
Nico Sturm	$1,744,455 (6)
Will Butcher	$1,700,000 (5)
Jan Jenik	$1,600,000 (1)
Dylan Blujus	$1,533,646 (2)
Anton Lundell	$1,500,000 (5)
Ty Dellandrea	$1,477,435 (4)
Callum Booth	$1,363,365 (1)
Rem Pitlick	$1,265,356 (5)
Akil Thomas	$1,000,000 (4)
Adam Ingram	$950,000 (5)
Justin Sourdif	$950,000 (5)
Julius Bergman	$950,000 (1)
Total Pro Players	22
Salary Commitment
Year 15 : $69,526,512
Year 16 : $52,901,521
Year 17 : $46,140,158
Year 18 : $42,265,158
Salary Average Commitment
Year 15 : $69,526,512
Year 16 : $52,901,521
Year 17 : $46,140,158
Year 18 : $42,265,158
Salary Cap with 1 Way Contract
Year 15 : $69,526,512
Year 16 : $52,901,521
Year 17 : $46,140,158
Year 18 : $42,265,158

Farm Players Salaries
Kyle Jackson	$125,528 (6)
Arttu Ruotsalainen	$113,344 (6)
Rasmus Sandin	$113,125 (6)
Aidan Mcdonough	$97,500 (3)
Jesper Lindgren	$97,500 (1)
Tanner Dickinson	$95,000 (6)
Jeremy Michel	$95,000 (6)
Nolan Collins	$95,000 (6)
Colby Williams	$95,000 (1)
Mikael Pyyhtia	$95,000 (5)
Zachary Emond	$95,000 (1)
Nick Malik	$95,000 (5)
Fedor Gordeev	$95,000 (2)
Josiah Slavin	$95,000 (5)
Ross Colton	$95,000 (6)
Ty Nelson	$92,500 (1)
Daylan Kuefler	$92,500 (1)
Justin Barron	$92,500 (1)
Connor Lockhart	$92,500 (3)
Louis Crevier	$85,083 (2)
Michael Prapavessis	$85,000 (2)
Brett McKenzie	$85,000 (2)
Landon Slaggert	$85,000 (3)
Angus Crookshank	$83,833 (2)
Nico Daws	$80,000 (6)
Adam Boqvist	$77,500 (3)
Damien Giroux	$77,500 (1)
George Fegaras	$75,000 (6)
Riley Sutter	$70,000 (1)
Jack Dugan	$70,000 (1)
Jachym Kondelkin	$70,000 (1)
Total Farm Players	31
Salary Commitment
Year 15 : $2,810,912
Year 16 : $1,958,412
Year 17 : $1,524,496
Year 18 : $1,171,996
Salary Average Commitment
Year 15 : $2,810,912
Year 16 : $1,958,412
Year 17 : $1,524,496
Year 18 : $1,171,996

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - $100 - 5,032 - 83.87%
Level 2:	5500 - $60 - 4,601 - 83.66%
Level 3:	2000 - $45 - 1,650 - 82.50%
Level 4:	4000 - $30 - 3,297 - 82.41%
Luxury :	1000 - $200 - 844 - 84.42%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,720 - 78.67%
Farm Level 2:	3000 - $12 - 2,334 - 77.79%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,424 - 83.37%
Average Income per Game	$1,670,674
Year to Date Revenue	$68,497,628
Farm
Home Games Left	0
Average Attendance - %	7,054 - 78.38%
Average Income per Game	$175,209
Year to Date Revenue	$7,183,585
Expense
Pro Players Total Salaries	$80,420,247
Farm Players Total Salaries	$2,762,598
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$1,609,534
Pro Year To Date Expenses	$79,621,300
Farm Year To Date Expenses	$2,667,951
Pro Salary Cap To Date	$79,621,300
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$425,504
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,263
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$82,029,781
Estimate Under Maximum Salary Cap of $83,500,000	$1,470,219
Estimate Over Minimum Salary Cap of $61,500,000	$20,529,781
Current Bank Account	$53,988,088
Projected Bank Account	$53,988,088

Pro Players Salaries
Oscar Klefbom	$9,000,069 (4)
Timo Meier	$8,700,069 (6)
Oliver Ekman-Larsson	$7,500,000 (1)
Casey Mittelstadt	$7,500,000 (5)
Boone Jenner	$6,969,690 (5)
Sean Monahan	$6,000,000 (5)
Travis Konecny	$5,500,000 (1)
Shayne Gostisbehere	$5,450,000 (3)
Brock Nelson	$4,850,000 (3)
Aleksi Heponiemi	$3,500,000 (3)
Paul Byron	$2,250,000 (2)
Joey Laleggia	$2,225,000 (1)
Robbie Russo	$1,500,069 (6)
Kaapo Kahkonen	$1,500,000 (2)
Wyatt Johnston	$1,400,069 (5)
Blake Pietila	$1,100,069 (1)
Angus Redmond	$1,000,069 (4)
Alexander Nylander	$1,000,005 (4)
Clayton Phillips	$950,000 (2)
Kirill Marchenko	$925,000 (1)
Alexei Bereglazov	$800,069 (2)
Dylan McIlrath	$800,069 (1)
Total Pro Players	22
Salary Commitment
Year 15 : $80,420,247
Year 16 : $62,370,109
Year 17 : $56,870,040
Year 18 : $43,070,040
Salary Average Commitment
Year 15 : $80,420,247
Year 16 : $62,370,109
Year 17 : $56,870,040
Year 18 : $43,070,040
Salary Cap with 1 Way Contract
Year 15 : $80,420,247
Year 16 : $62,370,109
Year 17 : $56,870,040
Year 18 : $43,070,040

Farm Players Salaries
Mathieu Joseph	$295,007 (4)
Vili Saarijarvi	$150,007 (1)
William Lagesson	$150,007 (2)
Matej MacHovsky	$150,007 (1)
Santeri Hatakka	$120,007 (4)
Zach Gallant	$120,007 (1)
Miguel Tourigny	$110,007 (2)
Chase De Leo	$100,007 (2)
Jake McGrew	$100,007 (3)
Michael Eyssimont	$100,007 (4)
Eric Engstrand	$100,000 (2)
Alexander Nikishin	$92,500 (1)
Jagger Firkus	$92,500 (3)
Josh Filmon	$92,500 (2)
Massimo Rizzo	$92,500 (3)
Francesco Arcuri	$92,500 (1)
Spencer Stastney	$92,500 (3)
Roby Jarventie	$92,500 (3)
Kaedan Korczak	$92,500 (3)
Ryan Faragher	$90,007 (1)
Jesse Ylonen	$77,500 (1)
Rudolfs Balcers	$75,000 (1)
Declan Chisholm	$75,000 (1)
Bear Hughes	$70,007 (6)
Josh Doan	$70,007 (6)
Will Cranley	$70,007 (4)
Total Farm Players	26
Salary Commitment
Year 15 : $2,762,598
Year 16 : $1,840,070
Year 17 : $1,287,542
Year 18 : $725,035
Salary Average Commitment
Year 15 : $2,830,191
Year 16 : $1,840,063
Year 17 : $1,287,542
Year 18 : $725,035

Kraken

Kraken is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	KeyArena
Level 1:	6000 - $90 - 5,930 - 98.83%
Level 2:	5500 - $50 - 5,452 - 99.12%
Level 3:	2000 - $35 - 1,998 - 99.90%
Level 4:	4000 - $20 - 4,000 - 99.99%
Luxury :	1000 - $180 - 982 - 98.22%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,822 - 80.36%
Farm Level 2:	3000 - $12 - 2,472 - 82.39%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	18,361 - 99.25%
Average Income per Game	$1,688,135
Year to Date Revenue	$69,213,554
Farm
Home Games Left	0
Average Attendance - %	7,293 - 81.04%
Average Income per Game	$180,247
Year to Date Revenue	$7,390,119
Expense
Pro Players Total Salaries	$88,195,000
Farm Players Total Salaries	$3,195,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	($3,636,250)
Pro Year To Date Expenses	$86,561,724
Farm Year To Date Expenses	$3,303,630
Pro Salary Cap To Date	$86,561,724
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$466,640
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,652
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$84,558,750
Estimate Under Maximum Salary Cap of $83,500,000	-$1,058,750
Estimate Over Minimum Salary Cap of $61,500,000	$23,058,750
Current Bank Account	$21,566,175
Projected Bank Account	$21,566,175

Pro Players Salaries
Nikita Kucherov	$14,000,000 (5)
Auston Matthews	$9,500,000 (1)
Owen Tippett	$8,500,000 (3)
Kevin Shattenkirk	$6,250,000 (5)
Adrian Kempe	$5,500,000 (3)
Esa Lindell	$5,495,000 (3)
Alex Galchenyuk	$5,150,000 (5)
Nino Niederreiter	$4,925,000 (1)
Connor Hellebuyck	$4,800,000 (6)
Artturi Lehkonen	$4,500,000 (3)
Shea Theodore	$4,500,000 (5)
Kris Letang	$3,500,000 (4)
Taylor Fedun	$1,500,000 (1)
Nikita Zaitsev	$1,500,000 (1)
Brennan Othmann	$1,500,000 (4)
Conor Garland	$1,000,000 (5)
Zack Bolduc	$925,000 (1)
Artur Kayumov	$900,000 (3)
Jacob Moverare	$900,000 (5)
Max Zimmer	$900,000 (5)
Filip Ahl	$900,000 (3)
Kirill Ustimenko	$850,000 (2)
Nicolas Petan	$700,000 (1)
Total Pro Players	23
Salary Commitment
Year 15 : $88,195,000
Year 16 : $69,145,000
Year 17 : $68,295,000
Year 18 : $42,500,000
Salary Average Commitment
Year 15 : $88,195,000
Year 16 : $69,145,000
Year 17 : $68,295,000
Year 18 : $42,500,000
Salary Cap with 1 Way Contract
Year 15 : $88,195,000
Year 16 : $69,145,000
Year 17 : $68,295,000
Year 18 : $42,500,000

