PHS - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - 118 $ - 0 - 0,00%
Level 2:	5000 - 72 $ - 0 - 0,00%
Level 3:	2615 - 47 $ - 0 - 0,00%
Level 4:	4000 - 32 $ - 0 - 0,00%
Luxury :	1000 - 199 $ - 0 - 0,00%
Total Capacity :	18615
Income
Home Games Left	42
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	62 658 333 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	1 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	88
Pro Expenses Per Days	712 027 $
Pro Estimated Expenses	62 658 376 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	62 658 376 $
Estimated Season Salary Cap	62 658 376 $
Estimate Under Maximum Salary Cap of 88 000 000 $	25 341 624 $
Estimate Over Minimum Salary Cap of 59 000 000 $	3 658 376 $
Current Bank Account	55 635 974 $
Projected Bank Account	(7 022 402 $)

Pro Players Salaries
Blake Wheeler	8 250 000 $ (1)
-Salary Remaining :	8 250 000 $
Cam Fowler	6 500 000 $ (2)
-Salary Remaining :	6 500 000 $
Josh Morrissey	6 250 000 $ (3)
-Salary Remaining :	6 250 000 $
Adam Henrique	5 825 000 $ (3)
-Salary Remaining :	5 825 000 $
Alex Goligoski	5 475 000 $ (2)
-Salary Remaining :	5 475 000 $
Evander Kane	5 125 000 $ (3)
-Salary Remaining :	5 125 000 $
Christian Dvorak	4 450 000 $ (3)
-Salary Remaining :	4 450 000 $
Damon Severson	4 166 666 $ (1)
-Salary Remaining :	4 166 666 $
Ryan Graves	3 166 667 $ (3)
-Salary Remaining :	3 166 667 $
Joel Armia	2 600 000 $ (1)
-Salary Remaining :	2 600 000 $
Cody Eakin	2 250 000 $ (1)
-Salary Remaining :	2 250 000 $
Adin Hill	2 175 000 $ (2)
-Salary Remaining :	2 175 000 $
Drew O'Connor	925 000 $ (3)
-Salary Remaining :	925 000 $
Nick Bjugstad	900 000 $ (1)
-Salary Remaining :	900 000 $
Kurtis MacDermid	875 000 $ (2)
-Salary Remaining :	875 000 $
Luke Schenn	850 000 $ (2)
-Salary Remaining :	850 000 $
Jayson Megna	750 000 $ (3)
-Salary Remaining :	750 000 $
Kurtis Gabriel	750 000 $ (2)
-Salary Remaining :	750 000 $
Mason Marchment	700 000 $ (3)
-Salary Remaining :	700 000 $
Matt Irwin	675 000 $ (1)
-Salary Remaining :	675 000 $
Jordan Weal	0 $ (0)
Total Pro Players	21
Salary Commitment
Year 52 : 62 658 333 $
Year 53 : 43 816 667 $
Year 54 : 27 191 667 $
Year 55 : 0 $
Salary Average Commitment
Year 52 : 925 000 $
Year 53 : 925 000 $
Year 54 : 925 000 $
Year 55 : 0 $
Salary Cap with 1 Way Contract
Year 52 : 62 658 333 $
Year 53 : 43 816 667 $
Year 54 : 27 191 667 $
Year 55 : 0 $

Farm Players Salaries
Ivan Barbashev	225 000 $ (2)
Salary Remaining :	225 000 $
Kristian Vesalainen	146 083 $ (1)
Salary Remaining :	146 083 $
David Cotton	135 000 $ (2)
Salary Remaining :	135 000 $
Nils Hoglander	112 500 $ (2)
Salary Remaining :	112 500 $
Kevin Stenlund	105 000 $ (2)
Salary Remaining :	105 000 $
Adam Scheel	92 500 $ (4)
Salary Remaining :	92 500 $
Reilly Walsh	92 500 $ (1)
Salary Remaining :	92 500 $
Chase Pearson	91 783 $ (3)
Salary Remaining :	91 783 $
Jonas Rondbjerg	90 000 $ (2)
Salary Remaining :	90 000 $
Martin Fehervary	88 000 $ (3)
Salary Remaining :	88 000 $
Philip Broberg	86 333 $ (3)
Salary Remaining :	86 333 $
Austin Rueschhoff	84 250 $ (2)
Salary Remaining :	84 250 $
Kristians Rubins	78 500 $ (1)
Salary Remaining :	78 500 $
Frederic Allard	75 000 $ (2)
Salary Remaining :	75 000 $
Michael Pezzetta	75 000 $ (3)
Salary Remaining :	75 000 $
Remi Elie	75 000 $ (3)
Salary Remaining :	75 000 $
Carl Dahlstrom	75 000 $ (3)
Salary Remaining :	75 000 $
Liam O'Brien	75 000 $ (3)
Salary Remaining :	75 000 $
Sheldon Rempal	75 000 $ (2)
Salary Remaining :	75 000 $
Patrick Brown	75 000 $ (2)
Salary Remaining :	75 000 $
Mitchell Vande Sompel	72 500 $ (1)
Salary Remaining :	72 500 $
Anton Forsberg	70 000 $ (1)
Salary Remaining :	70 000 $
Hudson Fasching	0 $ (0)
Salary Remaining :	0 $
Anton Lindholm	0 $ (0)
Salary Remaining :	0 $
Daniel Carr	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	25
Salary Commitment
Year 52 : 2 094 949 $
Year 53 : 1 635 366 $
Year 54 : 658 616 $
Year 55 : 92 500 $
Salary Average Commitment
Year 52 : 176 750 $
Year 53 : 176 750 $
Year 54 : 92 500 $
Year 55 : 92 500 $

Black Hawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6500 - 110 $ - 0 - 0,00%
Level 2:	5500 - 82 $ - 0 - 0,00%
Level 3:	2717 - 60 $ - 0 - 0,00%
Level 4:	4000 - 35 $ - 0 - 0,00%
Luxury :	1000 - 240 $ - 0 - 0,00%
Total Capacity :	19717
Income
Home Games Left	42
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	70 025 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	88
Pro Expenses Per Days	795 739 $
Pro Estimated Expenses	70 025 032 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	70 025 032 $
Estimated Season Salary Cap	70 025 032 $
Estimate Under Maximum Salary Cap of 88 000 000 $	17 974 968 $
Estimate Over Minimum Salary Cap of 59 000 000 $	11 025 032 $
Current Bank Account	46 224 887 $
Projected Bank Account	(23 800 145 $)

Pro Players Salaries
Sean Couturier	7 750 000 $ (1)
-Salary Remaining :	7 750 000 $
Sam Reinhart	6 500 000 $ (2)
-Salary Remaining :	6 500 000 $
Ryan Ellis	6 250 000 $ (1)
-Salary Remaining :	6 250 000 $
William Karlsson	5 900 000 $ (1)
-Salary Remaining :	5 900 000 $
Nick Leddy	5 500 000 $ (2)
-Salary Remaining :	5 500 000 $
Robin Lehner	5 000 000 $ (2)
-Salary Remaining :	5 000 000 $
T.J. Brodie	5 000 000 $ (1)
-Salary Remaining :	5 000 000 $
Andre Burakovsky	4 900 000 $ (2)
-Salary Remaining :	4 900 000 $
Nazem Kadri	4 500 000 $ (2)
-Salary Remaining :	4 500 000 $
Brian Dumoulin	4 100 000 $ (2)
-Salary Remaining :	4 100 000 $
Chris Driedger	3 500 000 $ (3)
-Salary Remaining :	3 500 000 $
Tyler Bertuzzi	3 500 000 $ (1)
-Salary Remaining :	3 500 000 $
Kyle Turris	1 650 000 $ (1)
-Salary Remaining :	1 650 000 $
Brandon Hagel	1 500 000 $ (2)
-Salary Remaining :	1 500 000 $
Colton Sceviour	1 200 000 $ (1)
-Salary Remaining :	1 200 000 $
Trevor van Riemsdyk	950 000 $ (3)
-Salary Remaining :	950 000 $
Zach Sanford	850 000 $ (3)
-Salary Remaining :	850 000 $
Riley Nash	750 000 $ (2)
-Salary Remaining :	750 000 $
Juho Lammikko	725 000 $ (3)
-Salary Remaining :	725 000 $
Total Pro Players	19
Salary Commitment
Year 52 : 70 025 000 $
Year 53 : 38 775 000 $
Year 54 : 6 025 000 $
Year 55 : 0 $
Salary Average Commitment
Year 52 : 0 $
Year 53 : 0 $
Year 54 : 0 $
Year 55 : 0 $
Salary Cap with 1 Way Contract
Year 52 : 70 025 000 $
Year 53 : 38 775 000 $
Year 54 : 6 025 000 $
Year 55 : 0 $

Farm Players Salaries
Jan Rutta	130 000 $ (2)
Salary Remaining :	130 000 $
Tyler Madden	92 500 $ (3)
Salary Remaining :	92 500 $
Peter DiLiberatore	92 500 $ (2)
Salary Remaining :	92 500 $
Dakota Joshua	82 500 $ (3)
Salary Remaining :	82 500 $
Dustin Tokarski	77 500 $ (3)
Salary Remaining :	77 500 $
Dryden Hunt	76 250 $ (2)
Salary Remaining :	76 250 $
Jalen Chatfield	76 250 $ (3)
Salary Remaining :	76 250 $
William Lockwood	75 000 $ (3)
Salary Remaining :	75 000 $
Jaret Anderson-Dolan	75 000 $ (3)
Salary Remaining :	75 000 $
Garrett Pilon	75 000 $ (3)
Salary Remaining :	75 000 $
Jean-Sebastien Dea	75 000 $ (2)
Salary Remaining :	75 000 $
Sebastian AhoD	72 500 $ (2)
Salary Remaining :	72 500 $
Ryan Lomberg	72 500 $ (2)
Salary Remaining :	72 500 $
Hunter Miska	72 500 $ (3)
Salary Remaining :	72 500 $
Matthew Peca	70 000 $ (1)
Salary Remaining :	70 000 $
Anthony Richard	0 $ (0)
Salary Remaining :	0 $
Michael Dal Colle	0 $ (0)
Salary Remaining :	0 $
Nick Henry	0 $ (0)
Salary Remaining :	0 $
Matt Filipe	0 $ (0)
Salary Remaining :	0 $
Josh Brook	0 $ (0)
Salary Remaining :	0 $
Seth Helgeson	0 $ (0)
Salary Remaining :	0 $
Phillip Di Giuseppe	0 $ (0)
Salary Remaining :	0 $
Brian Pinho	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	23
Salary Commitment
Year 52 : 1 215 000 $
Year 53 : 1 145 000 $
Year 54 : 626 250 $
Year 55 : 0 $
Salary Average Commitment
Year 52 : 0 $
Year 53 : 0 $
Year 54 : 0 $
Year 55 : 0 $

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6500 - 110 $ - 0 - 0,00%
Level 2:	4500 - 80 $ - 0 - 0,00%
Level 3:	3500 - 40 $ - 0 - 0,00%
Level 4:	3650 - 35 $ - 0 - 0,00%
Luxury :	1000 - 230 $ - 0 - 0,00%
Total Capacity :	19150
Income
Home Games Left	42
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	86 883 333 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	88
Pro Expenses Per Days	987 311 $
Pro Estimated Expenses	86 883 368 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	86 883 368 $
Estimated Season Salary Cap	86 883 368 $
Estimate Under Maximum Salary Cap of 88 000 000 $	1 116 632 $
Estimate Over Minimum Salary Cap of 59 000 000 $	27 883 368 $
Current Bank Account	40 182 278 $
Projected Bank Account	(46 701 090 $)

Pro Players Salaries
Jack Eichel	10 000 000 $ (1)
-Salary Remaining :	10 000 000 $
Mikko Rantanen	9 250 000 $ (3)
-Salary Remaining :	9 250 000 $
Steven Stamkos	8 500 000 $ (1)
-Salary Remaining :	8 500 000 $
John Gibson	6 400 000 $ (3)
-Salary Remaining :	6 400 000 $
Mark Scheifele	6 125 000 $ (3)
-Salary Remaining :	6 125 000 $
Nikolaj Ehlers	6 000 000 $ (1)
-Salary Remaining :	6 000 000 $
Brady Skjei	5 250 000 $ (1)
-Salary Remaining :	5 250 000 $
Shea Theodore	5 200 000 $ (1)
-Salary Remaining :	5 200 000 $
Anthony Cirelli	4 800 000 $ (2)
-Salary Remaining :	4 800 000 $
Josh Manson	4 100 000 $ (1)
-Salary Remaining :	4 100 000 $
Devon Toews	4 100 000 $ (3)
-Salary Remaining :	4 100 000 $
Travis Sanheim	3 250 000 $ (1)
-Salary Remaining :	3 250 000 $
Travis Hamonic	3 000 000 $ (1)
-Salary Remaining :	3 000 000 $
Brock McGinn	2 750 000 $ (3)
-Salary Remaining :	2 750 000 $
Carl Hagelin	2 750 000 $ (4)
-Salary Remaining :	2 750 000 $
Luke Glendening	1 500 000 $ (5)
-Salary Remaining :	1 500 000 $
Cameron York	1 308 333 $ (2)
-Salary Remaining :	1 308 333 $
Thatcher Demko	1 050 000 $ (1)
-Salary Remaining :	1 050 000 $
Trevor Lewis	800 000 $ (4)
-Salary Remaining :	800 000 $
Ryan Carpenter	750 000 $ (1)
-Salary Remaining :	750 000 $
Calvin de Haan	0 $ (0)
Total Pro Players	21
Salary Commitment
Year 52 : 86 883 333 $
Year 53 : 39 783 333 $
Year 54 : 33 675 000 $
Year 55 : 5 050 000 $
Salary Average Commitment
Year 52 : 0 $
Year 53 : 0 $
Year 54 : 0 $
Year 55 : 0 $
Salary Cap with 1 Way Contract
Year 52 : 86 883 333 $
Year 53 : 39 783 333 $
Year 54 : 33 675 000 $
Year 55 : 5 050 000 $

Farm Players Salaries
Jack McBain	135 000 $ (1)
Salary Remaining :	135 000 $
Caleb Jones	135 000 $ (1)
Salary Remaining :	135 000 $
Shane Pinto	132 500 $ (2)
Salary Remaining :	132 500 $
Joseph Cecconi	129 375 $ (1)
Salary Remaining :	129 375 $
Rem Pitlick	110 000 $ (3)
Salary Remaining :	110 000 $
Joel Kiviranta	105 000 $ (1)
Salary Remaining :	105 000 $
Josh Maniscalco	92 500 $ (1)
Salary Remaining :	92 500 $
Cliff Pu	91 083 $ (1)
Salary Remaining :	91 083 $
Blade Jenkins	80 333 $ (2)
Salary Remaining :	80 333 $
Aaron Dell	80 000 $ (2)
Salary Remaining :	80 000 $
Tanner Laczynski	76 250 $ (3)
Salary Remaining :	76 250 $
Guillaume Brisebois	75 000 $ (1)
Salary Remaining :	75 000 $
Tommy Novak	75 000 $ (1)
Salary Remaining :	75 000 $
Trevor Carrick	75 000 $ (1)
Salary Remaining :	75 000 $
Jimmy Schuldt	70 000 $ (1)
Salary Remaining :	70 000 $
Cayden Primeau	0 $ (0)
Salary Remaining :	0 $
Louie Belpedio	0 $ (0)
Salary Remaining :	0 $
Paul Ladue	0 $ (0)
Salary Remaining :	0 $
Riley Barber	0 $ (0)
Salary Remaining :	0 $
Cole Bardreau	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	20
Salary Commitment
Year 52 : 1 462 041 $
Year 53 : 479 083 $
Year 54 : 186 250 $
Year 55 : 0 $
Salary Average Commitment
Year 52 : 0 $
Year 53 : 0 $
Year 54 : 0 $
Year 55 : 0 $

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Banknorth Garden
Level 1:	5000 - 125 $ - 0 - 0,00%
Level 2:	5000 - 80 $ - 0 - 0,00%
Level 3:	2500 - 61 $ - 0 - 0,00%
Level 4:	4065 - 40 $ - 0 - 0,00%
Luxury :	1000 - 240 $ - 0 - 0,00%
Total Capacity :	17565
Income
Home Games Left	42
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	67 629 334 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	88
Pro Expenses Per Days	768 515 $
Pro Estimated Expenses	67 629 320 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	67 629 320 $
Estimated Season Salary Cap	67 629 320 $
Estimate Under Maximum Salary Cap of 88 000 000 $	20 370 680 $
Estimate Over Minimum Salary Cap of 59 000 000 $	8 629 320 $
Current Bank Account	78 552 933 $
Projected Bank Account	10 923 613 $

Pro Players Salaries
Auston Matthews	11 640 250 $ (2)
-Salary Remaining :	11 640 250 $
Cale Makar	9 000 000 $ (3)
-Salary Remaining :	9 000 000 $
William Nylander	6 982 000 $ (1)
-Salary Remaining :	6 982 000 $
Alex DeBrincat	6 400 000 $ (2)
-Salary Remaining :	6 400 000 $
Igor Shesterkin	5 666 667 $ (3)
-Salary Remaining :	5 666 667 $
Victor Olofsson	4 750 000 $ (2)
-Salary Remaining :	4 750 000 $
Anthony Beauvillier	4 150 000 $ (2)
-Salary Remaining :	4 150 000 $
J.T. Compher	3 500 000 $ (1)
-Salary Remaining :	3 500 000 $
Nick Jensen	2 500 000 $ (1)
-Salary Remaining :	2 500 000 $
Jonathon Merrill	1 375 000 $ (2)
-Salary Remaining :	1 375 000 $
Joseph Veleno	1 212 917 $ (1)
-Salary Remaining :	1 212 917 $
Ryan Donato	1 200 000 $ (1)
-Salary Remaining :	1 200 000 $
Alexander Romanov	1 177 500 $ (2)
-Salary Remaining :	1 177 500 $
Brandon Sutter	1 125 000 $ (2)
-Salary Remaining :	1 125 000 $
Jake Walman	1 050 000 $ (1)
-Salary Remaining :	1 050 000 $
Danton Heinen	1 000 000 $ (1)
-Salary Remaining :	1 000 000 $
Riley Sheahan	900 000 $ (2)
-Salary Remaining :	900 000 $
Emil Bemstrom	900 000 $ (2)
-Salary Remaining :	900 000 $
Yegor Sokolov	850 000 $ (2)
-Salary Remaining :	850 000 $
Kevin Lankinen	800 000 $ (1)
-Salary Remaining :	800 000 $
Joey Anderson	750 000 $ (1)
-Salary Remaining :	750 000 $
Anthony Bitetto	700 000 $ (2)
-Salary Remaining :	700 000 $
Markus Phillips	0 $ (0)
Tom Kuhnhackl	0 $ (0)
Total Pro Players	24
Salary Commitment
Year 52 : 67 629 334 $
Year 53 : 48 634 417 $
Year 54 : 14 666 667 $
Year 55 : 0 $
Salary Average Commitment
Year 52 : 0 $
Year 53 : 0 $
Year 54 : 0 $
Year 55 : 0 $
Salary Cap with 1 Way Contract
Year 52 : 67 629 334 $
Year 53 : 48 634 417 $
Year 54 : 14 666 667 $
Year 55 : 0 $

