PHS - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - $180 - 4 739 - 78,98%
Level 2:	5000 - $140 - 3 990 - 79,80%
Level 3:	2615 - $125 - 2 018 - 77,17%
Level 4:	4000 - $100 - 3 048 - 76,19%
Luxury :	1000 - $300 - 946 - 94,62%
Total Capacity :	18615
Income
Home Games Left	11
Average Attendance - %	14 741 - 79,19%
Average Income per Game	$2,365,133
Year to Date Revenue	$73,319,126
Expense
Pro Players Total Salaries	$85,944,167
Farm Players Total Salaries	$0
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$63,296,316
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$63,103,419
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$26,016,464
Pro Remaining Season Days	24
Pro Expenses Per Days	$976,638
Pro Estimated Expenses	$23,439,312
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$23,439,312
Season Salary Cap	$85,944,167
Estimate Under Maximum Salary Cap of $97,500,000	$11,555,833
Estimate Over Minimum Salary Cap of $49,000,000	$36,944,167
Current Bank Account	$341,416,345
Projected Bank Account	$343,993,497

Pro Players Salaries
Sergei Bobrovsky	$10,000,000 (1)
-Salary Remaining :	$2,727,273
Timo Meier	$8,800,000 (3)
-Salary Remaining :	$2,400,000
Roope Hintz	$8,450,000 (2)
-Salary Remaining :	$2,304,545
Claude Giroux	$8,275,000 (1)
-Salary Remaining :	$2,256,818
Matthew Boldy	$7,000,000 (2)
-Salary Remaining :	$1,909,091
Damon Severson	$6,250,000 (1)
-Salary Remaining :	$1,704,545
Ryan Pulock	$6,150,000 (1)
-Salary Remaining :	$1,677,273
Dmitry Orlov	$5,100,000 (1)
-Salary Remaining :	$1,390,909
Ryan McLeod	$5,000,000 (3)
-Salary Remaining :	$1,363,636
Karel Vejmelka	$4,750,000 (3)
-Salary Remaining :	$1,295,455
Mason McTavish	$3,394,167 (1)
-Salary Remaining :	$925,682
Morgan Geekie	$2,000,000 (2)
-Salary Remaining :	$545,455
Nico Sturm	$2,000,000 (3)
-Salary Remaining :	$545,455
Noel Acciari	$2,000,000 (1)
-Salary Remaining :	$545,455
Vincent Desharnais	$2,000,000 (2)
-Salary Remaining :	$545,455
Nic Dowd	$1,300,000 (2)
-Salary Remaining :	$354,545
Brendan Smith	$1,000,000 (4)
-Salary Remaining :	$272,727
William Borgen	$925,000 (1)
-Salary Remaining :	$252,273
Adam Gaudette	$775,000 (1)
-Salary Remaining :	$211,364
Cole Koepke	$775,000 (4)
-Salary Remaining :	$211,364
Total Pro Players	20
Salary Commitment
Year 55 : $85,944,167
Year 56 : $43,075,000
Year 57 : $22,325,000
Year 58 : $1,775,000
Salary Average Commitment
Year 55 : $27,544,167
Year 56 : $24,150,000
Year 57 : $21,750,000
Year 58 : $1,200,000
Salary Cap with 1 Way Contract
Year 55 : $85,944,167
Year 56 : $43,075,000
Year 57 : $22,325,000
Year 58 : $1,775,000

Farm Players Salaries
Anthony Duclair	$350,000 (2)
Salary Remaining :	$350,000
Kirby Dach	$336,250 (3)
Salary Remaining :	$336,250
Connor Dewar	$118,000 (2)
Salary Remaining :	$118,000
Kurtis MacDermid	$115,000 (2)
Salary Remaining :	$115,000
Arvid Soderblom	$96,250 (2)
Salary Remaining :	$96,250
Andre Lee	$92,500 (2)
Salary Remaining :	$92,500
John Farinacci	$91,000 (2)
Salary Remaining :	$91,000
Pierrick Dube	$87,000 (4)
Salary Remaining :	$87,000
Viktor Neuchev	$87,000 (2)
Salary Remaining :	$87,000
Kyle McDonald	$87,000 (4)
Salary Remaining :	$87,000
Alex Jefferies	$86,750 (2)
Salary Remaining :	$86,750
Xavier Parent	$85,000 (3)
Salary Remaining :	$85,000
Akito Hirose	$78,750 (2)
Salary Remaining :	$78,750
Reilly Walsh	$77,500 (2)
Salary Remaining :	$77,500
Filip Roos	$77,500 (2)
Salary Remaining :	$77,500
Valtteri Puustinen	$77,500 (2)
Salary Remaining :	$77,500
Hudson Fasching	$77,500 (3)
Salary Remaining :	$77,500
Sheldon Rempal	$77,500 (3)
Salary Remaining :	$77,500
Mitchell Gibson	$77,500 (2)
Salary Remaining :	$77,500
Taylor Gauthier	$0 (0)
Salary Remaining :	$0
Frederic Allard	$0 (0)
Salary Remaining :	$0
Total Farm Players	21
Salary Commitment
Year 55 : $2,175,500
Year 56 : $2,175,500
Year 57 : $750,250
Year 58 : $174,000
Salary Average Commitment
Year 55 : $1,435,000
Year 56 : $1,435,000
Year 57 : $696,250
Year 58 : $120,000

Black Hawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6500 - $180 - 4 766 - 73,33%
Level 2:	5500 - $100 - 5 099 - 92,70%
Level 3:	2717 - $90 - 2 570 - 94,58%
Level 4:	4000 - $80 - 3 836 - 95,91%
Luxury :	1000 - $300 - 952 - 95,25%
Total Capacity :	19717
Income
Home Games Left	11
Average Attendance - %	17 224 - 87,35%
Average Income per Game	$2,301,356
Year to Date Revenue	$71,342,038
Expense
Pro Players Total Salaries	$59,387,500
Farm Players Total Salaries	$0
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$43,008,053
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$42,722,826
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$25,314,917
Pro Remaining Season Days	24
Pro Expenses Per Days	$674,858
Pro Estimated Expenses	$16,196,592
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$16,196,592
Season Salary Cap	$59,387,500
Estimate Under Maximum Salary Cap of $97,500,000	$38,112,500
Estimate Over Minimum Salary Cap of $49,000,000	$10,387,500
Current Bank Account	$290,563,681
Projected Bank Account	$299,682,006

Pro Players Salaries
Morgan Rielly	$7,500,000 (3)
-Salary Remaining :	$2,045,455
Colton Parayko	$6,500,000 (2)
-Salary Remaining :	$1,772,727
Evgeni Malkin	$6,100,000 (3)
-Salary Remaining :	$1,663,636
Jordan Staal	$6,000,000 (1)
-Salary Remaining :	$1,636,364
Ivan Barbashev	$5,000,000 (2)
-Salary Remaining :	$1,363,636
Ukko-Pekka Luukkonen	$4,750,000 (3)
-Salary Remaining :	$1,295,455
Oliver Ekman-Larsson	$3,500,000 (4)
-Salary Remaining :	$954,545
Nick Paul	$3,150,000 (1)
-Salary Remaining :	$859,091
Mathieu Olivier	$3,000,000 (3)
-Salary Remaining :	$818,182
Mathieu Joseph	$2,950,000 (2)
-Salary Remaining :	$804,545
Juuso Valimaki	$2,000,000 (3)
-Salary Remaining :	$545,455
Casey DeSmith	$1,800,000 (1)
-Salary Remaining :	$490,909
Hendrix Lapierre	$1,105,833 (1)
-Salary Remaining :	$301,591
Ross Johnston	$1,100,000 (2)
-Salary Remaining :	$300,000
John-Jason Peterka	$894,167 (1)
-Salary Remaining :	$243,864
Erik Gustafsson	$825,000 (1)
-Salary Remaining :	$225,000
Matt Rempe	$820,000 (2)
-Salary Remaining :	$223,636
Milos Kelemen	$817,500 (1)
-Salary Remaining :	$222,955
Tyler Motte	$800,000 (1)
-Salary Remaining :	$218,182
Joel Hanley	$775,000 (4)
-Salary Remaining :	$211,364
Kevin Labanc	$0 (0)
Denis Gurianov	$0 (0)
Total Pro Players	22
Salary Commitment
Year 55 : $59,387,500
Year 56 : $43,995,000
Year 57 : $27,625,000
Year 58 : $4,275,000
Salary Average Commitment
Year 55 : $26,743,333
Year 56 : $21,670,000
Year 57 : $18,450,000
Year 58 : $1,200,000
Salary Cap with 1 Way Contract
Year 55 : $59,387,500
Year 56 : $43,995,000
Year 57 : $27,625,000
Year 58 : $4,275,000

Farm Players Salaries
Aaron Dell	$120,000 (1)
Salary Remaining :	$120,000
Carl Berglund	$95,000 (4)
Salary Remaining :	$95,000
Robert Hagg	$77,500 (1)
Salary Remaining :	$77,500
Dylan Coghlan	$77,500 (3)
Salary Remaining :	$77,500
James Hamblin	$77,500 (4)
Salary Remaining :	$77,500
Jack Rathbone	$77,500 (2)
Salary Remaining :	$77,500
Marc McLaughlin	$77,500 (4)
Salary Remaining :	$77,500
Total Farm Players	7
Salary Commitment
Year 55 : $602,500
Year 56 : $405,000
Year 57 : $327,500
Year 58 : $250,000
Salary Average Commitment
Year 55 : $377,500
Year 56 : $317,500
Year 57 : $257,500
Year 58 : $180,000

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6500 - $175 - 5 592 - 86,03%
Level 2:	4500 - $140 - 3 933 - 87,41%
Level 3:	3500 - $95 - 2 588 - 73,95%
Level 4:	3650 - $85 - 3 628 - 99,40%
Luxury :	1000 - $300 - 933 - 93,28%
Total Capacity :	19150
Income
Home Games Left	8
Average Attendance - %	16 674 - 87,07%
Average Income per Game	$2,479,681
Year to Date Revenue	$84,309,166
Expense
Pro Players Total Salaries	$86,166,833
Farm Players Total Salaries	$0
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$62,578,234
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$62,426,972
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$19,837,451
Pro Remaining Season Days	24
Pro Expenses Per Days	$979,169
Pro Estimated Expenses	$23,500,056
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$23,500,056
Season Salary Cap	$86,166,833
Estimate Under Maximum Salary Cap of $97,500,000	$11,333,167
Estimate Over Minimum Salary Cap of $49,000,000	$37,166,833
Current Bank Account	$248,786,603
Projected Bank Account	$245,123,998

Pro Players Salaries
Mikko Rantanen	$12,000,000 (3)
-Salary Remaining :	$3,272,727
Jack Eichel	$10,000,000 (1)
-Salary Remaining :	$2,727,273
Patrik Laine	$8,700,000 (1)
-Salary Remaining :	$2,372,727
Miro Heiskanen	$8,450,000 (1)
-Salary Remaining :	$2,304,545
Devon Toews	$7,250,000 (3)
-Salary Remaining :	$1,977,273
Anthony Cirelli	$6,250,000 (2)
-Salary Remaining :	$1,704,545
Cam York	$5,150,000 (3)
-Salary Remaining :	$1,404,545
Travis Sanheim	$4,675,000 (1)
-Salary Remaining :	$1,275,000
Connor Murphy	$4,400,000 (1)
-Salary Remaining :	$1,200,000
Will Smith	$4,150,000 (3)
-Salary Remaining :	$1,131,818
Shane Pinto	$3,750,000 (2)
-Salary Remaining :	$1,022,727
Jack Quinn	$1,713,333 (2)
-Salary Remaining :	$467,273
Devon Levi	$1,566,667 (2)
-Salary Remaining :	$427,273
Kirill Marchenko	$1,562,500 (1)
-Salary Remaining :	$426,136
Pontus Holmberg	$1,550,000 (3)
-Salary Remaining :	$422,727
Scott Wedgewood	$1,500,000 (5)
-Salary Remaining :	$409,091
Justin Danforth	$975,000 (2)
-Salary Remaining :	$265,909
Jiri Kulich	$886,000 (2)
-Salary Remaining :	$241,636
Tyson Foerster	$863,333 (2)
-Salary Remaining :	$235,454
Calvin de Haan	$775,000 (3)
-Salary Remaining :	$211,364
Total Pro Players	20
Salary Commitment
Year 55 : $86,166,833
Year 56 : $48,379,333
Year 57 : $32,375,000
Year 58 : $1,500,000
Salary Average Commitment
Year 55 : $46,100,833
Year 56 : $35,238,333
Year 57 : $30,700,000
Year 58 : $600,000
Salary Cap with 1 Way Contract
Year 55 : $86,166,833
Year 56 : $48,379,333
Year 57 : $32,375,000
Year 58 : $1,500,000

Farm Players Salaries
Thatcher Demko	$500,000 (1)
Salary Remaining :	$500,000
Thomas Novak	$350,000 (2)
Salary Remaining :	$350,000
Jordan Spence	$150,000 (1)
Salary Remaining :	$150,000
Caleb Jones	$135,000 (1)
Salary Remaining :	$135,000
Brennan Othmann	$131,333 (1)
Salary Remaining :	$131,333
Conor Timmins	$110,000 (2)
Salary Remaining :	$110,000
Fedor Svechkov	$106,700 (1)
Salary Remaining :	$106,700
Daniil Tarasov	$105,000 (1)
Salary Remaining :	$105,000
Luca Cagnoni	$95,000 (3)
Salary Remaining :	$95,000
Josh Maniscalco	$92,500 (1)
Salary Remaining :	$92,500
Nikita Grebenkin	$87,500 (1)
Salary Remaining :	$87,500
Justus Annunen	$83,750 (2)
Salary Remaining :	$83,750
Nick Cicek	$83,500 (2)
Salary Remaining :	$83,500
Trevor Lewis	$80,000 (1)
Salary Remaining :	$80,000
Tanner Laczynski	$77,500 (1)
Salary Remaining :	$77,500
Cayden Primeau	$77,500 (1)
Salary Remaining :	$77,500
Guillaume Brisebois	$75,000 (1)
Salary Remaining :	$75,000
Joseph Cecconi	$75,000 (1)
Salary Remaining :	$75,000
Total Farm Players	18
Salary Commitment
Year 55 : $2,415,283
Year 56 : $722,250
Year 57 : $95,000
Year 58 : $0
Salary Average Commitment
Year 55 : $998,033
Year 56 : $275,000
Year 57 : $95,000
Year 58 : $0

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Banknorth Garden
Level 1:	5000 - $180 - 4 665 - 93,31%
Level 2:	5000 - $140 - 3 989 - 79,78%
Level 3:	2500 - $125 - 2 030 - 81,20%
Level 4:	4065 - $100 - 3 042 - 74,84%
Luxury :	1000 - $300 - 937 - 93,72%
Total Capacity :	17565
Income
Home Games Left	9
Average Attendance - %	14 664 - 83,48%
Average Income per Game	$2,349,212
Year to Date Revenue	$77,523,986
Expense
Pro Players Total Salaries	$52,837,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$37,240,791
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$37,099,315
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$21,142,905
Pro Remaining Season Days	24
Pro Expenses Per Days	$600,420
Pro Estimated Expenses	$14,410,080
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$14,410,080
Season Salary Cap	$52,837,000
Estimate Under Maximum Salary Cap of $97,500,000	$44,663,000
Estimate Over Minimum Salary Cap of $49,000,000	$3,837,000
Current Bank Account	$418,549,531
Projected Bank Account	$425,282,356

Pro Players Salaries
Andrew Mangiapane	$5,800,000 (2)
-Salary Remaining :	$1,581,818
Andrei Kuzmenko	$5,500,000 (1)
-Salary Remaining :	$1,500,000
Tristan Jarry	$5,375,000 (1)
-Salary Remaining :	$1,465,909
Ryan Strome	$5,000,000 (5)
-Salary Remaining :	$1,363,636
Shayne Gostisbehere	$4,125,000 (1)
-Salary Remaining :	$1,125,000
Olli Maatta	$3,500,000 (3)
-Salary Remaining :	$954,545
Kailer Yamamoto	$3,100,000 (1)
-Salary Remaining :	$845,455
Jack Roslovic	$2,800,000 (2)
-Salary Remaining :	$763,636
Martin Fehervary	$2,675,000 (3)
-Salary Remaining :	$729,545
Cole Sillinger	$2,250,000 (3)
-Salary Remaining :	$613,636
Sonny Milano	$1,900,000 (1)
-Salary Remaining :	$518,182
Isac Lundestrom	$1,800,000 (1)
-Salary Remaining :	$490,909
Travis Boyd	$1,750,000 (1)
-Salary Remaining :	$477,273
Rasmus Sandin	$1,400,000 (1)
-Salary Remaining :	$381,818
Philipp Kurashev	$1,200,000 (3)
-Salary Remaining :	$327,273
Nick Perbix	$1,125,000 (1)
-Salary Remaining :	$306,818
Matt Murray	$1,000,000 (3)
-Salary Remaining :	$272,727
Kasperi Kapanen	$1,000,000 (2)
-Salary Remaining :	$272,727
Nick Seeler	$775,000 (1)
-Salary Remaining :	$211,364
Calvin Pickard	$762,000 (1)
-Salary Remaining :	$207,818
Total Pro Players	20
Salary Commitment
Year 55 : $52,837,000
Year 56 : $25,225,000
Year 57 : $15,625,000
Year 58 : $5,000,000
Salary Average Commitment
Year 55 : $5,400,000
Year 56 : $5,400,000
Year 57 : $3,600,000
Year 58 : $600,000
Salary Cap with 1 Way Contract
Year 55 : $52,837,000
Year 56 : $25,225,000
Year 57 : $15,625,000
Year 58 : $5,000,000

Farm Players Salaries
Ivan Fedotov	$327,500 (3)
Salary Remaining :	$327,500
Antti Raanta	$150,000 (3)
Salary Remaining :	$150,000
Carl Grundstrom	$130,000 (1)
Salary Remaining :	$130,000
Andreas Englund	$100,000 (1)
Salary Remaining :	$100,000
Vasily Podkolzin	$100,000 (2)
Salary Remaining :	$100,000
Ben Hutton	$97,500 (2)
Salary Remaining :	$97,500
Ryan Johnson	$92,500 (2)
Salary Remaining :	$92,500
Tye Kartye	$92,500 (1)
Salary Remaining :	$92,500
Artemi Kniazev	$90,500 (1)
Salary Remaining :	$90,500
Calen Addison	$82,500 (1)
Salary Remaining :	$82,500
Colton Dach	$82,500 (3)
Salary Remaining :	$82,500
Isaac Ratcliffe	$81,250 (3)
Salary Remaining :	$81,250
Joe Snively	$80,000 (1)
Salary Remaining :	$80,000
Vinni Lettieri	$77,500 (1)
Salary Remaining :	$77,500
Kieffer Bellows	$77,500 (3)
Salary Remaining :	$77,500
Matthew Highmore	$77,500 (2)
Salary Remaining :	$77,500
Christian Wolanin	$77,500 (3)
Salary Remaining :	$77,500
Troy Grosenick	$77,500 (2)
Salary Remaining :	$77,500
Lane Pederson	$77,500 (2)
Salary Remaining :	$77,500
Luke Philp	$77,500 (2)
Salary Remaining :	$77,500
Austin Strand	$77,500 (3)
Salary Remaining :	$77,500
Cole Guttman	$77,500 (3)
Salary Remaining :	$77,500
Collin Delia	$77,500 (3)
Salary Remaining :	$77,500
Jake Leschyshyn	$76,667 (1)
Salary Remaining :	$76,667
Ken Appleby	$76,250 (1)
Salary Remaining :	$76,250
Adam Ruzicka	$76,250 (1)
Salary Remaining :	$76,250
Jordy Bellerive	$0 (0)
Salary Remaining :	$0
Filip Zadina	$0 (0)
Salary Remaining :	$0
Riley Damiani	$0 (0)
Salary Remaining :	$0
Total Farm Players	29
Salary Commitment
Year 55 : $2,510,917
Year 56 : $1,628,750
Year 57 : $1,028,750
Year 58 : $0
Salary Average Commitment
Year 55 : $1,292,500
Year 56 : $1,140,000
Year 57 : $747,500
Year 58 : $0