Farm Players Salaries
Steven Kampfer	$300,000 (1)
Zach Fucale	$300,000 (1)
Jacob Bryson	$150,000 (1)
Andrej Nestrasil	$150,000 (1)
Kyle Okposo	$150,000 (1)
Garret Sparks	$125,000 (2)
Korbinian Holzer	$100,000 (1)
Kenny Agostino	$100,000 (1)
Anton Stralman	$100,000 (1)
Thomas Hickey	$100,000 (1)
Brendan Smith	$100,000 (1)
Jani Nyman	$92,500 (3)
Florian Xhekaj	$92,500 (3)
Luca Cagnoni	$92,500 (3)
Riley Heidt	$92,500 (3)
Antti Tuomisto	$92,500 (1)
Tucker Robertson	$92,500 (1)
Stanislav Svozil	$92,500 (1)
Jacob Melanson	$92,500 (2)
Zac Rinaldo	$90,000 (1)
Sam Carrick	$90,000 (1)
Vincent Dunn	$90,000 (1)
Daniel Carr	$85,000 (4)
Adam Raska	$75,000 (3)
Cameron ONeill	$70,000 (6)
Joey Daccord	$70,000 (1)
Barrett Hall	$70,000 (6)
Drew O'Connor	$70,000 (3)
Daimon Gardner	$70,000 (6)
Total Farm Players	29
Salary Commitment
Year 15 : $3,195,000
Year 16 : $1,027,500
Year 17 : $810,000
Year 18 : $295,000
Salary Average Commitment
Year 15 : $3,195,000
Year 16 : $1,027,500
Year 17 : $810,000
Year 18 : $295,000

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	6000 - $96 - 5,821 - 97.01%
Level 2:	5500 - $51 - 5,404 - 98.25%
Level 3:	2000 - $37 - 1,974 - 98.69%
Level 4:	4000 - $26 - 3,937 - 98.42%
Luxury :	1000 - $192 - 979 - 97.88%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $22 - 5,691 - 94.85%
Farm Level 2:	3000 - $10 - 2,871 - 95.70%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	18,114 - 97.91%
Average Income per Game	$1,784,575
Year to Date Revenue	$73,167,592
Farm
Home Games Left	0
Average Attendance - %	8,562 - 95.13%
Average Income per Game	$184,694
Year to Date Revenue	$7,572,437
Expense
Pro Players Total Salaries	$67,725,000
Farm Players Total Salaries	$2,359,204
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$1,000,000
Pro Year To Date Expenses	$72,297,417
Farm Year To Date Expenses	$2,131,186
Pro Salary Cap To Date	$72,297,417
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$358,333
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$13,034
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$68,725,000
Estimate Under Maximum Salary Cap of $83,500,000	$14,775,000
Estimate Over Minimum Salary Cap of $61,500,000	$7,225,000
Current Bank Account	$185,096,386
Projected Bank Account	$185,096,386

Pro Players Salaries
Jordan Kyrou	$8,125,000 (2)
Adam Larsson	$8,000,000 (6)
Jack Eichel	$7,750,000 (4)
Viktor Arvidsson	$7,250,000 (4)
Kevin Labanc	$5,250,000 (6)
Sami Vatanen	$4,500,000 (4)
Erik Johnson	$3,000,000 (2)
David Perron	$3,000,000 (1)
Cal Foote	$2,750,000 (1)
Anders Nilsson	$2,500,000 (2)
Nathan Schnarr	$2,250,000 (4)
Colin Miller	$2,000,000 (5)
Benoit-Olivier Groulx	$1,750,000 (4)
Kyle Turris	$1,500,000 (1)
Dylan Cozens	$1,400,000 (1)
Jake Bean	$1,250,000 (4)
Luke Evangelista	$1,000,000 (5)
Anders Lindback	$950,000 (1)
Marcus Hogberg	$700,000 (5)
Marcus Davidsson	$700,000 (1)
Marc-Edouard Vlasic	$700,000 (1)
Teemu Pulkkinen	$700,000 (2)
Nick Robertson	$700,000 (1)
Total Pro Players	23
Salary Commitment
Year 15 : $67,725,000
Year 16 : $56,025,000
Year 17 : $41,700,000
Year 18 : $41,700,000
Salary Average Commitment
Year 15 : $62,400,000
Year 16 : $50,700,000
Year 17 : $41,700,000
Year 18 : $41,700,000
Salary Cap with 1 Way Contract
Year 15 : $67,725,000
Year 16 : $56,025,000
Year 17 : $41,700,000
Year 18 : $41,700,000

Farm Players Salaries
Jacob Bernard-Docker	$200,000 (6)
Tyler Tullio	$156,704 (6)
Thomas Di Pauli	$120,000 (1)
Mikko Koskinen	$100,000 (1)
Dwight King	$100,000 (1)
Cooper Marody	$100,000 (2)
Ryan Stanton	$100,000 (1)
Juraj Slafkovsky	$92,500 (3)
Landon Bow	$90,000 (3)
Joey Anderson	$90,000 (4)
Spencer Smallman	$90,000 (1)
John Stevens	$70,000 (1)
Tyler Pitlick	$70,000 (1)
Declan McDonnell	$70,000 (1)
Jaromir Pytlik	$70,000 (2)
Calvin Thurkauf	$70,000 (2)
Emile Poirier	$70,000 (3)
Joonas Lyytinen	$70,000 (3)
Collin Delia	$70,000 (2)
Filip Berglund	$70,000 (5)
Tyler Steenbergen	$70,000 (3)
Mac Hollowell	$70,000 (5)
Tyler Tucker	$70,000 (1)
Wyatte Wylie	$70,000 (5)
Mike Hardman	$70,000 (5)
Markus Nurmi	$70,000 (3)
Cody Bass	$70,000 (1)
Total Farm Players	27
Salary Commitment
Year 15 : $2,359,204
Year 16 : $1,499,204
Year 17 : $1,189,204
Year 18 : $726,704
Salary Average Commitment
Year 15 : $2,359,204
Year 16 : $1,499,204
Year 17 : $1,189,204
Year 18 : $726,704

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Arena
Level 1:	6000 - $100 - 4,996 - 83.27%
Level 2:	5500 - $60 - 4,497 - 81.77%
Level 3:	2000 - $45 - 1,659 - 82.95%
Level 4:	4000 - $30 - 3,301 - 82.52%
Luxury :	1000 - $200 - 826 - 82.57%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,630 - 77.17%
Farm Level 2:	3000 - $12 - 2,294 - 76.46%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,279 - 82.59%
Average Income per Game	$1,651,351
Year to Date Revenue	$67,705,385
Farm
Home Games Left	0
Average Attendance - %	6,924 - 76.94%
Average Income per Game	$171,944
Year to Date Revenue	$7,049,719
Expense
Pro Players Total Salaries	$80,484,366
Farm Players Total Salaries	$2,227,917
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$2,000,000
Pro Year To Date Expenses	$75,015,631
Farm Year To Date Expenses	$2,018,431
Pro Salary Cap To Date	$75,015,631
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$425,843
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$12,309
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$82,484,366
Estimate Under Maximum Salary Cap of $83,500,000	$1,015,634
Estimate Over Minimum Salary Cap of $61,500,000	$20,984,366
Current Bank Account	$38,059,368
Projected Bank Account	$38,059,368

Pro Players Salaries
Nathan MacKinnon	$10,000,000 (5)
Evgeni Malkin	$9,000,000 (1)
Brayden Point	$7,000,000 (5)
William Nylander	$6,962,366 (6)
Olli Maatta	$5,900,000 (3)
Roman Josi	$5,750,000 (5)
Devon Toews	$5,250,000 (5)
Tyler Motte	$3,875,000 (1)
Andrew Copp	$3,650,000 (4)
Moritz Seider	$3,450,000 (5)
Andreas Athanasiou	$3,000,000 (1)
Erik Gustafsson	$2,500,000 (3)
Reid Boucher	$2,100,000 (3)
Sergei Bobrovsky	$1,914,000 (3)
Jack Studnicka	$1,750,000 (1)
Samuel Poulin	$1,400,000 (1)
Timothy Liljegren	$1,308,000 (1)
Juho Jatkola	$925,000 (2)
Matt Puempel	$900,000 (1)
Daniil Tarasov	$900,000 (1)
Nicolas Meloche	$850,000 (3)
Patrick Brown	$700,000 (1)
Dylan Gambrell	$700,000 (1)
Jakob Forsbacka Karlsson	$700,000 (1)
Total Pro Players	24
Salary Commitment
Year 15 : $80,484,366
Year 16 : $60,789,000
Year 17 : $59,864,000
Year 18 : $46,600,000
Salary Average Commitment
Year 15 : $85,022,000
Year 16 : $60,789,000
Year 17 : $59,864,000
Year 18 : $46,600,000
Salary Cap with 1 Way Contract
Year 15 : $80,484,366
Year 16 : $56,251,366
Year 17 : $55,326,366
Year 18 : $42,062,366