Farm Players Salaries
Anton Lundell	177 500 $ (2)
Salary Remaining :	177 500 $
Timothy Liljegren	126 333 $ (2)
Salary Remaining :	126 333 $
Trent Frederic	105 000 $ (1)
Salary Remaining :	105 000 $
Henrik Borgstrom	100 000 $ (1)
Salary Remaining :	100 000 $
Pavel Dorofeyev	92 500 $ (2)
Salary Remaining :	92 500 $
Zayde Wisdom	91 917 $ (2)
Salary Remaining :	91 917 $
Matej Pekar	91 333 $ (1)
Salary Remaining :	91 333 $
Jan Jenik	90 250 $ (1)
Salary Remaining :	90 250 $
Tyler Benson	86 333 $ (1)
Salary Remaining :	86 333 $
Pheonix Copley	82 500 $ (1)
Salary Remaining :	82 500 $
Karson Kuhlman	82 500 $ (1)
Salary Remaining :	82 500 $
Oskar Steen	80 000 $ (2)
Salary Remaining :	80 000 $
Brett Leason	77 500 $ (2)
Salary Remaining :	77 500 $
Tyler Parsons	77 175 $ (1)
Salary Remaining :	77 175 $
Trey Fix-Wolansky	75 000 $ (1)
Salary Remaining :	75 000 $
Timothy Gettinger	75 000 $ (2)
Salary Remaining :	75 000 $
Parker Wotherspoon	72 500 $ (2)
Salary Remaining :	72 500 $
Jonathan Dahlen	0 $ (1)
Salary Remaining :	0 $
Total Farm Players	18
Salary Commitment
Year 52 : 1 583 341 $
Year 53 : 793 250 $
Year 54 : 0 $
Year 55 : 0 $
Salary Average Commitment
Year 52 : 0 $
Year 53 : 0 $
Year 54 : 0 $
Year 55 : 0 $

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	7000 - 100 $ - 0 - 0,00%
Level 2:	5000 - 60 $ - 0 - 0,00%
Level 3:	4000 - 26 $ - 0 - 0,00%
Level 4:	4273 - 25 $ - 0 - 0,00%
Luxury :	1000 - 205 $ - 0 - 0,00%
Total Capacity :	21273
Income
Home Games Left	42
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	80 371 667 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	1 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	88
Pro Expenses Per Days	913 314 $
Pro Estimated Expenses	80 371 632 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	80 371 632 $
Estimated Season Salary Cap	80 371 632 $
Estimate Under Maximum Salary Cap of 88 000 000 $	7 628 368 $
Estimate Over Minimum Salary Cap of 59 000 000 $	21 371 632 $
Current Bank Account	175 870 668 $
Projected Bank Account	95 499 036 $

Pro Players Salaries
Carey Price	10 500 000 $ (3)
-Salary Remaining :	10 500 000 $
Seth Jones	9 500 000 $ (3)
-Salary Remaining :	9 500 000 $
Kevin Fiala	7 875 000 $ (3)
-Salary Remaining :	7 875 000 $
Ryan McDonagh	6 750 000 $ (2)
-Salary Remaining :	6 750 000 $
Josh Anderson	5 500 000 $ (2)
-Salary Remaining :	5 500 000 $
Mikael Backlund	5 350 000 $ (2)
-Salary Remaining :	5 350 000 $
Samuel Girard	5 000 000 $ (2)
-Salary Remaining :	5 000 000 $
Blake Coleman	4 900 000 $ (2)
-Salary Remaining :	4 900 000 $
Mike Hoffman	4 000 000 $ (2)
-Salary Remaining :	4 000 000 $
Brandon Tanev	3 500 000 $ (2)
-Salary Remaining :	3 500 000 $
Chandler Stephenson	2 750 000 $ (2)
-Salary Remaining :	2 750 000 $
Brett Kulak	1 850 000 $ (2)
-Salary Remaining :	1 850 000 $
Jason Dickinson	1 500 000 $ (1)
-Salary Remaining :	1 500 000 $
Travis Dermott	1 500 000 $ (2)
-Salary Remaining :	1 500 000 $
Andrew Peeke	1 491 667 $ (1)
-Salary Remaining :	1 491 667 $
Laurent Brossoit	1 225 000 $ (1)
-Salary Remaining :	1 225 000 $
Nicolas Deslauriers	1 000 000 $ (1)
-Salary Remaining :	1 000 000 $
Mikhail Maltsev	925 000 $ (1)
-Salary Remaining :	925 000 $
Gabriel Fortier	880 000 $ (2)
-Salary Remaining :	880 000 $
Morgan Geekie	750 000 $ (2)
-Salary Remaining :	750 000 $
Sam Carrick	750 000 $ (2)
-Salary Remaining :	750 000 $
Garret Sparks	750 000 $ (2)
-Salary Remaining :	750 000 $
Seth Griffith	725 000 $ (2)
-Salary Remaining :	725 000 $
Maxim Letunov	700 000 $ (1)
-Salary Remaining :	700 000 $
Noah Juulsen	700 000 $ (1)
-Salary Remaining :	700 000 $
Ryan Dzingel	0 $ (0)
Total Pro Players	26
Salary Commitment
Year 52 : 80 371 667 $
Year 53 : 72 830 000 $
Year 54 : 27 875 000 $
Year 55 : 0 $
Salary Average Commitment
Year 52 : 0 $
Year 53 : 0 $
Year 54 : 0 $
Year 55 : 0 $
Salary Cap with 1 Way Contract
Year 52 : 80 371 667 $
Year 53 : 72 830 000 $
Year 54 : 27 875 000 $
Year 55 : 0 $

Farm Players Salaries
Jett Woo	104 417 $ (2)
Salary Remaining :	104 417 $
Nikita Okhotyuk	90 500 $ (2)
Salary Remaining :	90 500 $
Wayne Simmonds	90 000 $ (1)
Salary Remaining :	90 000 $
Pierre-Olivier Joseph	82 500 $ (1)
Salary Remaining :	82 500 $
Leon Gawanke	81 000 $ (1)
Salary Remaining :	81 000 $
Nolan Stevens	70 000 $ (1)
Salary Remaining :	70 000 $
Kyle Burroughs	70 000 $ (1)
Salary Remaining :	70 000 $
Alex Chiasson	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	8
Salary Commitment
Year 52 : 588 417 $
Year 53 : 194 917 $
Year 54 : 0 $
Year 55 : 0 $
Salary Average Commitment
Year 52 : 0 $
Year 53 : 0 $
Year 54 : 0 $
Year 55 : 0 $

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6500 - 110 $ - 0 - 0,00%
Level 2:	5500 - 75 $ - 0 - 0,00%
Level 3:	2250 - 57 $ - 0 - 0,00%
Level 4:	4000 - 30 $ - 0 - 0,00%
Luxury :	1000 - 230 $ - 0 - 0,00%
Total Capacity :	19250
Income
Home Games Left	42
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	61 180 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	1 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	88
Pro Expenses Per Days	695 227 $
Pro Estimated Expenses	61 179 976 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	61 179 976 $
Estimated Season Salary Cap	61 179 976 $
Estimate Under Maximum Salary Cap of 88 000 000 $	26 820 024 $
Estimate Over Minimum Salary Cap of 59 000 000 $	2 179 976 $
Current Bank Account	54 596 786 $
Projected Bank Account	(6 583 190 $)

Pro Players Salaries
Jack Hughes	8 000 000 $ (3)
-Salary Remaining :	8 000 000 $
Quinn Hughes	7 850 000 $ (3)
-Salary Remaining :	7 850 000 $
Jordan Binnington	6 000 000 $ (2)
-Salary Remaining :	6 000 000 $
Justin Schultz	5 500 000 $ (2)
-Salary Remaining :	5 500 000 $
Frans Nielsen	5 250 000 $ (1)
-Salary Remaining :	5 250 000 $
Jakob Silfverberg	5 250 000 $ (1)
-Salary Remaining :	5 250 000 $
Antti Raanta	4 250 000 $ (1)
-Salary Remaining :	4 250 000 $
Ilya Sorokin	4 000 000 $ (2)
-Salary Remaining :	4 000 000 $
Colin Miller	3 875 000 $ (2)
-Salary Remaining :	3 875 000 $
Darren Helm	3 850 000 $ (2)
-Salary Remaining :	3 850 000 $
Elias Pettersson	3 775 000 $ (1)
-Salary Remaining :	3 775 000 $
Max Comtois	925 000 $ (1)
-Salary Remaining :	925 000 $
Dylan Garand	902 500 $ (3)
-Salary Remaining :	902 500 $
Kevin Bahl	902 500 $ (2)
-Salary Remaining :	902 500 $
Conor Timmins	850 000 $ (2)
-Salary Remaining :	850 000 $
Brandon Crawley	0 $ (0)
Brett Connolly	0 $ (0)
Andrew D'Agostini	0 $ (0)
Chaz Reddekopp	0 $ (0)
Victor Rask	0 $ (0)
Gage Quinney	0 $ (0)
Total Pro Players	21
Salary Commitment
Year 52 : 61 180 000 $
Year 53 : 41 730 000 $
Year 54 : 16 752 500 $
Year 55 : 0 $
Salary Average Commitment
Year 52 : 0 $
Year 53 : 0 $
Year 54 : 0 $
Year 55 : 0 $
Salary Cap with 1 Way Contract
Year 52 : 61 180 000 $
Year 53 : 41 730 000 $
Year 54 : 16 752 500 $
Year 55 : 0 $

Farm Players Salaries
Jack Rathbone	149 167 $ (2)
Salary Remaining :	149 167 $
Arthur Kaliyev	103 583 $ (2)
Salary Remaining :	103 583 $
Otto Koivula	92 500 $ (1)
Salary Remaining :	92 500 $
Ostap Safin	87 917 $ (2)
Salary Remaining :	87 917 $
Greg McKegg	76 250 $ (3)
Salary Remaining :	76 250 $
Anthony Angello	72 500 $ (1)
Salary Remaining :	72 500 $
Eric Comrie	70 000 $ (1)
Salary Remaining :	70 000 $
Total Farm Players	7
Salary Commitment
Year 52 : 651 917 $
Year 53 : 416 917 $
Year 54 : 76 250 $
Year 55 : 0 $
Salary Average Commitment
Year 52 : 0 $
Year 53 : 0 $
Year 54 : 0 $
Year 55 : 0 $

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6000 - 110 $ - 0 - 0,00%
Level 2:	5000 - 69 $ - 0 - 0,00%
Level 3:	2506 - 45 $ - 0 - 0,00%
Level 4:	4000 - 29 $ - 0 - 0,00%
Luxury :	1000 - 215 $ - 0 - 0,00%
Total Capacity :	18506
Income
Home Games Left	42
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	87 510 833 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	1 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	88
Pro Expenses Per Days	994 441 $
Pro Estimated Expenses	87 510 808 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	87 510 808 $
Estimated Season Salary Cap	87 510 808 $
Estimate Under Maximum Salary Cap of 88 000 000 $	489 192 $
Estimate Over Minimum Salary Cap of 59 000 000 $	28 510 808 $
Current Bank Account	22 912 830 $
Projected Bank Account	(64 597 978 $)

Pro Players Salaries
Filip Forsberg	8 500 000 $ (3)
-Salary Remaining :	8 500 000 $
Brent Burns	8 000 000 $ (3)
-Salary Remaining :	8 000 000 $
Morgan Rielly	7 500 000 $ (3)
-Salary Remaining :	7 500 000 $
Vladimir Tarasenko	7 500 000 $ (1)
-Salary Remaining :	7 500 000 $
Chris Kreider	6 500 000 $ (1)
-Salary Remaining :	6 500 000 $
Dylan Larkin	6 100 000 $ (1)
-Salary Remaining :	6 100 000 $
Anton Stralman	5 500 000 $ (2)
-Salary Remaining :	5 500 000 $
J.T. Miller	5 250 000 $ (3)
-Salary Remaining :	5 250 000 $
Elias Lindholm	4 850 000 $ (1)
-Salary Remaining :	4 850 000 $
Mikhail Sergachev	4 800 000 $ (2)
-Salary Remaining :	4 800 000 $
Frederik Andersen	4 500 000 $ (2)
-Salary Remaining :	4 500 000 $
Tanner Pearson	3 750 000 $ (1)
-Salary Remaining :	3 750 000 $
Alexander Edler	3 500 000 $ (2)
-Salary Remaining :	3 500 000 $
Jesper Bratt	2 750 000 $ (2)
-Salary Remaining :	2 750 000 $
Erik Gudbranson	1 950 000 $ (2)
-Salary Remaining :	1 950 000 $
Andrew Cogliano	1 000 000 $ (4)
-Salary Remaining :	1 000 000 $
Lukas Dostal	910 833 $ (2)
-Salary Remaining :	910 833 $
Josh Archibald	900 000 $ (3)
-Salary Remaining :	900 000 $
Michael Hutchinson	800 000 $ (4)
-Salary Remaining :	800 000 $
Matt Tennyson	750 000 $ (3)
-Salary Remaining :	750 000 $
Mark Jankowski	750 000 $ (3)
-Salary Remaining :	750 000 $
Alex Biega	750 000 $ (4)
-Salary Remaining :	750 000 $
Frederick Gaudreau	700 000 $ (1)
-Salary Remaining :	700 000 $
Total Pro Players	23
Salary Commitment
Year 52 : 87 510 833 $
Year 53 : 58 110 833 $
Year 54 : 34 200 000 $
Year 55 : 2 550 000 $
Salary Average Commitment
Year 52 : 0 $
Year 53 : 0 $
Year 54 : 0 $
Year 55 : 0 $
Salary Cap with 1 Way Contract
Year 52 : 87 510 833 $
Year 53 : 58 110 833 $
Year 54 : 34 200 000 $
Year 55 : 2 550 000 $

Farm Players Salaries
Radim Simek	225 000 $ (1)
Salary Remaining :	225 000 $
Anders Bjork	160 000 $ (1)
Salary Remaining :	160 000 $
Connor Carrick	150 000 $ (1)
Salary Remaining :	150 000 $
Ryan Bednard	92 500 $ (1)
Salary Remaining :	92 500 $
Ryan O'Rourke	92 500 $ (2)
Salary Remaining :	92 500 $
Par Lindholm	85 000 $ (1)
Salary Remaining :	85 000 $
Filip Kral	81 000 $ (2)
Salary Remaining :	81 000 $
Hunter Shepard	75 000 $ (4)
Salary Remaining :	75 000 $
Oscar Dansk	75 000 $ (3)
Salary Remaining :	75 000 $
Pascal Laberge	75 000 $ (1)
Salary Remaining :	75 000 $
Zac Dalpe	75 000 $ (1)
Salary Remaining :	75 000 $
Sam Anas	72 500 $ (2)
Salary Remaining :	72 500 $
Total Farm Players	12
Salary Commitment
Year 52 : 1 258 500 $
Year 53 : 396 000 $
Year 54 : 150 000 $
Year 55 : 75 000 $
Salary Average Commitment
Year 52 : 0 $
Year 53 : 0 $
Year 54 : 0 $
Year 55 : 0 $

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - 100 $ - 0 - 0,00%
Level 2:	5000 - 60 $ - 0 - 0,00%
Level 3:	2000 - 35 $ - 0 - 0,00%
Level 4:	4000 - 25 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	18000
Income
Home Games Left	42
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	67 545 833 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	1 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	88
Pro Expenses Per Days	767 566 $
Pro Estimated Expenses	67 545 808 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	67 545 808 $
Estimated Season Salary Cap	67 545 808 $
Estimate Under Maximum Salary Cap of 88 000 000 $	20 454 192 $
Estimate Over Minimum Salary Cap of 59 000 000 $	8 545 808 $
Current Bank Account	44 788 940 $
Projected Bank Account	(22 756 868 $)

Pro Players Salaries
Nikita Kucherov	9 500 000 $ (3)
-Salary Remaining :	9 500 000 $
Matt Murray	6 250 000 $ (1)
-Salary Remaining :	6 250 000 $
Jake Muzzin	5 625 000 $ (2)
-Salary Remaining :	5 625 000 $
Travis Konecny	5 500 000 $ (3)
-Salary Remaining :	5 500 000 $
Max Domi	5 300 000 $ (1)
-Salary Remaining :	5 300 000 $
Rasmus Andersson	4 550 000 $ (2)
-Salary Remaining :	4 550 000 $
Brandon Saad	4 500 000 $ (2)
-Salary Remaining :	4 500 000 $
Tomas Tatar	4 500 000 $ (1)
-Salary Remaining :	4 500 000 $
Dominik Kubalik	3 700 000 $ (1)
-Salary Remaining :	3 700 000 $
Joel Edmundson	3 500 000 $ (1)
-Salary Remaining :	3 500 000 $
Carson Soucy	2 750 000 $ (2)
-Salary Remaining :	2 750 000 $
Anton Khudobin	2 500 000 $ (2)
-Salary Remaining :	2 500 000 $
Ethan Bear	2 000 000 $ (2)
-Salary Remaining :	2 000 000 $
Johan Larsson	1 400 000 $ (1)
-Salary Remaining :	1 400 000 $
Pierre Engvall	1 250 000 $ (2)
-Salary Remaining :	1 250 000 $
Christian Fischer	1 000 000 $ (2)
-Salary Remaining :	1 000 000 $
Jonny Brodzinski	750 000 $ (1)
-Salary Remaining :	750 000 $
Vinni Lettieri	750 000 $ (1)
-Salary Remaining :	750 000 $
Jordie Benn	750 000 $ (3)
-Salary Remaining :	750 000 $
Mitchell Stephens	737 500 $ (2)
-Salary Remaining :	737 500 $
Dereck Baribeau	733 333 $ (2)
-Salary Remaining :	733 333 $
Steven Fogarty	0 $ (0)
Martin Marincin	0 $ (0)
Total Pro Players	23
Salary Commitment
Year 52 : 67 545 833 $
Year 53 : 41 395 833 $
Year 54 : 15 750 000 $
Year 55 : 0 $
Salary Average Commitment
Year 52 : 733 333 $
Year 53 : 733 333 $
Year 54 : 0 $
Year 55 : 0 $
Salary Cap with 1 Way Contract
Year 52 : 67 545 833 $
Year 53 : 41 395 833 $
Year 54 : 15 750 000 $
Year 55 : 0 $

Farm Players Salaries
Ty Dellandrea	140 083 $ (1)
Salary Remaining :	140 083 $
Dominik Kahun	97 500 $ (1)
Salary Remaining :	97 500 $
Colton Point	92 500 $ (1)
Salary Remaining :	92 500 $
Grigory Denisenko	92 500 $ (2)
Salary Remaining :	92 500 $
Kole Lind	85 000 $ (3)
Salary Remaining :	85 000 $
Declan Chisholm	82 500 $ (2)
Salary Remaining :	82 500 $
Carson Meyer	82 000 $ (2)
Salary Remaining :	82 000 $
Dylan Sikura	80 000 $ (2)
Salary Remaining :	80 000 $
Jacob MacDonald	76 200 $ (1)
Salary Remaining :	76 200 $
Mac Hollowell	75 000 $ (3)
Salary Remaining :	75 000 $
Riley Tufte	75 000 $ (3)
Salary Remaining :	75 000 $
Calle Rosen	75 000 $ (2)
Salary Remaining :	75 000 $
Gustav Olofsson	75 000 $ (2)
Salary Remaining :	75 000 $
Dillon Simpson	0 $ (0)
Salary Remaining :	0 $
Thomas Schemitsch	0 $ (0)
Salary Remaining :	0 $
Teemu Kivihalme	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	16
Salary Commitment
Year 52 : 1 128 283 $
Year 53 : 722 000 $
Year 54 : 235 000 $
Year 55 : 0 $
Salary Average Commitment
Year 52 : 174 500 $
Year 53 : 174 500 $
Year 54 : 0 $
Year 55 : 0 $