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	7000 - $180 - 4 692 - 67,03%
Level 2:	5000 - $140 - 3 879 - 77,57%
Level 3:	4000 - $125 - 2 002 - 50,04%
Level 4:	4273 - $100 - 3 030 - 70,92%
Luxury :	1000 - $300 - 947 - 94,74%
Total Capacity :	21273
Income
Home Games Left	12
Average Attendance - %	14 550 - 68,40%
Average Income per Game	$2,336,302
Year to Date Revenue	$70,089,061
Expense
Pro Players Total Salaries	$77,949,166
Farm Players Total Salaries	$0
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$61,380,862
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$61,228,021
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$28,035,624
Pro Remaining Season Days	24
Pro Expenses Per Days	$885,786
Pro Estimated Expenses	$21,258,864
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$21,258,864
Season Salary Cap	$77,949,166
Estimate Under Maximum Salary Cap of $97,500,000	$19,550,834
Estimate Over Minimum Salary Cap of $49,000,000	$28,949,166
Current Bank Account	$140,472,434
Projected Bank Account	$147,249,194

Pro Players Salaries
Drew Doughty	$11,000,000 (2)
-Salary Remaining :	$3,000,000
Cam Fowler	$6,500,000 (4)
-Salary Remaining :	$1,772,727
Brendan Gallagher	$6,500,000 (2)
-Salary Remaining :	$1,772,727
Erik Johnson	$6,000,000 (2)
-Salary Remaining :	$1,636,364
Vladimir Tarasenko	$5,000,000 (2)
-Salary Remaining :	$1,363,636
Ilya Mikheyev	$4,750,000 (3)
-Salary Remaining :	$1,295,455
Artyom Levshunov	$4,225,000 (2)
-Salary Remaining :	$1,152,273
Nino Niederreiter	$4,000,000 (5)
-Salary Remaining :	$1,090,909
Petr Mrazek	$3,800,000 (1)
-Salary Remaining :	$1,036,364
Alex Iafallo	$3,666,666 (3)
-Salary Remaining :	$1,000,000
Ryan Suter	$3,650,000 (1)
-Salary Remaining :	$995,455
Craig Smith	$3,100,000 (1)
-Salary Remaining :	$845,455
Brock McGinn	$2,750,000 (1)
-Salary Remaining :	$750,000
Cody Glass	$2,500,000 (3)
-Salary Remaining :	$681,818
Sean Kuraly	$2,500,000 (2)
-Salary Remaining :	$681,818
Dan Vladar	$2,200,000 (2)
-Salary Remaining :	$600,000
Kevin Korchinski	$1,920,000 (2)
-Salary Remaining :	$523,636
Oskar Sundqvist	$1,500,000 (3)
-Salary Remaining :	$409,091
Oliver Kapanen (Out of Payroll)	$1,208,333 (2)
-Salary Remaining :	$329,545
Joseph Veleno	$825,000 (1)
-Salary Remaining :	$225,000
Julien Gauthier	$787,500 (2)
-Salary Remaining :	$214,773
Nathan Walker	$775,000 (3)
-Salary Remaining :	$211,364
Landon Bow	$0 (0)
Total Pro Players	23
Salary Commitment
Year 55 : $79,157,499
Year 56 : $65,032,499
Year 57 : $23,691,666
Year 58 : $10,500,000
Salary Average Commitment
Year 55 : $32,868,332
Year 56 : $32,268,332
Year 57 : $17,616,666
Year 58 : $4,600,000
Salary Cap with 1 Way Contract
Year 55 : $79,157,499
Year 56 : $65,032,499
Year 57 : $23,691,666
Year 58 : $10,500,000

Farm Players Salaries
Yegor Zamula	$170,000 (3)
Salary Remaining :	$170,000
Tyler Boucher	$160,000 (2)
Salary Remaining :	$160,000
Samuel Honzek	$138,667 (2)
Salary Remaining :	$138,667
Matt Stienburg	$95,000 (2)
Salary Remaining :	$95,000
Jayden Grubbe	$92,500 (2)
Salary Remaining :	$92,500
Julian Lutz	$92,333 (2)
Salary Remaining :	$92,333
Emil Andrae	$90,333 (2)
Salary Remaining :	$90,333
Brett Harrison	$90,300 (2)
Salary Remaining :	$90,300
Zack Ostapchuk	$88,000 (2)
Salary Remaining :	$88,000
Parker Bell	$85,750 (2)
Salary Remaining :	$85,750
Simon Lundmark	$85,083 (1)
Salary Remaining :	$85,083
Daniil Chayka	$84,400 (2)
Salary Remaining :	$84,400
Matyas Sapovaliv	$80,333 (2)
Salary Remaining :	$80,333
Nikita Okhotyuk	$78,917 (2)
Salary Remaining :	$78,917
Jared McIsaac	$78,750 (2)
Salary Remaining :	$78,750
Trey Fix-Wolansky	$77,500 (1)
Salary Remaining :	$77,500
Malcolm Subban	$77,500 (1)
Salary Remaining :	$77,500
Jett Woo	$0 (0)
Salary Remaining :	$0
Noel Hoefenmayer	$0 (0)
Salary Remaining :	$0
Gabriel Fortier	$0 (0)
Salary Remaining :	$0
Total Farm Players	20
Salary Commitment
Year 55 : $1,665,366
Year 56 : $1,425,283
Year 57 : $170,000
Year 58 : $0
Salary Average Commitment
Year 55 : $1,049,833
Year 56 : $1,049,833
Year 57 : $60,000
Year 58 : $0

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6500 - $180 - 4 822 - 74,19%
Level 2:	5500 - $140 - 3 948 - 71,78%
Level 3:	2250 - $125 - 2 016 - 89,60%
Level 4:	4000 - $100 - 3 054 - 76,35%
Luxury :	1000 - $300 - 938 - 93,81%
Total Capacity :	19250
Income
Home Games Left	7
Average Attendance - %	14 778 - 76,77%
Average Income per Game	$2,372,484
Year to Date Revenue	$83,036,949
Expense
Pro Players Total Salaries	$95,159,167
Farm Players Total Salaries	$0
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$69,239,616
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$68,899,843
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$16,607,390
Pro Remaining Season Days	24
Pro Expenses Per Days	$1,081,354
Pro Estimated Expenses	$25,952,496
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$25,952,496
Season Salary Cap	$95,159,167
Estimate Under Maximum Salary Cap of $97,500,000	$2,340,833
Estimate Over Minimum Salary Cap of $49,000,000	$46,159,167
Current Bank Account	$16,305,154
Projected Bank Account	$6,960,048

Pro Players Salaries
Nathan MacKinnon	$12,600,000 (2)
-Salary Remaining :	$3,436,364
Robert Thomas	$8,125,000 (1)
-Salary Remaining :	$2,215,909
Thomas Chabot	$8,000,000 (3)
-Salary Remaining :	$2,181,818
Jason Robertson	$7,750,000 (1)
-Salary Remaining :	$2,113,636
Hampus Lindholm	$6,500,000 (3)
-Salary Remaining :	$1,772,727
Chris Kreider	$6,500,000 (3)
-Salary Remaining :	$1,772,727
Mattias Ekholm	$6,250,000 (5)
-Salary Remaining :	$1,704,545
Jacob Markstrom	$6,000,000 (2)
-Salary Remaining :	$1,636,364
Pavel Buchnevich	$5,800,000 (1)
-Salary Remaining :	$1,581,818
Joel Eriksson Ek	$5,200,000 (3)
-Salary Remaining :	$1,418,182
Ross Colton	$4,000,000 (3)
-Salary Remaining :	$1,090,909
Joel Edmundson	$3,850,000 (5)
-Salary Remaining :	$1,050,000
Filip Gustavsson	$3,750,000 (2)
-Salary Remaining :	$1,022,727
Braden Schneider	$2,200,000 (1)
-Salary Remaining :	$600,000
Jamie Oleksiak	$2,137,500 (1)
-Salary Remaining :	$582,955
Calle Jarnkrok	$2,100,000 (5)
-Salary Remaining :	$572,727
Kevin Stenlund	$2,000,000 (2)
-Salary Remaining :	$545,455
Philip Tomasino	$863,334 (1)
-Salary Remaining :	$235,455
Luke Kunin	$775,000 (3)
-Salary Remaining :	$211,364
Taylor Raddysh	$758,333 (1)
-Salary Remaining :	$206,818
Total Pro Players	20
Salary Commitment
Year 55 : $95,159,167
Year 56 : $67,525,000
Year 57 : $43,175,000
Year 58 : $12,200,000
Salary Average Commitment
Year 55 : $13,700,000
Year 56 : $12,500,000
Year 57 : $10,700,000
Year 58 : $1,800,000
Salary Cap with 1 Way Contract
Year 55 : $95,159,167
Year 56 : $67,525,000
Year 57 : $43,175,000
Year 58 : $12,200,000

Farm Players Salaries
Filip Hronek	$725,000 (2)
Salary Remaining :	$725,000
Calvin Petersen	$500,000 (1)
Salary Remaining :	$500,000
Matias Maccelli	$342,500 (2)
Salary Remaining :	$342,500
Jonas Siegenthaler	$340,000 (2)
Salary Remaining :	$340,000
Oliver Kylington	$250,000 (1)
Salary Remaining :	$250,000
Dmitry Kulikov	$115,000 (4)
Salary Remaining :	$115,000
Jack Johnson	$115,000 (1)
Salary Remaining :	$115,000
Josh Mahura	$92,500 (1)
Salary Remaining :	$92,500
Curtis Hall	$92,500 (1)
Salary Remaining :	$92,500
Layton Ahac	$89,750 (1)
Salary Remaining :	$89,750
Jacob Bernard-Docker	$87,500 (3)
Salary Remaining :	$87,500
Sebastian Cossa	$86,333 (2)
Salary Remaining :	$86,333
Michael Eyssimont	$80,000 (2)
Salary Remaining :	$80,000
Wade Allison	$78,500 (1)
Salary Remaining :	$78,500
Adam Erne	$78,500 (1)
Salary Remaining :	$78,500
Ian Mitchell	$77,500 (2)
Salary Remaining :	$77,500
Justin Bailey	$77,500 (2)
Salary Remaining :	$77,500
Jimmy Huntington	$77,500 (1)
Salary Remaining :	$77,500
Bokondji Imama	$77,500 (3)
Salary Remaining :	$77,500
Isaak Phillips	$77,500 (1)
Salary Remaining :	$77,500
Angus Crookshank	$77,500 (3)
Salary Remaining :	$77,500
Boris Katchouk	$75,833 (1)
Salary Remaining :	$75,833
Total Farm Players	22
Salary Commitment
Year 55 : $3,613,916
Year 56 : $2,086,333
Year 57 : $357,500
Year 58 : $115,000
Salary Average Commitment
Year 55 : $1,106,333
Year 56 : $686,333
Year 57 : $240,000
Year 58 : $60,000

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6000 - $180 - 4 758 - 79,29%
Level 2:	5000 - $140 - 3 948 - 78,95%
Level 3:	2506 - $125 - 2 037 - 81,30%
Level 4:	4000 - $100 - 3 061 - 76,52%
Luxury :	1000 - $300 - 949 - 94,94%
Total Capacity :	18506
Income
Home Games Left	7
Average Attendance - %	14 753 - 79,72%
Average Income per Game	$2,367,316
Year to Date Revenue	$82,856,045
Expense
Pro Players Total Salaries	$67,758,333
Farm Players Total Salaries	$0
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$52,221,410
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$52,139,308
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$16,571,209
Pro Remaining Season Days	24
Pro Expenses Per Days	$769,981
Pro Estimated Expenses	$18,479,544
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$18,479,544
Season Salary Cap	$67,758,333
Estimate Under Maximum Salary Cap of $97,500,000	$29,741,667
Estimate Over Minimum Salary Cap of $49,000,000	$18,758,333
Current Bank Account	$69,364,582
Projected Bank Account	$67,456,247

Pro Players Salaries
Jesper Bratt	$7,875,000 (2)
-Salary Remaining :	$2,147,727
Elias Pettersson	$7,350,000 (1)
-Salary Remaining :	$2,004,545
Kris Letang	$7,250,000 (3)
-Salary Remaining :	$1,977,273
Macklin Celebrini	$4,475,000 (3)
-Salary Remaining :	$1,220,455
Logan Cooley	$4,450,000 (2)
-Salary Remaining :	$1,213,636
Adam Fantilli	$4,150,000 (2)
-Salary Remaining :	$1,131,818
Nick Foligno	$4,000,000 (3)
-Salary Remaining :	$1,090,909
Bowen Byram	$3,850,000 (2)
-Salary Remaining :	$1,050,000
Scott Mayfield	$3,500,000 (5)
-Salary Remaining :	$954,545
Brandon Tanev	$3,500,000 (3)
-Salary Remaining :	$954,545
Ian Cole	$3,000,000 (5)
-Salary Remaining :	$818,182
Stuart Skinner	$2,600,000 (1)
-Salary Remaining :	$709,091
Vladislav Namestnikov	$2,000,000 (4)
-Salary Remaining :	$545,455
Jake Sanderson	$1,850,000 (1)
-Salary Remaining :	$504,545
William Eklund	$1,775,000 (2)
-Salary Remaining :	$484,091
Anthony DeAngelo	$1,750,000 (2)
-Salary Remaining :	$477,273
Collin Graf	$1,283,333 (3)
-Salary Remaining :	$350,000
Matthew Knies	$925,000 (2)
-Salary Remaining :	$252,273
Marcus Johansson	$800,000 (5)
-Salary Remaining :	$218,182
Joel Hofer	$775,000 (2)
-Salary Remaining :	$211,364
Colin Blackwell	$600,000 (1)
-Salary Remaining :	$163,636
Total Pro Players	21
Salary Commitment
Year 55 : $67,758,333
Year 56 : $55,358,333
Year 57 : $29,808,333
Year 58 : $9,300,000
Salary Average Commitment
Year 55 : $21,727,500
Year 56 : $19,277,500
Year 57 : $11,158,333
Year 58 : $4,800,000
Salary Cap with 1 Way Contract
Year 55 : $67,758,333
Year 56 : $55,358,333
Year 57 : $29,808,333
Year 58 : $9,300,000

Farm Players Salaries
Frederik Andersen	$340,000 (4)
Salary Remaining :	$340,000
Casey Cizikas	$250,000 (5)
Salary Remaining :	$250,000
Matthew Benning	$125,000 (3)
Salary Remaining :	$125,000
Eric Robinson	$95,000 (2)
Salary Remaining :	$95,000
Leevi Merilainen	$82,000 (1)
Salary Remaining :	$82,000
Rodrigo Abols	$80,000 (5)
Salary Remaining :	$80,000
Filip Kral	$77,500 (2)
Salary Remaining :	$77,500
Kyle MacLean	$77,500 (4)
Salary Remaining :	$77,500
Sheldon Dries	$77,500 (2)
Salary Remaining :	$77,500
Owen Sillinger	$77,500 (4)
Salary Remaining :	$77,500
Connor Carrick	$77,500 (2)
Salary Remaining :	$77,500
John Leonard	$77,500 (2)
Salary Remaining :	$77,500
Kaden Fulcher	$0 (0)
Salary Remaining :	$0
Carl Dahlstrom	$0 (0)
Salary Remaining :	$0
Total Farm Players	14
Salary Commitment
Year 55 : $1,437,000
Year 56 : $1,355,000
Year 57 : $950,000
Year 58 : $825,000
Salary Average Commitment
Year 55 : $807,000
Year 56 : $725,000
Year 57 : $425,000
Year 58 : $300,000

Devils

Devils is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - $180 - 4 720 - 78,67%
Level 2:	5000 - $140 - 3 950 - 79,01%
Level 3:	2000 - $125 - 1 962 - 98,09%
Level 4:	4000 - $100 - 3 058 - 76,46%
Luxury :	1000 - $300 - 952 - 95,21%
Total Capacity :	18000
Income
Home Games Left	11
Average Attendance - %	14 643 - 81,35%
Average Income per Game	$2,351,337
Year to Date Revenue	$72,891,436
Expense
Pro Players Total Salaries	$47,259,999
Farm Players Total Salaries	$0
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$31,298,584
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$30,858,266
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$25,864,703
Pro Remaining Season Days	24
Pro Expenses Per Days	$537,045
Pro Estimated Expenses	$12,889,080
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$12,889,080
Season Salary Cap	$47,259,999
Estimate Under Maximum Salary Cap of $97,500,000	$50,240,001
Estimate Over Minimum Salary Cap of $49,000,000	-$1,740,001
Current Bank Account	$394,399,752
Projected Bank Account	$407,375,375