Farm Players Salaries
J.T. Brown	$290,000 (1)
Tye Kartye	$120,000 (6)
Fabian Lysell	$103,417 (3)
Cross Hanas	$97,000 (5)
Oskari Laaksonen	$95,000 (2)
Ondrej Becher	$92,500 (3)
Alex Lyon	$90,000 (3)
Ryan Winterton	$90,000 (3)
Nikolai Knyzhov	$90,000 (4)
Pontus Holmberg	$90,000 (4)
Tyce Thompson	$90,000 (3)
Kalle Kossila	$70,000 (1)
Bogdan Yakimov	$70,000 (2)
Iiro Pakarinen	$70,000 (1)
Mike Blunden	$70,000 (1)
Mitch Callahan	$70,000 (1)
Jeremy Brodeur	$70,000 (1)
Filip Cederqvist	$70,000 (1)
Roland McKeown	$70,000 (1)
Simon Bourque	$70,000 (2)
Tyler Wall	$70,000 (1)
Macoy Erkamps	$70,000 (2)
Nick Leivermann	$70,000 (1)
Pavel Karnaukhov	$70,000 (2)
Maxime Lajoie	$70,000 (2)
Total Farm Players	25
Salary Commitment
Year 15 : $2,227,917
Year 16 : $1,307,917
Year 17 : $862,917
Year 18 : $397,000
Salary Average Commitment
Year 15 : $2,227,917
Year 16 : $1,307,917
Year 17 : $862,917
Year 18 : $397,000

Nordiques

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Videotron
Level 1:	6000 - $100 - 4,831 - 80.52%
Level 2:	5500 - $60 - 4,439 - 80.71%
Level 3:	2000 - $45 - 1,617 - 80.85%
Level 4:	4000 - $30 - 3,199 - 79.97%
Luxury :	1000 - $200 - 808 - 80.83%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,823 - 80.39%
Farm Level 2:	3000 - $12 - 2,441 - 81.35%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	14,894 - 80.51%
Average Income per Game	$1,608,967
Year to Date Revenue	$65,967,631
Farm
Home Games Left	0
Average Attendance - %	7,264 - 80.71%
Average Income per Game	$179,841
Year to Date Revenue	$7,373,500
Expense
Pro Players Total Salaries	$61,345,744
Farm Players Total Salaries	$3,241,965
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$7,375,000
Pro Year To Date Expenses	$59,992,933
Farm Year To Date Expenses	$3,226,158
Pro Salary Cap To Date	$59,992,933
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$324,581
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,911
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$68,720,744
Estimate Under Maximum Salary Cap of $83,500,000	$14,779,256
Estimate Over Minimum Salary Cap of $61,500,000	$7,220,744
Current Bank Account	$123,142,083
Projected Bank Account	$123,142,083

Pro Players Salaries
Mikhail Sergachev	$8,500,000 (4)
Colton Parayko	$6,500,000 (4)
Ryan McGregor	$4,500,000 (1)
Marcus Pettersson	$4,025,175 (6)
Victor Mete	$3,800,069 (3)
Juuso Valimaki	$3,700,500 (1)
Justin Holl	$3,400,000 (2)
Isac Lundestrom	$2,965,000 (6)
Martin Fehervary	$2,675,000 (1)
Jake Leschyshyn	$2,350,000 (6)
Juuse Saros	$2,300,000 (5)
Nick Henry	$2,170,000 (2)
Nils Hoglander	$1,800,000 (3)
Ryan Francis	$1,750,000 (6)
Dylan Guenther	$1,650,000 (4)
Ukko-Pekka Luukkonen	$1,500,000 (4)
Arthur Kaliyev	$1,350,000 (6)
Kirby Dach	$1,275,000 (2)
Evgeniy Oksentyuk	$1,250,000 (1)
Filip Zadina	$1,110,000 (1)
Alexei Lipanov	$1,000,000 (1)
Jamieson Rees	$975,000 (1)
Brandon Coe	$800,000 (5)
Total Pro Players	23
Salary Commitment
Year 15 : $61,345,744
Year 16 : $46,135,244
Year 17 : $39,290,244
Year 18 : $33,690,175
Salary Average Commitment
Year 15 : $59,595,744
Year 16 : $46,135,244
Year 17 : $39,290,244
Year 18 : $33,690,175
Salary Cap with 1 Way Contract
Year 15 : $61,345,744
Year 16 : $46,135,244
Year 17 : $39,290,244
Year 18 : $33,690,175

Farm Players Salaries
Scott Perunovich	$215,000 (3)
Anatoly Golyshev	$175,000 (1)
Brayden Pachal	$175,000 (6)
Brent Gates	$153,365 (2)
Tim Heed	$145,000 (2)
Veini Vehvilainen	$125,000 (4)
Dominik Kahun	$115,000 (2)
Beck Malenstyn	$111,100 (6)
Mason McDonald	$100,000 (2)
Colten Ellis	$100,000 (4)
Jasper Weatherby	$100,000 (4)
Adam Helewka	$97,500 (2)
Tanner Jeannot	$97,500 (6)
Will Cuylle	$97,500 (6)
Zachary Leslie	$97,500 (2)
Logan Stankoven	$92,500 (1)
Vasily Ponomarev	$92,500 (1)
Sasha Pastujov	$92,500 (1)
Dmitry Kuzmin	$92,500 (1)
Graham Sward	$92,500 (3)
Gavin Brindley	$92,500 (3)
Artur Akhtyamov	$92,500 (2)
Ryan Hofer	$92,500 (2)
Jack Finley	$92,500 (1)
Filip Larsson	$92,500 (3)
Cam York	$92,500 (3)
Taige Harding	$85,000 (5)
Brian Pinho	$80,000 (6)
Braden Schneider	$80,000 (5)
Tristen Robins	$75,000 (1)
Total Farm Players	30
Salary Commitment
Year 15 : $3,241,965
Year 16 : $2,529,465
Year 17 : $1,636,100
Year 18 : $1,051,100
Salary Average Commitment
Year 15 : $3,255,840
Year 16 : $2,529,465
Year 17 : $1,636,100
Year 18 : $1,051,100

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Place
Level 1:	6000 - $100 - 5,049 - 84.15%
Level 2:	5500 - $60 - 4,634 - 84.26%
Level 3:	2000 - $45 - 1,705 - 85.27%
Level 4:	4000 - $30 - 3,370 - 84.24%
Luxury :	1000 - $200 - 842 - 84.20%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,887 - 81.46%
Farm Level 2:	3000 - $12 - 2,425 - 80.83%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,600 - 84.32%
Average Income per Game	$1,682,445
Year to Date Revenue	$68,980,242
Farm
Home Games Left	0
Average Attendance - %	7,312 - 81.25%
Average Income per Game	$181,539
Year to Date Revenue	$7,443,105
Expense
Pro Players Total Salaries	$83,884,087
Farm Players Total Salaries	$3,486,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	($3,550,000)
Pro Year To Date Expenses	$77,826,047
Farm Year To Date Expenses	$3,675,992
Pro Salary Cap To Date	$77,826,047
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$443,831
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$19,262
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$80,334,087
Estimate Under Maximum Salary Cap of $83,500,000	$3,165,913
Estimate Over Minimum Salary Cap of $61,500,000	$18,834,087
Current Bank Account	$55,366,347
Projected Bank Account	$55,366,347

Pro Players Salaries
John Tavares	$13,000,000 (3)
Jamie Benn	$9,500,000 (1)
Sebastian Aho	$8,550,000 (6)
Nico Hischier	$7,250,000 (3)
Brandon Saad	$6,500,000 (2)
Damon Severson	$6,250,000 (2)
John Moore	$6,000,000 (3)
Erik Cernak	$5,200,000 (2)
Derek Stepan	$4,500,000 (5)
Alexandre Texier	$3,134,087 (2)
Ilya Sorokin	$2,150,000 (5)
Artem Zub	$1,900,000 (6)
Sheldon Dries	$1,350,000 (4)
Daniel Vladar	$1,250,000 (4)
Yaroslav Askarov	$1,000,000 (3)
Noel Hoefenmayer	$975,000 (5)
Tyson Foerster	$900,000 (2)
Libor Sulak	$875,000 (6)
Madison Bowey	$750,000 (1)
Daniel ORegan	$750,000 (2)
Evan McEneny	$700,000 (2)
Martins Dzierkals	$700,000 (5)
Sam Gagner	$700,000 (1)
Total Pro Players	23
Salary Commitment
Year 15 : $83,884,087
Year 16 : $74,134,087
Year 17 : $50,700,000
Year 18 : $23,450,000
Salary Average Commitment
Year 15 : $83,499,087
Year 16 : $72,549,087
Year 17 : $50,700,000
Year 18 : $23,450,000
Salary Cap with 1 Way Contract
Year 15 : $83,884,087
Year 16 : $72,934,087
Year 17 : $49,500,000
Year 18 : $22,250,000

Farm Players Salaries
Tanner Kero	$278,000 (1)
Michael Chaput	$275,000 (1)
Derick Brassard	$200,000 (1)
Shane Harper	$165,000 (1)
Andrew Poturalski	$165,000 (1)
Andreas Johnsson	$160,000 (2)
Jamie McGinn	$150,000 (1)
Jack Glover	$150,000 (1)
Dominik Masin	$146,000 (4)
Evan Cowley	$140,000 (1)
Andrew Agozzino	$123,500 (2)
Dakota Mermis	$110,000 (1)
Caleb Jones	$100,000 (1)
Raphael Lavoie	$90,000 (1)
Bobby Farnham	$87,500 (1)
Dryden Hunt	$86,500 (1)
Keegan Kolesar	$85,000 (1)
Max Reinhart	$85,000 (4)
Jakob Kos	$80,000 (6)
Graeme Clarke	$80,000 (1)
Hendrix Lapierre	$80,000 (3)
Zach Palmquist	$75,000 (4)
Lucas Carlsson	$75,000 (2)
Jordan Hollett	$75,000 (2)
Kyle Rau	$72,500 (1)
Ian Mitchell	$72,500 (3)
Eric Tangradi	$70,000 (1)
Cody Donaghey	$70,000 (1)
Patrick McNally (Out of Payroll)	$70,000 (4)
Casey Desmith	$70,000 (4)
Gustav Nyquist	$70,000 (3)
Total Farm Players	31
Salary Commitment
Year 15 : $3,556,500
Year 16 : $1,182,000
Year 17 : $748,500
Year 18 : $526,000
Salary Average Commitment
Year 15 : $3,556,500
Year 16 : $1,182,000
Year 17 : $748,500
Year 18 : $526,000