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - 103 $ - 0 - 0,00%
Level 2:	5000 - 65 $ - 0 - 0,00%
Level 3:	2336 - 42 $ - 0 - 0,00%
Level 4:	4000 - 26 $ - 0 - 0,00%
Luxury :	1000 - 211 $ - 0 - 0,00%
Total Capacity :	18336
Income
Home Games Left	42
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	67 203 667 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	1 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	88
Pro Expenses Per Days	763 678 $
Pro Estimated Expenses	67 203 664 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	67 203 664 $
Estimated Season Salary Cap	67 203 664 $
Estimate Under Maximum Salary Cap of 88 000 000 $	20 796 336 $
Estimate Over Minimum Salary Cap of 59 000 000 $	8 203 664 $
Current Bank Account	38 258 567 $
Projected Bank Account	(28 945 097 $)

Pro Players Salaries
Erik Johnson	6 000 000 $ (5)
-Salary Remaining :	6 000 000 $
Joel Farabee	5 000 000 $ (3)
-Salary Remaining :	5 000 000 $
Ryan Strome	5 000 000 $ (3)
-Salary Remaining :	5 000 000 $
Anthony DeAngelo	4 800 000 $ (1)
-Salary Remaining :	4 800 000 $
Adam Larsson	4 167 000 $ (1)
-Salary Remaining :	4 167 000 $
Jake McCabe	4 000 000 $ (3)
-Salary Remaining :	4 000 000 $
Alex Iafallo	4 000 000 $ (2)
-Salary Remaining :	4 000 000 $
Rasmus Dahlin	3 775 000 $ (1)
-Salary Remaining :	3 775 000 $
Boone Jenner	3 750 000 $ (3)
-Salary Remaining :	3 750 000 $
Pavel Zacha	3 500 000 $ (3)
-Salary Remaining :	3 500 000 $
Erik Cernak	2 950 000 $ (1)
-Salary Remaining :	2 950 000 $
Linus Ullmark	2 600 000 $ (1)
-Salary Remaining :	2 600 000 $
Oliver Bjorkstrand	2 500 000 $ (1)
-Salary Remaining :	2 500 000 $
Calle Jarnkrok	2 100 000 $ (3)
-Salary Remaining :	2 100 000 $
Jesper Fast	2 000 000 $ (3)
-Salary Remaining :	2 000 000 $
Trevor Moore	1 875 000 $ (3)
-Salary Remaining :	1 875 000 $
Dylan Cozens	1 744 167 $ (2)
-Salary Remaining :	1 744 167 $
Jake Evans	1 700 000 $ (3)
-Salary Remaining :	1 700 000 $
Ryan Shea	1 562 500 $ (1)
-Salary Remaining :	1 562 500 $
Ilya Samsonov	1 475 000 $ (1)
-Salary Remaining :	1 475 000 $
Michael Bunting	950 000 $ (2)
-Salary Remaining :	950 000 $
Nathan Bastian	905 000 $ (1)
-Salary Remaining :	905 000 $
Gustav Lindstrom	850 000 $ (3)
-Salary Remaining :	850 000 $
Total Pro Players	23
Salary Commitment
Year 52 : 67 203 667 $
Year 53 : 42 469 167 $
Year 54 : 35 775 000 $
Year 55 : 6 000 000 $
Salary Average Commitment
Year 52 : 0 $
Year 53 : 0 $
Year 54 : 0 $
Year 55 : 0 $
Salary Cap with 1 Way Contract
Year 52 : 67 203 667 $
Year 53 : 42 469 167 $
Year 54 : 35 775 000 $
Year 55 : 6 000 000 $

Farm Players Salaries
Troy Terry	145 000 $ (1)
Salary Remaining :	145 000 $
Jake Bean	136 333 $ (1)
Salary Remaining :	136 333 $
Dawson Mercer	132 500 $ (3)
Salary Remaining :	132 500 $
Matt Villalta	92 750 $ (1)
Salary Remaining :	92 750 $
Connor Mackey	91 250 $ (1)
Salary Remaining :	91 250 $
Matthew Robertson	91 083 $ (3)
Salary Remaining :	91 083 $
Benoit-Olivier Groulx	91 083 $ (2)
Salary Remaining :	91 083 $
Dennis Cholowski	89 417 $ (1)
Salary Remaining :	89 417 $
Lias Andersson	87 413 $ (2)
Salary Remaining :	87 413 $
Nolan Foote	86 333 $ (2)
Salary Remaining :	86 333 $
Alex Steeves	83 417 $ (3)
Salary Remaining :	83 417 $
Walker Duehr	82 750 $ (2)
Salary Remaining :	82 750 $
Logan Thompson	80 000 $ (4)
Salary Remaining :	80 000 $
Charles Hudon	75 000 $ (2)
Salary Remaining :	75 000 $
A.J. Greer	75 000 $ (2)
Salary Remaining :	75 000 $
Gabriel Carlsson	75 000 $ (2)
Salary Remaining :	75 000 $
Carsen Twarynski	75 000 $ (2)
Salary Remaining :	75 000 $
Ryan MacInnis	75 000 $ (1)
Salary Remaining :	75 000 $
Kyle Keyser	73 333 $ (1)
Salary Remaining :	73 333 $
Jakub Zboril	72 500 $ (1)
Salary Remaining :	72 500 $
Joel L'Esperance	72 500 $ (1)
Salary Remaining :	72 500 $
Zachary Gallant	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	22
Salary Commitment
Year 52 : 1 882 661 $
Year 53 : 1 034 578 $
Year 54 : 387 000 $
Year 55 : 80 000 $
Salary Average Commitment
Year 52 : 172 500 $
Year 53 : 80 000 $
Year 54 : 80 000 $
Year 55 : 80 000 $

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6000 - 100 $ - 0 - 0,00%
Level 2:	5000 - 60 $ - 0 - 0,00%
Level 3:	3289 - 35 $ - 0 - 0,00%
Level 4:	4000 - 20 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	19289
Income
Home Games Left	42
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	84 573 333 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	1 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	88
Pro Expenses Per Days	961 061 $
Pro Estimated Expenses	84 573 368 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	84 573 368 $
Estimated Season Salary Cap	84 573 368 $
Estimate Under Maximum Salary Cap of 88 000 000 $	3 426 632 $
Estimate Over Minimum Salary Cap of 59 000 000 $	25 573 368 $
Current Bank Account	43 460 681 $
Projected Bank Account	(41 112 687 $)

Pro Players Salaries
Tyler Seguin	9 850 000 $ (2)
-Salary Remaining :	9 850 000 $
Zach Werenski	9 583 333 $ (3)
-Salary Remaining :	9 583 333 $
Brayden Point	9 500 000 $ (3)
-Salary Remaining :	9 500 000 $
Charlie McAvoy	9 500 000 $ (3)
-Salary Remaining :	9 500 000 $
Jakub Voracek	8 250 000 $ (2)
-Salary Remaining :	8 250 000 $
Mattias Ekholm	6 250 000 $ (3)
-Salary Remaining :	6 250 000 $
Zach Hyman	5 500 000 $ (2)
-Salary Remaining :	5 500 000 $
Quinton Byfield	3 544 167 $ (2)
-Salary Remaining :	3 544 167 $
Tim Stutzle	3 425 000 $ (2)
-Salary Remaining :	3 425 000 $
Nick Bonino	2 050 000 $ (5)
-Salary Remaining :	2 050 000 $
Jamie Drysdale	1 775 000 $ (2)
-Salary Remaining :	1 775 000 $
Ryan Reaves	1 750 000 $ (3)
-Salary Remaining :	1 750 000 $
Ryan Hartman	1 700 000 $ (3)
-Salary Remaining :	1 700 000 $
Jack Campbell	1 650 000 $ (1)
-Salary Remaining :	1 650 000 $
Cole Perfetti	1 627 500 $ (2)
-Salary Remaining :	1 627 500 $
Zach Parise	1 500 000 $ (5)
-Salary Remaining :	1 500 000 $
Phil Kessel	1 500 000 $ (5)
-Salary Remaining :	1 500 000 $
Cole Caufield	1 308 333 $ (2)
-Salary Remaining :	1 308 333 $
K'Andre Miller	1 275 000 $ (2)
-Salary Remaining :	1 275 000 $
Nikolai Knyzhov	810 000 $ (3)
-Salary Remaining :	810 000 $
Dysin Mayo	750 000 $ (1)
-Salary Remaining :	750 000 $
Ivan Prosvetov	750 000 $ (3)
-Salary Remaining :	750 000 $
Kaapo Kahkonen	725 000 $ (2)
-Salary Remaining :	725 000 $
Angus Redmond	0 $ (0)
Total Pro Players	24
Salary Commitment
Year 52 : 84 573 333 $
Year 53 : 82 173 333 $
Year 54 : 44 893 333 $
Year 55 : 5 050 000 $
Salary Average Commitment
Year 52 : 0 $
Year 53 : 0 $
Year 54 : 0 $
Year 55 : 0 $
Salary Cap with 1 Way Contract
Year 52 : 84 573 333 $
Year 53 : 82 173 333 $
Year 54 : 44 893 333 $
Year 55 : 5 050 000 $

Farm Players Salaries
Matt Boldy	132 500 $ (2)
Salary Remaining :	132 500 $
Hugh McGing	92 500 $ (2)
Salary Remaining :	92 500 $
Lukas Vejdemo	75 000 $ (2)
Salary Remaining :	75 000 $
Johnathan Kovacevic	0 $ (0)
Salary Remaining :	0 $
Devante Stephens	0 $ (0)
Salary Remaining :	0 $
Nelson Nogier	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	6
Salary Commitment
Year 52 : 300 000 $
Year 53 : 300 000 $
Year 54 : 0 $
Year 55 : 0 $
Salary Average Commitment
Year 52 : 0 $
Year 53 : 0 $
Year 54 : 0 $
Year 55 : 0 $

Flyers

Flyers is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - 100 $ - 0 - 0,00%
Level 2:	5000 - 75 $ - 0 - 0,00%
Level 3:	3537 - 35 $ - 0 - 0,00%
Level 4:	4000 - 25 $ - 0 - 0,00%
Luxury :	1000 - 225 $ - 0 - 0,00%
Total Capacity :	19537
Income
Home Games Left	42
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	57 837 499 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	88
Pro Expenses Per Days	657 244 $
Pro Estimated Expenses	57 837 472 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	57 837 472 $
Estimated Season Salary Cap	57 837 472 $
Estimate Under Maximum Salary Cap of 88 000 000 $	30 162 528 $
Estimate Over Minimum Salary Cap of 59 000 000 $	-1 162 528 $
Current Bank Account	72 926 836 $
Projected Bank Account	15 089 364 $

Pro Players Salaries
Johnny Gaudreau	9 750 000 $ (3)
-Salary Remaining :	9 750 000 $
Jared Spurgeon	7 575 000 $ (1)
-Salary Remaining :	7 575 000 $
Clayton Keller	7 150 000 $ (2)
-Salary Remaining :	7 150 000 $
Shayne Gostisbehere	4 500 000 $ (1)
-Salary Remaining :	4 500 000 $
Jack Roslovic	4 000 000 $ (3)
-Salary Remaining :	4 000 000 $
Tristan Jarry	3 500 000 $ (1)
-Salary Remaining :	3 500 000 $
Andreas Johnsson	3 400 000 $ (1)
-Salary Remaining :	3 400 000 $
Cody Ceci	3 250 000 $ (3)
-Salary Remaining :	3 250 000 $
Sean Walker	2 650 000 $ (1)
-Salary Remaining :	2 650 000 $
Vladislav Namestnikov	2 000 000 $ (1)
-Salary Remaining :	2 000 000 $
Mattias Janmark	2 000 000 $ (2)
-Salary Remaining :	2 000 000 $
Niko Mikkola	1 900 000 $ (2)
-Salary Remaining :	1 900 000 $
Kailer Yamamoto	1 124 166 $ (1)
-Salary Remaining :	1 124 166 $
Ben Hutton	950 000 $ (2)
-Salary Remaining :	950 000 $
Isac Lundestrom	925 000 $ (1)
-Salary Remaining :	925 000 $
Connor McMichael	863 333 $ (2)
-Salary Remaining :	863 333 $
Devin Shore	850 000 $ (2)
-Salary Remaining :	850 000 $
Colin Blackwell	725 000 $ (1)
-Salary Remaining :	725 000 $
Matthew Highmore	725 000 $ (2)
-Salary Remaining :	725 000 $
Logan Shaw	0 $ (0)
Total Pro Players	20
Salary Commitment
Year 52 : 57 837 499 $
Year 53 : 31 438 333 $
Year 54 : 17 000 000 $
Year 55 : 0 $
Salary Average Commitment
Year 52 : 0 $
Year 53 : 0 $
Year 54 : 0 $
Year 55 : 0 $
Salary Cap with 1 Way Contract
Year 52 : 57 837 499 $
Year 53 : 31 438 333 $
Year 54 : 17 000 000 $
Year 55 : 0 $

Farm Players Salaries
Karel Vejmelka	272 500 $ (3)
Salary Remaining :	272 500 $
Vasily Podkolzin	177 500 $ (2)
Salary Remaining :	177 500 $
Cole Sillinger	163 333 $ (3)
Salary Remaining :	163 333 $
Josh Brown	127 500 $ (2)
Salary Remaining :	127 500 $
Sampo Ranta	120 833 $ (2)
Salary Remaining :	120 833 $
Ryan Merkley	116 333 $ (2)
Salary Remaining :	116 333 $
Juuso Riikola	115 000 $ (1)
Salary Remaining :	115 000 $
Dominik Bokk	107 583 $ (2)
Salary Remaining :	107 583 $
Calen Addison	91 083 $ (1)
Salary Remaining :	91 083 $
Bode Wilde	89 600 $ (2)
Salary Remaining :	89 600 $
Rasmus Sandin	89 417 $ (1)
Salary Remaining :	89 417 $
Kieffer Bellows	89 417 $ (1)
Salary Remaining :	89 417 $
Riley Damiani	89 167 $ (2)
Salary Remaining :	89 167 $
Nicholas Merkley	87 413 $ (1)
Salary Remaining :	87 413 $
Isaac Ratcliffe	81 375 $ (1)
Salary Remaining :	81 375 $
Zack MacEwen	80 000 $ (1)
Salary Remaining :	80 000 $
T.J. Tynan	78 750 $ (2)
Salary Remaining :	78 750 $
Michael Amadio	76 250 $ (2)
Salary Remaining :	76 250 $
Lane Pederson	75 000 $ (2)
Salary Remaining :	75 000 $
Austin Strand	75 000 $ (2)
Salary Remaining :	75 000 $
Jonas Johansson	75 000 $ (1)
Salary Remaining :	75 000 $
Jordy Bellerive	73 333 $ (1)
Salary Remaining :	73 333 $
Yakov Trenin	72 500 $ (2)
Salary Remaining :	72 500 $
Ken Appleby	72 500 $ (2)
Salary Remaining :	72 500 $
Adam Ruzicka	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	25
Salary Commitment
Year 52 : 2 496 386 $
Year 53 : 1 714 349 $
Year 54 : 435 833 $
Year 55 : 0 $
Salary Average Commitment
Year 52 : 0 $
Year 53 : 0 $
Year 54 : 0 $
Year 55 : 0 $

Golden Knights

Golden Knights is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	6000 - 110 $ - 0 - 0,00%
Level 2:	4368 - 85 $ - 0 - 0,00%
Level 3:	2000 - 60 $ - 0 - 0,00%
Level 4:	4000 - 30 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	17368
Income
Home Games Left	42
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	91 752 853 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	1 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	88
Pro Expenses Per Days	1 042 646 $
Pro Estimated Expenses	91 752 848 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	91 752 848 $
Estimated Season Salary Cap	91 752 848 $
Estimate Under Maximum Salary Cap of 88 000 000 $	-3 752 848 $
Estimate Over Minimum Salary Cap of 59 000 000 $	32 752 848 $
Current Bank Account	28 879 727 $
Projected Bank Account	(62 873 121 $)

Pro Players Salaries
Oliver Ekman-Larsson	8 250 000 $ (2)
-Salary Remaining :	8 250 000 $
John Carlson	8 000 000 $ (1)
-Salary Remaining :	8 000 000 $
Matt Duchene	8 000 000 $ (2)
-Salary Remaining :	8 000 000 $
Ryan O'Reilly	7 500 000 $ (1)
-Salary Remaining :	7 500 000 $
Connor Hellebuyck	6 166 666 $ (2)
-Salary Remaining :	6 166 666 $
T.J. Oshie	5 750 000 $ (1)
-Salary Remaining :	5 750 000 $
Gabriel Landeskog	5 571 429 $ (1)
-Salary Remaining :	5 571 429 $
Jaden Schwartz	5 500 000 $ (1)
-Salary Remaining :	5 500 000 $
Charlie Coyle	5 250 000 $ (2)
-Salary Remaining :	5 250 000 $
Kevin Labanc	4 725 000 $ (3)
-Salary Remaining :	4 725 000 $
Brandon Carlo	4 100 000 $ (3)
-Salary Remaining :	4 100 000 $
Brenden Dillon	3 900 000 $ (1)
-Salary Remaining :	3 900 000 $
Adam Lowry	3 250 000 $ (2)
-Salary Remaining :	3 250 000 $
Jay Beagle	3 000 000 $ (2)
-Salary Remaining :	3 000 000 $
Erik Gustafsson	3 000 000 $ (1)
-Salary Remaining :	3 000 000 $
Frank Vatrano	2 533 333 $ (1)
-Salary Remaining :	2 533 333 $
Robert Hagg	1 600 000 $ (1)
-Salary Remaining :	1 600 000 $
Garnet Hathaway	1 500 000 $ (2)
-Salary Remaining :	1 500 000 $
Nick Ritchie	1 498 925 $ (1)
-Salary Remaining :	1 498 925 $
Jack Johnson	1 150 000 $ (2)
-Salary Remaining :	1 150 000 $
Evan Fitzpatrick	770 000 $ (1)
-Salary Remaining :	770 000 $
Mathieu Joseph	737 500 $ (2)
-Salary Remaining :	737 500 $
Brett Ritchie	0 $ (0)
Total Pro Players	23
Salary Commitment
Year 52 : 91 752 853 $
Year 53 : 46 129 166 $
Year 54 : 8 825 000 $
Year 55 : 0 $
Salary Average Commitment
Year 52 : 0 $
Year 53 : 0 $
Year 54 : 0 $
Year 55 : 0 $
Salary Cap with 1 Way Contract
Year 52 : 91 752 853 $
Year 53 : 46 129 166 $
Year 54 : 8 825 000 $
Year 55 : 0 $