Pro Players Salaries
Jaden Schwartz	$5,500,000 (4)
-Salary Remaining :	$1,500,000
Ryan Graves	$4,500,000 (3)
-Salary Remaining :	$1,227,273
Andreas Athanasiou	$4,250,000 (1)
-Salary Remaining :	$1,159,091
Cole Perfetti	$3,250,000 (2)
-Salary Remaining :	$886,364
Carson Soucy	$3,250,000 (2)
-Salary Remaining :	$886,364
Marcus Bjork	$2,550,000 (3)
-Salary Remaining :	$695,455
Dominik Kubalik	$2,500,000 (1)
-Salary Remaining :	$681,818
Yegor Chinakhov	$2,100,000 (2)
-Salary Remaining :	$572,727
Ethan Bear	$2,062,000 (2)
-Salary Remaining :	$562,364
Marco Kasper	$1,890,000 (1)
-Salary Remaining :	$515,455
Seamus Casey	$1,350,000 (2)
-Salary Remaining :	$368,182
Avery Hayes	$1,255,000 (3)
-Salary Remaining :	$342,273
Christian Fischer	$1,125,000 (2)
-Salary Remaining :	$306,818
Kyle Burroughs	$1,100,000 (1)
-Salary Remaining :	$300,000
Adam Scheel	$925,000 (1)
-Salary Remaining :	$252,273
Damian Clara	$918,000 (2)
-Salary Remaining :	$250,364
Reid Schaefer	$886,666 (3)
-Salary Remaining :	$241,818
Zachary Bolduc	$863,333 (2)
-Salary Remaining :	$235,454
Zachary Jones	$812,500 (2)
-Salary Remaining :	$221,591
Luke Evangelista	$797,500 (1)
-Salary Remaining :	$217,500
Mitchell Stephens	$775,000 (2)
-Salary Remaining :	$211,364
Ben Kraws	$775,000 (4)
-Salary Remaining :	$211,364
Juuso Parssinen	$775,000 (2)
-Salary Remaining :	$211,364
Calle Rosen	$775,000 (2)
-Salary Remaining :	$211,364
Riley Tufte	$775,000 (3)
-Salary Remaining :	$211,364
Adam Wilsby	$750,000 (3)
-Salary Remaining :	$204,545
Colton Point	$750,000 (1)
-Salary Remaining :	$204,545
Total Pro Players	27
Salary Commitment
Year 55 : $47,259,999
Year 56 : $35,047,499
Year 57 : $16,991,666
Year 58 : $6,275,000
Salary Average Commitment
Year 55 : $18,713,333
Year 56 : $15,988,333
Year 57 : $8,525,000
Year 58 : $1,450,000
Salary Cap with 1 Way Contract
Year 55 : $47,259,999
Year 56 : $35,047,499
Year 57 : $16,991,666
Year 58 : $6,275,000

Farm Players Salaries
Pierre Engvall	$300,000 (2)
Salary Remaining :	$300,000
Filip Bystedt	$100,000 (2)
Salary Remaining :	$100,000
Jean-Luc Foudy	$84,700 (2)
Salary Remaining :	$84,700
Fraser Minten	$81,667 (3)
Salary Remaining :	$81,667
Jonny Brodzinski	$78,800 (3)
Salary Remaining :	$78,800
Carson Meyer	$77,500 (1)
Salary Remaining :	$77,500
Olle Lycksell	$77,500 (3)
Salary Remaining :	$77,500
Kole Lind	$77,500 (3)
Salary Remaining :	$77,500
Dereck Baribeau	$0 (0)
Salary Remaining :	$0
Gustav Olofsson	$0 (0)
Salary Remaining :	$0
Total Farm Players	10
Salary Commitment
Year 55 : $877,667
Year 56 : $800,167
Year 57 : $315,467
Year 58 : $0
Salary Average Commitment
Year 55 : $551,000
Year 56 : $491,000
Year 57 : $279,167
Year 58 : $0

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $180 - 4 704 - 78,40%
Level 2:	5000 - $140 - 3 952 - 79,04%
Level 3:	2336 - $125 - 2 012 - 86,14%
Level 4:	4000 - $100 - 3 120 - 78,01%
Luxury :	1000 - $300 - 953 - 95,31%
Total Capacity :	18336
Income
Home Games Left	9
Average Attendance - %	14 742 - 80,40%
Average Income per Game	$2,361,992
Year to Date Revenue	$77,945,736
Expense
Pro Players Total Salaries	$68,130,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$51,131,675
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$51,111,219
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$21,257,928
Pro Remaining Season Days	24
Pro Expenses Per Days	$774,205
Pro Estimated Expenses	$18,580,920
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$18,580,920
Season Salary Cap	$68,130,000
Estimate Under Maximum Salary Cap of $97,500,000	$29,370,000
Estimate Over Minimum Salary Cap of $49,000,000	$19,130,000
Current Bank Account	$290,749,858
Projected Bank Account	$293,426,866

Pro Players Salaries
Bo Horvat	$8,500,000 (3)
-Salary Remaining :	$2,318,182
Dylan Cozens	$7,100,000 (2)
-Salary Remaining :	$1,936,364
Rasmus Dahlin	$6,000,000 (1)
-Salary Remaining :	$1,636,364
Erik Cernak	$5,200,000 (1)
-Salary Remaining :	$1,418,182
Joel Farabee	$5,000,000 (3)
-Salary Remaining :	$1,363,636
Juuse Saros	$5,000,000 (1)
-Salary Remaining :	$1,363,636
Pavel Zacha	$4,750,000 (3)
-Salary Remaining :	$1,295,455
Trevor Moore	$4,200,000 (3)
-Salary Remaining :	$1,145,455
Dawson Mercer	$4,000,000 (3)
-Salary Remaining :	$1,090,909
Erik Haula	$3,150,000 (3)
-Salary Remaining :	$859,091
Zach Whitecloud	$2,750,000 (1)
-Salary Remaining :	$750,000
Jake Bean	$2,333,333 (1)
-Salary Remaining :	$636,364
Nathan Bastian	$1,350,000 (1)
-Salary Remaining :	$368,182
Matej Blumel	$925,000 (1)
-Salary Remaining :	$252,273
Linus Karlsson	$925,000 (1)
-Salary Remaining :	$252,273
Ryan Shea	$900,000 (2)
-Salary Remaining :	$245,455
Ryker Evans	$897,500 (1)
-Salary Remaining :	$244,773
Mavrik Bourque	$894,167 (1)
-Salary Remaining :	$243,864
Logan Stankoven	$880,000 (2)
-Salary Remaining :	$240,000
Nikolas Matinpalo	$875,000 (2)
-Salary Remaining :	$238,636
Alex Steeves	$850,000 (1)
-Salary Remaining :	$231,818
Sam Malinski	$850,000 (1)
-Salary Remaining :	$231,818
Logan Thompson	$800,000 (1)
-Salary Remaining :	$218,182
Total Pro Players	23
Salary Commitment
Year 55 : $68,130,000
Year 56 : $39,355,000
Year 57 : $29,600,000
Year 58 : $0
Salary Average Commitment
Year 55 : $35,808,334
Year 56 : $29,639,167
Year 57 : $26,450,000
Year 58 : $0
Salary Cap with 1 Way Contract
Year 55 : $68,130,000
Year 56 : $39,355,000
Year 57 : $29,600,000
Year 58 : $0

Farm Players Salaries
Nate Danielson	$188,667 (3)
Salary Remaining :	$188,667
Brad Lambert	$120,000 (1)
Salary Remaining :	$120,000
Nikita Chibrikov	$92,500 (1)
Salary Remaining :	$92,500
Declan Carlile	$92,500 (1)
Salary Remaining :	$92,500
Nikita Novikov	$92,500 (1)
Salary Remaining :	$92,500
Samu Tuomaala	$92,500 (1)
Salary Remaining :	$92,500
Connor Mackey	$91,250 (1)
Salary Remaining :	$91,250
Elias Salomonsson	$89,500 (3)
Salary Remaining :	$89,500
Cameron Whitehead	$87,500 (2)
Salary Remaining :	$87,500
Jared Davidson	$86,250 (2)
Salary Remaining :	$86,250
Aatu Jamsen	$85,250 (1)
Salary Remaining :	$85,250
Artur Akhtyamov	$85,167 (3)
Salary Remaining :	$85,167
Ryan Tverberg	$85,167 (1)
Salary Remaining :	$85,167
Matthew Seminoff	$85,000 (1)
Salary Remaining :	$85,000
Nolan Foote	$82,500 (2)
Salary Remaining :	$82,500
Benoit-Olivier Groulx	$81,250 (1)
Salary Remaining :	$81,250
Clay Stevenson	$77,500 (2)
Salary Remaining :	$77,500
Matthew Robertson	$77,500 (1)
Salary Remaining :	$77,500
Travis Mitchell	$77,500 (1)
Salary Remaining :	$77,500
Matt Villalta	$77,500 (1)
Salary Remaining :	$77,500
Dennis Cholowski	$77,500 (1)
Salary Remaining :	$77,500
Total Farm Players	21
Salary Commitment
Year 55 : $1,925,001
Year 56 : $697,084
Year 57 : $363,334
Year 58 : $0
Salary Average Commitment
Year 55 : $1,544,834
Year 56 : $648,334
Year 57 : $363,334
Year 58 : $0

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6000 - $180 - 4 802 - 80,03%
Level 2:	5000 - $140 - 3 949 - 78,99%
Level 3:	3289 - $125 - 2 000 - 60,80%
Level 4:	4000 - $100 - 3 131 - 78,28%
Luxury :	1000 - $300 - 940 - 93,95%
Total Capacity :	19289
Income
Home Games Left	11
Average Attendance - %	14 822 - 76,84%
Average Income per Game	$2,375,326
Year to Date Revenue	$73,635,098
Expense
Pro Players Total Salaries	$95,709,542
Farm Players Total Salaries	$0
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$70,275,123
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$70,275,123
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$26,128,583
Pro Remaining Season Days	24
Pro Expenses Per Days	$1,087,608
Pro Estimated Expenses	$26,102,592
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$26,102,592
Season Salary Cap	$95,709,542
Estimate Under Maximum Salary Cap of $97,500,000	$1,790,458
Estimate Over Minimum Salary Cap of $49,000,000	$46,709,542
Current Bank Account	$198,970,621
Projected Bank Account	$198,996,612

Pro Players Salaries
John Tavares	$11,000,000 (2)
-Salary Remaining :	$3,000,000
Kirill Kaprizov	$9,000,000 (3)
-Salary Remaining :	$2,454,545
Tim Stutzle	$8,350,000 (2)
-Salary Remaining :	$2,277,273
Jack Hughes	$8,000,000 (3)
-Salary Remaining :	$2,181,818
Clayton Keller	$7,150,000 (2)
-Salary Remaining :	$1,950,000
Dylan Guenther	$7,142,875 (3)
-Salary Remaining :	$1,948,057
Vladislav Gavrikov	$7,000,000 (3)
-Salary Remaining :	$1,909,091
Neal Pionk	$5,875,000 (2)
-Salary Remaining :	$1,602,273
Christian Dvorak	$5,400,000 (1)
-Salary Remaining :	$1,472,727
Shea Theodore	$5,200,000 (3)
-Salary Remaining :	$1,418,182
Elias Lindholm	$4,850,000 (2)
-Salary Remaining :	$1,322,727
Jordan Greenway	$4,000,000 (2)
-Salary Remaining :	$1,090,909
Mario Ferraro	$3,250,000 (3)
-Salary Remaining :	$886,364
Jake Allen	$2,875,000 (2)
-Salary Remaining :	$784,091
Luke Hughes	$1,850,000 (2)
-Salary Remaining :	$504,545
Jack McBain	$1,350,000 (1)
-Salary Remaining :	$368,182
Dmitri Voronkov	$925,000 (2)
-Salary Remaining :	$252,273
Alex Laferriere	$875,000 (2)
-Salary Remaining :	$238,636
Dustin Wolf	$850,000 (3)
-Salary Remaining :	$231,818
Johnathan Kovacevic	$766,667 (1)
-Salary Remaining :	$209,091
Lukas Vejdemo	$0 (0)
Total Pro Players	21
Salary Commitment
Year 55 : $95,709,542
Year 56 : $88,192,875
Year 57 : $40,442,875
Year 58 : $0
Salary Average Commitment
Year 55 : $49,167,875
Year 56 : $43,767,875
Year 57 : $35,242,875
Year 58 : $0
Salary Cap with 1 Way Contract
Year 55 : $95,709,542
Year 56 : $88,192,875
Year 57 : $40,442,875
Year 58 : $0

Farm Players Salaries
Yaroslav Askarov	$177,500 (2)
Salary Remaining :	$177,500
Jack Drury	$172,500 (2)
Salary Remaining :	$172,500
Jesper Wallstedt	$135,000 (2)
Salary Remaining :	$135,000
Matthew Poitras	$95,000 (3)
Salary Remaining :	$95,000
Alex Petrovic	$77,500 (5)
Salary Remaining :	$77,500
Total Farm Players	5
Salary Commitment
Year 55 : $657,500
Year 56 : $657,500
Year 57 : $172,500
Year 58 : $77,500
Salary Average Commitment
Year 55 : $527,500
Year 56 : $527,500
Year 57 : $155,000
Year 58 : $60,000

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	5000 - $180 - 4 729 - 94,58%
Level 2:	5000 - $140 - 3 978 - 79,55%
Level 3:	3537 - $125 - 1 993 - 56,35%
Level 4:	4000 - $100 - 3 111 - 77,78%
Luxury :	1000 - $300 - 946 - 94,65%
Total Capacity :	18537
Income
Home Games Left	9
Average Attendance - %	14 757 - 79,61%
Average Income per Game	$2,364,848
Year to Date Revenue	$78,039,985
Expense
Pro Players Total Salaries	$95,818,189
Farm Players Total Salaries	$0
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$70,161,007
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$70,070,098
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$21,283,632
Pro Remaining Season Days	24
Pro Expenses Per Days	$1,088,843
Pro Estimated Expenses	$26,132,232
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$26,132,232
Season Salary Cap	$95,818,189
Estimate Under Maximum Salary Cap of $97,500,000	$1,681,811
Estimate Over Minimum Salary Cap of $49,000,000	$46,818,189
Current Bank Account	$267,821,722
Projected Bank Account	$262,973,122

Pro Players Salaries
Connor McDavid	$12,500,000 (1)
-Salary Remaining :	$3,409,091
Igor Shesterkin	$11,500,000 (3)
-Salary Remaining :	$3,136,364
Steven Stamkos	$8,500,000 (3)
-Salary Remaining :	$2,318,182
Jacob Trouba	$8,000,000 (3)
-Salary Remaining :	$2,181,818
Alex DeBrincat	$7,875,000 (2)
-Salary Remaining :	$2,147,727
Kevin Fiala	$7,875,000 (3)
-Salary Remaining :	$2,147,727
Joshua Morrissey	$6,250,000 (2)
-Salary Remaining :	$1,704,545
Charlie Coyle	$5,250,000 (2)
-Salary Remaining :	$1,431,818
Frank Vatrano	$4,571,189 (3)
-Salary Remaining :	$1,246,688
Rasmus Andersson	$4,550,000 (2)
-Salary Remaining :	$1,240,909
Artturi Lehkonen	$4,500,000 (3)
-Salary Remaining :	$1,227,273
K'Andre Miller	$3,872,000 (2)
-Salary Remaining :	$1,056,000
Brayden McNabb	$2,850,000 (1)
-Salary Remaining :	$777,273
Chandler Stephenson	$2,750,000 (1)
-Salary Remaining :	$750,000
Barclay Goodrow	$925,000 (1)
-Salary Remaining :	$252,273
Ty Dellandrea	$900,000 (1)
-Salary Remaining :	$245,455
Michael Hutchinson	$800,000 (1)
-Salary Remaining :	$218,182
Parker Wotherspoon	$800,000 (2)
-Salary Remaining :	$218,182
Mackenzie Entwistle	$775,000 (3)
-Salary Remaining :	$211,364
Timothy Gettinger	$775,000 (2)
-Salary Remaining :	$211,364
Total Pro Players	20
Salary Commitment
Year 55 : $95,818,189
Year 56 : $75,093,189
Year 57 : $45,721,189
Year 58 : $0
Salary Average Commitment
Year 55 : $46,471,189
Year 56 : $46,471,189
Year 57 : $37,221,189
Year 58 : $0
Salary Cap with 1 Way Contract
Year 55 : $95,818,189
Year 56 : $75,093,189
Year 57 : $45,721,189
Year 58 : $0

Farm Players Salaries
Timothy Liljegren	$300,000 (2)
Salary Remaining :	$300,000
Eetu Luostarinen	$300,000 (3)
Salary Remaining :	$300,000
Jacob Middleton	$245,000 (3)
Salary Remaining :	$245,000
David Kampf	$240,000 (3)
Salary Remaining :	$240,000
Garnet Hathaway	$237,500 (4)
Salary Remaining :	$237,500
Declan Chisholm	$160,000 (3)
Salary Remaining :	$160,000
Zayde Wisdom	$89,667 (2)
Salary Remaining :	$89,667
Ronnie Attard	$85,000 (2)
Salary Remaining :	$85,000
Tyler Tullio	$83,333 (1)
Salary Remaining :	$83,333
Joey Anderson	$80,000 (1)
Salary Remaining :	$80,000
Yegor Sokolov	$77,500 (2)
Salary Remaining :	$77,500
Axel Jonsson-Fjallby	$77,500 (1)
Salary Remaining :	$77,500
Jan Jenik	$77,500 (1)
Salary Remaining :	$77,500
Tyler Parsons	$0 (0)
Salary Remaining :	$0
Total Farm Players	14
Salary Commitment
Year 55 : $2,053,000
Year 56 : $1,734,667
Year 57 : $1,182,500
Year 58 : $237,500
Salary Average Commitment
Year 55 : $1,083,333
Year 56 : $1,000,000
Year 57 : $760,000
Year 58 : $60,000

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	6000 - $180 - 4 750 - 79,17%
Level 2:	4368 - $140 - 3 940 - 90,20%
Level 3:	2000 - $125 - 1 977 - 98,86%
Level 4:	4000 - $100 - 3 061 - 76,52%
Luxury :	1000 - $300 - 956 - 95,57%
Total Capacity :	17368
Income
Home Games Left	10
Average Attendance - %	14 684 - 84,54%
Average Income per Game	$2,358,883
Year to Date Revenue	$75,484,243
Expense
Pro Players Total Salaries	$74,030,833
Farm Players Total Salaries	$0
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$55,610,773
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$55,477,247
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$23,588,826
Pro Remaining Season Days	24
Pro Expenses Per Days	$841,259
Pro Estimated Expenses	$20,190,216
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$20,190,216
Season Salary Cap	$74,030,833
Estimate Under Maximum Salary Cap of $97,500,000	$23,469,167
Estimate Over Minimum Salary Cap of $49,000,000	$25,030,833
Current Bank Account	$320,599,278
Projected Bank Account	$323,997,888

Pro Players Salaries
Nikita Kucherov	$9,500,000 (5)
-Salary Remaining :	$2,590,909
Jordan Kyrou	$8,125,000 (1)
-Salary Remaining :	$2,215,909
Sean Couturier	$7,750,000 (2)
-Salary Remaining :	$2,113,636
Nazem Kadri	$7,000,000 (4)
-Salary Remaining :	$1,909,091
Torey Krug	$6,500,000 (1)
-Salary Remaining :	$1,772,727
Tyler Bertuzzi	$5,500,000 (2)
-Salary Remaining :	$1,500,000
Bryan Rust	$5,125,000 (2)
-Salary Remaining :	$1,397,727
T.J. Brodie	$5,000,000 (3)
-Salary Remaining :	$1,363,636
Noah Cates	$4,000,000 (3)
-Salary Remaining :	$1,090,909
Luke Schenn	$2,750,000 (2)
-Salary Remaining :	$750,000
William Carrier	$2,000,000 (2)
-Salary Remaining :	$545,455
Ryan Reaves	$1,750,000 (1)
-Salary Remaining :	$477,273
Hunter Miska	$1,200,000 (1)
-Salary Remaining :	$327,273
Jack Campbell	$1,200,000 (1)
-Salary Remaining :	$327,273
Kaapo Kahkonen	$1,000,000 (2)
-Salary Remaining :	$272,727
Matt Coronato	$925,000 (2)
-Salary Remaining :	$252,273
Ethan Del Mastro	$855,833 (1)
-Salary Remaining :	$233,409
Louis Crevier	$775,000 (2)
-Salary Remaining :	$211,364
Garrett Pilon	$775,000 (3)
-Salary Remaining :	$211,364
Jaret Anderson-Dolan	$775,000 (3)
-Salary Remaining :	$211,364
Sebastian AhoD	$775,000 (2)
-Salary Remaining :	$211,364
Chris Tierney	$750,000 (2)
-Salary Remaining :	$204,545
Zach Sanford	$0 (0)
William Lockwood	$0 (0)
Total Pro Players	24
Salary Commitment
Year 55 : $74,030,833
Year 56 : $54,400,000
Year 57 : $27,050,000
Year 58 : $16,500,000
Salary Average Commitment
Year 55 : $10,525,000
Year 56 : $8,125,000
Year 57 : $3,000,000
Year 58 : $1,200,000
Salary Cap with 1 Way Contract
Year 55 : $74,030,833
Year 56 : $54,400,000
Year 57 : $27,050,000
Year 58 : $16,500,000