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	PPG Paints Arena
Level 1:	6000 - $100 - 4,904 - 81.74%
Level 2:	5500 - $60 - 4,484 - 81.52%
Level 3:	2000 - $45 - 1,590 - 79.50%
Level 4:	4000 - $30 - 3,160 - 78.99%
Luxury :	1000 - $200 - 819 - 81.86%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,651 - 77.52%
Farm Level 2:	3000 - $12 - 2,337 - 77.89%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	14,956 - 80.84%
Average Income per Game	$1,623,351
Year to Date Revenue	$66,557,377
Farm
Home Games Left	0
Average Attendance - %	6,988 - 77.65%
Average Income per Game	$173,191
Year to Date Revenue	$7,100,848
Expense
Pro Players Total Salaries	$72,580,000
Farm Players Total Salaries	$2,860,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$10,625,004
Pro Year To Date Expenses	$70,299,045
Farm Year To Date Expenses	$2,804,633
Pro Salary Cap To Date	$70,299,045
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$384,021
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,801
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$83,205,004
Estimate Under Maximum Salary Cap of $83,500,000	$294,996
Estimate Over Minimum Salary Cap of $61,500,000	$21,705,004
Current Bank Account	$67,489,931
Projected Bank Account	$67,489,931

Pro Players Salaries
Leon Draisaitl	$14,000,000 (5)
Morgan Rielly	$5,000,000 (4)
Logan Brown	$5,000,000 (6)
Ryan Murray	$5,000,000 (5)
Robin Lehner	$4,000,000 (6)
Christoph Bertschy	$4,000,000 (6)
Cliff Pu	$4,000,000 (1)
Scott Mayfield	$3,500,000 (4)
Jesper Bratt	$3,500,000 (4)
Christian Djoos	$3,200,000 (4)
Blake Coleman	$2,505,000 (3)
Sam Steel	$2,500,000 (5)
Maxime Comtois	$2,500,000 (5)
Oskar Lindblom	$2,400,000 (2)
Frederik Gauthier	$2,000,000 (1)
Martin Reway	$1,500,000 (1)
Lucas Edmonds	$1,500,000 (5)
Michael McNiven	$1,500,000 (5)
David Farrance	$1,475,000 (2)
Martin Frk	$1,100,000 (3)
Louis Domingue	$950,000 (5)
Linus Arnesson	$750,000 (2)
Connor Hobbs	$700,000 (1)
Total Pro Players	23
Salary Commitment
Year 15 : $72,580,000
Year 16 : $64,380,000
Year 17 : $59,755,000
Year 18 : $56,150,000
Salary Average Commitment
Year 15 : $72,580,000
Year 16 : $64,380,000
Year 17 : $59,755,000
Year 18 : $56,150,000
Salary Cap with 1 Way Contract
Year 15 : $72,580,000
Year 16 : $64,380,000
Year 17 : $59,755,000
Year 18 : $56,150,000

Farm Players Salaries
Zachary L'Heureux	$300,000 (6)
Olivier Nadeau	$200,000 (5)
Nolan Allan	$150,000 (5)
Ondrej Vala	$150,000 (3)
Jake Neighbours	$120,000 (3)
Josh Wesley	$100,000 (4)
Filip Chlapik	$100,000 (2)
Alec Regula	$100,000 (5)
Zac Jones	$95,000 (2)
Connor Hurley	$95,000 (1)
Sebastian Cossa	$92,500 (2)
Luke Hughes	$92,500 (2)
Elmer Soderblom	$92,500 (1)
Jonatan Berggren	$92,500 (1)
Ryan Leonard	$92,500 (2)
William Wallinder	$92,500 (2)
Gabe Perreault	$92,500 (2)
Patrick Puistola	$92,500 (3)
Cavan Fitzgerald	$90,000 (3)
Justin Robidas	$90,000 (3)
Pavel Novak	$85,000 (5)
Philippe Maillet	$80,000 (1)
Reid Schaefer	$80,000 (6)
Mason Primeau	$75,000 (1)
Reto Berra	$70,000 (1)
Nathan Smith	$70,000 (3)
Jeremy Smith	$70,000 (1)
Total Farm Players	27
Salary Commitment
Year 15 : $2,860,000
Year 16 : $2,285,000
Year 17 : $1,627,500
Year 18 : $1,015,000
Salary Average Commitment
Year 15 : $2,860,000
Year 16 : $2,285,000
Year 17 : $1,627,500
Year 18 : $1,015,000

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - $100 - 5,111 - 85.19%
Level 2:	5500 - $60 - 4,719 - 85.80%
Level 3:	2000 - $45 - 1,674 - 83.68%
Level 4:	4000 - $30 - 3,380 - 84.49%
Luxury :	1000 - $200 - 864 - 86.42%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,844 - 80.73%
Farm Level 2:	3000 - $12 - 2,406 - 80.21%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,748 - 85.12%
Average Income per Game	$1,704,264
Year to Date Revenue	$69,874,823
Farm
Home Games Left	0
Average Attendance - %	7,250 - 80.55%
Average Income per Game	$179,958
Year to Date Revenue	$7,378,282
Expense
Pro Players Total Salaries	$90,885,000
Farm Players Total Salaries	$2,616,333
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	($7,702,500)
Pro Year To Date Expenses	$88,081,735
Farm Year To Date Expenses	$2,681,773
Pro Salary Cap To Date	$88,081,735
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$480,873
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$14,455
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$83,182,500
Estimate Under Maximum Salary Cap of $83,500,000	$317,500
Estimate Over Minimum Salary Cap of $61,500,000	$21,682,500
Current Bank Account	$5,266,051
Projected Bank Account	$5,266,051

Pro Players Salaries
Tyler Toffoli	$9,455,000 (5)
Dougie Hamilton	$8,100,000 (6)
J.T. Miller	$8,000,000 (2)
Travis Sanheim	$6,250,000 (6)
Anders Lee	$6,000,000 (2)
Nick Schmaltz	$5,850,000 (1)
Mike Hoffman	$5,800,000 (3)
Jared Spurgeon	$5,000,000 (5)
Alec Martinez	$4,900,000 (1)
Vincent Trocheck	$4,500,000 (2)
Cam Atkinson	$4,000,000 (3)
Jason Zucker	$4,000,000 (5)
Jake Gardiner	$3,955,000 (4)
Jason Demers	$3,850,000 (1)
Tom Wilson	$2,125,000 (3)
MacKenzie Blackwood	$1,950,000 (4)
Joseph Woll	$1,500,000 (1)
Brandon Tanev	$1,350,000 (2)
Jaydin Dureau	$1,200,000 (5)
Matthew Cairns	$1,100,000 (3)
Dominic Toninato	$1,000,000 (1)
Dylan Holloway	$1,000,000 (3)
Total Pro Players	22
Salary Commitment
Year 15 : $90,885,000
Year 16 : $73,785,000
Year 17 : $53,935,000
Year 18 : $39,910,000
Salary Average Commitment
Year 15 : $89,682,000
Year 16 : $72,582,000
Year 17 : $53,935,000
Year 18 : $39,910,000
Salary Cap with 1 Way Contract
Year 15 : $90,885,000
Year 16 : $73,785,000
Year 17 : $53,935,000
Year 18 : $39,910,000

Farm Players Salaries
Christopher Gibson	$200,000 (1)
Josh Archibald	$200,000 (1)
Alexandre Grenier	$150,000 (1)
Yannick Weber	$150,000 (1)
Jordan Spence	$125,000 (5)
Kevin Bahl	$105,000 (2)
Carter Rowney	$100,000 (1)
Zack Kassian	$100,000 (1)
Jordan Harris	$92,500 (1)
Jacob Peterson	$92,500 (1)
Amadeus Lombardi	$92,500 (1)
Lucas Ciona	$92,500 (1)
Dylan Roobroeck	$92,500 (3)
Josh Davies	$92,500 (3)
Rodwin Dionicio	$92,500 (3)
Aydar Suniev	$92,500 (1)
Jamie McBain	$90,000 (1)
Ilya Konovalov	$90,000 (3)
Brad Hunt	$90,000 (1)
Nick Shore	$85,000 (1)
Maxence Guenette	$81,333 (2)
Harri Sateri	$80,000 (1)
Andrew Cogliano	$80,000 (1)
Anthony Peluso	$75,000 (1)
Brandon Sutter	$75,000 (1)
Total Farm Players	25
Salary Commitment
Year 15 : $2,616,333
Year 16 : $678,833
Year 17 : $492,500
Year 18 : $125,000
Salary Average Commitment
Year 15 : $2,611,333
Year 16 : $673,833
Year 17 : $492,500
Year 18 : $125,000

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $100 - 4,893 - 81.55%
Level 2:	5500 - $60 - 4,455 - 81.00%
Level 3:	2000 - $45 - 1,613 - 80.63%
Level 4:	4000 - $30 - 3,198 - 79.94%
Luxury :	1000 - $200 - 804 - 80.40%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,726 - 78.76%
Farm Level 2:	3000 - $12 - 2,332 - 77.73%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	14,962 - 80.88%
Average Income per Game	$1,617,979
Year to Date Revenue	$66,337,145
Farm
Home Games Left	0
Average Attendance - %	7,058 - 78.42%
Average Income per Game	$175,356
Year to Date Revenue	$7,189,614
Expense
Pro Players Total Salaries	$76,064,499
Farm Players Total Salaries	$2,895,333
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$2,925,500
Pro Year To Date Expenses	$75,117,292
Farm Year To Date Expenses	$2,856,768
Pro Salary Cap To Date	$75,117,292
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$402,458
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,996
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$78,989,999
Estimate Under Maximum Salary Cap of $83,500,000	$4,510,001
Estimate Over Minimum Salary Cap of $61,500,000	$17,489,999
Current Bank Account	$80,483,806
Projected Bank Account	$80,483,806