Farm Players Salaries
Lawson Crouse	430 000 $ (3)
Salary Remaining :	430 000 $
Janne Kuokkanen	182 500 $ (2)
Salary Remaining :	182 500 $
Chris Wagner	135 000 $ (3)
Salary Remaining :	135 000 $
Ross Johnston	100 000 $ (2)
Salary Remaining :	100 000 $
Mattias Samuelsson	92 500 $ (2)
Salary Remaining :	92 500 $
Christian Jaros	80 000 $ (2)
Salary Remaining :	80 000 $
Mathieu Olivier	75 000 $ (3)
Salary Remaining :	75 000 $
Adam Clendening	75 000 $ (2)
Salary Remaining :	75 000 $
Dylan Coghlan	71 556 $ (1)
Salary Remaining :	71 556 $
Callum Booth	70 000 $ (1)
Salary Remaining :	70 000 $
Antti Suomela	70 000 $ (1)
Salary Remaining :	70 000 $
Scott Wilson	0 $ (0)
Salary Remaining :	0 $
Reid Duke	0 $ (0)
Salary Remaining :	0 $
Ian McCoshen	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	14
Salary Commitment
Year 52 : 1 381 556 $
Year 53 : 1 170 000 $
Year 54 : 640 000 $
Year 55 : 0 $
Salary Average Commitment
Year 52 : 0 $
Year 53 : 0 $
Year 54 : 0 $
Year 55 : 0 $

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	RBC Center
Level 1:	6000 - 105 $ - 0 - 0,00%
Level 2:	5000 - 65 $ - 0 - 0,00%
Level 3:	2730 - 35 $ - 0 - 0,00%
Level 4:	4000 - 25 $ - 0 - 0,00%
Luxury :	1000 - 275 $ - 0 - 0,00%
Total Capacity :	18730
Income
Home Games Left	42
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	80 148 810 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	88
Pro Expenses Per Days	910 782 $
Pro Estimated Expenses	80 148 816 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	80 148 816 $
Estimated Season Salary Cap	80 148 816 $
Estimate Under Maximum Salary Cap of 88 000 000 $	7 851 184 $
Estimate Over Minimum Salary Cap of 59 000 000 $	21 148 816 $
Current Bank Account	19 967 957 $
Projected Bank Account	(60 180 859 $)

Pro Players Salaries
Connor McDavid	12 500 000 $ (1)
-Salary Remaining :	12 500 000 $
Adam Fox	9 500 000 $ (3)
-Salary Remaining :	9 500 000 $
Ivan Provorov	6 750 000 $ (3)
-Salary Remaining :	6 750 000 $
Timo Meier	6 000 000 $ (3)
-Salary Remaining :	6 000 000 $
Jonathan Quick	5 800 000 $ (5)
-Salary Remaining :	5 800 000 $
Marc Staal	5 700 000 $ (3)
-Salary Remaining :	5 700 000 $
Ilya Mikheyev	4 750 000 $ (3)
-Salary Remaining :	4 750 000 $
Tyson Barrie	4 500 000 $ (2)
-Salary Remaining :	4 500 000 $
Nino Niederreiter	4 000 000 $ (3)
-Salary Remaining :	4 000 000 $
Andrei Svechnikov	3 575 000 $ (1)
-Salary Remaining :	3 575 000 $
Eric Staal	3 250 000 $ (2)
-Salary Remaining :	3 250 000 $
Colton Sissons	2 857 143 $ (3)
-Salary Remaining :	2 857 143 $
Casey Cizikas	2 500 000 $ (3)
-Salary Remaining :	2 500 000 $
Pavel Francouz	2 000 000 $ (3)
-Salary Remaining :	2 000 000 $
Rocco Grimaldi	2 000 000 $ (2)
-Salary Remaining :	2 000 000 $
Zach Whitecloud	1 491 667 $ (1)
-Salary Remaining :	1 491 667 $
Rudolfs Balcers	750 000 $ (3)
-Salary Remaining :	750 000 $
Stefan Matteau	750 000 $ (1)
-Salary Remaining :	750 000 $
Anton Blidh	750 000 $ (2)
-Salary Remaining :	750 000 $
Steven Lorentz	725 000 $ (1)
-Salary Remaining :	725 000 $
Total Pro Players	20
Salary Commitment
Year 52 : 80 148 810 $
Year 53 : 61 107 143 $
Year 54 : 50 607 143 $
Year 55 : 5 800 000 $
Salary Average Commitment
Year 52 : 0 $
Year 53 : 0 $
Year 54 : 0 $
Year 55 : 0 $
Salary Cap with 1 Way Contract
Year 52 : 80 148 810 $
Year 53 : 61 107 143 $
Year 54 : 50 607 143 $
Year 55 : 5 800 000 $

Farm Players Salaries
Noah Dobson	400 000 $ (3)
Salary Remaining :	400 000 $
Carter Hutton	275 000 $ (2)
Salary Remaining :	275 000 $
Yegor Sharangovich	92 500 $ (1)
Salary Remaining :	92 500 $
Aarne Talvitie	92 500 $ (2)
Salary Remaining :	92 500 $
Josiah Slavin	92 500 $ (2)
Salary Remaining :	92 500 $
Michal Teply	91 917 $ (2)
Salary Remaining :	91 917 $
Cam Dineen	91 083 $ (1)
Salary Remaining :	91 083 $
Maxim Marushev	81 000 $ (2)
Salary Remaining :	81 000 $
Ryan McGregor	80 333 $ (2)
Salary Remaining :	80 333 $
Luca Sbisa	80 000 $ (2)
Salary Remaining :	80 000 $
Jeremy Helvig	78 500 $ (1)
Salary Remaining :	78 500 $
Dillon Dube	77 833 $ (1)
Salary Remaining :	77 833 $
Jonathan Aspirot	76 833 $ (3)
Salary Remaining :	76 833 $
Erik Kallgren	75 000 $ (3)
Salary Remaining :	75 000 $
Drake Rymsha	73 333 $ (1)
Salary Remaining :	73 333 $
Ukko-Pekka Luukkonen	0 $ (0)
Salary Remaining :	0 $
Mason Jobst	0 $ (0)
Salary Remaining :	0 $
Veini Vehvilainen	0 $ (0)
Salary Remaining :	0 $
Maxim Mamin	0 $ (1)
Salary Remaining :	0 $
Total Farm Players	19
Salary Commitment
Year 52 : 1 758 332 $
Year 53 : 1 345 083 $
Year 54 : 551 833 $
Year 55 : 0 $
Salary Average Commitment
Year 52 : 0 $
Year 53 : 0 $
Year 54 : 0 $
Year 55 : 0 $

Islanders

Islanders is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nassau Coliseum
Level 1:	6000 - 105 $ - 0 - 0,00%
Level 2:	5000 - 64 $ - 0 - 0,00%
Level 3:	2890 - 36 $ - 0 - 0,00%
Level 4:	4000 - 21 $ - 0 - 0,00%
Luxury :	1000 - 202 $ - 0 - 0,00%
Total Capacity :	18890
Income
Home Games Left	42
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	89 426 666 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	1 250 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	88
Pro Expenses Per Days	1 016 212 $
Pro Estimated Expenses	89 426 656 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	89 426 656 $
Estimated Season Salary Cap	89 426 656 $
Estimate Under Maximum Salary Cap of 88 000 000 $	-1 426 656 $
Estimate Over Minimum Salary Cap of 59 000 000 $	30 426 656 $
Current Bank Account	80 382 466 $
Projected Bank Account	(9 044 190 $)

Pro Players Salaries
Kris Letang	7 250 000 $ (3)
-Salary Remaining :	7 250 000 $
Anders Lee	7 000 000 $ (3)
-Salary Remaining :	7 000 000 $
Paul Stastny	6 500 000 $ (3)
-Salary Remaining :	6 500 000 $
Nate Schmidt	5 950 000 $ (2)
-Salary Remaining :	5 950 000 $
Anthony Mantha	5 700 000 $ (1)
-Salary Remaining :	5 700 000 $
Vincent Trocheck	5 625 000 $ (3)
-Salary Remaining :	5 625 000 $
Dmitry Orlov	5 100 000 $ (2)
-Salary Remaining :	5 100 000 $
Reilly Smith	5 000 000 $ (2)
-Salary Remaining :	5 000 000 $
Ryan Pulock	5 000 000 $ (1)
-Salary Remaining :	5 000 000 $
Semyon Varlamov	5 000 000 $ (3)
-Salary Remaining :	5 000 000 $
Chris Tanev	4 500 000 $ (1)
-Salary Remaining :	4 500 000 $
Jake Gardiner	4 050 000 $ (1)
-Salary Remaining :	4 050 000 $
Thomas Greiss	3 333 333 $ (2)
-Salary Remaining :	3 333 333 $
Marco Scandella	3 275 000 $ (1)
-Salary Remaining :	3 275 000 $
Nick Paul	3 150 000 $ (3)
-Salary Remaining :	3 150 000 $
Scott Laughton	3 000 000 $ (2)
-Salary Remaining :	3 000 000 $
Warren Foegele	2 750 000 $ (1)
-Salary Remaining :	2 750 000 $
Michael Rasmussen	1 710 000 $ (1)
-Salary Remaining :	1 710 000 $
Vinnie Hinostroza	1 050 000 $ (1)
-Salary Remaining :	1 050 000 $
Alex Galchenyuk	1 050 000 $ (1)
-Salary Remaining :	1 050 000 $
Cooper Marody	1 000 000 $ (1)
-Salary Remaining :	1 000 000 $
Cale Fleury	883 333 $ (1)
-Salary Remaining :	883 333 $
Jacob Ingham	850 000 $ (1)
-Salary Remaining :	850 000 $
Craig Anderson	700 000 $ (2)
-Salary Remaining :	700 000 $
Total Pro Players	24
Salary Commitment
Year 52 : 89 426 666 $
Year 53 : 57 608 333 $
Year 54 : 34 525 000 $
Year 55 : 0 $
Salary Average Commitment
Year 52 : 0 $
Year 53 : 0 $
Year 54 : 0 $
Year 55 : 0 $
Salary Cap with 1 Way Contract
Year 52 : 89 426 666 $
Year 53 : 57 608 333 $
Year 54 : 34 525 000 $
Year 55 : 0 $

Farm Players Salaries
Matt Grzelcyk	368 750 $ (1)
Salary Remaining :	368 750 $
Philippe Myers	255 000 $ (2)
Salary Remaining :	255 000 $
Erik Brannstrom	131 000 $ (1)
Salary Remaining :	131 000 $
Nicolas Aube-Kubel	100 000 $ (1)
Salary Remaining :	100 000 $
Mathieu Perreault	95 000 $ (2)
Salary Remaining :	95 000 $
Zachary Jones	92 500 $ (2)
Salary Remaining :	92 500 $
Mason Shaw	92 500 $ (1)
Salary Remaining :	92 500 $
Filip Hallander	91 333 $ (2)
Salary Remaining :	91 333 $
Akil Thomas	91 083 $ (1)
Salary Remaining :	91 083 $
Pat Maroon	90 000 $ (4)
Salary Remaining :	90 000 $
Brayden Tracey	86 333 $ (1)
Salary Remaining :	86 333 $
Max Gildon	85 333 $ (1)
Salary Remaining :	85 333 $
Rafael Harvey-Pinard	82 500 $ (2)
Salary Remaining :	82 500 $
Connor Dewar	80 000 $ (2)
Salary Remaining :	80 000 $
Jonathan Gruden	78 833 $ (1)
Salary Remaining :	78 833 $
Casey Fitzgerald	75 000 $ (2)
Salary Remaining :	75 000 $
Logan O'Connor	72 500 $ (1)
Salary Remaining :	72 500 $
Daniel Brickley	70 000 $ (1)
Salary Remaining :	70 000 $
Dominik Simon	70 000 $ (1)
Salary Remaining :	70 000 $
Drake Caggiula	70 000 $ (1)
Salary Remaining :	70 000 $
Xavier Ouellet	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	21
Salary Commitment
Year 52 : 2 177 665 $
Year 53 : 861 333 $
Year 54 : 90 000 $
Year 55 : 90 000 $
Salary Average Commitment
Year 52 : 0 $
Year 53 : 0 $
Year 54 : 0 $
Year 55 : 0 $

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Center
Level 1:	6000 - 120 $ - 0 - 0,00%
Level 2:	5000 - 77 $ - 0 - 0,00%
Level 3:	2000 - 50 $ - 0 - 0,00%
Level 4:	4000 - 30 $ - 0 - 0,00%
Luxury :	1000 - 270 $ - 0 - 0,00%
Total Capacity :	18000
Income
Home Games Left	42
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	82 119 694 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	1 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	88
Pro Expenses Per Days	933 178 $
Pro Estimated Expenses	82 119 664 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	82 119 664 $
Estimated Season Salary Cap	82 119 664 $
Estimate Under Maximum Salary Cap of 88 000 000 $	5 880 336 $
Estimate Over Minimum Salary Cap of 59 000 000 $	23 119 664 $
Current Bank Account	71 262 198 $
Projected Bank Account	(10 857 466 $)

Pro Players Salaries
Drew Doughty	11 000 000 $ (1)
-Salary Remaining :	11 000 000 $
Sebastian Aho	8 460 250 $ (3)
-Salary Remaining :	8 460 250 $
Nico Hischier	7 250 000 $ (2)
-Salary Remaining :	7 250 000 $
Brayden Schenn	6 500 000 $ (3)
-Salary Remaining :	6 500 000 $
Esa Lindell	5 800 000 $ (1)
-Salary Remaining :	5 800 000 $
Ondrej Palat	5 300 000 $ (2)
-Salary Remaining :	5 300 000 $
Jean-Gabriel Pageau	5 000 000 $ (1)
-Salary Remaining :	5 000 000 $
Darcy Kuemper	4 500 000 $ (2)
-Salary Remaining :	4 500 000 $
Brett Pesce	4 025 000 $ (1)
-Salary Remaining :	4 025 000 $
Rickard Rakell	3 789 444 $ (2)
-Salary Remaining :	3 789 444 $
David Savard	3 500 000 $ (2)
-Salary Remaining :	3 500 000 $
Marcus Foligno	3 100 000 $ (3)
-Salary Remaining :	3 100 000 $
Andreas Athanasiou	2 700 000 $ (2)
-Salary Remaining :	2 700 000 $
Erik Haula	2 375 000 $ (1)
-Salary Remaining :	2 375 000 $
Nick Holden	2 200 000 $ (2)
-Salary Remaining :	2 200 000 $
Pierre-Edouard Bellemare	1 800 000 $ (1)
-Salary Remaining :	1 800 000 $
Markus Nutivaara	1 500 000 $ (2)
-Salary Remaining :	1 500 000 $
Slater Koekkoek	925 000 $ (1)
-Salary Remaining :	925 000 $
Malcolm Subban	850 000 $ (1)
-Salary Remaining :	850 000 $
Rasmus Asplund	845 000 $ (1)
-Salary Remaining :	845 000 $
Dylan McIlrath	700 000 $ (1)
-Salary Remaining :	700 000 $
Frederik Gauthier	0 $ (0)
Total Pro Players	22
Salary Commitment
Year 52 : 82 119 694 $
Year 53 : 48 799 694 $
Year 54 : 18 060 250 $
Year 55 : 0 $
Salary Average Commitment
Year 52 : 0 $
Year 53 : 0 $
Year 54 : 0 $
Year 55 : 0 $
Salary Cap with 1 Way Contract
Year 52 : 82 119 694 $
Year 53 : 48 799 694 $
Year 54 : 18 060 250 $
Year 55 : 0 $

Farm Players Salaries
Lassi Thomson	128 833 $ (2)
Salary Remaining :	128 833 $
Kevin Connauton	82 500 $ (1)
Salary Remaining :	82 500 $
Hunter Drew	79 333 $ (2)
Salary Remaining :	79 333 $
Beck Malenstyn	76 250 $ (1)
Salary Remaining :	76 250 $
Mikhail Berdin	75 000 $ (2)
Salary Remaining :	75 000 $
Ty Ronning	70 000 $ (1)
Salary Remaining :	70 000 $
Joe Hicketts	70 000 $ (2)
Salary Remaining :	70 000 $
Joseph Blandisi	70 000 $ (1)
Salary Remaining :	70 000 $
Artyom Zagidulin	0 $ (0)
Salary Remaining :	0 $
Tim Schaller	0 $ (0)
Salary Remaining :	0 $
Tomas Jurco	0 $ (0)
Salary Remaining :	0 $
Travis Barron	0 $ (0)
Salary Remaining :	0 $
Ben Thomas	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	13
Salary Commitment
Year 52 : 651 916 $
Year 53 : 353 166 $
Year 54 : 0 $
Year 55 : 0 $
Salary Average Commitment
Year 52 : 0 $
Year 53 : 0 $
Year 54 : 0 $
Year 55 : 0 $

Kings

Kings is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - 105 $ - 0 - 0,00%
Level 2:	5000 - 65 $ - 0 - 0,00%
Level 3:	2118 - 50 $ - 0 - 0,00%
Level 4:	4000 - 30 $ - 0 - 0,00%
Luxury :	1000 - 215 $ - 0 - 0,00%
Total Capacity :	18118
Income
Home Games Left	42
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	91 768 323 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	250 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	88
Pro Expenses Per Days	1 042 822 $
Pro Estimated Expenses	91 768 336 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	91 768 336 $
Estimated Season Salary Cap	91 768 336 $
Estimate Under Maximum Salary Cap of 88 000 000 $	-3 768 336 $
Estimate Over Minimum Salary Cap of 59 000 000 $	32 768 336 $
Current Bank Account	45 670 177 $
Projected Bank Account	(46 098 159 $)

Pro Players Salaries
Patrick Kane	10 500 000 $ (5)
-Salary Remaining :	10 500 000 $
Claude Giroux	8 275 000 $ (2)
-Salary Remaining :	8 275 000 $
Shea Weber	7 857 143 $ (4)
-Salary Remaining :	7 857 143 $
Kevin Hayes	7 142 847 $ (1)
-Salary Remaining :	7 142 847 $
Marc-Edouard Vlasic	7 000 000 $ (2)
-Salary Remaining :	7 000 000 $
Max Pacioretty	7 000 000 $ (3)
-Salary Remaining :	7 000 000 $
Mark Giordano	6 750 000 $ (4)
-Salary Remaining :	6 750 000 $
Elvis Merzlikins	5 400 000 $ (3)
-Salary Remaining :	5 400 000 $
Evgenii Dadonov	5 000 000 $ (3)
-Salary Remaining :	5 000 000 $
Mikael Granlund	5 000 000 $ (2)
-Salary Remaining :	5 000 000 $
Alex Killorn	4 450 000 $ (1)
-Salary Remaining :	4 450 000 $
Petr Mrazek	3 800 000 $ (2)
-Salary Remaining :	3 800 000 $
Cal Clutterbuck	3 500 000 $ (1)
-Salary Remaining :	3 500 000 $
Miles Wood	3 200 000 $ (3)
-Salary Remaining :	3 200 000 $
Dmitry Kulikov	2 250 000 $ (2)
-Salary Remaining :	2 250 000 $
Jujhar Khaira	975 000 $ (1)
-Salary Remaining :	975 000 $
Michael McLeod	925 000 $ (1)
-Salary Remaining :	925 000 $
Ville Husso	750 000 $ (1)
-Salary Remaining :	750 000 $
Ryan Murray	750 000 $ (3)
-Salary Remaining :	750 000 $
Matt Roy	700 000 $ (1)
-Salary Remaining :	700 000 $
Jason Demers	543 333 $ (2)
-Salary Remaining :	543 333 $
Michael Anderson	0 $ (0)
Total Pro Players	22
Salary Commitment
Year 52 : 91 768 323 $
Year 53 : 73 325 476 $
Year 54 : 46 457 143 $
Year 55 : 25 107 143 $
Salary Average Commitment
Year 52 : 0 $
Year 53 : 0 $
Year 54 : 0 $
Year 55 : 0 $
Salary Cap with 1 Way Contract
Year 52 : 91 768 323 $
Year 53 : 73 325 476 $
Year 54 : 46 457 143 $
Year 55 : 25 107 143 $