Farm Players Salaries
Brendan Lemieux	$80,000 (1)
Salary Remaining :	$80,000
Ben Harpur	$78,750 (1)
Salary Remaining :	$78,750
Samuel Poulin	$77,500 (1)
Salary Remaining :	$77,500
Tyler Madden	$0 (0)
Salary Remaining :	$0
Total Farm Players	4
Salary Commitment
Year 55 : $236,250
Year 56 : $0
Year 57 : $0
Year 58 : $0
Salary Average Commitment
Year 55 : $60,000
Year 56 : $0
Year 57 : $0
Year 58 : $0

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	RBC Center
Level 1:	4000 - $180 - 4 000 - 100,00%
Level 2:	5000 - $140 - 3 973 - 79,46%
Level 3:	2730 - $125 - 2 006 - 73,49%
Level 4:	4000 - $100 - 3 041 - 76,02%
Luxury :	1000 - $300 - 949 - 94,93%
Total Capacity :	16730
Income
Home Games Left	10
Average Attendance - %	13 969 - 83,50%
Average Income per Game	$2,221,615
Year to Date Revenue	$71,091,665
Expense
Pro Players Total Salaries	$92,564,881
Farm Players Total Salaries	$0
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$67,826,203
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$67,744,953
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$22,216,145
Pro Remaining Season Days	24
Pro Expenses Per Days	$1,051,874
Pro Estimated Expenses	$25,244,976
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$25,244,976
Season Salary Cap	$92,564,881
Estimate Under Maximum Salary Cap of $97,500,000	$4,935,119
Estimate Over Minimum Salary Cap of $49,000,000	$43,564,881
Current Bank Account	$159,215,491
Projected Bank Account	$156,186,660

Pro Players Salaries
Noah Dobson	$9,500,000 (3)
-Salary Remaining :	$2,590,909
Cale Makar	$9,000,000 (3)
-Salary Remaining :	$2,454,545
Pierre-Luc Dubois	$8,500,000 (3)
-Salary Remaining :	$2,318,182
Connor Hellebuyck	$8,500,000 (2)
-Salary Remaining :	$2,318,182
Sam Bennett	$8,000,000 (2)
-Salary Remaining :	$2,181,818
Kyle Connor	$7,140,000 (3)
-Salary Remaining :	$1,947,273
Nikolaj Ehlers	$6,000,000 (1)
-Salary Remaining :	$1,636,364
J.T. Compher	$5,100,000 (1)
-Salary Remaining :	$1,390,909
Chris Tanev	$4,500,000 (3)
-Salary Remaining :	$1,227,273
Mattias Samuelsson	$4,285,714 (2)
-Salary Remaining :	$1,168,831
Carter Verhaeghe	$4,166,667 (2)
-Salary Remaining :	$1,136,364
Brandon Carlo	$4,100,000 (3)
-Salary Remaining :	$1,118,182
Jalen Chatfield	$3,000,000 (1)
-Salary Remaining :	$818,182
Jason Dickinson	$2,650,000 (1)
-Salary Remaining :	$722,727
Maxim Tsyplakov	$2,250,000 (3)
-Salary Remaining :	$613,636
Pyotr Kochetkov	$2,000,000 (3)
-Salary Remaining :	$545,455
Victor Olofsson	$1,075,000 (2)
-Salary Remaining :	$293,182
Logan O'Connor	$1,050,000 (1)
-Salary Remaining :	$286,364
Mikael Pyyhtia	$897,500 (4)
-Salary Remaining :	$244,773
AJ Greer	$850,000 (2)
-Salary Remaining :	$231,818
Total Pro Players	20
Salary Commitment
Year 55 : $92,564,881
Year 56 : $74,764,881
Year 57 : $47,887,500
Year 58 : $897,500
Salary Average Commitment
Year 55 : $60,237,500
Year 56 : $57,237,500
Year 57 : $46,237,500
Year 58 : $897,500
Salary Cap with 1 Way Contract
Year 55 : $92,564,881
Year 56 : $74,764,881
Year 57 : $47,887,500
Year 58 : $897,500

Farm Players Salaries
Jackson Blake	$512,000 (3)
Salary Remaining :	$512,000
Michael Kesselring	$140,000 (4)
Salary Remaining :	$140,000
Rafael Harvey-Pinard	$110,000 (2)
Salary Remaining :	$110,000
Arttu Hyry	$95,000 (3)
Salary Remaining :	$95,000
Georgi Romanov	$95,000 (2)
Salary Remaining :	$95,000
Justin Hryckowian	$95,000 (3)
Salary Remaining :	$95,000
Jakub Pour	$92,500 (2)
Salary Remaining :	$92,500
Bradly Nadeau	$91,833 (3)
Salary Remaining :	$91,833
Jacob Gaucher	$88,000 (3)
Salary Remaining :	$88,000
Ville Koivunen	$88,000 (3)
Salary Remaining :	$88,000
Danila Klimovich	$87,200 (3)
Salary Remaining :	$87,200
Uvis Balinskis	$85,000 (2)
Salary Remaining :	$85,000
Josiah Slavin	$77,500 (2)
Salary Remaining :	$77,500
Ryan McGregor	$77,500 (2)
Salary Remaining :	$77,500
Mason Jobst	$77,500 (2)
Salary Remaining :	$77,500
Cam Dineen	$77,500 (1)
Salary Remaining :	$77,500
Anton Blidh	$77,500 (1)
Salary Remaining :	$77,500
Jonathan Aspirot	$77,500 (3)
Salary Remaining :	$77,500
Total Farm Players	18
Salary Commitment
Year 55 : $2,044,533
Year 56 : $1,889,533
Year 57 : $1,274,533
Year 58 : $140,000
Salary Average Commitment
Year 55 : $1,719,533
Year 56 : $1,642,033
Year 57 : $1,131,533
Year 58 : $60,000

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nassau Coliseum
Level 1:	6000 - $180 - 4 727 - 78,78%
Level 2:	5000 - $140 - 3 863 - 77,26%
Level 3:	2890 - $125 - 1 989 - 68,81%
Level 4:	4000 - $100 - 3 074 - 76,85%
Luxury :	1000 - $300 - 945 - 94,52%
Total Capacity :	18890
Income
Home Games Left	10
Average Attendance - %	14 597 - 77,28%
Average Income per Game	$2,342,729
Year to Date Revenue	$74,967,322
Expense
Pro Players Total Salaries	$97,299,667
Farm Players Total Salaries	$0
Coaches Total Salaries	$250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$58,403,766
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$58,164,289
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$23,427,288
Pro Remaining Season Days	24
Pro Expenses Per Days	$1,105,678
Pro Estimated Expenses	$26,536,272
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$26,536,272
Season Salary Cap	$97,299,667
Estimate Under Maximum Salary Cap of $97,500,000	$200,333
Estimate Over Minimum Salary Cap of $49,000,000	$48,299,667
Current Bank Account	$89,756,728
Projected Bank Account	$86,647,744

Pro Players Salaries
Anze Kopitar	$10,000,000 (2)
-Salary Remaining :	$2,727,273
Sidney Crosby	$8,700,000 (3)
-Salary Remaining :	$2,372,727
Jared Spurgeon	$7,575,000 (3)
-Salary Remaining :	$2,065,909
Aaron Ekblad	$7,500,000 (2)
-Salary Remaining :	$2,045,455
Anders Lee	$7,000,000 (5)
-Salary Remaining :	$1,909,091
Troy Terry	$7,000,000 (1)
-Salary Remaining :	$1,909,091
Alex Killorn	$6,250,000 (3)
-Salary Remaining :	$1,704,545
Zach Hyman	$5,500,000 (3)
-Salary Remaining :	$1,500,000
Mikael Backlund	$5,350,000 (2)
-Salary Remaining :	$1,459,091
Samuel Girard	$5,000,000 (2)
-Salary Remaining :	$1,363,636
Kyle Palmieri	$5,000,000 (2)
-Salary Remaining :	$1,363,636
Reilly Smith	$5,000,000 (4)
-Salary Remaining :	$1,363,636
Brenden Dillon	$3,900,000 (3)
-Salary Remaining :	$1,063,636
Matt Dumba	$3,750,000 (2)
-Salary Remaining :	$1,022,727
Laurent Brossoit	$1,750,000 (2)
-Salary Remaining :	$477,273
Rutger McGroarty	$1,450,000 (2)
-Salary Remaining :	$395,455
Adam Klapka	$1,250,000 (3)
-Salary Remaining :	$340,909
Connor Bedard	$950,000 (2)
-Salary Remaining :	$259,091
Jakub Dobes	$925,000 (1)
-Salary Remaining :	$252,273
Jayden Struble	$925,000 (2)
-Salary Remaining :	$252,273
Maveric Lamoureux	$886,667 (3)
-Salary Remaining :	$241,818
Olen Zellweger	$863,000 (3)
-Salary Remaining :	$235,364
Jack Finley	$775,000 (3)
-Salary Remaining :	$211,364
Total Pro Players	23
Salary Commitment
Year 55 : $97,299,667
Year 56 : $89,374,667
Year 57 : $47,699,667
Year 58 : $12,000,000
Salary Average Commitment
Year 55 : $17,967,167
Year 56 : $17,042,167
Year 57 : $11,974,667
Year 58 : $7,600,000
Salary Cap with 1 Way Contract
Year 55 : $97,299,667
Year 56 : $89,374,667
Year 57 : $47,699,667
Year 58 : $12,000,000

Farm Players Salaries
Tomas Suchanek	$139,900 (4)
Salary Remaining :	$139,900
Hunter McKown	$136,667 (3)
Salary Remaining :	$136,667
Tyler Kleven	$112,500 (2)
Salary Remaining :	$112,500
Nikita Tolopilo	$95,000 (1)
Salary Remaining :	$95,000
Colten Ellis	$92,500 (1)
Salary Remaining :	$92,500
Cale Fleury	$89,000 (3)
Salary Remaining :	$89,000
Nico Daws	$86,750 (1)
Salary Remaining :	$86,750
Vincent Iorio	$86,333 (3)
Salary Remaining :	$86,333
Nikita Prishchepov	$80,667 (5)
Salary Remaining :	$80,667
Mason Shaw	$77,500 (2)
Salary Remaining :	$77,500
Brandon Scanlin	$77,500 (3)
Salary Remaining :	$77,500
Gavin Bayreuther	$77,500 (1)
Salary Remaining :	$77,500
Jonathan Gruden	$77,500 (3)
Salary Remaining :	$77,500
Casey Fitzgerald	$77,500 (2)
Salary Remaining :	$77,500
Dylan Garand	$77,500 (3)
Salary Remaining :	$77,500
Alec Regula	$77,500 (2)
Salary Remaining :	$77,500
Hugh McGing	$77,500 (2)
Salary Remaining :	$77,500
Vinnie Hinostroza	$77,500 (1)
Salary Remaining :	$77,500
Brayden Tracey	$0 (0)
Salary Remaining :	$0
Cooper Marody	$0 (0)
Salary Remaining :	$0
Total Farm Players	20
Salary Commitment
Year 55 : $1,616,817
Year 56 : $1,187,567
Year 57 : $765,067
Year 58 : $220,567
Salary Average Commitment
Year 55 : $1,061,334
Year 56 : $966,334
Year 57 : $634,667
Year 58 : $167,667

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Center
Level 1:	6000 - $180 - 4 753 - 79,21%
Level 2:	5000 - $140 - 4 017 - 80,35%
Level 3:	2000 - $125 - 1 950 - 97,52%
Level 4:	4000 - $100 - 3 121 - 78,03%
Luxury :	1000 - $300 - 954 - 95,43%
Total Capacity :	18000
Income
Home Games Left	11
Average Attendance - %	14 796 - 82,20%
Average Income per Game	$2,373,096
Year to Date Revenue	$73,565,968
Expense
Pro Players Total Salaries	$97,472,500
Farm Players Total Salaries	$0
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$68,596,045
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$68,375,591
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$26,104,053
Pro Remaining Season Days	24
Pro Expenses Per Days	$1,107,642
Pro Estimated Expenses	$26,583,408
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$26,583,408
Season Salary Cap	$97,472,500
Estimate Under Maximum Salary Cap of $97,500,000	$27,500
Estimate Over Minimum Salary Cap of $49,000,000	$48,472,500
Current Bank Account	$193,399,467
Projected Bank Account	$192,920,112

Pro Players Salaries
Sebastian Aho	$9,750,000 (3)
-Salary Remaining :	$2,659,091
Seth Jones	$9,500,000 (3)
-Salary Remaining :	$2,590,909
Nico Hischier	$7,250,000 (2)
-Salary Remaining :	$1,977,273
Ryan McDonagh	$6,750,000 (1)
-Salary Remaining :	$1,840,909
Brandon Hagel	$6,500,000 (2)
-Salary Remaining :	$1,772,727
Jonathan Huberdeau	$5,900,000 (3)
-Salary Remaining :	$1,609,091
Esa Lindell	$5,800,000 (1)
-Salary Remaining :	$1,581,818
Vincent Trocheck	$5,625,000 (2)
-Salary Remaining :	$1,534,091
Sean Monahan	$5,500,000 (3)
-Salary Remaining :	$1,500,000
Darcy Kuemper	$5,250,000 (2)
-Salary Remaining :	$1,431,818
Jean-Gabriel Pageau	$5,000,000 (2)
-Salary Remaining :	$1,363,636
Blake Coleman	$4,900,000 (4)
-Salary Remaining :	$1,336,364
Jake McCabe	$4,510,000 (3)
-Salary Remaining :	$1,230,000
Boone Jenner	$3,750,000 (5)
-Salary Remaining :	$1,022,727
Matt Grzelcyk	$3,687,500 (3)
-Salary Remaining :	$1,005,682
Alexander Kerfoot	$3,500,000 (2)
-Salary Remaining :	$954,545
Zach Bogosian	$1,250,000 (3)
-Salary Remaining :	$340,909
Joel Kiviranta	$1,050,000 (3)
-Salary Remaining :	$286,364
Evgenii Dadonov	$1,000,000 (3)
-Salary Remaining :	$272,727
James Reimer	$1,000,000 (2)
-Salary Remaining :	$272,727
Total Pro Players	20
Salary Commitment
Year 55 : $97,472,500
Year 56 : $84,922,500
Year 57 : $50,797,500
Year 58 : $8,650,000
Salary Average Commitment
Year 55 : $38,935,000
Year 56 : $38,935,000
Year 57 : $30,310,000
Year 58 : $4,350,000
Salary Cap with 1 Way Contract
Year 55 : $97,472,500
Year 56 : $84,922,500
Year 57 : $50,797,500
Year 58 : $8,650,000

Farm Players Salaries
Elvis Merzlikins	$540,000 (3)
Salary Remaining :	$540,000
Brett Pesce	$402,500 (1)
Salary Remaining :	$402,500
Andrew Peeke	$275,000 (1)
Salary Remaining :	$275,000
Beck Malenstyn	$135,000 (2)
Salary Remaining :	$135,000
Brett Leason	$105,000 (2)
Salary Remaining :	$105,000
Sam Carrick	$100,000 (4)
Salary Remaining :	$100,000
Liam O'Brien	$100,000 (3)
Salary Remaining :	$100,000
Eemil Viro	$90,250 (1)
Salary Remaining :	$90,250
Topias Vilen	$83,667 (2)
Salary Remaining :	$83,667
Walker Duehr	$82,500 (2)
Salary Remaining :	$82,500
Blake Murray	$79,167 (1)
Salary Remaining :	$79,167
Danton Heinen	$77,500 (1)
Salary Remaining :	$77,500
Emil Bemstrom	$77,500 (2)
Salary Remaining :	$77,500
Dylan Gambrell	$77,500 (1)
Salary Remaining :	$77,500
Joe Hicketts	$77,500 (2)
Salary Remaining :	$77,500
Rasmus Asplund	$77,500 (1)
Salary Remaining :	$77,500
Travis Barron	$77,500 (1)
Salary Remaining :	$77,500
Louie Belpedio	$77,500 (3)
Salary Remaining :	$77,500
Dylan McIlrath	$77,500 (1)
Salary Remaining :	$77,500
Hunter Drew	$0 (0)
Salary Remaining :	$0
Total Farm Players	20
Salary Commitment
Year 55 : $2,613,084
Year 56 : $1,378,667
Year 57 : $817,500
Year 58 : $100,000
Salary Average Commitment
Year 55 : $1,289,417
Year 56 : $1,120,000
Year 57 : $760,000
Year 58 : $60,000

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - $180 - 4 840 - 80,67%
Level 2:	5000 - $140 - 3 999 - 79,98%
Level 3:	2118 - $125 - 1 989 - 93,92%
Level 4:	4000 - $100 - 3 060 - 76,49%
Luxury :	1000 - $300 - 949 - 94,89%
Total Capacity :	18118
Income
Home Games Left	11
Average Attendance - %	14 837 - 81,89%
Average Income per Game	$2,383,876
Year to Date Revenue	$73,900,152
Expense
Pro Players Total Salaries	$82,607,500
Farm Players Total Salaries	$0
Coaches Total Salaries	$250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$64,981,583
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$64,866,241
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$26,222,635
Pro Remaining Season Days	24
Pro Expenses Per Days	$938,722
Pro Estimated Expenses	$22,529,328
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$22,529,328
Season Salary Cap	$82,607,500
Estimate Under Maximum Salary Cap of $97,500,000	$14,892,500
Estimate Over Minimum Salary Cap of $49,000,000	$33,607,500
Current Bank Account	$462,560,795
Projected Bank Account	$466,254,102