Pro Players Salaries
Brock Boeser	$14,000,000 (5)
Cole Caufield	$7,850,000 (6)
Quinton Byfield	$7,800,000 (1)
Andrei Vasilevskiy	$4,200,000 (5)
Jarred Tinordi	$4,000,500 (2)
Justin Faulk	$3,850,000 (1)
Jordan Greenway	$3,500,000 (4)
Michael Sgarbossa	$3,000,000 (3)
Connor Murphy	$3,000,000 (3)
Denis Gurianov	$2,999,999 (4)
Jake Walman	$2,500,000 (3)
Shane Wright	$2,500,000 (5)
Dante Fabbro	$2,500,000 (1)
Gustav Olofsson	$2,400,000 (1)
Cole Perfetti	$1,750,000 (1)
Filip Gustavsson	$1,700,000 (1)
Cole Coskey	$1,600,000 (3)
Ryan Johnston	$1,500,000 (2)
Trevor Zegras	$1,300,000 (5)
Justin Bailey	$1,200,000 (6)
Peyton Krebs	$1,014,000 (3)
Anthony Cirelli	$975,000 (1)
Connor Bedard	$925,000 (2)
Total Pro Players	23
Salary Commitment
Year 15 : $76,064,499
Year 16 : $55,089,499
Year 17 : $48,663,999
Year 18 : $37,549,999
Salary Average Commitment
Year 15 : $76,064,499
Year 16 : $55,089,499
Year 17 : $48,663,999
Year 18 : $37,549,999
Salary Cap with 1 Way Contract
Year 15 : $76,064,499
Year 16 : $55,089,499
Year 17 : $48,663,999
Year 18 : $37,549,999

Farm Players Salaries
Luke Opilka	$300,000 (5)
Arber Xhekaj	$215,000 (4)
Noah Gregor	$200,000 (1)
Mason Geertsen	$200,000 (1)
Matt Nieto	$150,000 (1)
Matt Lorito	$150,000 (1)
Scott Wedgewood	$150,000 (2)
Matt Savoie	$120,000 (6)
David Jiricek	$100,000 (5)
Lukas Sedlak	$95,000 (2)
Jordan Dumais	$94,000 (1)
Danila Yurov	$92,500 (3)
Jacob Julien	$92,500 (3)
Brayden Yager	$92,500 (3)
Brett Hyland	$92,500 (1)
Bryce McConnell-Barker	$92,500 (1)
Michael Buchinger	$92,500 (1)
Adam Fantilli	$92,500 (2)
Brad Lambert	$92,500 (2)
Kaiden Guhle	$86,333 (1)
Sam Hentges	$85,000 (1)
Connor Clifton	$70,000 (1)
Dmitri Samorukov	$70,000 (1)
Jonathan Bernier	$70,000 (1)
Total Farm Players	24
Salary Commitment
Year 15 : $2,895,333
Year 16 : $1,442,500
Year 17 : $1,012,500
Year 18 : $735,000
Salary Average Commitment
Year 15 : $2,895,333
Year 16 : $1,442,500
Year 17 : $1,012,500
Year 18 : $735,000

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	6000 - $100 - 5,102 - 85.04%
Level 2:	5500 - $60 - 4,668 - 84.88%
Level 3:	2000 - $45 - 1,686 - 84.28%
Level 4:	4000 - $30 - 3,360 - 84.00%
Luxury :	1000 - $200 - 844 - 84.38%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,511 - 75.19%
Farm Level 2:	3000 - $12 - 2,277 - 75.91%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,660 - 84.65%
Average Income per Game	$1,692,265
Year to Date Revenue	$69,382,847
Farm
Home Games Left	0
Average Attendance - %	6,789 - 75.43%
Average Income per Game	$168,130
Year to Date Revenue	$6,893,329
Expense
Pro Players Total Salaries	$76,775,067
Farm Players Total Salaries	$2,515,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$1,075,000
Pro Year To Date Expenses	$81,373,773
Farm Year To Date Expenses	$2,359,776
Pro Salary Cap To Date	$81,373,773
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$406,217
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$13,895
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$77,850,067
Estimate Under Maximum Salary Cap of $83,500,000	$5,649,933
Estimate Over Minimum Salary Cap of $61,500,000	$16,350,067
Current Bank Account	$24,079,346
Projected Bank Account	$24,079,346

Pro Players Salaries
Patrik Laine	$14,000,000 (4)
Drew Doughty	$8,750,000 (5)
Victor Ejdsell	$7,250,000 (4)
Mitch Marner	$6,500,000 (4)
Sven Andrighetto	$6,250,000 (4)
Justin Schultz (Out of Payroll)	$5,500,000 (1)
Sam Reinhart	$5,250,000 (5)
Tyler Johnson	$4,000,000 (3)
Rasmus Dahlin	$3,500,000 (4)
Ryan Graves	$3,500,000 (3)
Gabriel Vilardi	$3,437,500 (2)
Kevin Fiala	$2,500,000 (5)
Sean Walker	$2,000,000 (3)
Andreas Englund	$1,687,567 (4)
David Rittich	$1,650,000 (4)
Pius Suter	$1,450,000 (4)
Kristers Gudlevskis	$1,000,000 (4)
Cole Schwindt	$1,000,000 (1)
Adam Ruzicka	$900,000 (2)
Alexander Dergachyov	$750,000 (3)
Colton White	$700,000 (3)
Andrew Mangiapane	$700,000 (3)
Total Pro Players	22
Salary Commitment
Year 15 : $82,275,067
Year 16 : $75,775,067
Year 17 : $71,437,567
Year 18 : $59,787,567
Salary Average Commitment
Year 15 : $82,275,067
Year 16 : $75,775,067
Year 17 : $71,437,567
Year 18 : $59,787,567
Salary Cap with 1 Way Contract
Year 15 : $82,275,067
Year 16 : $75,775,067
Year 17 : $71,437,567
Year 18 : $59,787,567

Farm Players Salaries
Paul Thompson	$300,000 (1)
Jujhar Khaira	$250,000 (1)
Nikita Gusev	$115,000 (5)
Nikita Chibrikov	$95,000 (5)
Riegan Lorenz	$92,500 (3)
Nick DeSimone	$90,000 (1)
Max Jones	$90,000 (1)
Sam Vigneault	$90,000 (1)
Jack Lafontaine	$87,500 (3)
Hampus Gustafsson	$85,000 (1)
Joel Vermin	$80,000 (1)
Ryder Korczak	$80,000 (3)
Justin Scott	$75,000 (1)
Hunter Miska	$75,000 (1)
Tom Parisi	$70,000 (1)
Mantas Armalis	$70,000 (2)
Keegan Kanzig	$70,000 (1)
Michael Downing	$70,000 (1)
Anton Cederholm	$70,000 (1)
Giovanni Vallati	$70,000 (1)
Chris Casto	$70,000 (1)
Wade Megan	$70,000 (1)
Stuart Percy	$70,000 (1)
Ryan Carpenter	$70,000 (1)
Riley Sheahan	$70,000 (1)
Tom Pyatt	$70,000 (1)
Vince Pedrie	$70,000 (1)
Total Farm Players	27
Salary Commitment
Year 15 : $2,515,000
Year 16 : $540,000
Year 17 : $470,000
Year 18 : $210,000
Salary Average Commitment
Year 15 : $2,285,000
Year 16 : $540,000
Year 17 : $470,000
Year 18 : $210,000

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	KeyBank Center
Level 1:	6000 - $100 - 4,952 - 82.54%
Level 2:	5500 - $60 - 4,530 - 82.36%
Level 3:	2000 - $45 - 1,629 - 81.47%
Level 4:	4000 - $30 - 3,264 - 81.60%
Luxury :	1000 - $200 - 832 - 83.18%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,656 - 77.61%
Farm Level 2:	3000 - $12 - 2,310 - 77.00%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,208 - 82.20%
Average Income per Game	$1,645,909
Year to Date Revenue	$67,482,285
Farm
Home Games Left	0
Average Attendance - %	6,966 - 77.40%
Average Income per Game	$172,955
Year to Date Revenue	$7,091,166
Expense
Pro Players Total Salaries	$73,991,735
Farm Players Total Salaries	$2,833,667
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$3,125,000
Pro Year To Date Expenses	$75,816,066
Farm Year To Date Expenses	$2,750,531
Pro Salary Cap To Date	$75,816,066
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$391,491
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,656
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$77,116,735
Estimate Under Maximum Salary Cap of $83,500,000	$6,383,265
Estimate Over Minimum Salary Cap of $61,500,000	$15,616,735
Current Bank Account	$44,477,866
Projected Bank Account	$44,477,866

Pro Players Salaries
Ryan Nugent-Hopkins	$10,200,070 (4)
TJ Brodie	$6,500,000 (5)
Tomas Tatar	$5,600,000 (6)
Calvin de Haan	$5,500,000 (5)
Noah Hanifin	$5,500,000 (5)
Jonathan Marchessault	$5,000,000 (6)
Carter Verhaeghe	$4,166,667 (1)
Braden Holtby	$4,000,000 (1)
Laurent Dauphin	$4,000,000 (3)
Egor Afanasayev	$2,999,999 (1)
Tyson Barrie	$2,350,000 (2)
Alexander Chmelevski	$2,250,000 (5)
Brock McGinn	$2,000,000 (4)
Felix Sandstrom	$2,000,000 (5)
Connor McMichael	$1,750,000 (1)
Trey Fix-Wolansky	$1,625,000 (2)
Samuel Girard	$1,500,000 (4)
Luke Green	$1,400,000 (2)
Adam Beckman	$1,400,000 (1)
Markus Niemelainen	$1,300,000 (2)
Gustav Bouramman	$1,100,000 (1)
Vladislav Namestnikov	$1,000,000 (5)
William Dufour	$850,000 (5)
Total Pro Players	23
Salary Commitment
Year 15 : $73,991,735
Year 16 : $59,075,069
Year 17 : $52,400,069
Year 18 : $48,400,069
Salary Average Commitment
Year 15 : $74,491,735
Year 16 : $59,075,069
Year 17 : $52,400,069
Year 18 : $48,400,069
Salary Cap with 1 Way Contract
Year 15 : $73,991,735
Year 16 : $58,575,069
Year 17 : $51,900,069
Year 18 : $47,900,069