Farm Players Salaries
Cal Foote	142 500 $ (1)
Salary Remaining :	142 500 $
Tage Thompson	140 000 $ (3)
Salary Remaining :	140 000 $
Jordan Oesterle	140 000 $ (1)
Salary Remaining :	140 000 $
Cameron Crotty	92 500 $ (1)
Salary Remaining :	92 500 $
Samuel Bolduc	92 500 $ (1)
Salary Remaining :	92 500 $
Josh Dunne	92 500 $ (2)
Salary Remaining :	92 500 $
David Gustafsson	92 500 $ (1)
Salary Remaining :	92 500 $
Lucas Carlsson	92 500 $ (1)
Salary Remaining :	92 500 $
Nate Schnarr	89 417 $ (1)
Salary Remaining :	89 417 $
Gabriel Vilardi	82 500 $ (3)
Salary Remaining :	82 500 $
Morgan Frost	80 000 $ (3)
Salary Remaining :	80 000 $
Aidan Dudas	79 167 $ (1)
Salary Remaining :	79 167 $
Brett Murray	77 500 $ (1)
Salary Remaining :	77 500 $
Logan Brown	75 000 $ (3)
Salary Remaining :	75 000 $
Dakota Mermis	75 000 $ (1)
Salary Remaining :	75 000 $
Beck Warm	75 000 $ (3)
Salary Remaining :	75 000 $
Colton White	75 000 $ (1)
Salary Remaining :	75 000 $
Joel Teasdale	75 000 $ (1)
Salary Remaining :	75 000 $
Zachary Fucale	75 000 $ (3)
Salary Remaining :	75 000 $
Keaton Middleton	74 250 $ (1)
Salary Remaining :	74 250 $
Max McCormick	0 $ (0)
Salary Remaining :	0 $
Antoine Morand	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	22
Salary Commitment
Year 52 : 1 817 834 $
Year 53 : 620 000 $
Year 54 : 527 500 $
Year 55 : 0 $
Salary Average Commitment
Year 52 : 75 000 $
Year 53 : 75 000 $
Year 54 : 75 000 $
Year 55 : 0 $

Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	6000 - 100 $ - 0 - 0,00%
Level 2:	5000 - 60 $ - 0 - 0,00%
Level 3:	2000 - 35 $ - 0 - 0,00%
Level 4:	3459 - 25 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	17459
Income
Home Games Left	42
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	86 942 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	88
Pro Expenses Per Days	987 977 $
Pro Estimated Expenses	86 941 976 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	86 941 976 $
Estimated Season Salary Cap	86 941 976 $
Estimate Under Maximum Salary Cap of 88 000 000 $	1 058 024 $
Estimate Over Minimum Salary Cap of 59 000 000 $	27 941 976 $
Current Bank Account	11 126 843 $
Projected Bank Account	(75 815 133 $)

Pro Players Salaries
Jonathan Toews	10 500 000 $ (3)
-Salary Remaining :	10 500 000 $
Anze Kopitar	10 000 000 $ (5)
-Salary Remaining :	10 000 000 $
Jamie Benn	9 500 000 $ (1)
-Salary Remaining :	9 500 000 $
James van Riemsdyk	7 000 000 $ (2)
-Salary Remaining :	7 000 000 $
Tyler Myers	6 000 000 $ (1)
-Salary Remaining :	6 000 000 $
Brock Nelson	6 000 000 $ (1)
-Salary Remaining :	6 000 000 $
Jake Guentzel	6 000 000 $ (3)
-Salary Remaining :	6 000 000 $
Rasmus Ristolainen	5 100 000 $ (3)
-Salary Remaining :	5 100 000 $
Jared McCann	5 000 000 $ (3)
-Salary Remaining :	5 000 000 $
Oscar Klefbom	4 167 000 $ (3)
-Salary Remaining :	4 167 000 $
Ben Chiarot	3 500 000 $ (2)
-Salary Remaining :	3 500 000 $
Pius Suter	3 250 000 $ (2)
-Salary Remaining :	3 250 000 $
Robby Fabbri	2 950 000 $ (2)
-Salary Remaining :	2 950 000 $
Artem Zub	2 500 000 $ (2)
-Salary Remaining :	2 500 000 $
Adam Pelech	1 600 000 $ (1)
-Salary Remaining :	1 600 000 $
Austin Watson	1 500 000 $ (3)
-Salary Remaining :	1 500 000 $
David Rittich	900 000 $ (3)
-Salary Remaining :	900 000 $
Kyle Rau	750 000 $ (2)
-Salary Remaining :	750 000 $
Daniel Sprong	725 000 $ (2)
-Salary Remaining :	725 000 $
Total Pro Players	19
Salary Commitment
Year 52 : 86 942 000 $
Year 53 : 63 842 000 $
Year 54 : 43 167 000 $
Year 55 : 10 000 000 $
Salary Average Commitment
Year 52 : 10 500 000 $
Year 53 : 10 500 000 $
Year 54 : 10 500 000 $
Year 55 : 0 $
Salary Cap with 1 Way Contract
Year 52 : 86 942 000 $
Year 53 : 63 842 000 $
Year 54 : 43 167 000 $
Year 55 : 10 000 000 $

Farm Players Salaries
Alexander Kerfoot	350 000 $ (2)
Salary Remaining :	350 000 $
Dylan Strome	300 000 $ (2)
Salary Remaining :	300 000 $
Dante Fabbro	240 000 $ (3)
Salary Remaining :	240 000 $
Wyatt Kalynuk	177 500 $ (2)
Salary Remaining :	177 500 $
Owen Tippett	150 000 $ (3)
Salary Remaining :	150 000 $
Nolan Patrick	120 000 $ (2)
Salary Remaining :	120 000 $
Marcus Johansson	110 000 $ (1)
Salary Remaining :	110 000 $
Logan Stanley	107 583 $ (1)
Salary Remaining :	107 583 $
Jeremy Swayman	105 000 $ (2)
Salary Remaining :	105 000 $
Arttu Ruotsalainen	92 500 $ (2)
Salary Remaining :	92 500 $
Olli Juolevi	75 000 $ (2)
Salary Remaining :	75 000 $
Radim Zohorna	75 000 $ (2)
Salary Remaining :	75 000 $
Zemgus Girgensons	0 $ (1)
Salary Remaining :	0 $
Total Farm Players	13
Salary Commitment
Year 52 : 1 902 583 $
Year 53 : 1 685 000 $
Year 54 : 390 000 $
Year 55 : 0 $
Salary Average Commitment
Year 52 : 264 250 $
Year 53 : 264 250 $
Year 54 : 0 $
Year 55 : 0 $

Lightning

Lightning is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	St. Pete Times Forum
Level 1:	6000 - 101 $ - 0 - 0,00%
Level 2:	5000 - 61 $ - 0 - 0,00%
Level 3:	3500 - 27 $ - 0 - 0,00%
Level 4:	4000 - 21 $ - 0 - 0,00%
Luxury :	1000 - 201 $ - 0 - 0,00%
Total Capacity :	19500
Income
Home Games Left	42
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	94 609 667 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	88
Pro Expenses Per Days	1 075 110 $
Pro Estimated Expenses	94 609 680 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	94 609 680 $
Estimated Season Salary Cap	94 609 680 $
Estimate Under Maximum Salary Cap of 88 000 000 $	-6 609 680 $
Estimate Over Minimum Salary Cap of 59 000 000 $	35 609 680 $
Current Bank Account	66 763 032 $
Projected Bank Account	(27 846 648 $)

Pro Players Salaries
Mitch Marner	10 893 000 $ (3)
-Salary Remaining :	10 893 000 $
Aleksander Barkov	10 000 000 $ (3)
-Salary Remaining :	10 000 000 $
Victor Hedman	7 875 000 $ (1)
-Salary Remaining :	7 875 000 $
Aaron Ekblad	7 500 000 $ (2)
-Salary Remaining :	7 500 000 $
Patrice Bergeron	6 875 000 $ (2)
-Salary Remaining :	6 875 000 $
Brad Marchand	6 125 000 $ (4)
-Salary Remaining :	6 125 000 $
Teuvo Teravainen	5 400 000 $ (2)
-Salary Remaining :	5 400 000 $
Jaccob Slavin	5 300 000 $ (2)
-Salary Remaining :	5 300 000 $
Bryan Rust	5 125 000 $ (3)
-Salary Remaining :	5 125 000 $
Nikita Zaitsev	4 500 000 $ (2)
-Salary Remaining :	4 500 000 $
Alexis Lafreniere	3 775 000 $ (2)
-Salary Remaining :	3 775 000 $
Zdeno Chara	3 750 000 $ (2)
-Salary Remaining :	3 750 000 $
Cam Talbot	3 666 667 $ (3)
-Salary Remaining :	3 666 667 $
Nicolas Roy	3 000 000 $ (3)
-Salary Remaining :	3 000 000 $
Blake Comeau	2 400 000 $ (3)
-Salary Remaining :	2 400 000 $
Jeremy Lauzon	2 000 000 $ (3)
-Salary Remaining :	2 000 000 $
Tyler Pitlick	1 750 000 $ (2)
-Salary Remaining :	1 750 000 $
Blake Lizotte	1 675 000 $ (3)
-Salary Remaining :	1 675 000 $
Juuse Saros	1 500 000 $ (1)
-Salary Remaining :	1 500 000 $
Brendan Smith	800 000 $ (2)
-Salary Remaining :	800 000 $
Joe Thornton	700 000 $ (3)
-Salary Remaining :	700 000 $
Total Pro Players	21
Salary Commitment
Year 52 : 94 609 667 $
Year 53 : 85 234 667 $
Year 54 : 45 584 667 $
Year 55 : 6 125 000 $
Salary Average Commitment
Year 52 : 0 $
Year 53 : 0 $
Year 54 : 0 $
Year 55 : 0 $
Salary Cap with 1 Way Contract
Year 52 : 94 609 667 $
Year 53 : 85 234 667 $
Year 54 : 45 584 667 $
Year 55 : 6 125 000 $

Farm Players Salaries
Scott Wedgewood	100 000 $ (3)
Salary Remaining :	100 000 $
Tyler Angle	92 500 $ (2)
Salary Remaining :	92 500 $
Jared McIsaac	89 667 $ (2)
Salary Remaining :	89 667 $
Taylor Fedun	76 250 $ (2)
Salary Remaining :	76 250 $
Lucas Johansen	76 250 $ (3)
Salary Remaining :	76 250 $
Brogan Rafferty	75 000 $ (3)
Salary Remaining :	75 000 $
Simon Benoit	75 000 $ (3)
Salary Remaining :	75 000 $
Matt Luff	75 000 $ (2)
Salary Remaining :	75 000 $
Kiefer Sherwood	75 000 $ (1)
Salary Remaining :	75 000 $
Austin Czarnik	72 500 $ (1)
Salary Remaining :	72 500 $
Kevin Czuczman	0 $ (0)
Salary Remaining :	0 $
Joseph Duszak	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	12
Salary Commitment
Year 52 : 807 167 $
Year 53 : 659 667 $
Year 54 : 326 250 $
Year 55 : 0 $
Salary Average Commitment
Year 52 : 85 083 $
Year 53 : 85 083 $
Year 54 : 0 $
Year 55 : 0 $

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Center
Level 1:	5000 - 105 $ - 0 - 0,00%
Level 2:	5000 - 65 $ - 0 - 0,00%
Level 3:	2000 - 45 $ - 0 - 0,00%
Level 4:	3839 - 25 $ - 0 - 0,00%
Luxury :	1000 - 205 $ - 0 - 0,00%
Total Capacity :	16839
Income
Home Games Left	42
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	68 189 879 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	88
Pro Expenses Per Days	774 885 $
Pro Estimated Expenses	68 189 880 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	68 189 880 $
Estimated Season Salary Cap	68 189 880 $
Estimate Under Maximum Salary Cap of 88 000 000 $	19 810 120 $
Estimate Over Minimum Salary Cap of 59 000 000 $	9 189 880 $
Current Bank Account	34 889 755 $
Projected Bank Account	(33 300 125 $)

Pro Players Salaries
Artemi Panarin	11 642 860 $ (1)
-Salary Remaining :	11 642 857 $
Thomas Chabot	8 000 000 $ (3)
-Salary Remaining :	8 000 000 $
Kyle Connor	7 142 857 $ (3)
-Salary Remaining :	7 142 857 $
Nathan MacKinnon	6 300 000 $ (2)
-Salary Remaining :	6 300 000 $
Milan Lucic	6 000 000 $ (2)
-Salary Remaining :	6 000 000 $
Joel Eriksson Ek	5 250 000 $ (3)
-Salary Remaining :	5 250 000 $
Filip Hronek	4 400 000 $ (2)
-Salary Remaining :	4 400 000 $
Dylan DeMelo	3 000 000 $ (2)
-Salary Remaining :	3 000 000 $
Ondrej Kase	2 600 000 $ (1)
-Salary Remaining :	2 600 000 $
Luke Kunin	2 300 000 $ (2)
-Salary Remaining :	2 300 000 $
Ian Mitchell	1 775 000 $ (2)
-Salary Remaining :	1 775 000 $
Robert Thomas	1 177 500 $ (1)
-Salary Remaining :	1 177 500 $
Jonas Siegenthaler	1 125 000 $ (2)
-Salary Remaining :	1 125 000 $
Adam Erne	997 500 $ (1)
-Salary Remaining :	997 500 $
Taylor Raddysh	894 166 $ (1)
-Salary Remaining :	894 166 $
Boris Katchouk	894 166 $ (1)
-Salary Remaining :	894 166 $
Calvin Petersen	858 333 $ (2)
-Salary Remaining :	858 333 $
Brendan Guhle	800 000 $ (1)
-Salary Remaining :	800 000 $
Filip Gustavsson	787 500 $ (2)
-Salary Remaining :	787 500 $
Justin Bailey	750 000 $ (1)
-Salary Remaining :	750 000 $
Zane McIntyre	750 000 $ (2)
-Salary Remaining :	750 000 $
Josh Mahura	745 000 $ (1)
-Salary Remaining :	745 000 $
Kirby Dach	0 $ (0)
Total Pro Players	23
Salary Commitment
Year 52 : 68 189 879 $
Year 53 : 47 688 690 $
Year 54 : 20 392 857 $
Year 55 : 0 $
Salary Average Commitment
Year 52 : 0 $
Year 53 : 0 $
Year 54 : 0 $
Year 55 : 0 $
Salary Cap with 1 Way Contract
Year 52 : 68 189 879 $
Year 53 : 47 688 690 $
Year 54 : 20 392 857 $
Year 55 : 0 $

Farm Players Salaries
Luke Evangelista	182 000 $ (2)
Salary Remaining :	182 000 $
Braden Schneider	132 500 $ (3)
Salary Remaining :	132 500 $
Jacob Bernard-Docker	120 833 $ (3)
Salary Remaining :	120 833 $
Noah Cates	113 750 $ (3)
Salary Remaining :	113 750 $
Wade Allison	113 750 $ (2)
Salary Remaining :	113 750 $
Austin Wagner	113 333 $ (2)
Salary Remaining :	113 333 $
Ross Colton	112 500 $ (3)
Salary Remaining :	112 500 $
Philip Tomasino	100 500 $ (2)
Salary Remaining :	100 500 $
Jean-Luc Foudy	92 500 $ (2)
Salary Remaining :	92 500 $
Curtis Hall	92 500 $ (2)
Salary Remaining :	92 500 $
Damien Riat	92 500 $ (2)
Salary Remaining :	92 500 $
Oskari Laaksonen	92 500 $ (2)
Salary Remaining :	92 500 $
Isaak Phillips	92 500 $ (2)
Salary Remaining :	92 500 $
Layton Ahac	92 500 $ (2)
Salary Remaining :	92 500 $
Angus Crookshank	83 833 $ (2)
Salary Remaining :	83 833 $
Dmitri Semykin	81 333 $ (2)
Salary Remaining :	81 333 $
Oliver Kylington	78 750 $ (1)
Salary Remaining :	78 750 $
Alex Barre-Boulet	75 926 $ (1)
Salary Remaining :	75 926 $
Bokondji Imama	75 000 $ (2)
Salary Remaining :	75 000 $
Jimmy Huntington	75 000 $ (2)
Salary Remaining :	75 000 $
Shane Gersich	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	21
Salary Commitment
Year 52 : 2 014 008 $
Year 53 : 1 859 332 $
Year 54 : 479 583 $
Year 55 : 0 $
Salary Average Commitment
Year 52 : 0 $
Year 53 : 0 $
Year 54 : 0 $
Year 55 : 0 $

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Center
Level 1:	6500 - 130 $ - 0 - 0,00%
Level 2:	5800 - 100 $ - 0 - 0,00%
Level 3:	2500 - 75 $ - 0 - 0,00%
Level 4:	4000 - 60 $ - 0 - 0,00%
Luxury :	1000 - 205 $ - 0 - 0,00%
Total Capacity :	19800
Income
Home Games Left	42
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	87 900 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	88
Pro Expenses Per Days	998 864 $
Pro Estimated Expenses	87 900 032 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	87 900 032 $
Estimated Season Salary Cap	87 900 032 $
Estimate Under Maximum Salary Cap of 88 000 000 $	99 968 $
Estimate Over Minimum Salary Cap of 59 000 000 $	28 900 032 $
Current Bank Account	78 983 723 $
Projected Bank Account	(8 916 309 $)

Pro Players Salaries
Andrei Vasilevskiy	9 500 000 $ (2)
-Salary Remaining :	9 500 000 $
Mark Stone	9 500 000 $ (1)
-Salary Remaining :	9 500 000 $
Darnell Nurse	9 250 000 $ (3)
-Salary Remaining :	9 250 000 $
Sidney Crosby	8 700 000 $ (3)
-Salary Remaining :	8 700 000 $
Leon Draisaitl	8 500 000 $ (2)
-Salary Remaining :	8 500 000 $
Tomas Hertl	5 625 000 $ (2)
-Salary Remaining :	5 625 000 $
Adrian Kempe	5 500 000 $ (3)
-Salary Remaining :	5 500 000 $
Ryan Nugent-Hopkins	5 125 000 $ (2)
-Salary Remaining :	5 125 000 $
Jakob Chychrun	4 600 000 $ (3)
-Salary Remaining :	4 600 000 $
Ryan Suter	3 650 000 $ (4)
-Salary Remaining :	3 650 000 $
MacKenzie Weegar	3 250 000 $ (3)
-Salary Remaining :	3 250 000 $
Radek Faksa	3 250 000 $ (3)
-Salary Remaining :	3 250 000 $
Jesse Puljujarvi	3 000 000 $ (1)
-Salary Remaining :	3 000 000 $
Mark Borowiecki	2 000 000 $ (2)
-Salary Remaining :	2 000 000 $
Eric Robinson	1 600 000 $ (1)
-Salary Remaining :	1 600 000 $
Derek Grant	1 500 000 $ (2)
-Salary Remaining :	1 500 000 $
Brian Elliott	900 000 $ (2)
-Salary Remaining :	900 000 $
Jarred Tinordi	900 000 $ (1)
-Salary Remaining :	900 000 $
Tanner Jeannot	800 000 $ (2)
-Salary Remaining :	800 000 $
Chris Tierney	750 000 $ (3)
-Salary Remaining :	750 000 $
Alex Formenton	0 $ (0)
Total Pro Players	21
Salary Commitment
Year 52 : 87 900 000 $
Year 53 : 72 900 000 $
Year 54 : 38 950 000 $
Year 55 : 3 650 000 $
Salary Average Commitment
Year 52 : 0 $
Year 53 : 0 $
Year 54 : 0 $
Year 55 : 0 $
Salary Cap with 1 Way Contract
Year 52 : 87 900 000 $
Year 53 : 72 900 000 $
Year 54 : 38 950 000 $
Year 55 : 3 650 000 $