Pro Players Salaries
Patrick Kane	$10,500,000 (2)
-Salary Remaining :	$2,863,636
Jamie Benn	$9,500,000 (1)
-Salary Remaining :	$2,590,909
Brayden Point	$9,500,000 (2)
-Salary Remaining :	$2,590,909
Alex Pietrangelo	$8,000,000 (4)
-Salary Remaining :	$2,181,818
Andrew Copp	$5,625,000 (3)
-Salary Remaining :	$1,534,091
Phillip Danault	$5,500,000 (3)
-Salary Remaining :	$1,500,000
Adin Hill	$4,900,000 (2)
-Salary Remaining :	$1,336,364
Michael Bunting	$4,500,000 (2)
-Salary Remaining :	$1,227,273
Michael Anderson	$4,125,000 (1)
-Salary Remaining :	$1,125,000
Viktor Arvidsson	$4,000,000 (2)
-Salary Remaining :	$1,090,909
Shane Wright	$3,949,167 (2)
-Salary Remaining :	$1,077,046
Matt Roy	$3,150,000 (1)
-Salary Remaining :	$859,091
Max Domi	$3,000,000 (1)
-Salary Remaining :	$818,182
Yanni Gourde	$2,333,333 (5)
-Salary Remaining :	$636,364
Jordan Oesterle	$925,000 (1)
-Salary Remaining :	$252,273
Jet Greaves (Out of Payroll)	$812,500 (3)
-Salary Remaining :	$221,591
Philippe Myers	$775,000 (2)
-Salary Remaining :	$211,364
Justin Kirkland	$775,000 (1)
-Salary Remaining :	$211,364
Keaton Middleton	$775,000 (1)
-Salary Remaining :	$211,364
Lucas Carlsson	$775,000 (1)
-Salary Remaining :	$211,364
Total Pro Players	20
Salary Commitment
Year 55 : $83,420,000
Year 56 : $60,395,000
Year 57 : $22,270,833
Year 58 : $10,333,333
Salary Average Commitment
Year 55 : $22,189,166
Year 56 : $22,189,166
Year 57 : $9,370,833
Year 58 : $2,933,333
Salary Cap with 1 Way Contract
Year 55 : $83,420,000
Year 56 : $60,395,000
Year 57 : $22,270,833
Year 58 : $10,333,333

Farm Players Salaries
Gustav Nyquist	$550,000 (1)
Salary Remaining :	$550,000
Connor Ingram	$195,000 (2)
Salary Remaining :	$195,000
Lukas Reichel	$133,750 (1)
Salary Remaining :	$133,750
Jacob Peterson	$92,500 (1)
Salary Remaining :	$92,500
Mason Lohrei	$92,500 (2)
Salary Remaining :	$92,500
Max Pacioretty	$87,377 (1)
Salary Remaining :	$87,377
Victor Mancini	$87,000 (3)
Salary Remaining :	$87,000
Joshua Roy	$85,000 (2)
Salary Remaining :	$85,000
Jordan Harris	$82,500 (3)
Salary Remaining :	$82,500
Ville Heinola	$82,500 (3)
Salary Remaining :	$82,500
Jack Thompson	$80,000 (3)
Salary Remaining :	$80,000
Samuel Bolduc	$80,000 (2)
Salary Remaining :	$80,000
Josh Dunne	$77,500 (3)
Salary Remaining :	$77,500
Jujhar Khaira	$77,500 (1)
Salary Remaining :	$77,500
Brett Murray	$77,500 (1)
Salary Remaining :	$77,500
Sammy Blais	$77,500 (3)
Salary Remaining :	$77,500
Logan Brown	$77,500 (3)
Salary Remaining :	$77,500
Cameron Crotty	$77,500 (2)
Salary Remaining :	$77,500
Rory Kerins	$77,500 (3)
Salary Remaining :	$77,500
Juha Jaaska	$77,500 (3)
Salary Remaining :	$77,500
Beck Warm	$77,500 (1)
Salary Remaining :	$77,500
Colton White	$76,250 (1)
Salary Remaining :	$76,250
Jacob Perreault	$0 (0)
Salary Remaining :	$0
Total Farm Players	23
Salary Commitment
Year 55 : $2,421,877
Year 56 : $1,249,500
Year 57 : $719,500
Year 58 : $0
Salary Average Commitment
Year 55 : $1,100,500
Year 56 : $980,500
Year 57 : $684,500
Year 58 : $0

Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	6000 - $180 - 4 759 - 79,32%
Level 2:	5000 - $140 - 3 950 - 78,99%
Level 3:	2000 - $125 - 1 951 - 97,56%
Level 4:	3459 - $100 - 3 040 - 87,88%
Luxury :	1000 - $300 - 936 - 93,61%
Total Capacity :	17459
Income
Home Games Left	9
Average Attendance - %	14 636 - 83,83%
Average Income per Game	$2,350,277
Year to Date Revenue	$77,559,147
Expense
Pro Players Total Salaries	$91,400,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$69,168,309
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$68,803,537
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$21,152,495
Pro Remaining Season Days	24
Pro Expenses Per Days	$1,038,636
Pro Estimated Expenses	$24,927,264
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$24,927,264
Season Salary Cap	$91,400,000
Estimate Under Maximum Salary Cap of $97,500,000	$6,100,000
Estimate Over Minimum Salary Cap of $49,000,000	$42,400,000
Current Bank Account	$186,928,150
Projected Bank Account	$183,153,381

Pro Players Salaries
Jake Guentzel	$9,000,000 (3)
-Salary Remaining :	$2,454,545
Jeremy Swayman	$8,250,000 (3)
-Salary Remaining :	$2,250,000
Valeri Nichushkin	$6,125,000 (1)
-Salary Remaining :	$1,670,455
Tyler Myers	$6,000,000 (3)
-Salary Remaining :	$1,636,364
Brock Nelson	$6,000,000 (1)
-Salary Remaining :	$1,636,364
William Karlsson	$5,900,000 (2)
-Salary Remaining :	$1,609,091
Adam Pelech	$5,750,000 (1)
-Salary Remaining :	$1,568,182
Rasmus Ristolainen	$5,100,000 (3)
-Salary Remaining :	$1,390,909
Alexander Wennberg	$5,000,000 (1)
-Salary Remaining :	$1,363,636
Dylan Strome	$5,000,000 (2)
-Salary Remaining :	$1,363,636
Ben Chiarot	$4,750,000 (4)
-Salary Remaining :	$1,295,455
Artem Zub	$4,600,000 (2)
-Salary Remaining :	$1,254,545
Dante Fabbro	$4,125,000 (3)
-Salary Remaining :	$1,125,000
Robby Fabbri	$4,000,000 (2)
-Salary Remaining :	$1,090,909
Evan Bouchard	$3,900,000 (2)
-Salary Remaining :	$1,063,636
Scott Laughton	$3,000,000 (2)
-Salary Remaining :	$818,182
Eeli Tolvanen	$1,450,000 (1)
-Salary Remaining :	$395,455
Connor Brown	$1,000,000 (2)
-Salary Remaining :	$272,727
Zemgus Girgensons	$850,000 (3)
-Salary Remaining :	$231,818
Lukas Dostal	$812,500 (2)
-Salary Remaining :	$221,591
Jansen Harkins	$787,500 (3)
-Salary Remaining :	$214,773
Total Pro Players	21
Salary Commitment
Year 55 : $91,400,000
Year 56 : $67,075,000
Year 57 : $38,862,500
Year 58 : $4,750,000
Salary Average Commitment
Year 55 : $38,325,000
Year 56 : $33,325,000
Year 57 : $28,525,000
Year 58 : $600,000
Salary Cap with 1 Way Contract
Year 55 : $91,400,000
Year 56 : $67,075,000
Year 57 : $38,862,500
Year 58 : $4,750,000

Farm Players Salaries
David Rittich	$100,000 (5)
Salary Remaining :	$100,000
Logan Stanley	$100,000 (1)
Salary Remaining :	$100,000
Oskari Salminen	$92,500 (1)
Salary Remaining :	$92,500
Radim Zohorna	$0 (0)
Salary Remaining :	$0
Arttu Ruotsalainen	$0 (0)
Salary Remaining :	$0
Wyatt Kalynuk	$0 (0)
Salary Remaining :	$0
Total Farm Players	6
Salary Commitment
Year 55 : $292,500
Year 56 : $100,000
Year 57 : $100,000
Year 58 : $100,000
Salary Average Commitment
Year 55 : $192,500
Year 56 : $100,000
Year 57 : $100,000
Year 58 : $100,000

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	St. Pete Times Forum
Level 1:	6000 - $180 - 4 861 - 81,02%
Level 2:	5000 - $140 - 3 981 - 79,61%
Level 3:	3500 - $125 - 1 960 - 56,01%
Level 4:	4000 - $100 - 3 044 - 76,10%
Luxury :	1000 - $300 - 952 - 95,16%
Total Capacity :	19500
Income
Home Games Left	12
Average Attendance - %	14 798 - 75,88%
Average Income per Game	$2,380,578
Year to Date Revenue	$71,417,353
Expense
Pro Players Total Salaries	$97,260,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$70,289,643
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$70,289,643
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$28,566,941
Pro Remaining Season Days	24
Pro Expenses Per Days	$1,105,227
Pro Estimated Expenses	$26,525,448
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$26,525,448
Season Salary Cap	$97,260,000
Estimate Under Maximum Salary Cap of $97,500,000	$240,000
Estimate Over Minimum Salary Cap of $49,000,000	$48,260,000
Current Bank Account	$271,068,465
Projected Bank Account	$273,109,958

Pro Players Salaries
Mitchell Marner	$12,000,000 (1)
-Salary Remaining :	$3,272,727
Mark Stone	$9,500,000 (3)
-Salary Remaining :	$2,590,909
Charlie McAvoy	$9,500,000 (3)
-Salary Remaining :	$2,590,909
Alex Ovechkin	$9,500,000 (4)
-Salary Remaining :	$2,590,909
Jake Oettinger	$8,250,000 (3)
-Salary Remaining :	$2,250,000
Matt Duchene	$8,000,000 (1)
-Salary Remaining :	$2,181,818
Gabriel Vilardi	$7,500,000 (3)
-Salary Remaining :	$2,045,455
Vince Dunn	$7,350,000 (1)
-Salary Remaining :	$2,004,545
Adam Henrique	$5,825,000 (2)
-Salary Remaining :	$1,588,636
Jaccob Slavin	$5,300,000 (2)
-Salary Remaining :	$1,445,455
Nicolas Roy	$3,000,000 (3)
-Salary Remaining :	$818,182
Martin Jones	$2,000,000 (1)
-Salary Remaining :	$545,455
Jeremy Lauzon	$2,000,000 (1)
-Salary Remaining :	$545,455
Simon Benoit	$1,350,000 (3)
-Salary Remaining :	$368,182
Bobby McMann	$1,350,000 (2)
-Salary Remaining :	$368,182
Kaiden Guhle	$1,283,333 (1)
-Salary Remaining :	$350,000
Brandon Duhaime	$1,100,000 (1)
-Salary Remaining :	$300,000
Justin Robidas	$851,667 (3)
-Salary Remaining :	$232,273
Nick Blankenburg	$825,000 (1)
-Salary Remaining :	$225,000
Joona Koppanen	$775,000 (3)
-Salary Remaining :	$211,364
Total Pro Players	20
Salary Commitment
Year 55 : $97,260,000
Year 56 : $62,701,667
Year 57 : $50,226,667
Year 58 : $9,500,000
Salary Average Commitment
Year 55 : $56,485,000
Year 56 : $33,026,667
Year 57 : $31,826,667
Year 58 : $600,000
Salary Cap with 1 Way Contract
Year 55 : $97,260,000
Year 56 : $62,701,667
Year 57 : $50,226,667
Year 58 : $9,500,000

Farm Players Salaries
Brandon Saad	$450,000 (2)
Salary Remaining :	$450,000
Charlie Lindgren	$300,000 (3)
Salary Remaining :	$300,000
Barrett Hayton	$265,000 (3)
Salary Remaining :	$265,000
Noah Philp	$92,500 (1)
Salary Remaining :	$92,500
Tyler Angle	$85,083 (1)
Salary Remaining :	$85,083
Vadim Zherenko	$84,667 (1)
Salary Remaining :	$84,667
Jeff Malott	$77,500 (3)
Salary Remaining :	$77,500
Brogan Rafferty	$77,500 (1)
Salary Remaining :	$77,500
Jack Studnicka	$77,500 (3)
Salary Remaining :	$77,500
Matt Luff	$77,500 (3)
Salary Remaining :	$77,500
Brett Seney	$77,500 (1)
Salary Remaining :	$77,500
Austin Czarnik	$76,250 (1)
Salary Remaining :	$76,250
Total Farm Players	12
Salary Commitment
Year 55 : $1,741,000
Year 56 : $1,247,500
Year 57 : $797,500
Year 58 : $0
Salary Average Commitment
Year 55 : $1,122,167
Year 56 : $857,500
Year 57 : $797,500
Year 58 : $0

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Center
Level 1:	5000 - $180 - 4 733 - 94,66%
Level 2:	5000 - $140 - 3 907 - 78,14%
Level 3:	2000 - $125 - 1 940 - 97,02%
Level 4:	3839 - $100 - 3 060 - 79,71%
Luxury :	1000 - $300 - 940 - 93,99%
Total Capacity :	16839
Income
Home Games Left	12
Average Attendance - %	14 581 - 86,59%
Average Income per Game	$2,340,942
Year to Date Revenue	$70,228,269
Expense
Pro Players Total Salaries	$91,806,922
Farm Players Total Salaries	$0
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$65,306,659
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$65,181,089
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$28,091,308
Pro Remaining Season Days	24
Pro Expenses Per Days	$1,043,260
Pro Estimated Expenses	$25,038,240
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$25,038,240
Season Salary Cap	$91,806,922
Estimate Under Maximum Salary Cap of $97,500,000	$5,693,078
Estimate Over Minimum Salary Cap of $49,000,000	$42,806,922
Current Bank Account	$165,663,651
Projected Bank Account	$168,716,719

Pro Players Salaries
Auston Matthews	$13,250,000 (2)
-Salary Remaining :	$3,613,636
Brady Tkachuk	$8,205,714 (1)
-Salary Remaining :	$2,237,922
John Carlson	$8,000,000 (3)
-Salary Remaining :	$2,181,818
Nick Suzuki	$7,880,000 (3)
-Salary Remaining :	$2,149,091
John Gibson	$6,400,000 (4)
-Salary Remaining :	$1,745,455
Owen Tippett	$6,200,200 (3)
-Salary Remaining :	$1,690,964
Jared McCann	$5,000,000 (1)
-Salary Remaining :	$1,363,636
Michael Matheson	$4,875,000 (1)
-Salary Remaining :	$1,329,545
Juraj Slafkovsky	$4,450,000 (2)
-Salary Remaining :	$1,213,636
Marcus Pettersson	$4,025,175 (2)
-Salary Remaining :	$1,097,775
Radko Gudas	$4,000,000 (2)
-Salary Remaining :	$1,090,909
Derek Forbort	$3,000,000 (2)
-Salary Remaining :	$818,182
Colton Sissons	$2,850,000 (3)
-Salary Remaining :	$777,273
Jake Evans	$2,850,000 (3)
-Salary Remaining :	$777,273
Kevin Lankinen	$2,000,000 (1)
-Salary Remaining :	$545,455
Marco Rossi	$1,713,333 (2)
-Salary Remaining :	$467,273
Lane Hutson	$1,330,000 (3)
-Salary Remaining :	$362,727
Kevin Rooney	$1,300,000 (2)
-Salary Remaining :	$354,545
Jarred Tinordi	$1,250,000 (3)
-Salary Remaining :	$340,909
Will Cuylle	$902,500 (1)
-Salary Remaining :	$246,136
Otto Koivula	$800,000 (1)
-Salary Remaining :	$218,182
Karson Kuhlman	$775,000 (1)
-Salary Remaining :	$211,364
Hunter Shepard	$750,000 (1)
-Salary Remaining :	$204,545
Brandon Crawley	$0 (0)
Gage Quinney	$0 (0)
Chaz Reddekopp	$0 (0)
Kristians Rubins	$0 (0)
Adam Karashik	$0 (0)
Total Pro Players	28
Salary Commitment
Year 55 : $91,806,922
Year 56 : $68,498,708
Year 57 : $36,760,200
Year 58 : $6,400,000
Salary Average Commitment
Year 55 : $46,337,700
Year 56 : $35,560,200
Year 57 : $28,110,200
Year 58 : $6,400,000
Salary Cap with 1 Way Contract
Year 55 : $91,806,922
Year 56 : $68,498,708
Year 57 : $36,760,200
Year 58 : $6,400,000

Farm Players Salaries
Mathew Barzal	$915,000 (2)
Salary Remaining :	$915,000
Cam Talbot	$366,667 (1)
Salary Remaining :	$366,667
Adam Brubacher	$0 (0)
Salary Remaining :	$0
Ostap Safin	$0 (0)
Salary Remaining :	$0
Austin Rueschhoff	$0 (0)
Salary Remaining :	$0
Anthony Angello	$0 (0)
Salary Remaining :	$0
Aleksi Heponiemi	$0 (0)
Salary Remaining :	$0
Total Farm Players	7
Salary Commitment
Year 55 : $1,281,667
Year 56 : $915,000
Year 57 : $0
Year 58 : $0
Salary Average Commitment
Year 55 : $60,000
Year 56 : $60,000
Year 57 : $0
Year 58 : $0

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Center
Level 1:	6500 - $180 - 4 716 - 72,55%
Level 2:	5800 - $140 - 3 995 - 68,88%
Level 3:	2500 - $125 - 2 014 - 80,58%
Level 4:	4000 - $100 - 3 011 - 75,27%
Luxury :	1000 - $300 - 955 - 95,50%
Total Capacity :	19800
Income
Home Games Left	14
Average Attendance - %	14 692 - 74,20%
Average Income per Game	$2,359,982
Year to Date Revenue	$66,079,487
Expense
Pro Players Total Salaries	$93,802,833
Farm Players Total Salaries	$0
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$69,699,204
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$69,352,613
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$33,039,744
Pro Remaining Season Days	24
Pro Expenses Per Days	$1,065,941
Pro Estimated Expenses	$25,582,584
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$25,582,584
Season Salary Cap	$93,802,833
Estimate Under Maximum Salary Cap of $97,500,000	$3,697,167
Estimate Over Minimum Salary Cap of $49,000,000	$44,802,833
Current Bank Account	$189,428,034
Projected Bank Account	$196,885,194