Farm Players Salaries
Joshua Roy	$300,000 (5)
Jack Beck	$120,000 (6)
Vadim Zherenko	$120,000 (6)
Ronald Attard	$100,000 (2)
Roman Kantserov	$92,500 (1)
Seamus Casey	$92,500 (3)
Martin Rysavy	$92,500 (3)
Ty Voit	$92,500 (1)
Tristan Luneau	$92,500 (1)
Tyson Hinds	$92,500 (1)
Carson Lambos	$92,500 (1)
Christian Kyrou	$92,500 (1)
Parker Bell	$92,500 (1)
Akira Schmid	$92,500 (1)
Samuel Walker	$92,500 (1)
Lukas Rousek	$92,500 (1)
Jiri Kulich	$88,667 (4)
Mikail Abramov	$87,500 (1)
David Spacek	$87,500 (6)
Dylan Coghlan	$82,500 (2)
Arvid Soderblom	$80,000 (3)
Samuel Houde	$80,000 (1)
Adam Ginning	$80,000 (1)
Cameron Crotty	$77,500 (2)
Scott Reedy	$70,000 (2)
Cole Fonstad	$70,000 (1)
Connor Kurth	$70,000 (6)
Jacob Perreault	$70,000 (6)
Samuel Ersson	$70,000 (5)
Martin Kaut	$70,000 (1)
Total Farm Players	30
Salary Commitment
Year 15 : $2,833,667
Year 16 : $1,521,167
Year 17 : $1,191,167
Year 18 : $926,167
Salary Average Commitment
Year 15 : $3,041,167
Year 16 : $1,521,167
Year 17 : $1,191,167
Year 18 : $926,167

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Centre
Level 1:	6000 - $100 - 5,106 - 85.10%
Level 2:	5500 - $60 - 4,733 - 86.06%
Level 3:	2000 - $45 - 1,702 - 85.09%
Level 4:	4000 - $30 - 3,433 - 85.82%
Luxury :	1000 - $200 - 849 - 84.90%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,686 - 78.11%
Farm Level 2:	3000 - $12 - 2,356 - 78.53%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,822 - 85.53%
Average Income per Game	$1,704,436
Year to Date Revenue	$69,881,886
Farm
Home Games Left	0
Average Attendance - %	7,042 - 78.25%
Average Income per Game	$174,520
Year to Date Revenue	$7,155,303
Expense
Pro Players Total Salaries	$87,913,296
Farm Players Total Salaries	$2,486,958
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	($4,825,000)
Pro Year To Date Expenses	$86,540,314
Farm Year To Date Expenses	$2,555,509
Pro Salary Cap To Date	$86,540,314
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$465,150
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$13,740
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$83,088,296
Estimate Under Maximum Salary Cap of $83,500,000	$411,704
Estimate Over Minimum Salary Cap of $61,500,000	$21,588,296
Current Bank Account	$27,777,880
Projected Bank Account	$27,777,880

Pro Players Salaries
Jonathan Huberdeau	$11,275,000 (1)
Brady Tkachuk	$11,000,000 (4)
Robert Thomas	$8,125,000 (6)
Artemi Panarin	$7,650,000 (5)
Erik Karlsson	$7,650,000 (5)
Mikael Granlund	$6,100,000 (5)
Conor Sheary	$5,600,000 (6)
Ivan Provorov	$5,550,000 (5)
Nolan Patrick	$5,130,000 (4)
Jordan Staal	$4,800,069 (4)
Nicolas Hague	$2,477,435 (3)
Alexis Lafreniere	$1,850,000 (2)
Aliaksei Protas	$1,567,042 (1)
Evan Bouchard	$1,350,000 (5)
Michael DiPietro	$1,175,000 (3)
Sean Tschigerl	$1,063,750 (1)
Connor Crisp	$1,000,000 (1)
Jake Sanderson	$925,000 (1)
Daniel Sprong	$775,000 (6)
Cam Fowler	$750,000 (1)
Nicholas Baptiste	$700,000 (1)
Scott Darling	$700,000 (1)
Dillon Fournier	$700,000 (1)
Total Pro Players	23
Salary Commitment
Year 15 : $87,913,296
Year 16 : $69,232,504
Year 17 : $67,382,504
Year 18 : $63,730,069
Salary Average Commitment
Year 15 : $87,913,295
Year 16 : $69,232,503
Year 17 : $67,382,503
Year 18 : $63,730,068
Salary Cap with 1 Way Contract
Year 15 : $87,913,296
Year 16 : $69,232,504
Year 17 : $67,382,504
Year 18 : $63,730,069

Farm Players Salaries
Richard Bachman	$150,000 (1)
Tomas Hyka	$150,000 (1)
Matt Beleskey	$150,000 (1)
Alexander Barabanov	$125,000 (2)
Shane Pinto	$125,000 (4)
Alex Grant	$120,000 (1)
Dmitri Voronkov	$106,375 (1)
Tim Erixon	$100,000 (1)
Leo Carlsson	$92,500 (3)
Ilya Safonov	$92,500 (1)
Zack Ostapchuk	$92,500 (1)
Calen Addison	$91,083 (2)
Martin Chromiak	$82,000 (1)
Karl Stollery	$75,000 (1)
Jaynen Rissling	$75,000 (1)
David Musil	$75,000 (1)
Zach Smith	$75,000 (1)
Olen Zellweger	$75,000 (5)
Logan Thompson	$75,000 (6)
Yakov Trenin	$70,000 (1)
Cameron Schilling	$70,000 (1)
Stephon Williams	$70,000 (1)
Michael Carcone	$70,000 (2)
Charles Hudon	$70,000 (1)
Kiefer Sherwood	$70,000 (4)
Austin Watson	$70,000 (1)
Cal Clutterbuck	$70,000 (1)
Total Farm Players	27
Salary Commitment
Year 15 : $2,486,958
Year 16 : $723,583
Year 17 : $437,500
Year 18 : $345,000
Salary Average Commitment
Year 15 : $2,474,958
Year 16 : $723,583
Year 17 : $437,500
Year 18 : $345,000

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	6000 - $100 - 4,995 - 83.24%
Level 2:	5500 - $60 - 4,634 - 84.25%
Level 3:	2000 - $45 - 1,661 - 83.04%
Level 4:	4000 - $30 - 3,311 - 82.77%
Luxury :	1000 - $200 - 821 - 82.07%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,694 - 78.23%
Farm Level 2:	3000 - $12 - 2,362 - 78.74%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	15,421 - 83.36%
Average Income per Game	$1,662,378
Year to Date Revenue	$68,157,489
Farm
Home Games Left	0
Average Attendance - %	7,056 - 78.40%
Average Income per Game	$174,822
Year to Date Revenue	$7,167,700
Expense
Pro Players Total Salaries	$80,615,942
Farm Players Total Salaries	$2,759,292
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	($2,250,000)
Pro Year To Date Expenses	$78,158,859
Farm Year To Date Expenses	$2,707,700
Pro Salary Cap To Date	$78,158,859
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$426,539
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$15,245
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$78,365,942
Estimate Under Maximum Salary Cap of $83,500,000	$5,134,058
Estimate Over Minimum Salary Cap of $61,500,000	$16,865,942
Current Bank Account	$12,540,230
Projected Bank Account	$12,540,230

Pro Players Salaries
Patrick Kane	$14,000,000 (1)
Victor Hedman	$9,000,000 (1)
Torey Krug	$8,150,000 (5)
Adam Henrique	$7,500,000 (3)
Ryan McDonagh	$7,500,000 (5)
Nazem Kadri	$7,150,000 (2)
Jared McCann	$5,000,000 (3)
Milan Lucic	$3,750,000 (1)
Ian Cole	$3,250,000 (6)
Matt Roy	$3,150,000 (6)
Santeri Virtanen	$2,500,000 (3)
Glenn Gawdin	$1,500,000 (3)
Keith Petruzzelli	$1,100,000 (3)
Antonio Stranges	$1,086,942 (2)
Grant Mismash	$878,000 (5)
Gustav Lindstrom	$810,000 (3)
Jordan Stallard	$775,000 (3)
Oliver Kylington	$716,000 (1)
Eric Comrie	$700,000 (2)
Lucas Wallmark	$700,000 (1)
Alex Formenton	$700,000 (3)
Victor Olofsson	$700,000 (2)
Total Pro Players	22
Salary Commitment
Year 15 : $80,615,942
Year 16 : $55,049,942
Year 17 : $45,413,000
Year 18 : $25,528,000
Salary Average Commitment
Year 15 : $83,215,942
Year 16 : $55,049,942
Year 17 : $45,413,000
Year 18 : $25,528,000
Salary Cap with 1 Way Contract
Year 15 : $80,615,942
Year 16 : $52,449,942
Year 17 : $42,813,000
Year 18 : $22,928,000