Farm Players Salaries
Evan Bouchard	159 700 $ (1)
Salary Remaining :	159 700 $
Trevor Zegras	117 500 $ (2)
Salary Remaining :	117 500 $
Dylan Samberg	117 500 $ (1)
Salary Remaining :	117 500 $
Sasha Chmelevski	92 750 $ (3)
Salary Remaining :	92 750 $
Scott Reedy	92 500 $ (2)
Salary Remaining :	92 500 $
Kaedan Korczak	90 500 $ (2)
Salary Remaining :	90 500 $
Mason Millman	87 000 $ (1)
Salary Remaining :	87 000 $
Tyler Tucker	80 833 $ (2)
Salary Remaining :	80 833 $
Mackenzie Entwistle	80 000 $ (3)
Salary Remaining :	80 000 $
Yegor Zamula	78 767 $ (2)
Salary Remaining :	78 767 $
Jack Studnicka	76 200 $ (3)
Salary Remaining :	76 200 $
Stefan Noesen	75 000 $ (2)
Salary Remaining :	75 000 $
Dan Vladar	75 000 $ (2)
Salary Remaining :	75 000 $
Ryan Poehling	75 000 $ (3)
Salary Remaining :	75 000 $
Connor Bunnaman	75 000 $ (3)
Salary Remaining :	75 000 $
Dylan Ferguson	73 333 $ (1)
Salary Remaining :	73 333 $
Steven Santini	70 000 $ (1)
Salary Remaining :	70 000 $
Nicolas Meloche	70 000 $ (1)
Salary Remaining :	70 000 $
Dmytro Timashov	0 $ (0)
Salary Remaining :	0 $
Eetu Tuulola	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	20
Salary Commitment
Year 52 : 1 586 583 $
Year 53 : 1 009 050 $
Year 54 : 398 950 $
Year 55 : 0 $
Salary Average Commitment
Year 52 : 0 $
Year 53 : 0 $
Year 54 : 0 $
Year 55 : 0 $

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BBT Center
Level 1:	6000 - 100 $ - 0 - 0,00%
Level 2:	5000 - 60 $ - 0 - 0,00%
Level 3:	2000 - 35 $ - 0 - 0,00%
Level 4:	4000 - 25 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	18000
Income
Home Games Left	42
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	86 470 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	88
Pro Expenses Per Days	982 614 $
Pro Estimated Expenses	86 470 032 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	86 470 032 $
Estimated Season Salary Cap	86 470 032 $
Estimate Under Maximum Salary Cap of 88 000 000 $	1 529 968 $
Estimate Over Minimum Salary Cap of 59 000 000 $	27 470 032 $
Current Bank Account	34 730 672 $
Projected Bank Account	(51 739 360 $)

Pro Players Salaries
Kirill Kaprizov	9 000 000 $ (2)
-Salary Remaining :	9 000 000 $
Alex Pietrangelo	8 800 000 $ (2)
-Salary Remaining :	8 800 000 $
Joe Pavelski	7 000 000 $ (2)
-Salary Remaining :	7 000 000 $
Jacob Markstrom	6 000 000 $ (1)
-Salary Remaining :	6 000 000 $
Pierre-Luc Dubois	6 000 000 $ (3)
-Salary Remaining :	6 000 000 $
Andrew Copp	5 625 000 $ (3)
-Salary Remaining :	5 625 000 $
Phillip Danault	5 500 000 $ (2)
-Salary Remaining :	5 500 000 $
Jonathan Marchessault	5 000 000 $ (3)
-Salary Remaining :	5 000 000 $
Alex Tuch	4 750 000 $ (3)
-Salary Remaining :	4 750 000 $
Artturi Lehkonen	4 500 000 $ (3)
-Salary Remaining :	4 500 000 $
Connor Brown	3 600 000 $ (2)
-Salary Remaining :	3 600 000 $
Miro Heiskanen	3 395 000 $ (1)
-Salary Remaining :	3 395 000 $
Mario Ferraro	3 250 000 $ (3)
-Salary Remaining :	3 250 000 $
Roope Hintz	3 150 000 $ (2)
-Salary Remaining :	3 150 000 $
Jake Allen	2 875 000 $ (1)
-Salary Remaining :	2 875 000 $
Brayden McNabb	2 850 000 $ (3)
-Salary Remaining :	2 850 000 $
Vladislav Gavrikov	2 800 000 $ (3)
-Salary Remaining :	2 800 000 $
Scott Mayfield	1 450 000 $ (3)
-Salary Remaining :	1 450 000 $
Barclay Goodrow	925 000 $ (2)
-Salary Remaining :	925 000 $
Tyler Motte	0 $ (0)
Jason Robertson	0 $ (0)
Total Pro Players	21
Salary Commitment
Year 52 : 86 470 000 $
Year 53 : 74 200 000 $
Year 54 : 36 225 000 $
Year 55 : 0 $
Salary Average Commitment
Year 52 : 0 $
Year 53 : 0 $
Year 54 : 0 $
Year 55 : 0 $
Salary Cap with 1 Way Contract
Year 52 : 86 470 000 $
Year 53 : 74 200 000 $
Year 54 : 36 225 000 $
Year 55 : 0 $

Farm Players Salaries
Gustav Forsling	266 600 $ (3)
Salary Remaining :	266 600 $
Nic Petan	77 500 $ (1)
Salary Remaining :	77 500 $
Joey Daccord	75 000 $ (3)
Salary Remaining :	75 000 $
Calvin Pickard	75 000 $ (1)
Salary Remaining :	75 000 $
Total Farm Players	4
Salary Commitment
Year 52 : 494 100 $
Year 53 : 341 600 $
Year 54 : 341 600 $
Year 55 : 0 $
Salary Average Commitment
Year 52 : 0 $
Year 53 : 0 $
Year 54 : 0 $
Year 55 : 0 $

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	6000 - 115 $ - 0 - 0,00%
Level 2:	5000 - 75 $ - 0 - 0,00%
Level 3:	2607 - 50 $ - 0 - 0,00%
Level 4:	4000 - 35 $ - 0 - 0,00%
Luxury :	1000 - 245 $ - 0 - 0,00%
Total Capacity :	18607
Income
Home Games Left	42
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	85 835 226 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	88
Pro Expenses Per Days	975 400 $
Pro Estimated Expenses	85 835 200 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	85 835 200 $
Estimated Season Salary Cap	85 835 200 $
Estimate Under Maximum Salary Cap of 88 000 000 $	2 164 800 $
Estimate Over Minimum Salary Cap of 59 000 000 $	26 835 200 $
Current Bank Account	114 688 238 $
Projected Bank Account	28 853 038 $

Pro Players Salaries
Matthew Tkachuk	9 500 000 $ (3)
-Salary Remaining :	9 500 000 $
Mathew Barzal	7 000 000 $ (2)
-Salary Remaining :	7 000 000 $
Evgeni Malkin	6 100 000 $ (5)
-Salary Remaining :	6 100 000 $
Brock Boeser	5 875 000 $ (2)
-Salary Remaining :	5 875 000 $
Cam Atkinson	5 875 000 $ (2)
-Salary Remaining :	5 875 000 $
Neal Pionk	5 875 000 $ (2)
-Salary Remaining :	5 875 000 $
Jeff Petry	5 500 000 $ (1)
-Salary Remaining :	5 500 000 $
Jeff Carter	5 272 727 $ (3)
-Salary Remaining :	5 272 727 $
Tom Wilson	5 166 666 $ (1)
-Salary Remaining :	5 166 666 $
Noah Hanifin	4 950 000 $ (1)
-Salary Remaining :	4 950 000 $
John Marino	4 400 000 $ (2)
-Salary Remaining :	4 400 000 $
Brady Tkachuk	3 425 000 $ (1)
-Salary Remaining :	3 425 000 $
Philipp Grubauer	3 333 333 $ (1)
-Salary Remaining :	3 333 333 $
Derek Forbort	3 000 000 $ (3)
-Salary Remaining :	3 000 000 $
Jordan Greenway	3 000 000 $ (3)
-Salary Remaining :	3 000 000 $
Jamie Oleksiak	2 137 500 $ (2)
-Salary Remaining :	2 137 500 $
Morgan Barron	1 775 000 $ (3)
-Salary Remaining :	1 775 000 $
Derick Brassard	1 200 000 $ (1)
-Salary Remaining :	1 200 000 $
Anthony Stolarz	950 000 $ (3)
-Salary Remaining :	950 000 $
Teddy Blueger	750 000 $ (1)
-Salary Remaining :	750 000 $
Corey Perry	750 000 $ (3)
-Salary Remaining :	750 000 $
Total Pro Players	21
Salary Commitment
Year 52 : 85 835 226 $
Year 53 : 61 510 227 $
Year 54 : 30 347 727 $
Year 55 : 6 100 000 $
Salary Average Commitment
Year 52 : 0 $
Year 53 : 0 $
Year 54 : 0 $
Year 55 : 0 $
Salary Cap with 1 Way Contract
Year 52 : 85 835 226 $
Year 53 : 61 510 227 $
Year 54 : 30 347 727 $
Year 55 : 6 100 000 $

Farm Players Salaries
Spencer Knight	249 167 $ (2)
Salary Remaining :	249 167 $
Brinson Pasichnuk	177 500 $ (2)
Salary Remaining :	177 500 $
Justin Richards	142 500 $ (2)
Salary Remaining :	142 500 $
Matt Kiersted	135 000 $ (2)
Salary Remaining :	135 000 $
Victor Mete	120 000 $ (2)
Salary Remaining :	120 000 $
Jack Ahcan	113 750 $ (2)
Salary Remaining :	113 750 $
Alex Green	92 500 $ (1)
Salary Remaining :	92 500 $
Alec Regula	89 417 $ (2)
Salary Remaining :	89 417 $
Jakub Lauko	87 167 $ (3)
Salary Remaining :	87 167 $
Riley Sutter	87 167 $ (3)
Salary Remaining :	87 167 $
Damien Giroux	85 000 $ (2)
Salary Remaining :	85 000 $
Brady Lyle	80 000 $ (2)
Salary Remaining :	80 000 $
Fedor Gordeev	79 167 $ (2)
Salary Remaining :	79 167 $
Kyle Clifford	76 250 $ (3)
Salary Remaining :	76 250 $
Matthew Phillips	75 000 $ (3)
Salary Remaining :	75 000 $
Luke Johnson	75 000 $ (1)
Salary Remaining :	75 000 $
Darren Raddysh	75 000 $ (1)
Salary Remaining :	75 000 $
Chase De Leo	75 000 $ (1)
Salary Remaining :	75 000 $
Fabian Zetterlund	75 000 $ (3)
Salary Remaining :	75 000 $
Alex D'Orio	73 333 $ (2)
Salary Remaining :	73 333 $
Kaden Fulcher	73 333 $ (2)
Salary Remaining :	73 333 $
Scott Harrington	0 $ (0)
Salary Remaining :	0 $
Arnaud Durandeau	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	23
Salary Commitment
Year 52 : 2 136 251 $
Year 53 : 1 818 751 $
Year 54 : 400 584 $
Year 55 : 0 $
Salary Average Commitment
Year 52 : 525 208 $
Year 53 : 525 208 $
Year 54 : 0 $
Year 55 : 0 $

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - 100 $ - 0 - 0,00%
Level 2:	5000 - 65 $ - 0 - 0,00%
Level 3:	4500 - 26 $ - 0 - 0,00%
Level 4:	4773 - 20 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	21273
Income
Home Games Left	42
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	86 596 295 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	1 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	88
Pro Expenses Per Days	984 049 $
Pro Estimated Expenses	86 596 312 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	86 596 312 $
Estimated Season Salary Cap	86 596 312 $
Estimate Under Maximum Salary Cap of 88 000 000 $	1 403 688 $
Estimate Over Minimum Salary Cap of 59 000 000 $	27 596 312 $
Current Bank Account	110 649 993 $
Projected Bank Account	24 053 681 $

Pro Players Salaries
Ryan Johansen	8 000 000 $ (3)
-Salary Remaining :	8 000 000 $
Logan Couture	8 000 000 $ (2)
-Salary Remaining :	8 000 000 $
Mathew Dumba	6 000 000 $ (2)
-Salary Remaining :	6 000 000 $
Mats Zuccarello	6 000 000 $ (3)
-Salary Remaining :	6 000 000 $
Dougie Hamilton	5 750 000 $ (1)
-Salary Remaining :	5 750 000 $
Duncan Keith	5 538 462 $ (4)
-Salary Remaining :	5 538 462 $
Bo Horvat	5 500 000 $ (3)
-Salary Remaining :	5 500 000 $
Mika Zibanejad	5 350 000 $ (2)
-Salary Remaining :	5 350 000 $
Yanni Gourde	5 166 166 $ (3)
-Salary Remaining :	5 166 166 $
Connor Murphy	4 400 000 $ (3)
-Salary Remaining :	4 400 000 $
Viktor Arvidsson	4 250 000 $ (2)
-Salary Remaining :	4 250 000 $
David Perron	4 000 000 $ (2)
-Salary Remaining :	4 000 000 $
Roman Josi	4 000 000 $ (1)
-Salary Remaining :	4 000 000 $
Pavel Buchnevich	3 000 000 $ (1)
-Salary Remaining :	3 000 000 $
Olli Maatta	2 250 000 $ (3)
-Salary Remaining :	2 250 000 $
Justin Holl	2 000 000 $ (1)
-Salary Remaining :	2 000 000 $
Mike Smith	2 000 000 $ (1)
-Salary Remaining :	2 000 000 $
Noel Acciari	1 666 667 $ (1)
-Salary Remaining :	1 666 667 $
David Kampf	1 500 000 $ (3)
-Salary Remaining :	1 500 000 $
Nic Dowd	1 300 000 $ (3)
-Salary Remaining :	1 300 000 $
Alexandre Texier	925 000 $ (1)
-Salary Remaining :	925 000 $
Jimmy Vesey	0 $ (0)
Total Pro Players	22
Salary Commitment
Year 52 : 86 596 295 $
Year 53 : 67 254 628 $
Year 54 : 39 654 628 $
Year 55 : 5 538 462 $
Salary Average Commitment
Year 52 : 0 $
Year 53 : 0 $
Year 54 : 0 $
Year 55 : 0 $
Salary Cap with 1 Way Contract
Year 52 : 86 596 295 $
Year 53 : 67 254 628 $
Year 54 : 39 654 628 $
Year 55 : 5 538 462 $

Farm Players Salaries
Mike Matheson	487 500 $ (1)
Salary Remaining :	487 500 $
Colin White	475 000 $ (2)
Salary Remaining :	475 000 $
Jake Oettinger	400 000 $ (3)
Salary Remaining :	400 000 $
Derek Ryan	312 500 $ (3)
Salary Remaining :	312 500 $
Chase Priskie	177 500 $ (1)
Salary Remaining :	177 500 $
Jacob Larsson	120 000 $ (2)
Salary Remaining :	120 000 $
Nick Cousins	110 000 $ (2)
Salary Remaining :	110 000 $
Jake Leschyshyn	92 750 $ (1)
Salary Remaining :	92 750 $
Jack Drury	92 500 $ (2)
Salary Remaining :	92 500 $
Tyler Wall	92 500 $ (2)
Salary Remaining :	92 500 $
Jacob Christiansen	92 500 $ (2)
Salary Remaining :	92 500 $
Cole Schwindt	91 083 $ (2)
Salary Remaining :	91 083 $
Will Bitten	91 000 $ (1)
Salary Remaining :	91 000 $
Serron Noel	89 417 $ (2)
Salary Remaining :	89 417 $
Jordan Harris	84 250 $ (3)
Salary Remaining :	84 250 $
Cole Reinhardt	81 333 $ (2)
Salary Remaining :	81 333 $
Jakub Skarek	76 417 $ (3)
Salary Remaining :	76 417 $
Fredrik Claesson	75 000 $ (2)
Salary Remaining :	75 000 $
Aleksi Heponiemi	75 000 $ (3)
Salary Remaining :	75 000 $
Jeremy Groleau	74 667 $ (2)
Salary Remaining :	74 667 $
Jacob Middleton	72 500 $ (1)
Salary Remaining :	72 500 $
Michael McNiven	0 $ (0)
Salary Remaining :	0 $
Sonny Milano	0 $ (0)
Salary Remaining :	0 $
Ryan McLeod	0 $ (0)
Salary Remaining :	0 $
Filip Zadina	0 $ (0)
Salary Remaining :	0 $
German Rubtsov	0 $ (1)
Salary Remaining :	0 $
Shane Bowers	0 $ (0)
Salary Remaining :	0 $
Philipp Kurashev	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	28
Salary Commitment
Year 52 : 3 263 417 $
Year 53 : 2 342 167 $
Year 54 : 948 167 $
Year 55 : 0 $
Salary Average Commitment
Year 52 : 0 $
Year 53 : 0 $
Year 54 : 0 $
Year 55 : 0 $

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - 100 $ - 0 - 0,00%
Level 2:	5000 - 60 $ - 0 - 0,00%
Level 3:	2000 - 35 $ - 0 - 0,00%
Level 4:	4006 - 25 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	18006
Income
Home Games Left	42
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	86 098 333 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	88
Pro Expenses Per Days	978 390 $
Pro Estimated Expenses	86 098 320 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	86 098 320 $
Estimated Season Salary Cap	86 098 320 $
Estimate Under Maximum Salary Cap of 88 000 000 $	1 901 680 $
Estimate Over Minimum Salary Cap of 59 000 000 $	27 098 320 $
Current Bank Account	20 871 208 $
Projected Bank Account	(65 227 112 $)