Pro Players Salaries
Jakob Chychrun	$9,500,000 (3)
-Salary Remaining :	$2,590,909
Andrei Vasilevskiy	$9,500,000 (3)
-Salary Remaining :	$2,590,909
Darnell Nurse	$9,250,000 (1)
-Salary Remaining :	$2,522,727
Leon Draisaitl	$8,500,000 (2)
-Salary Remaining :	$2,318,182
Tomas Hertl	$8,137,500 (3)
-Salary Remaining :	$2,219,318
Victor Hedman	$7,875,000 (1)
-Salary Remaining :	$2,147,727
Dylan Samberg	$5,750,000 (2)
-Salary Remaining :	$1,568,182
Trevor Zegras	$5,750,000 (3)
-Salary Remaining :	$1,568,182
Adrian Kempe	$5,500,000 (3)
-Salary Remaining :	$1,500,000
Ryan Nugent-Hopkins	$5,125,000 (2)
-Salary Remaining :	$1,397,727
Brian Dumoulin	$3,150,000 (4)
-Salary Remaining :	$859,091
Yegor Sharangovich	$3,100,000 (1)
-Salary Remaining :	$845,455
Radek Faksa	$2,000,000 (3)
-Salary Remaining :	$545,455
Ryan Poehling	$1,900,000 (3)
-Salary Remaining :	$518,182
Kent Johnson	$1,800,000 (1)
-Salary Remaining :	$490,909
Simon Edvinsson	$1,775,000 (1)
-Salary Remaining :	$484,091
James van Riemsdyk	$900,000 (4)
-Salary Remaining :	$245,455
Joel Blomqvist	$886,000 (2)
-Salary Remaining :	$241,636
Peyton Krebs	$863,333 (1)
-Salary Remaining :	$235,454
Thomas Harley	$863,333 (1)
-Salary Remaining :	$235,454
Dennis Hildeby	$841,667 (2)
-Salary Remaining :	$229,546
Jake Neighbours	$836,000 (2)
-Salary Remaining :	$228,000
Total Pro Players	22
Salary Commitment
Year 55 : $93,802,833
Year 56 : $68,276,167
Year 57 : $46,337,500
Year 58 : $4,050,000
Salary Average Commitment
Year 55 : $14,532,500
Year 56 : $10,663,333
Year 57 : $6,800,000
Year 58 : $1,200,000
Salary Cap with 1 Way Contract
Year 55 : $93,802,833
Year 56 : $68,276,167
Year 57 : $46,337,500
Year 58 : $4,050,000

Farm Players Salaries
Miles Wood	$250,000 (5)
Salary Remaining :	$250,000
Nick Bjugstad	$175,000 (5)
Salary Remaining :	$175,000
Anthony Beauvillier	$125,000 (2)
Salary Remaining :	$125,000
Owen Pickering	$113,667 (2)
Salary Remaining :	$113,667
Jonatan Berggren	$92,500 (1)
Salary Remaining :	$92,500
Santeri Hatakka	$92,500 (1)
Salary Remaining :	$92,500
Marc Gatcomb	$90,000 (5)
Salary Remaining :	$90,000
Kaedan Korczak	$82,500 (3)
Salary Remaining :	$82,500
Tyler Tucker	$80,000 (2)
Salary Remaining :	$80,000
Mitchell Chaffee	$80,000 (4)
Salary Remaining :	$80,000
Nicholas Robertson	$79,667 (1)
Salary Remaining :	$79,667
Brayden Pachal	$77,500 (4)
Salary Remaining :	$77,500
Raphael Lavoie	$77,500 (1)
Salary Remaining :	$77,500
Dysin Mayo	$77,500 (1)
Salary Remaining :	$77,500
Steven Santini	$77,500 (3)
Salary Remaining :	$77,500
Scott Reedy	$0 (0)
Salary Remaining :	$0
Total Farm Players	16
Salary Commitment
Year 55 : $1,570,834
Year 56 : $1,151,167
Year 57 : $832,500
Year 58 : $672,500
Salary Average Commitment
Year 55 : $830,834
Year 56 : $628,667
Year 57 : $420,000
Year 58 : $300,000

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BBT Center
Level 1:	6000 - $180 - 4 867 - 81,12%
Level 2:	5000 - $140 - 4 017 - 80,33%
Level 3:	125 - $125 - 125 - 100,00%
Level 4:	4000 - $100 - 3 035 - 75,87%
Luxury :	1000 - $300 - 936 - 93,60%
Total Capacity :	16125
Income
Home Games Left	9
Average Attendance - %	12 980 - 80,49%
Average Income per Game	$2,140,258
Year to Date Revenue	$70,628,499
Expense
Pro Players Total Salaries	$93,792,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$65,820,423
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$65,820,423
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$19,262,318
Pro Remaining Season Days	24
Pro Expenses Per Days	$1,065,818
Pro Estimated Expenses	$25,579,632
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$25,579,632
Season Salary Cap	$93,792,000
Estimate Under Maximum Salary Cap of $97,500,000	$3,708,000
Estimate Over Minimum Salary Cap of $49,000,000	$44,792,000
Current Bank Account	$65,048,686
Projected Bank Account	$58,731,372

Pro Players Salaries
Adam Fox	$9,500,000 (2)
-Salary Remaining :	$2,590,909
Mark Scheifele	$8,500,000 (5)
-Salary Remaining :	$2,318,182
Mikhail Sergachev	$8,500,000 (2)
-Salary Remaining :	$2,318,182
Wyatt Johnston	$8,400,000 (3)
-Salary Remaining :	$2,290,909
Sam Reinhart	$8,265,000 (3)
-Salary Remaining :	$2,254,091
Cole Caufield	$7,850,000 (2)
-Salary Remaining :	$2,140,909
Rickard Rakell	$5,000,000 (3)
-Salary Remaining :	$1,363,636
Linus Ullmark	$5,000,000 (3)
-Salary Remaining :	$1,363,636
Alex Tuch	$4,750,000 (3)
-Salary Remaining :	$1,295,455
Alex Vlasic	$4,500,000 (2)
-Salary Remaining :	$1,227,273
Adam Larsson	$4,167,000 (2)
-Salary Remaining :	$1,136,455
Jake Walman	$3,400,000 (1)
-Salary Remaining :	$927,273
Adam Lowry	$3,250,000 (3)
-Salary Remaining :	$886,364
MacKenzie Weegar	$3,250,000 (1)
-Salary Remaining :	$886,364
Jonathan Drouin	$2,500,000 (3)
-Salary Remaining :	$681,818
Ryan Donato	$2,000,000 (3)
-Salary Remaining :	$545,455
Pavel Dorofeyev	$1,835,000 (2)
-Salary Remaining :	$500,455
Pius Suter	$1,600,000 (3)
-Salary Remaining :	$436,364
Kiefer Sherwood	$775,000 (3)
-Salary Remaining :	$211,364
Sam Montembeault	$750,000 (1)
-Salary Remaining :	$204,545
Total Pro Players	20
Salary Commitment
Year 55 : $93,792,000
Year 56 : $86,392,000
Year 57 : $50,040,000
Year 58 : $8,500,000
Salary Average Commitment
Year 55 : $33,600,000
Year 56 : $33,000,000
Year 57 : $20,500,000
Year 58 : $8,500,000
Salary Cap with 1 Way Contract
Year 55 : $93,792,000
Year 56 : $86,392,000
Year 57 : $50,040,000
Year 58 : $8,500,000

Farm Players Salaries
Joey Daccord	$500,000 (1)
Salary Remaining :	$500,000
Spencer Knight	$450,000 (2)
Salary Remaining :	$450,000
Yakov Trenin	$350,000 (2)
Salary Remaining :	$350,000
Dakota Joshua	$325,000 (3)
Salary Remaining :	$325,000
Alexandre Carrier	$250,000 (1)
Salary Remaining :	$250,000
Trent Frederic	$230,000 (1)
Salary Remaining :	$230,000
Teddy Blueger	$190,000 (1)
Salary Remaining :	$190,000
Cutter Gauthier	$190,000 (3)
Salary Remaining :	$190,000
Daniil Miromanov	$125,000 (2)
Salary Remaining :	$125,000
Kevin Bahl	$105,000 (2)
Salary Remaining :	$105,000
Jakob Pelletier	$86,333 (1)
Salary Remaining :	$86,333
Mark Jankowski	$80,000 (3)
Salary Remaining :	$80,000
Zack MacEwen	$77,500 (2)
Salary Remaining :	$77,500
Nic Petan	$76,250 (1)
Salary Remaining :	$76,250
Total Farm Players	14
Salary Commitment
Year 55 : $3,035,083
Year 56 : $1,702,500
Year 57 : $595,000
Year 58 : $0
Salary Average Commitment
Year 55 : $1,395,000
Year 56 : $895,000
Year 57 : $595,000
Year 58 : $0

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	6000 - $180 - 4 744 - 79,07%
Level 2:	5000 - $140 - 3 972 - 79,43%
Level 3:	2607 - $125 - 2 022 - 77,57%
Level 4:	4000 - $100 - 3 045 - 76,12%
Luxury :	1000 - $300 - 943 - 94,29%
Total Capacity :	18607
Income
Home Games Left	11
Average Attendance - %	14 726 - 79,14%
Average Income per Game	$2,362,610
Year to Date Revenue	$73,240,902
Expense
Pro Players Total Salaries	$95,560,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$69,468,741
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$69,199,422
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$25,988,707
Pro Remaining Season Days	24
Pro Expenses Per Days	$1,085,909
Pro Estimated Expenses	$26,061,816
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$26,061,816
Season Salary Cap	$95,560,000
Estimate Under Maximum Salary Cap of $97,500,000	$1,940,000
Estimate Over Minimum Salary Cap of $49,000,000	$46,560,000
Current Bank Account	$133,529,646
Projected Bank Account	$133,456,537

Pro Players Salaries
Tyler Seguin	$9,850,000 (2)
-Salary Remaining :	$2,686,364
Matthew Tkachuk	$9,500,000 (3)
-Salary Remaining :	$2,590,909
Travis Konecny	$8,750,000 (3)
-Salary Remaining :	$2,386,364
Dylan Larkin	$8,700,000 (1)
-Salary Remaining :	$2,372,727
Tage Thompson	$7,140,000 (3)
-Salary Remaining :	$1,947,273
Brock Boeser	$6,650,000 (2)
-Salary Remaining :	$1,813,636
Brayden Schenn	$6,500,000 (5)
-Salary Remaining :	$1,772,727
Jordan Binnington	$6,000,000 (2)
-Salary Remaining :	$1,636,364
Tom Wilson	$5,166,667 (1)
-Salary Remaining :	$1,409,091
Noah Hanifin	$4,950,000 (1)
-Salary Remaining :	$1,350,000
John Marino	$4,400,000 (2)
-Salary Remaining :	$1,200,000
Erik Gudbranson	$4,000,000 (4)
-Salary Remaining :	$1,090,909
Tanner Jeannot	$2,670,000 (2)
-Salary Remaining :	$728,182
Niko Mikkola	$2,500,000 (2)
-Salary Remaining :	$681,818
Anthony Stolarz	$2,500,000 (4)
-Salary Remaining :	$681,818
Morgan Barron	$1,850,000 (3)
-Salary Remaining :	$504,545
Owen Power	$1,850,000 (1)
-Salary Remaining :	$504,545
Brock Faber	$1,008,333 (2)
-Salary Remaining :	$275,000
Parker Kelly	$825,000 (3)
-Salary Remaining :	$225,000
Corey Perry	$750,000 (1)
-Salary Remaining :	$204,545
Total Pro Players	20
Salary Commitment
Year 55 : $95,560,000
Year 56 : $74,143,333
Year 57 : $41,065,000
Year 58 : $13,000,000
Salary Average Commitment
Year 55 : $44,040,000
Year 56 : $42,190,000
Year 57 : $37,665,000
Year 58 : $9,600,000
Salary Cap with 1 Way Contract
Year 55 : $95,560,000
Year 56 : $74,143,333
Year 57 : $41,065,000
Year 58 : $13,000,000

Farm Players Salaries
Bobby Brink	$150,000 (3)
Salary Remaining :	$150,000
Elmer Soderblom	$112,500 (3)
Salary Remaining :	$112,500
Shakir Mukhamadullin	$100,000 (3)
Salary Remaining :	$100,000
Darren Raddysh	$97,500 (3)
Salary Remaining :	$97,500
Brendan Brisson	$92,500 (2)
Salary Remaining :	$92,500
Jacob Fowler	$92,300 (3)
Salary Remaining :	$92,300
Zachary L'Heureux	$86,333 (3)
Salary Remaining :	$86,333
Luca Del Bel Belluz	$86,000 (3)
Salary Remaining :	$86,000
Hugo Alnefelt	$85,083 (2)
Salary Remaining :	$85,083
Arber Xhekaj	$82,833 (1)
Salary Remaining :	$82,833
Matt Kiersted	$77,500 (1)
Salary Remaining :	$77,500
Jack Ahcan	$77,500 (1)
Salary Remaining :	$77,500
Matthew Phillips	$77,500 (2)
Salary Remaining :	$77,500
Tanner Pearson	$75,000 (2)
Salary Remaining :	$75,000
Riley Sutter	$0 (0)
Salary Remaining :	$0
Arnaud Durandeau	$0 (0)
Salary Remaining :	$0
Total Farm Players	16
Salary Commitment
Year 55 : $1,292,549
Year 56 : $1,054,716
Year 57 : $724,633
Year 58 : $0
Salary Average Commitment
Year 55 : $1,217,466
Year 56 : $1,014,633
Year 57 : $724,633
Year 58 : $0

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - $180 - 4 708 - 78,47%
Level 2:	5000 - $140 - 3 936 - 78,71%
Level 3:	4500 - $125 - 2 017 - 44,83%
Level 4:	4773 - $100 - 3 036 - 63,61%
Luxury :	1000 - $300 - 932 - 93,19%
Total Capacity :	21273
Income
Home Games Left	8
Average Attendance - %	14 629 - 68,77%
Average Income per Game	$2,345,492
Year to Date Revenue	$79,746,713
Expense
Pro Players Total Salaries	$95,492,857
Farm Players Total Salaries	$0
Coaches Total Salaries	$1,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$69,463,830
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$69,454,739
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$18,763,932
Pro Remaining Season Days	24
Pro Expenses Per Days	$1,085,146
Pro Estimated Expenses	$26,043,504
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$26,043,504
Season Salary Cap	$95,492,857
Estimate Under Maximum Salary Cap of $97,500,000	$2,007,143
Estimate Over Minimum Salary Cap of $49,000,000	$46,492,857
Current Bank Account	$99,568,333
Projected Bank Account	$92,288,761

Pro Players Salaries
Artemi Panarin	$11,642,860 (1)
-Salary Remaining :	$3,175,325
Ivan Provorov	$8,500,000 (3)
-Salary Remaining :	$2,318,182
Ilya Sorokin	$8,250,000 (3)
-Salary Remaining :	$2,250,000
Brady Skjei	$7,000,000 (3)
-Salary Remaining :	$1,909,091
Nick Schmaltz	$5,850,000 (3)
-Salary Remaining :	$1,595,455
Gustav Forsling	$5,750,000 (3)
-Salary Remaining :	$1,568,182
Jake DeBrusk	$5,500,000 (2)
-Salary Remaining :	$1,500,000
Mika Zibanejad	$5,350,000 (3)
-Salary Remaining :	$1,459,091
Jason Zucker	$5,300,000 (3)
-Salary Remaining :	$1,445,455
J.T. Miller	$5,250,000 (3)
-Salary Remaining :	$1,431,818
Mikael Granlund	$5,000,000 (4)
-Salary Remaining :	$1,363,636
Cody Ceci	$4,500,000 (3)
-Salary Remaining :	$1,227,273
Tyler Toffoli	$4,250,000 (3)
-Salary Remaining :	$1,159,091
Nikita Zadorov	$3,750,000 (3)
-Salary Remaining :	$1,022,727
Stefan Noesen	$2,750,000 (2)
-Salary Remaining :	$750,000
Eric Comrie	$1,800,000 (3)
-Salary Remaining :	$490,909
Jani Hakanpaa	$1,500,000 (3)
-Salary Remaining :	$409,091
Luke Glendening	$1,500,000 (2)
-Salary Remaining :	$409,091
Alexey Toropchenko	$1,250,000 (2)
-Salary Remaining :	$340,909
Juho Lammikko	$800,000 (3)
-Salary Remaining :	$218,182
Total Pro Players	20
Salary Commitment
Year 55 : $95,492,857
Year 56 : $83,850,000
Year 57 : $72,850,000
Year 58 : $5,000,000
Salary Average Commitment
Year 55 : $39,300,000
Year 56 : $39,300,000
Year 57 : $37,500,000
Year 58 : $600,000
Salary Cap with 1 Way Contract
Year 55 : $95,492,857
Year 56 : $83,850,000
Year 57 : $72,850,000
Year 58 : $5,000,000

Farm Players Salaries
Jonas Johansson	$125,000 (3)
Salary Remaining :	$125,000
Cam Atkinson	$110,000 (4)
Salary Remaining :	$110,000
Steven Lorentz	$105,000 (1)
Salary Remaining :	$105,000
Travis Hamonic	$100,000 (3)
Salary Remaining :	$100,000
Cole Smith	$100,000 (4)
Salary Remaining :	$100,000
J.J. Moser	$92,500 (1)
Salary Remaining :	$92,500
Drew Helleson	$92,500 (1)
Salary Remaining :	$92,500
Ville Ottavainen	$92,500 (3)
Salary Remaining :	$92,500
Samuel Knazko	$90,250 (1)
Salary Remaining :	$90,250
Egor Afanasyev	$89,667 (1)
Salary Remaining :	$89,667
Zach Dean	$85,000 (3)
Salary Remaining :	$85,000
Mark Kastelic	$83,500 (2)
Salary Remaining :	$83,500
Daniil Gushchin	$82,833 (2)
Salary Remaining :	$82,833
Cole Schwindt	$82,500 (3)
Salary Remaining :	$82,500
Paul Cotter	$77,500 (2)
Salary Remaining :	$77,500
Chase Priskie	$77,500 (2)
Salary Remaining :	$77,500
Cole Reinhardt	$77,500 (2)
Salary Remaining :	$77,500
Shane Bowers	$77,500 (3)
Salary Remaining :	$77,500
Sean Farrell	$77,500 (3)
Salary Remaining :	$77,500
Alex Barre-Boulet	$76,000 (1)
Salary Remaining :	$76,000
Ben Jones	$75,000 (1)
Salary Remaining :	$75,000
Jeremy Groleau	$0 (0)
Salary Remaining :	$0
Serron Noel	$0 (0)
Salary Remaining :	$0
Brinson Pasichnuk	$0 (0)
Salary Remaining :	$0
German Rubtsov	$0 (0)
Salary Remaining :	$0
Will Bitten	$0 (0)
Salary Remaining :	$0
Jacob Larsson	$0 (0)
Salary Remaining :	$0
Michael McNiven	$0 (0)
Salary Remaining :	$0
Tyler Wall	$0 (0)
Salary Remaining :	$0
Total Farm Players	29
Salary Commitment
Year 55 : $1,869,750
Year 56 : $1,248,833
Year 57 : $850,000
Year 58 : $210,000
Salary Average Commitment
Year 55 : $1,255,500
Year 56 : $1,072,750
Year 57 : $742,500
Year 58 : $120,000

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $180 - 4 700 - 78,34%
Level 2:	5000 - $140 - 3 968 - 79,37%
Level 3:	2000 - $125 - 1 954 - 97,69%
Level 4:	4006 - $100 - 2 992 - 74,69%
Luxury :	1000 - $300 - 949 - 94,86%
Total Capacity :	18006
Income
Home Games Left	10
Average Attendance - %	14 563 - 80,88%
Average Income per Game	$2,341,088
Year to Date Revenue	$74,914,816
Expense
Pro Players Total Salaries	$97,165,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$67,551,593
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$67,359,548
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$23,410,880
Pro Remaining Season Days	24
Pro Expenses Per Days	$1,104,148
Pro Estimated Expenses	$26,499,552
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$26,499,552
Season Salary Cap	$94,965,000
Estimate Under Maximum Salary Cap of $97,500,000	$2,535,000
Estimate Over Minimum Salary Cap of $49,000,000	$45,965,000
Current Bank Account	$248,090,371
Projected Bank Account	$245,001,699