Farm Players Salaries
Carl Hagelin	$110,000 (1)
Damir Sharipzyanov	$110,000 (1)
Jordan Nolan	$110,000 (1)
Ben Smith	$110,000 (1)
Luc Snuggerud	$110,000 (1)
Valtteri Puustinen	$106,375 (1)
Kevin Lankinen	$100,000 (6)
Logan Cooley	$95,000 (3)
Will Borgen	$95,000 (1)
Nolan Foote	$95,000 (6)
Josh Bloom	$92,500 (3)
Brady Cleveland	$92,500 (2)
Vincent Iorio	$92,500 (1)
Quinton Burns	$92,500 (3)
Skyler McKenzie	$90,000 (1)
Maksymilian Szuber	$85,917 (3)
Alexander Alexeyev	$82,500 (1)
Yegor Chinakhov	$80,000 (3)
Kole Sherwood	$79,500 (3)
Samuel Fagemo	$77,500 (2)
Jackson Kunz	$77,500 (6)
William Lockwood	$75,000 (3)
Fredrik Olofsson	$70,000 (3)
Joe Cannata	$70,000 (1)
Lukas Jasek	$70,000 (1)
Linus Hultstrom	$70,000 (1)
Oleg Yevenko	$70,000 (1)
Kevan Miller	$70,000 (1)
Riley Barber	$70,000 (1)
Ty Ronning	$70,000 (1)
Chris Nell	$70,000 (1)
German Rubtsov	$70,000 (4)
Total Farm Players	32
Salary Commitment
Year 15 : $2,759,292
Year 16 : $1,312,917
Year 17 : $1,142,917
Year 18 : $342,500
Salary Average Commitment
Year 15 : $2,890,570
Year 16 : $1,312,917
Year 17 : $1,142,917
Year 18 : $342,500

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $100 - 4,759 - 79.32%
Level 2:	5500 - $60 - 4,423 - 80.42%
Level 3:	2000 - $45 - 1,577 - 78.85%
Level 4:	4000 - $30 - 3,149 - 78.72%
Luxury :	1000 - $200 - 799 - 79.88%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,654 - 77.56%
Farm Level 2:	3000 - $12 - 2,341 - 78.04%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	14,706 - 79.49%
Average Income per Game	$1,589,029
Year to Date Revenue	$65,150,197
Farm
Home Games Left	0
Average Attendance - %	6,995 - 77.72%
Average Income per Game	$173,327
Year to Date Revenue	$7,106,421
Expense
Pro Players Total Salaries	$64,245,144
Farm Players Total Salaries	$2,980,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$9,378,056
Pro Year To Date Expenses	$65,422,765
Farm Year To Date Expenses	$2,868,835
Pro Salary Cap To Date	$65,422,765
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$339,921
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$16,467
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$73,623,200
Estimate Under Maximum Salary Cap of $83,500,000	$9,876,800
Estimate Over Minimum Salary Cap of $61,500,000	$12,123,200
Current Bank Account	$79,617,571
Projected Bank Account	$79,617,571

Pro Players Salaries
Marcus Johansson	$6,250,000 (4)
Zach Hyman	$5,500,000 (4)
Emil Johansson	$5,000,000 (2)
Alexander Wennberg	$4,500,000 (4)
Chandler Stephenson	$4,300,000 (5)
Kirill Maksimov	$4,000,000 (3)
Mattias Ekholm	$3,200,000 (4)
Martin Hanzal	$3,000,000 (1)
Nicolas Roy	$3,000,000 (3)
Sami Niku	$2,600,500 (4)
Jacob Markstrom	$2,500,000 (5)
Jonah Gadjovich	$2,500,000 (5)
Darnell Nurse	$2,500,000 (5)
Kole Lind	$2,000,000 (3)
Connor Brown	$1,944,644 (3)
Linus Karlsson	$1,750,000 (5)
Gustav Forsling	$1,750,000 (5)
Filip Westerlund	$1,750,000 (6)
Jon Gillies	$1,750,000 (3)
Austin Poganski	$1,650,000 (6)
Egor Sokolov	$1,100,000 (2)
Viktor Antipin	$1,000,000 (2)
Matthew Peca	$700,000 (1)
Total Pro Players	23
Salary Commitment
Year 15 : $64,245,144
Year 16 : $60,545,144
Year 17 : $53,445,144
Year 18 : $40,750,500
Salary Average Commitment
Year 15 : $64,245,144
Year 16 : $60,545,144
Year 17 : $53,445,144
Year 18 : $40,750,500
Salary Cap with 1 Way Contract
Year 15 : $64,245,144
Year 16 : $60,545,144
Year 17 : $53,445,144
Year 18 : $40,750,500

Farm Players Salaries
Stuart Skinner	$260,000 (2)
Joachim Blichfeld	$150,000 (6)
Colton Dach	$135,000 (6)
Jan Mysak	$115,000 (2)
Isaak Phillips	$110,000 (4)
Nils Lundkvist	$110,000 (3)
Gannon Laroque	$110,000 (4)
Daniil Chayka	$110,000 (4)
Ethan Samson	$92,500 (1)
Jayden Grubbe	$92,500 (3)
Joel Maatta	$92,500 (3)
Marc-Andre Gaudet	$92,500 (3)
Jeremy Hanzel	$92,500 (3)
Kalem Parker	$92,500 (3)
Caedan Bankier	$92,500 (1)
Erik Portillo	$92,500 (1)
Ethan Cardwell	$92,500 (1)
Nathan Gaucher	$92,500 (1)
Yan Kuznetsov	$92,500 (1)
Riley Kidney	$92,500 (1)
Austin Roest	$92,500 (2)
Matthew Seminoff	$92,500 (2)
Zach Dean	$92,500 (1)
Antti Saarela	$90,000 (4)
Vladislav Kolyachonok	$90,000 (2)
Daniel Torgersson	$86,750 (1)
Lukas Dostal	$81,250 (2)
Joel L'Esperance	$75,000 (2)
Emil Pettersson	$70,000 (3)
Total Farm Players	29
Salary Commitment
Year 15 : $2,980,500
Year 16 : $2,153,750
Year 17 : $1,347,500
Year 18 : $705,000
Salary Average Commitment
Year 15 : $3,105,000
Year 16 : $2,272,500
Year 17 : $1,347,500
Year 18 : $705,000

Whalers

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	6000 - $100 - 4,881 - 81.35%
Level 2:	5500 - $60 - 4,463 - 81.15%
Level 3:	2000 - $45 - 1,598 - 79.90%
Level 4:	4000 - $30 - 3,155 - 78.87%
Luxury :	1000 - $200 - 805 - 80.47%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,541 - 75.68%
Farm Level 2:	3000 - $12 - 2,254 - 75.14%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	14,902 - 80.55%
Average Income per Game	$1,614,254
Year to Date Revenue	$66,184,418
Farm
Home Games Left	0
Average Attendance - %	6,795 - 75.50%
Average Income per Game	$168,676
Year to Date Revenue	$6,915,720
Expense
Pro Players Total Salaries	$68,723,165
Farm Players Total Salaries	$2,190,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$14,275,000
Pro Year To Date Expenses	$68,714,739
Farm Year To Date Expenses	$2,116,609
Pro Salary Cap To Date	$68,527,251
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$363,615
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$12,099
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$82,810,665
Estimate Under Maximum Salary Cap of $83,500,000	$689,335
Estimate Over Minimum Salary Cap of $61,500,000	$21,310,665
Current Bank Account	$25,116,532
Projected Bank Account	$25,116,532

Pro Players Salaries
Ryan Johansen	$12,500,000 (5)
Quinn Smith	$10,000,000 (4)
Matt Dumba	$6,000,000 (5)
Jonas Brodin	$6,000,000 (5)
Adam Pelech	$5,750,000 (2)
Remi Elie	$4,000,000 (1)
Ivan Chekhovich	$3,500,000 (2)
Brayden McNabb	$3,000,000 (6)
Rasmus Asplund	$2,700,000 (1)
Nathan Beaulieu	$1,500,050 (2)
Alex Nedeljkovic	$1,500,000 (3)
Gilles Senn	$1,500,000 (6)
Warren Foegele	$1,250,000 (6)
Connor Zary	$1,215,500 (1)
Ivan Lodnia	$1,157,546 (2)
Markus Granlund	$1,100,000 (2)
Michael McLeod	$1,000,000 (1)
Anthony Beauvillier	$1,000,000 (4)
Rory Kerins	$950,000 (2)
Jordan Weal	$900,000 (1)
Miles Gendron (1 Way Contract)	$750,000 (1)
-1 Way Contract Salary Cap :	$562,500
AJ Greer	$750,000 (6)
Ben Thomas	$700,069 (3)
Total Pro Players	23
Salary Commitment
Year 15 : $68,723,165
Year 16 : $58,157,665
Year 17 : $44,200,069
Year 18 : $42,000,000
Salary Average Commitment
Year 15 : $68,723,165
Year 16 : $58,157,665
Year 17 : $44,200,069
Year 18 : $42,000,000
Salary Cap with 1 Way Contract
Year 15 : $68,535,665
Year 16 : $58,157,665
Year 17 : $44,200,069
Year 18 : $42,000,000

Farm Players Salaries
Alexander Burmistrov	$200,000 (1)
Petrus Palmu	$115,000 (1)
Jakub Demek	$100,000 (2)
Christian Fischer	$100,000 (1)
Matthew Spencer	$100,000 (2)
Sam Brittain	$100,000 (1)
Matt Hackett	$95,000 (1)
Casey Cizikas	$95,000 (1)
Stelio Mattheos	$90,000 (1)
Liam Kirk	$80,000 (1)
Loic Leduc	$75,000 (1)
Daniel Taylor	$75,000 (1)
Kyle Clifford	$75,000 (1)
Valentin Zykov	$75,000 (2)
Ben Thomson	$75,000 (2)
Borna Rendulic	$75,000 (2)
Victor Bartley	$75,000 (1)
Dmytro Timashov	$75,000 (2)
Daniel Pribyl	$75,000 (2)
Josh Healey	$75,000 (1)
Alexander Delnov	$75,000 (1)
Cody Corbett	$75,000 (1)
Austin Wagner	$75,000 (1)
Lias Andersson	$70,000 (1)
Filip Kral	$70,000 (1)
Total Farm Players	25
Salary Commitment
Year 15 : $2,190,000
Year 16 : $575,000
Year 17 : $0
Year 18 : $0
Salary Average Commitment
Year 15 : $2,190,000
Year 16 : $575,000
Year 17 : $0
Year 18 : $0