Pro Players Salaries
John Tavares	11 000 000 $ (1)
-Salary Remaining :	11 000 000 $
Patrik Laine	8 700 000 $ (3)
-Salary Remaining :	8 700 000 $
Ryan Getzlaf	8 250 000 $ (3)
-Salary Remaining :	8 250 000 $
Marc-Andre Fleury	7 000 000 $ (3)
-Salary Remaining :	7 000 000 $
Brendan Gallagher	6 500 000 $ (3)
-Salary Remaining :	6 500 000 $
Gustav Nyquist	5 500 000 $ (2)
-Salary Remaining :	5 500 000 $
Jordan Eberle	5 500 000 $ (2)
-Salary Remaining :	5 500 000 $
Devan Dubnyk	4 333 333 $ (1)
-Salary Remaining :	4 333 333 $
Lars Eller	3 500 000 $ (5)
-Salary Remaining :	3 500 000 $
Nikita Zadorov	3 200 000 $ (1)
-Salary Remaining :	3 200 000 $
Eeli Tolvanen	3 115 000 $ (1)
-Salary Remaining :	3 115 000 $
Craig Smith	3 100 000 $ (2)
-Salary Remaining :	3 100 000 $
Mike Reilly	3 000 000 $ (3)
-Salary Remaining :	3 000 000 $
John Moore	2 750 000 $ (2)
-Salary Remaining :	2 750 000 $
Valeri Nichushkin	2 500 000 $ (1)
-Salary Remaining :	2 500 000 $
Radko Gudas	2 500 000 $ (2)
-Salary Remaining :	2 500 000 $
Conor Sheary	1 500 000 $ (3)
-Salary Remaining :	1 500 000 $
Haydn Fleury	1 300 000 $ (2)
-Salary Remaining :	1 300 000 $
Tomas Nosek	1 250 000 $ (1)
-Salary Remaining :	1 250 000 $
Riley Stillman	900 000 $ (1)
-Salary Remaining :	900 000 $
Evan Rodrigues	700 000 $ (1)
-Salary Remaining :	700 000 $
Total Pro Players	21
Salary Commitment
Year 52 : 86 098 333 $
Year 53 : 59 100 000 $
Year 54 : 38 450 000 $
Year 55 : 3 500 000 $
Salary Average Commitment
Year 52 : 0 $
Year 53 : 0 $
Year 54 : 0 $
Year 55 : 0 $
Salary Cap with 1 Way Contract
Year 52 : 86 098 333 $
Year 53 : 59 100 000 $
Year 54 : 38 450 000 $
Year 55 : 3 500 000 $

Farm Players Salaries
Zack Kassian	320 000 $ (3)
Salary Remaining :	320 000 $
Richard Panik	275 000 $ (3)
Salary Remaining :	275 000 $
Adam Huska	92 500 $ (1)
Salary Remaining :	92 500 $
Markus Niemelainen	92 500 $ (2)
Salary Remaining :	92 500 $
Dennis Gilbert	92 500 $ (1)
Salary Remaining :	92 500 $
Mark Pysyk	90 000 $ (1)
Salary Remaining :	90 000 $
Libor Hajek	89 417 $ (1)
Salary Remaining :	89 417 $
Taro Hirose	85 000 $ (2)
Salary Remaining :	85 000 $
Louis Domingue	75 000 $ (1)
Salary Remaining :	75 000 $
Kole Sherwood	75 000 $ (2)
Salary Remaining :	75 000 $
Andy Welinski	75 000 $ (1)
Salary Remaining :	75 000 $
Travis Boyd	75 000 $ (1)
Salary Remaining :	75 000 $
Chris Wideman	75 000 $ (2)
Salary Remaining :	75 000 $
Michael Carcone	70 000 $ (1)
Salary Remaining :	70 000 $
Alan Quine	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	15
Salary Commitment
Year 52 : 1 581 917 $
Year 53 : 922 500 $
Year 54 : 595 000 $
Year 55 : 0 $
Salary Average Commitment
Year 52 : 0 $
Year 53 : 0 $
Year 54 : 0 $
Year 55 : 0 $

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6500 - 110 $ - 0 - 0,00%
Level 2:	5500 - 70 $ - 0 - 0,00%
Level 3:	3066 - 41 $ - 0 - 0,00%
Level 4:	4000 - 30 $ - 0 - 0,00%
Luxury :	1000 - 225 $ - 0 - 0,00%
Total Capacity :	20066
Income
Home Games Left	42
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	63 166 667 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	1 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	88
Pro Expenses Per Days	717 803 $
Pro Estimated Expenses	63 166 664 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	63 166 664 $
Estimated Season Salary Cap	63 166 664 $
Estimate Under Maximum Salary Cap of 88 000 000 $	24 833 336 $
Estimate Over Minimum Salary Cap of 59 000 000 $	4 166 664 $
Current Bank Account	67 355 804 $
Projected Bank Account	4 189 140 $

Pro Players Salaries
Erik Karlsson	11 500 000 $ (1)
-Salary Remaining :	11 500 000 $
John Klingberg	7 000 000 $ (1)
-Salary Remaining :	7 000 000 $
Jordan Staal	6 000 000 $ (4)
-Salary Remaining :	6 000 000 $
Tyler Toffoli	4 600 000 $ (1)
-Salary Remaining :	4 600 000 $
Ian Cole	4 250 000 $ (1)
-Salary Remaining :	4 250 000 $
Alec Martinez	4 000 000 $ (2)
-Salary Remaining :	4 000 000 $
Jake DeBrusk	3 675 000 $ (2)
-Salary Remaining :	3 675 000 $
Anthony Duclair	3 000 000 $ (2)
-Salary Remaining :	3 000 000 $
Jonathan Bernier	3 000 000 $ (3)
-Salary Remaining :	3 000 000 $
Denis Gurianov	2 900 000 $ (3)
-Salary Remaining :	2 900 000 $
Braden Holtby	2 000 000 $ (2)
-Salary Remaining :	2 000 000 $
Nico Sturm	2 000 000 $ (3)
-Salary Remaining :	2 000 000 $
Martin Necas	1 400 833 $ (1)
-Salary Remaining :	1 400 833 $
Kevin Rooney	1 300 000 $ (2)
-Salary Remaining :	1 300 000 $
Liam Foudy	1 269 167 $ (2)
-Salary Remaining :	1 269 167 $
Alexander Barabanov	1 000 000 $ (4)
-Salary Remaining :	1 000 000 $
Mason Appleton	900 000 $ (1)
-Salary Remaining :	900 000 $
Axel Andersson	871 667 $ (1)
-Salary Remaining :	871 667 $
Noah Gregor	850 000 $ (1)
-Salary Remaining :	850 000 $
Zach Bogosian	850 000 $ (1)
-Salary Remaining :	850 000 $
Brad Richardson	800 000 $ (4)
-Salary Remaining :	800 000 $
Dustin Brown	0 $ (1)
-Salary Remaining :	0 $
Zach Aston-Reese	0 $ (0)
Total Pro Players	23
Salary Commitment
Year 52 : 63 166 667 $
Year 53 : 30 944 167 $
Year 54 : 15 700 000 $
Year 55 : 7 800 000 $
Salary Average Commitment
Year 52 : 925 000 $
Year 53 : 925 000 $
Year 54 : 925 000 $
Year 55 : 925 000 $
Salary Cap with 1 Way Contract
Year 52 : 63 166 667 $
Year 53 : 30 944 167 $
Year 54 : 15 700 000 $
Year 55 : 7 800 000 $

Farm Players Salaries
William Carrier	140 000 $ (2)
Salary Remaining :	140 000 $
Jeremy Davies	132 500 $ (1)
Salary Remaining :	132 500 $
Mathias Emilio Pettersen	92 500 $ (2)
Salary Remaining :	92 500 $
Hunter Skinner	92 500 $ (2)
Salary Remaining :	92 500 $
Evan Barratt	92 500 $ (2)
Salary Remaining :	92 500 $
Jordan Spence	91 917 $ (3)
Salary Remaining :	91 917 $
Samuel Fagemo	91 083 $ (2)
Salary Remaining :	91 083 $
Adam Beckman	89 417 $ (2)
Salary Remaining :	89 417 $
Kevin Mandolese	86 167 $ (2)
Salary Remaining :	86 167 $
Keith Kinkaid	82 500 $ (1)
Salary Remaining :	82 500 $
Mark Kastelic	82 167 $ (2)
Salary Remaining :	82 167 $
Jacob Moverare	76 250 $ (2)
Salary Remaining :	76 250 $
Kevin Gravel	76 250 $ (2)
Salary Remaining :	76 250 $
Alexey Toropchenko	75 000 $ (2)
Salary Remaining :	75 000 $
Christian Wolanin	75 000 $ (1)
Salary Remaining :	75 000 $
John Quenneville	75 000 $ (1)
Salary Remaining :	75 000 $
Alexander True	75 000 $ (2)
Salary Remaining :	75 000 $
Max Lajoie	75 000 $ (1)
Salary Remaining :	75 000 $
Jonah Gadjovich	75 000 $ (2)
Salary Remaining :	75 000 $
Sam Montembeault	75 000 $ (2)
Salary Remaining :	75 000 $
Collin Delia	75 000 $ (1)
Salary Remaining :	75 000 $
Carl Grundstrom	72 500 $ (1)
Salary Remaining :	72 500 $
Justin Kirkland	70 000 $ (1)
Salary Remaining :	70 000 $
Sean Day	70 000 $ (1)
Salary Remaining :	70 000 $
Christopher Gibson	70 000 $ (1)
Salary Remaining :	70 000 $
Dylan Gambrell	70 000 $ (1)
Salary Remaining :	70 000 $
Dominic Turgeon	0 $ (0)
Salary Remaining :	0 $
Hayden Verbeek	0 $ (0)
Salary Remaining :	0 $
Brayden Burke	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	29
Salary Commitment
Year 52 : 2 178 251 $
Year 53 : 1 310 751 $
Year 54 : 91 917 $
Year 55 : 0 $
Salary Average Commitment
Year 52 : 0 $
Year 53 : 0 $
Year 54 : 0 $
Year 55 : 0 $

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	First Niagara Center
Level 1:	5690 - 100 $ - 0 - 0,00%
Level 2:	6000 - 60 $ - 0 - 0,00%
Level 3:	2000 - 35 $ - 0 - 0,00%
Level 4:	4000 - 20 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	18690
Income
Home Games Left	42
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	83 463 462 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	88
Pro Expenses Per Days	948 448 $
Pro Estimated Expenses	83 463 424 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	83 463 424 $
Estimated Season Salary Cap	83 463 424 $
Estimate Under Maximum Salary Cap of 88 000 000 $	4 536 576 $
Estimate Over Minimum Salary Cap of 59 000 000 $	24 463 424 $
Current Bank Account	71 568 201 $
Projected Bank Account	(11 895 223 $)

Pro Players Salaries
Alex Ovechkin	9 538 462 $ (2)
-Salary Remaining :	9 538 462 $
Evgeny Kuznetsov	7 800 000 $ (2)
-Salary Remaining :	7 800 000 $
Justin Faulk	6 500 000 $ (1)
-Salary Remaining :	6 500 000 $
Sean Monahan	6 375 000 $ (2)
-Salary Remaining :	6 375 000 $
Jonas Brodin	6 000 000 $ (3)
-Salary Remaining :	6 000 000 $
Jonathan Huberdeau	5 900 000 $ (2)
-Salary Remaining :	5 900 000 $
Jason Zucker	5 500 000 $ (1)
-Salary Remaining :	5 500 000 $
Colton Parayko	5 500 000 $ (2)
-Salary Remaining :	5 500 000 $
Conor Garland	4 950 000 $ (3)
-Salary Remaining :	4 950 000 $
Sam Bennett	4 425 000 $ (3)
-Salary Remaining :	4 425 000 $
Patrik Nemeth	2 500 000 $ (3)
-Salary Remaining :	2 500 000 $
Alexandar Georgiev	2 425 000 $ (2)
-Salary Remaining :	2 425 000 $
Andrew Mangiapane	2 425 000 $ (2)
-Salary Remaining :	2 425 000 $
Martin Jones	2 000 000 $ (2)
-Salary Remaining :	2 000 000 $
Sammy Blais	1 525 000 $ (3)
-Salary Remaining :	1 525 000 $
Matt Martin	1 500 000 $ (1)
-Salary Remaining :	1 500 000 $
Troy Stecher	1 250 000 $ (3)
-Salary Remaining :	1 250 000 $
Nathan Beaulieu	1 250 000 $ (2)
-Salary Remaining :	1 250 000 $
Jeremy Brodeur	1 000 000 $ (1)
-Salary Remaining :	1 000 000 $
Gabriel Dumont	750 000 $ (2)
-Salary Remaining :	750 000 $
Ben Gleason	750 000 $ (2)
-Salary Remaining :	750 000 $
Josh Leivo	750 000 $ (2)
-Salary Remaining :	750 000 $
William Lagesson	725 000 $ (1)
-Salary Remaining :	725 000 $
Adam Brooks	725 000 $ (2)
-Salary Remaining :	725 000 $
Matthew Nieto	700 000 $ (1)
-Salary Remaining :	700 000 $
Troy Grosenick	700 000 $ (1)
-Salary Remaining :	700 000 $
Total Pro Players	26
Salary Commitment
Year 52 : 83 463 462 $
Year 53 : 66 838 462 $
Year 54 : 20 650 000 $
Year 55 : 0 $
Salary Average Commitment
Year 52 : 0 $
Year 53 : 0 $
Year 54 : 0 $
Year 55 : 0 $
Salary Cap with 1 Way Contract
Year 52 : 83 463 462 $
Year 53 : 66 838 462 $
Year 54 : 20 650 000 $
Year 55 : 0 $

Farm Players Salaries
Bowen Byram	339 417 $ (2)
Salary Remaining :	339 417 $
Tucker Poolman	250 000 $ (2)
Salary Remaining :	250 000 $
Victor Soderstrom	152 333 $ (2)
Salary Remaining :	152 333 $
Andrei Altybarmakyan	92 500 $ (2)
Salary Remaining :	92 500 $
Jan Mysak	92 500 $ (2)
Salary Remaining :	92 500 $
Jesse Ylonen	92 500 $ (2)
Salary Remaining :	92 500 $
Rhett Gardner	92 500 $ (1)
Salary Remaining :	92 500 $
Kale Clague	89 417 $ (1)
Salary Remaining :	89 417 $
Maxim Sushko	87 917 $ (2)
Salary Remaining :	87 917 $
Jesper Boqvist	87 412 $ (3)
Salary Remaining :	87 412 $
Kody Clark	83 333 $ (3)
Salary Remaining :	83 333 $
Kyle Capobianco	77 500 $ (2)
Salary Remaining :	77 500 $
Laurent Dauphin	70 000 $ (1)
Salary Remaining :	70 000 $
Tyler Lewington	0 $ (0)
Salary Remaining :	0 $
Evgeny Svechnikov	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	15
Salary Commitment
Year 52 : 1 607 329 $
Year 53 : 1 355 412 $
Year 54 : 170 745 $
Year 55 : 0 $
Salary Average Commitment
Year 52 : 0 $
Year 53 : 0 $
Year 54 : 0 $
Year 55 : 0 $

Senateurs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Canadian Tire
Level 1:	6000 - 100 $ - 0 - 0,00%
Level 2:	4534 - 60 $ - 0 - 0,00%
Level 3:	3000 - 35 $ - 0 - 0,00%
Level 4:	3000 - 20 $ - 0 - 0,00%
Luxury :	1000 - 200 $ - 0 - 0,00%
Total Capacity :	17534
Income
Home Games Left	42
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	76 992 458 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	1 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	88
Pro Expenses Per Days	874 914 $
Pro Estimated Expenses	76 992 432 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	76 992 432 $
Estimated Season Salary Cap	76 992 432 $
Estimate Under Maximum Salary Cap of 88 000 000 $	11 007 568 $
Estimate Over Minimum Salary Cap of 59 000 000 $	17 992 432 $
Current Bank Account	51 854 974 $
Projected Bank Account	(25 137 458 $)

Pro Players Salaries
Joshua Norris	7 950 000 $ (3)
-Salary Remaining :	7 950 000 $
David Pastrnak	6 666 667 $ (2)
-Salary Remaining :	6 666 667 $
Hampus Lindholm	6 500 000 $ (3)
-Salary Remaining :	6 500 000 $
Torey Krug	6 500 000 $ (2)
-Salary Remaining :	6 500 000 $
Kyle Okposo	6 000 000 $ (3)
-Salary Remaining :	6 000 000 $
Tyler Johnson	5 000 000 $ (2)
-Salary Remaining :	5 000 000 $
Drake Batherson	4 975 000 $ (3)
-Salary Remaining :	4 975 000 $
Kevin Shattenkirk	3 900 000 $ (2)
-Salary Remaining :	3 900 000 $
Brandon Montour	3 500 000 $ (2)
-Salary Remaining :	3 500 000 $
Paul Byron	3 400 000 $ (2)
-Salary Remaining :	3 400 000 $
Vitek Vanecek	3 400 000 $ (3)
-Salary Remaining :	3 400 000 $
Alex Nedeljkovic	3 000 000 $ (2)
-Salary Remaining :	3 000 000 $
Sean Kuraly	2 500 000 $ (2)
-Salary Remaining :	2 500 000 $
Filip Chytil	2 300 000 $ (2)
-Salary Remaining :	2 300 000 $
Kaapo Kakko	2 100 000 $ (3)
-Salary Remaining :	2 100 000 $
Jacob Bryson	1 850 000 $ (2)
-Salary Remaining :	1 850 000 $
Matt Benning	1 250 000 $ (2)
-Salary Remaining :	1 250 000 $
Carter Rowney	1 133 333 $ (1)
-Salary Remaining :	1 133 333 $
Connor Clifton	1 000 000 $ (2)
-Salary Remaining :	1 000 000 $
Jordan Kyrou	880 000 $ (1)
-Salary Remaining :	880 000 $
Casey Mittelstadt	874 125 $ (1)
-Salary Remaining :	874 125 $
Nicolas Hague	863 333 $ (1)
-Salary Remaining :	863 333 $
Andreas Borgman	750 000 $ (2)
-Salary Remaining :	750 000 $
Jon Gillies	700 000 $ (1)
-Salary Remaining :	700 000 $
Total Pro Players	24
Salary Commitment
Year 52 : 76 992 458 $
Year 53 : 72 541 667 $
Year 54 : 30 925 000 $
Year 55 : 0 $
Salary Average Commitment
Year 52 : 0 $
Year 53 : 0 $
Year 54 : 0 $
Year 55 : 0 $
Salary Cap with 1 Way Contract
Year 52 : 76 992 458 $
Year 53 : 72 541 667 $
Year 54 : 30 925 000 $
Year 55 : 0 $

Farm Players Salaries
Alex Turcotte	244 417 $ (2)
Salary Remaining :	244 417 $
Jack Quinn	174 417 $ (2)
Salary Remaining :	174 417 $
Eetu Luostarinen	150 000 $ (3)
Salary Remaining :	150 000 $
Ty Smith	126 333 $ (2)
Salary Remaining :	126 333 $
Tyce Thompson	112 500 $ (2)
Salary Remaining :	112 500 $
Tobias Bjornfot	105 250 $ (2)
Salary Remaining :	105 250 $
Stuart Skinner	92 500 $ (1)
Salary Remaining :	92 500 $
Alex Alexeyev	92 500 $ (3)
Salary Remaining :	92 500 $
Cody Glass	87 413 $ (3)
Salary Remaining :	87 413 $
Nicolas Beaudin	86 333 $ (3)
Salary Remaining :	86 333 $
Michael Dipietro	84 000 $ (3)
Salary Remaining :	84 000 $
Michael McCarron	75 000 $ (2)
Salary Remaining :	75 000 $
Nicholas Caamano	75 000 $ (2)
Salary Remaining :	75 000 $
Mike Vecchione	75 000 $ (2)
Salary Remaining :	75 000 $
Sam Lafferty	75 000 $ (1)
Salary Remaining :	75 000 $
Alex Lyon	75 000 $ (2)
Salary Remaining :	75 000 $
Alex Petrovic	75 000 $ (2)
Salary Remaining :	75 000 $
Keegan Kolesar	72 500 $ (2)
Salary Remaining :	72 500 $
Glenn Gawdin	70 000 $ (1)
Salary Remaining :	70 000 $
Total Farm Players	19
Salary Commitment
Year 52 : 1 948 163 $
Year 53 : 1 710 663 $
Year 54 : 500 245 $
Year 55 : 0 $
Salary Average Commitment
Year 52 : 0 $
Year 53 : 0 $
Year 54 : 0 $
Year 55 : 0 $