Pro Players Salaries
Erik Karlsson	$11,500,000 (3)
-Salary Remaining :	$3,136,364
Dougie Hamilton	$9,000,000 (5)
-Salary Remaining :	$2,454,545
Andrei Svechnikov	$7,750,000 (1)
-Salary Remaining :	$2,113,636
Quinton Byfield	$6,250,000 (2)
-Salary Remaining :	$1,704,545
Philipp Grubauer	$5,900,000 (1)
-Salary Remaining :	$1,609,091
Anthony Mantha (Out of Payroll)	$5,700,000 (1)
-Salary Remaining :	$1,554,545
Oliver Bjorkstrand	$5,400,000 (1)
-Salary Remaining :	$1,472,727
Anton Lundell	$5,000,000 (2)
-Salary Remaining :	$1,363,636
Conor Garland	$4,950,000 (3)
-Salary Remaining :	$1,350,000
Philip Broberg	$4,580,000 (3)
-Salary Remaining :	$1,249,091
Mason Marchment	$4,500,000 (3)
-Salary Remaining :	$1,227,273
Josh Manson	$4,500,000 (1)
-Salary Remaining :	$1,227,273
Leo Carlsson	$4,200,000 (2)
-Salary Remaining :	$1,145,455
Simon Nemec	$4,168,333 (2)
-Salary Remaining :	$1,136,818
Trevor van Riemsdyk	$3,000,000 (2)
-Salary Remaining :	$818,182
Alex Newhook	$2,900,000 (2)
-Salary Remaining :	$790,909
Brett Kulak	$2,750,000 (2)
-Salary Remaining :	$750,000
Drew O'Connor	$2,500,000 (3)
-Salary Remaining :	$681,818
Anton Forsberg (Out of Payroll)	$2,200,000 (3)
-Salary Remaining :	$600,000
Blake Lizotte	$1,850,000 (3)
-Salary Remaining :	$504,545
Dylan Holloway	$1,441,667 (1)
-Salary Remaining :	$393,182
Connor Zary	$1,050,000 (2)
-Salary Remaining :	$286,364
Samuel Ersson	$925,000 (1)
-Salary Remaining :	$252,273
Urho Vaakanainen	$850,000 (1)
-Salary Remaining :	$231,818
Zach Senyshyn	$0 (0)
Evan Cormier	$0 (0)
Jack Kopacka	$0 (0)
Total Pro Players	27
Salary Commitment
Year 55 : $102,865,000
Year 56 : $70,398,333
Year 57 : $41,080,000
Year 58 : $9,000,000
Salary Average Commitment
Year 55 : $28,330,000
Year 56 : $28,330,000
Year 57 : $19,580,000
Year 58 : $600,000
Salary Cap with 1 Way Contract
Year 55 : $102,865,000
Year 56 : $70,398,333
Year 57 : $41,080,000
Year 58 : $9,000,000

Farm Players Salaries
Nils Hoglander	$110,000 (2)
Salary Remaining :	$110,000
Mads Sogaard	$92,500 (2)
Salary Remaining :	$92,500
Adam Werner	$92,500 (1)
Salary Remaining :	$92,500
Nils Lundkvist	$92,500 (1)
Salary Remaining :	$92,500
Adam Beckman	$89,417 (2)
Salary Remaining :	$89,417
Jonas Rondbjerg	$76,667 (2)
Salary Remaining :	$76,667
Spencer Martin	$76,250 (1)
Salary Remaining :	$76,250
Gemel Smith	$70,000 (1)
Salary Remaining :	$70,000
Linus Hogberg	$0 (0)
Salary Remaining :	$0
Lukas Elvenes	$0 (0)
Salary Remaining :	$0
Total Farm Players	10
Salary Commitment
Year 55 : $699,834
Year 56 : $368,584
Year 57 : $0
Year 58 : $0
Salary Average Commitment
Year 55 : $300,000
Year 56 : $240,000
Year 57 : $0
Year 58 : $0

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6500 - $180 - 4 697 - 72,27%
Level 2:	5500 - $140 - 3 945 - 71,73%
Level 3:	3066 - $125 - 1 989 - 64,88%
Level 4:	4000 - $100 - 3 059 - 76,48%
Luxury :	1000 - $300 - 946 - 94,58%
Total Capacity :	20066
Income
Home Games Left	8
Average Attendance - %	14 637 - 72,94%
Average Income per Game	$2,347,960
Year to Date Revenue	$79,830,643
Expense
Pro Players Total Salaries	$56,077,292
Farm Players Total Salaries	$0
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$39,474,294
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$39,181,476
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$18,783,681
Pro Remaining Season Days	24
Pro Expenses Per Days	$637,242
Pro Estimated Expenses	$15,293,808
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$15,293,808
Season Salary Cap	$56,077,292
Estimate Under Maximum Salary Cap of $97,500,000	$41,422,708
Estimate Over Minimum Salary Cap of $49,000,000	$7,077,292
Current Bank Account	$332,535,125
Projected Bank Account	$336,024,998

Pro Players Salaries
Roman Josi	$9,059,000 (3)
-Salary Remaining :	$2,470,636
Andre Burakovsky	$5,500,000 (2)
-Salary Remaining :	$1,500,000
Filip Chytil	$4,437,500 (2)
-Salary Remaining :	$1,210,227
Nick Jensen	$4,050,000 (3)
-Salary Remaining :	$1,104,545
Ryan Hartman	$4,000,000 (3)
-Salary Remaining :	$1,090,909
David Perron	$4,000,000 (2)
-Salary Remaining :	$1,090,909
Marcus Foligno	$4,000,000 (3)
-Salary Remaining :	$1,090,909
Alexandar Georgiev	$3,400,000 (2)
-Salary Remaining :	$927,273
Michael Amadio	$2,600,000 (2)
-Salary Remaining :	$709,091
Mason Appleton	$2,166,667 (1)
-Salary Remaining :	$590,909
Mattias Janmark	$1,450,000 (2)
-Salary Remaining :	$395,455
Marat Khusnutdinov	$1,350,000 (2)
-Salary Remaining :	$368,182
Nikolai Knyzhov	$1,250,000 (1)
-Salary Remaining :	$340,909
Justin Barron	$1,150,000 (3)
-Salary Remaining :	$313,636
Josh Brown	$1,000,000 (2)
-Salary Remaining :	$272,727
Akira Schmid	$925,000 (1)
-Salary Remaining :	$252,273
Nikita Nesterenko	$874,125 (2)
-Salary Remaining :	$238,398
Noah Warren	$865,000 (3)
-Salary Remaining :	$235,909
Noah Gregor	$850,000 (1)
-Salary Remaining :	$231,818
Sam Colangelo	$850,000 (3)
-Salary Remaining :	$231,818
David Gustafsson	$775,000 (1)
-Salary Remaining :	$211,364
Trent Miner	$775,000 (3)
-Salary Remaining :	$211,364
Samuel Fagemo	$750,000 (2)
-Salary Remaining :	$204,545
Total Pro Players	23
Salary Commitment
Year 55 : $56,077,292
Year 56 : $50,110,625
Year 57 : $24,749,000
Year 58 : $0
Salary Average Commitment
Year 55 : $18,565,000
Year 56 : $17,365,000
Year 57 : $11,640,000
Year 58 : $0
Salary Cap with 1 Way Contract
Year 55 : $56,077,292
Year 56 : $50,110,625
Year 57 : $24,749,000
Year 58 : $0

Farm Players Salaries
Nicolas Meloche	$95,000 (1)
Salary Remaining :	$95,000
Ivan Prosvetov	$95,000 (3)
Salary Remaining :	$95,000
Jake Christiansen	$92,500 (2)
Salary Remaining :	$92,500
Cross Hanas	$92,500 (1)
Salary Remaining :	$92,500
Nico Myatovic	$89,667 (3)
Salary Remaining :	$89,667
Ryan O'Rourke	$89,417 (2)
Salary Remaining :	$89,417
Calle Clang	$87,833 (2)
Salary Remaining :	$87,833
Ty Mueller	$87,000 (2)
Salary Remaining :	$87,000
Ondrej Becher	$86,750 (2)
Salary Remaining :	$86,750
Ryan Hofer	$85,167 (3)
Salary Remaining :	$85,167
Ivan Ivan	$84,500 (2)
Salary Remaining :	$84,500
Daylan Kuefler	$84,000 (3)
Salary Remaining :	$84,000
Jakub Brabenec	$82,833 (3)
Salary Remaining :	$82,833
Sasha Pastujov	$82,500 (2)
Salary Remaining :	$82,500
Connor Corcoran	$81,333 (3)
Salary Remaining :	$81,333
Samuel Helenius	$80,500 (3)
Salary Remaining :	$80,500
David Tendeck	$78,333 (1)
Salary Remaining :	$78,333
Mathias Emilio Pettersen	$77,500 (2)
Salary Remaining :	$77,500
Liam Foudy	$77,500 (2)
Salary Remaining :	$77,500
Jonah Gadjovich	$77,500 (2)
Salary Remaining :	$77,500
Ben Meyers	$77,500 (2)
Salary Remaining :	$77,500
Jack St. Ivany	$77,500 (3)
Salary Remaining :	$77,500
Max Lajoie	$77,500 (1)
Salary Remaining :	$77,500
Kevin Gravel	$77,500 (2)
Salary Remaining :	$77,500
Lucas Edmonds	$77,500 (3)
Salary Remaining :	$77,500
Jacob Moverare	$77,500 (2)
Salary Remaining :	$77,500
Hunter Skinner	$77,500 (2)
Salary Remaining :	$77,500
Vladislav Kolyachonok	$77,500 (2)
Salary Remaining :	$77,500
Erik Kallgren	$77,500 (3)
Salary Remaining :	$77,500
Yaniv Perets	$77,500 (3)
Salary Remaining :	$77,500
Colin White	$77,500 (3)
Salary Remaining :	$77,500
Axel Andersson	$77,250 (3)
Salary Remaining :	$77,250
Sean Day	$0 (0)
Salary Remaining :	$0
Bryce Kindopp	$0 (0)
Salary Remaining :	$0
Alexander True	$0 (0)
Salary Remaining :	$0
Total Farm Players	35
Salary Commitment
Year 55 : $2,637,083
Year 56 : $2,293,750
Year 57 : $1,063,250
Year 58 : $0
Salary Average Commitment
Year 55 : $2,257,333
Year 56 : $2,044,833
Year 57 : $1,063,250
Year 58 : $0

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	First Niagara Center
Level 1:	5690 - $180 - 4 692 - 82,47%
Level 2:	6000 - $140 - 3 960 - 66,00%
Level 3:	2000 - $125 - 1 949 - 97,47%
Level 4:	4000 - $100 - 3 062 - 76,55%
Luxury :	1000 - $300 - 930 - 92,95%
Total Capacity :	18690
Income
Home Games Left	12
Average Attendance - %	14 593 - 78,08%
Average Income per Game	$2,339,137
Year to Date Revenue	$70,174,098
Expense
Pro Players Total Salaries	$61,023,199
Farm Players Total Salaries	$0
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$44,573,626
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$44,412,264
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$28,069,639
Pro Remaining Season Days	24
Pro Expenses Per Days	$693,445
Pro Estimated Expenses	$16,642,680
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$16,642,680
Season Salary Cap	$61,023,199
Estimate Under Maximum Salary Cap of $97,500,000	$36,476,801
Estimate Over Minimum Salary Cap of $49,000,000	$12,023,199
Current Bank Account	$234,489,138
Projected Bank Account	$245,916,097

Pro Players Salaries
Zach Werenski	$9,583,333 (3)
-Salary Remaining :	$2,613,636
William Nylander	$6,962,366 (1)
-Salary Remaining :	$1,898,827
Brad Marchand	$6,125,000 (1)
-Salary Remaining :	$1,670,455
Jonas Brodin	$6,000,000 (5)
-Salary Remaining :	$1,636,364
Morgan Frost	$4,380,000 (3)
-Salary Remaining :	$1,194,545
Joonas Korpisalo	$4,000,000 (2)
-Salary Remaining :	$1,090,909
Martin Necas	$3,000,000 (1)
-Salary Remaining :	$818,182
Warren Foegele	$2,750,000 (1)
-Salary Remaining :	$750,000
Alexander Romanov	$2,500,000 (2)
-Salary Remaining :	$681,818
Casey Mittelstadt	$2,500,000 (1)
-Salary Remaining :	$681,818
Alexis Lafreniere	$2,325,000 (2)
-Salary Remaining :	$634,091
Denton Mateychuk (Out of Payroll)	$1,636,666 (3)
-Salary Remaining :	$446,363
Jesper Boqvist	$1,500,000 (3)
-Salary Remaining :	$409,091
Emil Heineman	$1,500,000 (4)
-Salary Remaining :	$409,091
Michael Rasmussen	$1,460,000 (1)
-Salary Remaining :	$398,182
Zane McIntyre	$1,200,000 (1)
-Salary Remaining :	$327,273
Jon Gillies	$1,200,000 (1)
-Salary Remaining :	$327,273
Matthew Nieto	$900,000 (2)
-Salary Remaining :	$245,455
Nate Schmidt	$800,000 (3)
-Salary Remaining :	$218,182
Troy Stecher	$787,500 (3)
-Salary Remaining :	$214,773
Justin Brazeau	$775,000 (4)
-Salary Remaining :	$211,364
Laurent Dauphin	$775,000 (2)
-Salary Remaining :	$211,364
Oscar Dansk	$0 (0)
Total Pro Players	23
Salary Commitment
Year 55 : $62,659,865
Year 56 : $37,462,499
Year 57 : $26,962,499
Year 58 : $8,275,000
Salary Average Commitment
Year 55 : $30,212,499
Year 56 : $29,012,499
Year 57 : $26,012,499
Year 58 : $7,525,000
Salary Cap with 1 Way Contract
Year 55 : $62,659,865
Year 56 : $37,462,499
Year 57 : $26,962,499
Year 58 : $8,275,000

Farm Players Salaries
Tucker Poolman	$250,000 (2)
Salary Remaining :	$250,000
Victor Soderstrom	$86,300 (2)
Salary Remaining :	$86,300
Jan Mysak	$82,333 (2)
Salary Remaining :	$82,333
Andrei Altybarmakyan	$81,800 (2)
Salary Remaining :	$81,800
Rhett Gardner	$77,500 (2)
Salary Remaining :	$77,500
Kale Clague	$77,500 (2)
Salary Remaining :	$77,500
William Lagesson	$77,500 (2)
Salary Remaining :	$77,500
Kyle Capobianco	$77,500 (2)
Salary Remaining :	$77,500
Ben Gleason	$77,500 (2)
Salary Remaining :	$77,500
Adam Brooks	$76,300 (2)
Salary Remaining :	$76,300
Tyler Lewington	$75,000 (2)
Salary Remaining :	$75,000
Kody Clark	$0 (0)
Salary Remaining :	$0
Maxim Sushko	$0 (0)
Salary Remaining :	$0
Total Farm Players	13
Salary Commitment
Year 55 : $1,039,233
Year 56 : $1,039,233
Year 57 : $0
Year 58 : $0
Salary Average Commitment
Year 55 : $660,000
Year 56 : $660,000
Year 57 : $0
Year 58 : $0

Senateurs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Canadian Tire
Level 1:	6000 - $180 - 4 793 - 79,89%
Level 2:	4534 - $140 - 3 945 - 87,01%
Level 3:	3000 - $125 - 1 987 - 66,24%
Level 4:	3000 - $100 - 2 936 - 97,86%
Luxury :	1000 - $300 - 953 - 95,26%
Total Capacity :	17534
Income
Home Games Left	13
Average Attendance - %	14 614 - 83,35%
Average Income per Game	$2,355,029
Year to Date Revenue	$68,295,845
Expense
Pro Players Total Salaries	$89,928,316
Farm Players Total Salaries	$0
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$64,879,959
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$64,753,321
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$30,615,379
Pro Remaining Season Days	24
Pro Expenses Per Days	$1,021,913
Pro Estimated Expenses	$24,525,912
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$24,525,912
Season Salary Cap	$89,928,316
Estimate Under Maximum Salary Cap of $97,500,000	$7,571,684
Estimate Over Minimum Salary Cap of $49,000,000	$40,928,316
Current Bank Account	$154,804,418
Projected Bank Account	$160,893,885

Pro Players Salaries
David Pastrnak	$11,250,000 (1)
-Salary Remaining :	$3,068,182
Aleksander Barkov	$10,000,000 (3)
-Salary Remaining :	$2,727,273
Filip Forsberg	$8,500,000 (3)
-Salary Remaining :	$2,318,182
Brandon Montour	$8,000,000 (2)
-Salary Remaining :	$2,181,818
Joshua Norris	$7,950,000 (3)
-Salary Remaining :	$2,168,182
Quinn Hughes	$7,800,000 (3)
-Salary Remaining :	$2,127,273
Drake Batherson	$4,975,000 (3)
-Salary Remaining :	$1,356,818
Kaapo Kakko	$4,525,000 (3)
-Salary Remaining :	$1,234,091
Ryan O'Reilly	$4,500,000 (2)
-Salary Remaining :	$1,227,273
Lucas Raymond	$3,425,000 (1)
-Salary Remaining :	$934,091
Connor Clifton	$3,333,333 (2)
-Salary Remaining :	$909,091
Alex Nedeljkovic	$2,500,000 (2)
-Salary Remaining :	$681,818
Nicolas Hague	$2,294,150 (1)
-Salary Remaining :	$625,677
Frederick Gaudreau	$2,100,000 (1)
-Salary Remaining :	$572,727
Moritz Seider	$1,713,333 (1)
-Salary Remaining :	$467,273
Keegan Kolesar	$1,400,000 (2)
-Salary Remaining :	$381,818
Sam Lafferty	$1,150,000 (1)
-Salary Remaining :	$313,636
Alexander Barabanov	$1,000,000 (1)
-Salary Remaining :	$272,727
Alex Lyon	$900,000 (2)
-Salary Remaining :	$245,455
Jacob Bryson	$900,000 (2)
-Salary Remaining :	$245,455
Michael McCarron	$900,000 (2)
-Salary Remaining :	$245,455
Michael DiPietro	$812,500 (3)
-Salary Remaining :	$221,591
Total Pro Players	22
Salary Commitment
Year 55 : $89,928,316
Year 56 : $66,995,833
Year 57 : $44,562,500
Year 58 : $0
Salary Average Commitment
Year 55 : $60,937,500
Year 56 : $48,762,500
Year 57 : $44,562,500
Year 58 : $0
Salary Cap with 1 Way Contract
Year 55 : $89,928,316
Year 56 : $66,995,833
Year 57 : $44,562,500
Year 58 : $0