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - $100 - 4,679 - 77.98%
Level 2:	5500 - $60 - 4,340 - 78.91%
Level 3:	2000 - $45 - 1,571 - 78.57%
Level 4:	4000 - $30 - 3,110 - 77.75%
Luxury :	1000 - $200 - 792 - 79.21%
Total Capacity :	18500
Farm
Farm Level 1:	6000 - $25 - 4,761 - 79.35%
Farm Level 2:	3000 - $12 - 2,377 - 79.24%
Farm Total Capacity :	9000
Income
Home Games Left	0
Average Attendance - %	14,492 - 78.34%
Average Income per Game	$1,565,533
Year to Date Revenue	$64,186,873
Farm
Home Games Left	0
Average Attendance - %	7,138 - 79.31%
Average Income per Game	$177,063
Year to Date Revenue	$7,259,570
Expense
Pro Players Total Salaries	$63,299,999
Farm Players Total Salaries	$3,117,909
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$7,812,500
Pro Year To Date Expenses	$63,670,833
Farm Year To Date Expenses	$3,051,594
Pro Salary Cap To Date	$63,670,833
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$334,921
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$17,226
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Season Salary Cap	$71,112,499
Estimate Under Maximum Salary Cap of $83,500,000	$12,387,501
Estimate Over Minimum Salary Cap of $61,500,000	$9,612,499
Current Bank Account	$55,367,031
Projected Bank Account	$55,367,031

Pro Players Salaries
Max Domi	$6,250,000 (5)
Jonathan Drouin	$6,000,000 (4)
Martin Necas	$5,500,000 (6)
Brandon Carlo	$4,750,000 (2)
John Marino	$4,400,000 (2)
Kevin Hayes	$3,950,000 (3)
Nick Paul	$3,150,000 (6)
Josh Bailey	$3,000,000 (5)
Andrei Svechnikov	$3,000,000 (4)
Jalen Chatfield	$2,999,999 (4)
Troy Terry	$2,850,000 (4)
Brett Howden	$2,450,000 (2)
Kaapo Kakko	$2,225,000 (5)
Philipp Grubauer	$1,800,000 (1)
Josh Brook	$1,700,000 (4)
Noah Dobson	$1,550,000 (6)
Jakub Voracek	$1,500,000 (4)
Zachary Aston-Reese	$1,275,000 (2)
Matej Pekar	$1,200,000 (1)
Dillon Dube	$1,000,000 (3)
Johnathan Kovacevic	$950,000 (4)
Cole Sillinger	$950,000 (1)
Evan Fitzpatrick	$850,000 (2)
Total Pro Players	23
Salary Commitment
Year 15 : $63,299,999
Year 16 : $59,349,999
Year 17 : $45,624,999
Year 18 : $40,674,999
Salary Average Commitment
Year 15 : $59,824,999
Year 16 : $55,874,999
Year 17 : $45,624,999
Year 18 : $40,674,999
Salary Cap with 1 Way Contract
Year 15 : $63,299,999
Year 16 : $59,349,999
Year 17 : $45,624,999
Year 18 : $40,674,999

Farm Players Salaries
Liam OBrien	$170,000 (2)
Brandon Gormley	$140,000 (2)
Jared Cowen	$135,000 (3)
Tommy Wingels	$135,000 (1)
Allan McShane	$125,000 (5)
Kyle Burroughs	$100,000 (1)
Henrik Tikkanen	$100,000 (1)
Jack Sparkes	$99,900 (3)
Jakub Lauko	$95,000 (3)
Isiah George	$95,000 (3)
Alex Bump	$95,000 (3)
Conor Geekie	$92,500 (3)
Matthew Maggio	$92,500 (1)
Luca Pinelli	$92,500 (2)
Maxim Barbashev	$92,500 (2)
Zach Benson	$92,500 (2)
Ben Hemmerling	$92,500 (1)
Ryan Johnson	$92,500 (2)
Victor Soderstrom	$92,500 (1)
Semyon Der-Arguchintsev	$92,500 (2)
Jan Bednar	$90,000 (3)
Adam Werner	$90,000 (3)
Mathew Bodie	$89,000 (1)
Patrick Harper	$89,000 (3)
Joe Gambardella	$87,500 (1)
Michael Vecchione	$85,000 (1)
Adam Carlson	$80,009 (1)
Jeremy Bracco	$80,000 (2)
Steve Michalek	$80,000 (1)
Alex Cotton	$80,000 (1)
Simon Knak	$75,000 (4)
Keaton Middleton	$70,000 (1)
Total Farm Players	32
Salary Commitment
Year 15 : $3,117,909
Year 16 : $1,933,900
Year 17 : $1,081,400
Year 18 : $200,000
Salary Average Commitment
Year 15 : $3,117,909
Year 16 : $1,933,900
Year 17 : $1,081,400
Year 18 : $200,000

Team	Current Fund	Season Salary Cap	Under Maximum of $83,500,000 Available Cap Space	Over Minimum of $61,500,000	Farm Salary Cap	Under Maximum of $36,000,000	Pro Players	Farm Players	Total Players
Avalanche	$61,727,077	$84,328,000	-$828,000	$22,828,000	$2,720,011	$33,279,989	24	28	52
Blackhawks	$67,038,743	$80,881,650	$2,618,350	$19,381,650	$3,055,009	$32,944,991	23	31	54
Blue Jackets	$12,369,132	$75,570,000	$7,930,000	$14,070,000	$2,384,333	$33,615,667	23	28	51
Blues	$40,611,949	$71,537,000	$11,963,000	$10,037,000	$2,997,750	$33,002,250	23	27	50
Bruins	$39,209,779	$81,250,420	$2,249,580	$19,750,420	$2,606,083	$33,393,917	23	29	52
Canadiens	$36,273,858	$81,342,500	$2,157,500	$19,842,500	$2,698,900	$33,301,100	22	29	51
Canucks	$36,350,786	$77,474,586	$6,025,414	$15,974,586	$3,291,000	$32,709,000	23	32	55
Capitals	$35,480,228	$81,775,000	$1,725,000	$20,275,000	$2,687,083	$33,312,917	23	31	54
Devils	$45,366,041	$83,032,783	$467,217	$21,532,783	$3,202,467	$32,797,533	22	28	50
Ducks	$52,376,278	$70,685,319	$12,814,681	$9,185,319	$2,232,181	$33,767,819	23	26	49
Flames	$32,381,855	$82,498,850	$1,001,150	$20,998,850	$2,642,744	$33,357,256	23	29	52
Flyers	$47,929,472	$69,817,065	$13,682,935	$8,317,065	$2,851,833	$33,148,167	23	27	50
Golden Knights	$34,153,017	$80,402,750	$3,097,250	$18,902,750	$2,139,835	$33,860,165	24	23	47
Hockey Club	$46,366,373	$77,400,000	$6,100,000	$15,900,000	$2,532,983	$33,467,017	22	31	53
Islanders	$56,977,254	$84,186,350	-$686,350	$22,686,350	$2,209,230	$33,790,770	23	24	47
Jets	$87,066,288	$72,349,959	$11,150,041	$10,849,959	$2,810,912	$33,189,088	22	31	53
Kings	$53,988,088	$82,029,781	$1,470,219	$20,529,781	$2,762,598	$33,237,402	22	26	48
Kraken	$21,566,175	$84,558,750	-$1,058,750	$23,058,750	$3,195,000	$32,805,000	23	29	52
Lightning	$185,096,386	$68,725,000	$14,775,000	$7,225,000	$2,359,204	$33,640,796	23	27	50
Maple Leafs	$38,059,368	$82,484,366	$1,015,634	$20,984,366	$2,227,917	$33,772,083	24	25	49
Nordiques	$123,142,083	$68,720,744	$14,779,256	$7,220,744	$3,241,965	$32,758,035	23	30	53
Oilers	$55,366,347	$80,334,087	$3,165,913	$18,834,087	$3,486,500	$32,513,500	23	31	54
Penguins	$67,489,931	$83,205,004	$294,996	$21,705,004	$2,860,000	$33,140,000	23	27	50
Predators	$5,266,051	$83,182,500	$317,500	$21,682,500	$2,616,333	$33,383,667	22	25	47
Rangers	$80,483,806	$78,989,999	$4,510,001	$17,489,999	$2,895,333	$33,104,667	23	24	47
Red Wings	$24,079,346	$77,850,067	$5,649,933	$16,350,067	$2,515,000	$33,485,000	22	27	49
Sabres	$44,477,866	$77,116,735	$6,383,265	$15,616,735	$2,833,667	$33,166,333	23	30	53
Senators	$27,777,880	$83,088,296	$411,704	$21,588,296	$2,486,958	$33,513,042	23	27	50
Sharks	$12,540,230	$78,365,942	$5,134,058	$16,865,942	$2,759,292	$33,240,708	22	32	54
Stars	$79,617,571	$73,623,200	$9,876,800	$12,123,200	$2,980,500	$33,019,500	23	29	52
Whalers	$25,116,532	$82,810,665	$689,335	$21,310,665	$2,190,000	$33,810,000	23	25	48
Wild	$55,367,031	$71,112,499	$12,387,501	$9,612,499	$3,117,909	$32,882,091	23	32	55

Avalanche 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 - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

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 - %