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	HP Pavilion
Level 1:	6000 - 111 $ - 0 - 0,00%
Level 2:	5000 - 72 $ - 0 - 0,00%
Level 3:	2562 - 47 $ - 0 - 0,00%
Level 4:	3000 - 37 $ - 0 - 0,00%
Luxury :	1000 - 227 $ - 0 - 0,00%
Total Capacity :	17562
Income
Home Games Left	42
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	62 468 332 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	1 250 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	88
Pro Expenses Per Days	709 867 $
Pro Estimated Expenses	62 468 296 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	62 468 296 $
Estimated Season Salary Cap	62 468 296 $
Estimate Under Maximum Salary Cap of 88 000 000 $	25 531 704 $
Estimate Over Minimum Salary Cap of 59 000 000 $	3 468 296 $
Current Bank Account	44 187 494 $
Projected Bank Account	(18 280 802 $)

Pro Players Salaries
Nicklas Backstrom	6 700 000 $ (2)
-Salary Remaining :	6 700 000 $
Keith Yandle	6 350 000 $ (2)
-Salary Remaining :	6 350 000 $
Cory Schneider	6 000 000 $ (2)
-Salary Remaining :	6 000 000 $
James Neal	5 750 000 $ (2)
-Salary Remaining :	5 750 000 $
Nick Foligno	5 500 000 $ (1)
-Salary Remaining :	5 500 000 $
Danny DeKeyser	5 000 000 $ (2)
-Salary Remaining :	5 000 000 $
Alexander Wennberg	4 500 000 $ (3)
-Salary Remaining :	4 500 000 $
Vince Dunn	4 000 000 $ (3)
-Salary Remaining :	4 000 000 $
Kasperi Kapanen	3 200 000 $ (1)
-Salary Remaining :	3 200 000 $
Jaroslav Halak	3 000 000 $ (4)
-Salary Remaining :	3 000 000 $
Joonas Korpisalo	2 800 000 $ (2)
-Salary Remaining :	2 800 000 $
Oskar Sundqvist	2 750 000 $ (3)
-Salary Remaining :	2 750 000 $
Nate Thompson	1 650 000 $ (1)
-Salary Remaining :	1 650 000 $
Henri Jokiharju	1 279 166 $ (1)
-Salary Remaining :	1 279 166 $
Mike Hardman	925 000 $ (2)
-Salary Remaining :	925 000 $
William Borgen	864 166 $ (1)
-Salary Remaining :	864 166 $
Mackenzie MacEachern	750 000 $ (3)
-Salary Remaining :	750 000 $
Clark Bishop	750 000 $ (3)
-Salary Remaining :	750 000 $
Ben Harpur	700 000 $ (1)
-Salary Remaining :	700 000 $
Total Pro Players	19
Salary Commitment
Year 52 : 62 468 332 $
Year 53 : 49 275 000 $
Year 54 : 15 750 000 $
Year 55 : 3 000 000 $
Salary Average Commitment
Year 52 : 912 500 $
Year 53 : 912 500 $
Year 54 : 0 $
Year 55 : 0 $
Salary Cap with 1 Way Contract
Year 52 : 62 468 332 $
Year 53 : 49 275 000 $
Year 54 : 15 750 000 $
Year 55 : 3 000 000 $

Farm Players Salaries
Connor Zary	103 583 $ (2)
Salary Remaining :	103 583 $
Tyler Ennis	100 000 $ (1)
Salary Remaining :	100 000 $
Adam Gaudette	95 000 $ (1)
Salary Remaining :	95 000 $
Raphael Lavoie	92 500 $ (2)
Salary Remaining :	92 500 $
Jan Drozg	92 500 $ (1)
Salary Remaining :	92 500 $
Bryce Kindopp	92 500 $ (1)
Salary Remaining :	92 500 $
Michael Vukojevic	92 500 $ (2)
Salary Remaining :	92 500 $
John Ludvig	92 500 $ (2)
Salary Remaining :	92 500 $
Pavel Shen	92 500 $ (1)
Salary Remaining :	92 500 $
Joel Hofer	91 083 $ (2)
Salary Remaining :	91 083 $
Dillon Hamaliuk	90 500 $ (3)
Salary Remaining :	90 500 $
Vladislav Kolyachonok	90 500 $ (2)
Salary Remaining :	90 500 $
Roby Jarventie	89 417 $ (3)
Salary Remaining :	89 417 $
Olle Eriksson Ek	87 889 $ (2)
Salary Remaining :	87 889 $
Pavel Gogolev	83 417 $ (2)
Salary Remaining :	83 417 $
Timur Ibragimov	82 000 $ (3)
Salary Remaining :	82 000 $
Maxence Guenette	81 333 $ (3)
Salary Remaining :	81 333 $
Maxim Golod	79 333 $ (1)
Salary Remaining :	79 333 $
Joachim Blichfeld	79 000 $ (1)
Salary Remaining :	79 000 $
Julien Gauthier	77 500 $ (2)
Salary Remaining :	77 500 $
Semyon Der-Arguchintsev	76 667 $ (3)
Salary Remaining :	76 667 $
Dan Renouf	76 250 $ (3)
Salary Remaining :	76 250 $
Parker Kelly	76 250 $ (3)
Salary Remaining :	76 250 $
Nathan Walker	75 000 $ (2)
Salary Remaining :	75 000 $
Connor Ingram	73 333 $ (2)
Salary Remaining :	73 333 $
Mark Friedman	72 500 $ (2)
Salary Remaining :	72 500 $
Madison Bowey	72 500 $ (2)
Salary Remaining :	72 500 $
Joey Keane	0 $ (0)
Salary Remaining :	0 $
Tye Felhaber	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	29
Salary Commitment
Year 52 : 2 308 055 $
Year 53 : 1 677 222 $
Year 54 : 572 417 $
Year 55 : 0 $
Salary Average Commitment
Year 52 : 171 833 $
Year 53 : 0 $
Year 54 : 0 $
Year 55 : 0 $

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - 140 $ - 0 - 0,00%
Level 2:	5000 - 100 $ - 0 - 0,00%
Level 3:	2584 - 75 $ - 0 - 0,00%
Level 4:	4000 - 50 $ - 0 - 0,00%
Luxury :	1000 - 325 $ - 0 - 0,00%
Total Capacity :	18584
Income
Home Games Left	42
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	64 455 175 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	1 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	88
Pro Expenses Per Days	732 445 $
Pro Estimated Expenses	64 455 160 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	64 455 160 $
Estimated Season Salary Cap	64 455 160 $
Estimate Under Maximum Salary Cap of 88 000 000 $	23 544 840 $
Estimate Over Minimum Salary Cap of 59 000 000 $	5 455 160 $
Current Bank Account	91 995 110 $
Projected Bank Account	27 539 950 $

Pro Players Salaries
Jeff Skinner	9 000 000 $ (1)
-Salary Remaining :	9 000 000 $
Jacob Trouba	8 000 000 $ (3)
-Salary Remaining :	8 000 000 $
Nick Suzuki	7 875 000 $ (3)
-Salary Remaining :	7 875 000 $
Taylor Hall	6 000 000 $ (2)
-Salary Remaining :	6 000 000 $
Jonathan Drouin	5 500 000 $ (2)
-Salary Remaining :	5 500 000 $
Josh Bailey	5 000 000 $ (3)
-Salary Remaining :	5 000 000 $
Marcus Pettersson	4 025 175 $ (2)
-Salary Remaining :	4 025 175 $
Joonas Donskoi	3 900 000 $ (2)
-Salary Remaining :	3 900 000 $
Justin Braun	1 750 000 $ (3)
-Salary Remaining :	1 750 000 $
Jani Hakanpaa	1 500 000 $ (1)
-Salary Remaining :	1 500 000 $
Alex Newhook	1 491 667 $ (2)
-Salary Remaining :	1 491 667 $
Urho Vaakanainen	1 302 500 $ (1)
-Salary Remaining :	1 302 500 $
Kris Russell	1 250 000 $ (3)
-Salary Remaining :	1 250 000 $
Casey DeSmith	1 250 000 $ (1)
-Salary Remaining :	1 250 000 $
Ville Heinola	1 075 833 $ (3)
-Salary Remaining :	1 075 833 $
Carter Verhaeghe	1 000 000 $ (2)
-Salary Remaining :	1 000 000 $
Mads Sogaard	925 000 $ (2)
-Salary Remaining :	925 000 $
Chad Ruhwedel	750 000 $ (2)
-Salary Remaining :	750 000 $
Gemel Smith	750 000 $ (2)
-Salary Remaining :	750 000 $
Gavin Bayreuther	710 000 $ (1)
-Salary Remaining :	710 000 $
Zach Senyshyn	700 000 $ (1)
-Salary Remaining :	700 000 $
Spencer Martin	700 000 $ (1)
-Salary Remaining :	700 000 $
Adam Werner	0 $ (0)
Total Pro Players	23
Salary Commitment
Year 52 : 64 455 175 $
Year 53 : 49 292 675 $
Year 54 : 24 950 833 $
Year 55 : 0 $
Salary Average Commitment
Year 52 : 0 $
Year 53 : 0 $
Year 54 : 0 $
Year 55 : 0 $
Salary Cap with 1 Way Contract
Year 52 : 64 455 175 $
Year 53 : 49 292 675 $
Year 54 : 24 950 833 $
Year 55 : 0 $

Farm Players Salaries
Vitaly Kravtsov	177 500 $ (2)
Salary Remaining :	177 500 $
Olivier Rodrigue	91 083 $ (2)
Salary Remaining :	91 083 $
Jack Kopacka	91 083 $ (1)
Salary Remaining :	91 083 $
Lukas Elvenes	90 333 $ (2)
Salary Remaining :	90 333 $
Linus Hogberg	90 000 $ (2)
Salary Remaining :	90 000 $
Jacob Perreault	89 417 $ (2)
Salary Remaining :	89 417 $
Evan Cormier	71 833 $ (1)
Salary Remaining :	71 833 $
Total Farm Players	7
Salary Commitment
Year 52 : 701 249 $
Year 53 : 538 333 $
Year 54 : 0 $
Year 55 : 0 $
Salary Average Commitment
Year 52 : 0 $
Year 53 : 0 $
Year 54 : 0 $
Year 55 : 0 $

Wild

Wild is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - 102 $ - 0 - 0,00%
Level 2:	5000 - 65 $ - 0 - 0,00%
Level 3:	2064 - 46 $ - 0 - 0,00%
Level 4:	4000 - 26 $ - 0 - 0,00%
Luxury :	1000 - 214 $ - 0 - 0,00%
Total Capacity :	18064
Income
Home Games Left	42
Average Attendance - %	0 - 0,00%
Average Income per Game	0 $
Year to Date Revenue	0 $
Expense
Pro Players Total Salaries	52 849 165 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	1 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	0 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	0 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Pro Remaining Season Days	88
Pro Expenses Per Days	600 559 $
Pro Estimated Expenses	52 849 192 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	52 849 192 $
Estimated Season Salary Cap	52 849 192 $
Estimate Under Maximum Salary Cap of 88 000 000 $	35 150 808 $
Estimate Over Minimum Salary Cap of 59 000 000 $	-6 150 808 $
Current Bank Account	40 478 023 $
Projected Bank Account	(12 371 169 $)

Pro Players Salaries
Sergei Bobrovsky	10 000 000 $ (4)
-Salary Remaining :	10 000 000 $
Nick Schmaltz	5 850 000 $ (3)
-Salary Remaining :	5 850 000 $
Kyle Palmieri	5 000 000 $ (3)
-Salary Remaining :	5 000 000 $
Will Butcher	3 733 333 $ (2)
-Salary Remaining :	3 733 333 $
Jesperi Kotkaniemi	3 425 000 $ (1)
-Salary Remaining :	3 425 000 $
Jakub Vrana	3 350 000 $ (1)
-Salary Remaining :	3 350 000 $
Oskar Lindblom	3 000 000 $ (2)
-Salary Remaining :	3 000 000 $
Mackenzie Blackwood	2 800 000 $ (1)
-Salary Remaining :	2 800 000 $
Adam Boqvist	2 600 000 $ (3)
-Salary Remaining :	2 600 000 $
Tyson Jost	2 000 000 $ (2)
-Salary Remaining :	2 000 000 $
Jordan Martinook	1 800 000 $ (2)
-Salary Remaining :	1 800 000 $
Oliver Wahlstrom	1 431 667 $ (2)
-Salary Remaining :	1 431 667 $
Juuso Valimaki	1 319 166 $ (1)
-Salary Remaining :	1 319 166 $
Ryan Lindgren	1 100 000 $ (1)
-Salary Remaining :	1 100 000 $
Rasmus Kupari	1 050 000 $ (1)
-Salary Remaining :	1 050 000 $
Ilya Lyubushkin	1 000 000 $ (1)
-Salary Remaining :	1 000 000 $
Sam Steel	863 333 $ (1)
-Salary Remaining :	863 333 $
Max Jones	863 333 $ (1)
-Salary Remaining :	863 333 $
Brett Howden	863 333 $ (1)
-Salary Remaining :	863 333 $
Curtis Lazar	800 000 $ (1)
-Salary Remaining :	800 000 $
Sean Durzi	0 $ (0)
Total Pro Players	21
Salary Commitment
Year 52 : 52 849 165 $
Year 53 : 35 415 000 $
Year 54 : 23 450 000 $
Year 55 : 10 000 000 $
Salary Average Commitment
Year 52 : 0 $
Year 53 : 0 $
Year 54 : 0 $
Year 55 : 0 $
Salary Cap with 1 Way Contract
Year 52 : 52 849 165 $
Year 53 : 35 415 000 $
Year 54 : 23 450 000 $
Year 55 : 10 000 000 $

Farm Players Salaries
Michael Del Zotto	200 000 $ (2)
Salary Remaining :	200 000 $
Brendan Lemieux	155 000 $ (1)
Salary Remaining :	155 000 $
Martin Kaut	128 833 $ (1)
Salary Remaining :	128 833 $
Seth Jarvis	92 500 $ (2)
Salary Remaining :	92 500 $
Alexander Holtz	92 500 $ (2)
Salary Remaining :	92 500 $
Hunter Jones	92 500 $ (2)
Salary Remaining :	92 500 $
Givani Smith	91 333 $ (1)
Salary Remaining :	91 333 $
Jamieson Rees	91 083 $ (2)
Salary Remaining :	91 083 $
Aliaksei Protas	88 833 $ (3)
Salary Remaining :	88 833 $
Wyatte Wylie	87 500 $ (2)
Salary Remaining :	87 500 $
Simon Holmstrom	86 333 $ (2)
Salary Remaining :	86 333 $
Martin Pospisil	81 000 $ (1)
Salary Remaining :	81 000 $
Wyatt Newpower	80 000 $ (1)
Salary Remaining :	80 000 $
Dawson Barteaux	78 333 $ (2)
Salary Remaining :	78 333 $
Joseph Woll	76 667 $ (1)
Salary Remaining :	76 667 $
Scott Perunovich	75 000 $ (1)
Salary Remaining :	75 000 $
Felix Sandstrom	75 000 $ (1)
Salary Remaining :	75 000 $
Marian Studenic	75 000 $ (1)
Salary Remaining :	75 000 $
Brandon Duhaime	75 000 $ (1)
Salary Remaining :	75 000 $
Austin Poganski	75 000 $ (1)
Salary Remaining :	75 000 $
Alexandre Carrier	73 333 $ (1)
Salary Remaining :	73 333 $
Zach Sawchenko	72 500 $ (2)
Salary Remaining :	72 500 $
Barrett Hayton	0 $ (0)
Salary Remaining :	0 $
Total Farm Players	23
Salary Commitment
Year 52 : 2 043 248 $
Year 53 : 982 082 $
Year 54 : 88 833 $
Year 55 : 0 $
Salary Average Commitment
Year 52 : 185 000 $
Year 53 : 185 000 $
Year 54 : 0 $
Year 55 : 0 $

Team	Current Fund	Estimated Season Salary Cap	Under Maximum of 88 000 000 $ Available Cap Space	Over Minimum of 59 000 000 $	Pro Players	Farm Players	Total Players
Avalanche	55 635 974 $	62 658 376 $	25 341 624 $	3 658 376 $	21	25	46
Black Hawks	46 224 887 $	70 025 032 $	17 974 968 $	11 025 032 $	19	23	42
Blues	40 182 278 $	86 883 368 $	1 116 632 $	27 883 368 $	21	20	41
Bruins	78 552 933 $	67 629 320 $	20 370 680 $	8 629 320 $	24	18	42
Canadiens	175 870 668 $	80 371 632 $	7 628 368 $	21 371 632 $	26	8	34
Canucks	54 596 786 $	61 179 976 $	26 820 024 $	2 179 976 $	21	7	28
Capitals	22 912 830 $	87 510 808 $	489 192 $	28 510 808 $	23	12	35
Devils	44 788 940 $	67 545 808 $	20 454 192 $	8 545 808 $	23	16	39
Ducks	38 258 567 $	67 203 664 $	20 796 336 $	8 203 664 $	23	22	45
Flames	43 460 681 $	84 573 368 $	3 426 632 $	25 573 368 $	24	6	30
Flyers	72 926 836 $	57 837 472 $	30 162 528 $	-1 162 528 $	20	25	45
Golden Knights	28 879 727 $	91 752 848 $	-3 752 848 $	32 752 848 $	23	14	37
Hurricanes	19 967 957 $	80 148 816 $	7 851 184 $	21 148 816 $	20	19	39
Islanders	80 382 466 $	89 426 656 $	-1 426 656 $	30 426 656 $	24	21	45
Jets	71 262 198 $	82 119 664 $	5 880 336 $	23 119 664 $	22	13	35
Kings	45 670 177 $	91 768 336 $	-3 768 336 $	32 768 336 $	22	22	44
Kraken	11 126 843 $	86 941 976 $	1 058 024 $	27 941 976 $	19	13	32
Lightning	66 763 032 $	94 609 680 $	-6 609 680 $	35 609 680 $	21	12	33
Maple Leafs	34 889 755 $	68 189 880 $	19 810 120 $	9 189 880 $	23	21	44
Oilers	78 983 723 $	87 900 032 $	99 968 $	28 900 032 $	21	20	41
Panthers	34 730 672 $	86 470 032 $	1 529 968 $	27 470 032 $	21	4	25
Penguins	114 688 238 $	85 835 200 $	2 164 800 $	26 835 200 $	21	23	44
Predators	110 649 993 $	86 596 312 $	1 403 688 $	27 596 312 $	22	28	50
Rangers	20 871 208 $	86 098 320 $	1 901 680 $	27 098 320 $	21	15	36
Red Wings	67 355 804 $	63 166 664 $	24 833 336 $	4 166 664 $	23	29	52
Sabres	71 568 201 $	83 463 424 $	4 536 576 $	24 463 424 $	26	15	41
Senateurs	51 854 974 $	76 992 432 $	11 007 568 $	17 992 432 $	24	19	43
Sharks	44 187 494 $	62 468 296 $	25 531 704 $	3 468 296 $	19	29	48
Stars	91 995 110 $	64 455 160 $	23 544 840 $	5 455 160 $	23	7	30
Wild	40 478 023 $	52 849 192 $	35 150 808 $	-6 150 808 $	21	23	44

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

Flyers is over or under the salary cap!

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Golden Knights 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 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 - %