Farm Players Salaries
Vitek Vanecek	$150,000 (1)
Salary Remaining :	$150,000
Arthur Kaliyev	$83,250 (2)
Salary Remaining :	$83,250
Alex Turcotte	$77,500 (2)
Salary Remaining :	$77,500
Alex Alexeyev	$77,500 (3)
Salary Remaining :	$77,500
Tobias Bjornfot	$77,500 (2)
Salary Remaining :	$77,500
Ty Smith	$77,500 (2)
Salary Remaining :	$77,500
Glenn Gawdin	$76,250 (1)
Salary Remaining :	$76,250
Total Farm Players	7
Salary Commitment
Year 55 : $619,500
Year 56 : $393,250
Year 57 : $77,500
Year 58 : $0
Salary Average Commitment
Year 55 : $467,500
Year 56 : $317,500
Year 57 : $77,500
Year 58 : $0

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	HP Pavilion
Level 1:	6000 - $180 - 4 825 - 80,42%
Level 2:	5000 - $140 - 3 990 - 79,80%
Level 3:	2562 - $125 - 1 992 - 77,74%
Level 4:	3000 - $100 - 2 957 - 98,58%
Luxury :	1000 - $300 - 950 - 95,03%
Total Capacity :	17562
Income
Home Games Left	11
Average Attendance - %	14 715 - 83,79%
Average Income per Game	$2,369,790
Year to Date Revenue	$73,463,497
Expense
Pro Players Total Salaries	$86,417,857
Farm Players Total Salaries	$0
Coaches Total Salaries	$250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$60,816,064
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$60,232,054
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$26,067,692
Pro Remaining Season Days	24
Pro Expenses Per Days	$982,021
Pro Estimated Expenses	$23,568,504
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$23,568,504
Season Salary Cap	$81,417,857
Estimate Under Maximum Salary Cap of $97,500,000	$16,082,143
Estimate Over Minimum Salary Cap of $49,000,000	$32,417,857
Current Bank Account	$107,404,822
Projected Bank Account	$109,904,010

Pro Players Salaries
Jeff Skinner	$9,000,000 (2)
-Salary Remaining :	$2,454,545
Kevin Hayes	$7,142,857 (2)
-Salary Remaining :	$1,948,052
Jeff Petry	$6,250,000 (2)
-Salary Remaining :	$1,704,545
Ryan Ellis	$6,250,000 (3)
-Salary Remaining :	$1,704,545
Ondrej Palat	$6,000,000 (4)
-Salary Remaining :	$1,636,364
Taylor Hall	$6,000,000 (4)
-Salary Remaining :	$1,636,364
Josh Anderson	$5,500,000 (3)
-Salary Remaining :	$1,500,000
Semyon Varlamov (Out of Payroll)	$5,000,000 (2)
-Salary Remaining :	$1,363,636
Ville Husso	$4,750,000 (1)
-Salary Remaining :	$1,295,455
Lawson Crouse	$4,300,000 (3)
-Salary Remaining :	$1,172,727
Nick Leddy	$4,000,000 (2)
-Salary Remaining :	$1,090,909
Sean Walker	$3,600,000 (3)
-Salary Remaining :	$981,818
Ilya Samsonov	$3,500,000 (1)
-Salary Remaining :	$954,545
Justin Holl	$3,400,000 (2)
-Salary Remaining :	$927,273
Radim Simek	$2,250,000 (1)
-Salary Remaining :	$613,636
Alexandre Texier	$2,100,000 (2)
-Salary Remaining :	$572,727
Ryan Lomberg	$2,000,000 (2)
-Salary Remaining :	$545,455
Colin Miller	$1,500,000 (2)
-Salary Remaining :	$409,091
Mackenzie MacEachern	$775,000 (3)
-Salary Remaining :	$211,364
Clark Bishop	$775,000 (3)
-Salary Remaining :	$211,364
Dryden Hunt	$775,000 (2)
-Salary Remaining :	$211,364
Mike Hardman	$775,000 (2)
-Salary Remaining :	$211,364
Tye Felhaber	$775,000 (3)
-Salary Remaining :	$211,364
Total Pro Players	23
Salary Commitment
Year 55 : $86,417,857
Year 56 : $75,917,857
Year 57 : $33,975,000
Year 58 : $12,000,000
Salary Average Commitment
Year 55 : $8,400,000
Year 56 : $8,400,000
Year 57 : $4,800,000
Year 58 : $1,200,000
Salary Cap with 1 Way Contract
Year 55 : $86,417,857
Year 56 : $75,917,857
Year 57 : $33,975,000
Year 58 : $12,000,000

Farm Players Salaries
David Jiricek	$191,833 (3)
Salary Remaining :	$191,833
Zach Benson	$160,000 (2)
Salary Remaining :	$160,000
Konsta Helenius	$154,250 (3)
Salary Remaining :	$154,250
Lian Bichsel	$141,833 (3)
Salary Remaining :	$141,833
Scott Morrow	$115,833 (3)
Salary Remaining :	$115,833
Logan Morrison	$95,000 (2)
Salary Remaining :	$95,000
Dyllan Gill	$95,000 (3)
Salary Remaining :	$95,000
Stian Solberg	$94,250 (3)
Salary Remaining :	$94,250
Cam Lund	$94,167 (3)
Salary Remaining :	$94,167
Caedan Bankier	$92,500 (3)
Salary Remaining :	$92,500
William Stromgren	$92,500 (3)
Salary Remaining :	$92,500
Ville Petman	$92,500 (3)
Salary Remaining :	$92,500
Ethan Cardwell	$92,500 (3)
Salary Remaining :	$92,500
Jani Nyman	$91,833 (3)
Salary Remaining :	$91,833
Aatu Raty	$90,250 (1)
Salary Remaining :	$90,250
Ethan Samson	$87,000 (3)
Salary Remaining :	$87,000
Alexis Gendron	$86,000 (3)
Salary Remaining :	$86,000
Sam Lipkin	$85,167 (3)
Salary Remaining :	$85,167
Jake Furlong	$84,167 (3)
Salary Remaining :	$84,167
Hardy Haman Aktell	$82,611 (3)
Salary Remaining :	$82,611
Emmitt Finnie	$82,167 (3)
Salary Remaining :	$82,167
Ben Hemmerling	$82,111 (3)
Salary Remaining :	$82,111
Jon-Randall Avon	$80,000 (2)
Salary Remaining :	$80,000
John Ludvig	$77,500 (2)
Salary Remaining :	$77,500
Roby Jarventie	$77,500 (3)
Salary Remaining :	$77,500
Maxence Guenette	$77,500 (2)
Salary Remaining :	$77,500
Jeremy Davies	$77,500 (1)
Salary Remaining :	$77,500
Michael Benning	$77,500 (3)
Salary Remaining :	$77,500
Mark Friedman	$77,500 (2)
Salary Remaining :	$77,500
Cole McWard	$77,500 (2)
Salary Remaining :	$77,500
Kevin Mandolese	$77,500 (2)
Salary Remaining :	$77,500
Jacob Melanson	$60,000 (1)
Salary Remaining :	$60,000
Total Farm Players	32
Salary Commitment
Year 55 : $3,043,472
Year 56 : $2,815,722
Year 57 : $2,093,222
Year 58 : $0
Salary Average Commitment
Year 55 : $2,494,306
Year 56 : $2,344,056
Year 57 : $1,862,056
Year 58 : $0

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $180 - 4 794 - 79,90%
Level 2:	5000 - $140 - 4 029 - 80,58%
Level 3:	2584 - $125 - 2 037 - 78,84%
Level 4:	4000 - $100 - 3 081 - 77,03%
Luxury :	1000 - $300 - 936 - 93,63%
Total Capacity :	18584
Income
Home Games Left	11
Average Attendance - %	14 878 - 80,06%
Average Income per Game	$2,384,200
Year to Date Revenue	$73,910,188
Expense
Pro Players Total Salaries	$67,048,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$47,410,925
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$47,184,167
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$26,226,196
Pro Remaining Season Days	24
Pro Expenses Per Days	$761,909
Pro Estimated Expenses	$18,285,816
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$18,285,816
Season Salary Cap	$67,048,000
Estimate Under Maximum Salary Cap of $97,500,000	$30,452,000
Estimate Over Minimum Salary Cap of $49,000,000	$18,048,000
Current Bank Account	$214,602,662
Projected Bank Account	$222,543,042

Pro Players Salaries
Brent Burns	$8,000,000 (2)
-Salary Remaining :	$2,181,818
Mats Zuccarello	$6,000,000 (2)
-Salary Remaining :	$1,636,364
Evander Kane	$5,125,000 (5)
-Salary Remaining :	$1,397,727
Jonathan Marchessault	$5,000,000 (1)
-Salary Remaining :	$1,363,636
Dylan DeMelo	$4,900,000 (2)
-Salary Remaining :	$1,336,364
Jordan Eberle	$4,750,000 (4)
-Salary Remaining :	$1,295,455
Fabian Zetterlund	$4,275,000 (3)
-Salary Remaining :	$1,165,909
John Klingberg	$4,150,000 (1)
-Salary Remaining :	$1,131,818
Lars Eller	$3,500,000 (2)
-Salary Remaining :	$954,545
Joel Armia	$3,400,000 (2)
-Salary Remaining :	$927,273
Tomas Nosek	$3,000,000 (1)
-Salary Remaining :	$818,182
Evan Rodrigues	$3,000,000 (1)
-Salary Remaining :	$818,182
Jamie Drysdale	$2,300,000 (2)
-Salary Remaining :	$627,273
Pheonix Copley	$1,500,000 (1)
-Salary Remaining :	$409,091
Nick Cousins	$1,100,000 (2)
-Salary Remaining :	$300,000
Pierre-Olivier Joseph	$825,000 (1)
-Salary Remaining :	$225,000
Michael Pezzetta	$812,000 (3)
-Salary Remaining :	$221,455
Arturs Silovs	$786,000 (1)
-Salary Remaining :	$214,364
Nicolas Aube-Kubel	$775,000 (3)
-Salary Remaining :	$211,364
Noah Juulsen	$775,000 (1)
-Salary Remaining :	$211,364
Jacob Ingham	$775,000 (2)
-Salary Remaining :	$211,364
Haydn Fleury	$775,000 (2)
-Salary Remaining :	$211,364
Zach Aston-Reese	$775,000 (3)
-Salary Remaining :	$211,364
Alex Stalock	$750,000 (2)
-Salary Remaining :	$204,545
Total Pro Players	24
Salary Commitment
Year 55 : $67,048,000
Year 56 : $48,012,000
Year 57 : $16,512,000
Year 58 : $9,875,000
Salary Average Commitment
Year 55 : $10,875,000
Year 56 : $10,875,000
Year 57 : $7,275,000
Year 58 : $1,200,000
Salary Cap with 1 Way Contract
Year 55 : $67,048,000
Year 56 : $48,012,000
Year 57 : $16,512,000
Year 58 : $9,875,000

Farm Players Salaries
Riley Stillman	$135,000 (1)
Salary Remaining :	$135,000
John Beecher	$92,500 (2)
Salary Remaining :	$92,500
Taro Hirose	$85,000 (2)
Salary Remaining :	$85,000
Libor Hajek	$80,000 (2)
Salary Remaining :	$80,000
Michael Carcone	$77,500 (1)
Salary Remaining :	$77,500
Kole Sherwood	$77,500 (2)
Salary Remaining :	$77,500
Dennis Gilbert	$76,200 (1)
Salary Remaining :	$76,200
Markus Niemelainen	$0 (0)
Salary Remaining :	$0
Total Farm Players	8
Salary Commitment
Year 55 : $623,700
Year 56 : $335,000
Year 57 : $0
Year 58 : $0
Salary Average Commitment
Year 55 : $272,500
Year 56 : $272,500
Year 57 : $0
Year 58 : $0

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - $180 - 4 787 - 79,79%
Level 2:	5000 - $140 - 3 914 - 78,27%
Level 3:	2064 - $125 - 1 996 - 96,73%
Level 4:	4000 - $100 - 3 081 - 77,03%
Luxury :	1000 - $300 - 950 - 95,00%
Total Capacity :	18064
Income
Home Games Left	13
Average Attendance - %	14 729 - 81,54%
Average Income per Game	$2,364,901
Year to Date Revenue	$68,582,142
Expense
Pro Players Total Salaries	$75,975,500
Farm Players Total Salaries	$0
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$54,504,910
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$54,318,574
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$30,743,719
Pro Remaining Season Days	24
Pro Expenses Per Days	$863,358
Pro Estimated Expenses	$20,720,592
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$20,720,592
Season Salary Cap	$75,975,500
Estimate Under Maximum Salary Cap of $97,500,000	$21,524,500
Estimate Over Minimum Salary Cap of $49,000,000	$26,975,500
Current Bank Account	$288,077,659
Projected Bank Account	$298,100,786

Pro Players Salaries
Seth Jarvis	$7,420,000 (3)
-Salary Remaining :	$2,023,636
Justin Faulk	$6,500,000 (1)
-Salary Remaining :	$1,772,727
Sean Durzi	$6,000,000 (2)
-Salary Remaining :	$1,636,364
Jonathan Quick	$5,800,000 (2)
-Salary Remaining :	$1,581,818
Teuvo Teravainen	$5,400,000 (1)
-Salary Remaining :	$1,472,727
Jesperi Kotkaniemi	$4,820,000 (1)
-Salary Remaining :	$1,314,545
Joseph Woll	$3,670,000 (2)
-Salary Remaining :	$1,000,909
Simon Holmstrom	$3,625,000 (1)
-Salary Remaining :	$988,636
Aliaksei Protas	$3,375,000 (2)
-Salary Remaining :	$920,455
Ridly Greig	$3,250,000 (3)
-Salary Remaining :	$886,364
Jordan Martinook	$3,050,000 (4)
-Salary Remaining :	$831,818
Ryan Lindgren	$3,000,000 (1)
-Salary Remaining :	$818,182
Ilya Lyubushkin	$2,750,000 (1)
-Salary Remaining :	$750,000
Henri Jokiharju	$2,500,000 (1)
-Salary Remaining :	$681,818
Mackenzie Blackwood	$2,350,000 (1)
-Salary Remaining :	$640,909
Connor McMichael	$2,100,000 (1)
-Salary Remaining :	$572,727
Sam Steel	$2,100,000 (1)
-Salary Remaining :	$572,727
Brett Howden	$1,900,000 (1)
-Salary Remaining :	$518,182
Matthew Beniers	$1,897,500 (1)
-Salary Remaining :	$517,500
Curtis Lazar	$1,000,000 (1)
-Salary Remaining :	$272,727
Jackson LaCombe	$925,000 (1)
-Salary Remaining :	$252,273
Pavel Mintyukov	$918,000 (1)
-Salary Remaining :	$250,364
Adam Boqvist	$850,000 (3)
-Salary Remaining :	$231,818
Felix Sandstrom	$775,000 (1)
-Salary Remaining :	$211,364
Total Pro Players	24
Salary Commitment
Year 55 : $75,975,500
Year 56 : $33,415,000
Year 57 : $14,570,000
Year 58 : $3,050,000
Salary Average Commitment
Year 55 : $10,568,333
Year 56 : $4,200,000
Year 57 : $2,400,000
Year 58 : $600,000
Salary Cap with 1 Way Contract
Year 55 : $75,975,500
Year 56 : $33,415,000
Year 57 : $14,570,000
Year 58 : $3,050,000

Farm Players Salaries
Martin Pospisil	$100,000 (3)
Salary Remaining :	$100,000
Max Jones	$100,000 (3)
Salary Remaining :	$100,000
Givani Smith	$80,000 (1)
Salary Remaining :	$80,000
Zach Sawchenko	$77,500 (3)
Salary Remaining :	$77,500
Scott Perunovich	$77,500 (3)
Salary Remaining :	$77,500
Tyson Jost	$77,500 (3)
Salary Remaining :	$77,500
Hunter Jones	$0 (0)
Salary Remaining :	$0
Jamieson Rees	$0 (0)
Salary Remaining :	$0
Alexander Holtz	$0 (0)
Salary Remaining :	$0
Oliver Wahlstrom	$0 (0)
Salary Remaining :	$0
Total Farm Players	10
Salary Commitment
Year 55 : $512,500
Year 56 : $432,500
Year 57 : $432,500
Year 58 : $0
Salary Average Commitment
Year 55 : $300,000
Year 56 : $300,000
Year 57 : $300,000
Year 58 : $0

Team	Current Fund	Season Salary Cap	Under Maximum of $97,500,000 Available Cap Space	Over Minimum of $49,000,000	Pro Players	Farm Players	Total Players
Avalanche	$341,416,345	$85,944,167	$11,555,833	$36,944,167	20	21	41
Black Hawks	$290,563,681	$59,387,500	$38,112,500	$10,387,500	22	7	29
Blues	$248,786,603	$86,166,833	$11,333,167	$37,166,833	20	18	38
Bruins	$418,549,531	$52,837,000	$44,663,000	$3,837,000	20	29	49
Canadiens	$140,472,434	$77,949,166	$19,550,834	$28,949,166	23	20	43
Canucks	$16,305,154	$95,159,167	$2,340,833	$46,159,167	20	22	42
Capitals	$69,364,582	$67,758,333	$29,741,667	$18,758,333	21	14	35
Devils	$394,399,752	$47,259,999	$50,240,001	-$1,740,001	27	10	37
Ducks	$290,749,858	$68,130,000	$29,370,000	$19,130,000	23	21	44
Flames	$198,970,621	$95,709,542	$1,790,458	$46,709,542	21	5	26
Flyers	$267,821,722	$95,818,189	$1,681,811	$46,818,189	20	14	34
Golden Knights	$320,599,278	$74,030,833	$23,469,167	$25,030,833	24	4	28
Hurricanes	$159,215,491	$92,564,881	$4,935,119	$43,564,881	20	18	38
Islanders	$89,756,728	$97,299,667	$200,333	$48,299,667	23	20	43
Jets	$193,399,467	$97,472,500	$27,500	$48,472,500	20	20	40
Kings	$462,560,795	$82,607,500	$14,892,500	$33,607,500	20	23	43
Kraken	$186,928,150	$91,400,000	$6,100,000	$42,400,000	21	6	27
Lightning	$271,068,465	$97,260,000	$240,000	$48,260,000	20	12	32
Maple Leafs	$165,663,651	$91,806,922	$5,693,078	$42,806,922	28	7	35
Oilers	$189,428,034	$93,802,833	$3,697,167	$44,802,833	22	16	38
Panthers	$65,048,686	$93,792,000	$3,708,000	$44,792,000	20	14	34
Penguins	$133,529,646	$95,560,000	$1,940,000	$46,560,000	20	16	36
Predators	$99,568,333	$95,492,857	$2,007,143	$46,492,857	20	29	49
Rangers	$248,090,371	$94,965,000	$2,535,000	$45,965,000	27	10	37
Red Wings	$332,535,125	$56,077,292	$41,422,708	$7,077,292	23	35	58
Sabres	$234,489,138	$61,023,199	$36,476,801	$12,023,199	23	13	36
Senateurs	$154,804,418	$89,928,316	$7,571,684	$40,928,316	22	7	29
Sharks	$107,404,822	$81,417,857	$16,082,143	$32,417,857	23	32	55
Stars	$214,602,662	$67,048,000	$30,452,000	$18,048,000	24	8	32
Wild	$288,077,659	$75,975,500	$21,524,500	$26,975,500	24	10	34

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

Devils is over or under the salary cap!

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %