Fédération de Hockey Simulé du Web

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	8333 - $87 - 6,595 - 79.14%
Level 2:	6944 - $65 - 4,852 - 69.87%
Level 3:	2778 - $54 - 1,837 - 66.12%
Level 4:	5556 - $32 - 4,873 - 87.71%
Luxury :	1389 - $175 - 1,130 - 81.32%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - $50 - 1,480 - 73.98%
Farm Level 2:	1000 - $30 - 718 - 71.82%
Farm Total Capacity :	3000
Income
Home Games Left	6
Average Attendance - %	19,287 - 77.15%
Average Income per Game	$1,626,982
Year to Date Revenue	$56,944,372
Farm
Home Games Left	6
Average Attendance - %	2,198 - 73.26%
Average Income per Game	$128,964
Year to Date Revenue	$4,513,735
Expense
Pro Players Total Salaries	$66,780,500
Pro Players Total Average Salaries	$66,780,500
Farm Players Total Salaries	$2,050,900
Farm Players Total Average Salaries	$2,050,900
Coaches Total Salaries	$7,280,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,928,000
Pro Year To Date Expenses	$55,875,898
Farm Year To Date Expenses	$3,779,858
Pro Salary Cap Per Days	$317,568
Pro Salary Cap To Date	$50,420,788
Farm Salary Cap Per Days	$10,517
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$9,761,892
Farm Estimated Season Revenue	$773,783
Pro Remaining Season Days	38
Pro Expenses Per Days	$357,752
Pro Estimated Expenses	$13,594,576
Farm Remaining Season Days	33
Farm Expenses Per Days	$23,389
Farm Estimated Expenses	$771,837
Estimated Season Expenses	$14,366,413
Estimated Season Salary Cap	$64,416,372
Estimate Under Maximum Salary Cap of $65,000,000	$583,628
Estimate Over Minimum Salary Cap of $40,000,000	$24,416,372
Current Bank Account	$26,372,090
Projected Bank Account	$22,541,352

Pro Players Salaries
Andrei Svechnikov (1 Way Contract)	$6,600,000 (2)
-Salary Remaining :	$1,254,000
Ivan Provorov (1 Way Contract)	$6,300,000 (3)
-Salary Remaining :	$1,197,000
Rasmus Ristolainen (1 Way Contract)	$5,900,000 (1)
-Salary Remaining :	$1,121,000
Martin Necas (1 Way Contract)	$5,248,000 (2)
-Salary Remaining :	$997,120
Adam Larsson (1 Way Contract)	$5,200,000 (2)
-Salary Remaining :	$988,000
Tim Stutzle (1 Way Contract)	$5,100,000 (3)
-Salary Remaining :	$969,000
Bo Horvat (1 Way Contract)	$4,612,500 (3)
-Salary Remaining :	$876,375
Oscar Klefbom (1 Way Contract)	$3,900,000 (4)
-Salary Remaining :	$741,000
Igor Shesterkin (1 Way Contract)	$3,800,000 (2)
-Salary Remaining :	$722,000
Jared McCann (1 Way Contract)	$3,400,000 (1)
-Salary Remaining :	$646,000
Joonas Korpisalo (1 Way Contract)	$3,300,000 (2)
-1 Way Contract Salary Cap :	$33,000
-Salary Remaining :	$627,000
Mark Scheifele (1 Way Contract)	$2,260,000 (1)
-Salary Remaining :	$429,400
Brayden Schenn (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$380,000
Samuel Girard (1 Way Contract)	$1,900,000 (2)
-Salary Remaining :	$361,000
Alex Iafallo (1 Way Contract)	$1,250,000 (1)
-Salary Remaining :	$237,500
Blake Lizotte (1 Way Contract)	$1,100,000 (2)
-Salary Remaining :	$209,000
Cal Foote	$1,000,000 (2)
-Salary Remaining :	$190,000
Spencer Knight	$900,000 (3)
-Salary Remaining :	$171,000
Wyatt Johnston	$900,000 (2)
-Salary Remaining :	$171,000
Liam Foudy	$800,000 (1)
-Salary Remaining :	$152,000
Jamie Benn (1 Way Contract)	$710,000 (1)
-Salary Remaining :	$134,900
Dmitry Voronkov	$600,000 (2)
-Salary Remaining :	$114,000
Total Pro Players	22
Salary Commitment
Year 23 : $66,780,500
Year 24 : $50,460,500
Year 25 : $20,812,500
Year 26 : $3,900,000
Salary Average Commitment
Year 23 : $66,780,500
Year 24 : $50,460,500
Year 25 : $20,812,500
Year 26 : $3,900,000
Salary Cap with 1 Way Contract
Year 23 : $63,513,500
Year 24 : $47,193,500
Year 25 : $20,812,500
Year 26 : $3,900,000

Farm Players Salaries
Matt Dumba	$176,000 (3)
Salary Remaining :	$29,785
Vladislav Namestnikov	$116,000 (1)
Salary Remaining :	$19,631
Chris Tierney	$110,000 (3)
Salary Remaining :	$18,615
Calvin Pickard	$100,000 (3)
Salary Remaining :	$16,923
Mikko Lehtonen	$99,000 (4)
Salary Remaining :	$16,754
Casey DeSmith	$96,100 (2)
Salary Remaining :	$16,263
Joe Colborne	$95,600 (2)
Salary Remaining :	$16,178
Steven Lorentz	$95,600 (2)
Salary Remaining :	$16,178
Adam Henrique	$95,100 (2)
Salary Remaining :	$16,094
Sam Lafferty	$95,000 (1)
Salary Remaining :	$16,077
Caleb Jones	$92,500 (1)
Salary Remaining :	$15,654
Peyton Krebs	$90,000 (2)
Salary Remaining :	$15,231
Tobias Bjornfot	$90,000 (2)
Salary Remaining :	$15,231
Karson Kulhman	$90,000 (2)
Salary Remaining :	$15,231
Jansen Harkins	$87,500 (3)
Salary Remaining :	$14,808
Joakim Nygard	$82,500 (2)
Salary Remaining :	$13,962
Michael Bunting	$82,500 (2)
Salary Remaining :	$13,962
Jacob Bernard-Docker	$80,000 (2)
Salary Remaining :	$13,538
Brendan Smith	$72,500 (2)
Salary Remaining :	$12,269
Jakob Silfverberg	$55,000 (2)
Salary Remaining :	$9,308
Gage Goncalves	$50,000 (2)
Salary Remaining :	$8,462
Nikolai Kovalenko	$50,000 (2)
Salary Remaining :	$8,462
Nick Blankenburg	$50,000 (1)
Salary Remaining :	$8,462
Total Farm Players	23
Salary Commitment
Year 23 : $2,050,900
Year 24 : $1,697,400
Year 25 : $572,500
Year 26 : $99,000
Salary Average Commitment
Year 23 : $2,050,900
Year 24 : $1,697,400
Year 25 : $572,500
Year 26 : $99,000

Boston

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	8333 - $87 - 5,537 - 66.44%
Level 2:	6944 - $56 - 5,346 - 76.98%
Level 3:	2778 - $43 - 2,108 - 75.87%
Level 4:	5556 - $32 - 4,314 - 77.65%
Luxury :	1389 - $175 - 1,156 - 83.20%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - $50 - 1,498 - 74.89%
Farm Level 2:	1000 - $30 - 721 - 72.07%
Farm Total Capacity :	3000
Income
Home Games Left	6
Average Attendance - %	18,460 - 73.84%
Average Income per Game	$1,619,673
Year to Date Revenue	$56,688,548
Farm
Home Games Left	5
Average Attendance - %	2,218 - 73.95%
Average Income per Game	$130,287
Year to Date Revenue	$4,690,344
Expense
Pro Players Total Salaries	$67,175,000
Pro Players Total Average Salaries	$67,175,000
Farm Players Total Salaries	$1,994,300
Farm Players Total Average Salaries	$1,994,300
Coaches Total Salaries	$4,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,227,800
Pro Year To Date Expenses	$55,524,100
Farm Year To Date Expenses	$2,862,608
Pro Salary Cap Per Days	$323,500
Pro Salary Cap To Date	$50,728,009
Farm Salary Cap Per Days	$10,227
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$9,718,037
Farm Estimated Season Revenue	$651,437
Pro Remaining Season Days	38
Pro Expenses Per Days	$350,875
Pro Estimated Expenses	$13,333,250
Farm Remaining Season Days	33
Farm Expenses Per Days	$17,919
Farm Estimated Expenses	$591,327
Estimated Season Expenses	$13,924,577
Estimated Season Salary Cap	$64,248,809
Estimate Under Maximum Salary Cap of $65,000,000	$751,191
Estimate Over Minimum Salary Cap of $40,000,000	$24,248,809
Current Bank Account	$6,266,843
Projected Bank Account	$2,711,740

Pro Players Salaries
Brock Boeser (1 Way Contract)	$8,300,000 (3)
-Salary Remaining :	$1,577,000
Jack Hughes (1 Way Contract)	$7,900,000 (4)
-Salary Remaining :	$1,501,000
Johnny Gaudreau (1 Way Contract)	$5,880,000 (3)
-Salary Remaining :	$1,117,200
Ryan Johansen (1 Way Contract)	$5,180,000 (2)
-Salary Remaining :	$984,200
Thomas Chabot (1 Way Contract)	$5,050,000 (2)
-Salary Remaining :	$959,500
Matt Grzelcyk (1 Way Contract)	$4,500,000 (4)
-Salary Remaining :	$855,000
Colin White (1 Way Contract)	$3,700,000 (2)
-Salary Remaining :	$703,000
Jake Oettinger (1 Way Contract)	$2,850,000 (4)
-Salary Remaining :	$541,500
Elias Lindholm (1 Way Contract)	$2,800,000 (1)
-Salary Remaining :	$532,000
Chris Tanev (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$475,000
Calle Jarnkrok (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$475,000
John Carlson (1 Way Contract)	$2,300,000 (2)
-Salary Remaining :	$437,000
Chris Kreider (1 Way Contract)	$2,200,000 (1)
-Salary Remaining :	$418,000
Jakub Vrana (1 Way Contract)	$1,400,000 (2)
-Salary Remaining :	$266,000
Vladislav Kamenev (1 Way Contract)	$1,100,000 (1)
-Salary Remaining :	$209,000
Nick Bjugstad (1 Way Contract)	$1,050,000 (2)
-1 Way Contract Salary Cap :	$10,500
-Salary Remaining :	$199,500
Pavel Buchnevich (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$190,000
Mikael Granlund (1 Way Contract)	$1,000,000 (2)
-Salary Remaining :	$190,000
Dylan DeMelo (1 Way Contract)	$1,000,000 (3)
-Salary Remaining :	$190,000
Brett Kulak	$975,000 (1)
-Salary Remaining :	$185,250
Blake Coleman (1 Way Contract)	$890,000 (3)
-Salary Remaining :	$169,100
Austin Wagner (1 Way Contract)	$750,000 (1)
-1 Way Contract Salary Cap :	$7,500
-Salary Remaining :	$142,500
Charlie Coyle (1 Way Contract)	$700,000 (1)
-1 Way Contract Salary Cap :	$7,000
-Salary Remaining :	$133,000
Nico Sturm (1 Way Contract)	$600,000 (1)
-Salary Remaining :	$114,000
Brayden McNabb (1 Way Contract)	$550,000 (3)
-Salary Remaining :	$104,500
Louis Domingue	$500,000 (2)
-Salary Remaining :	$95,000
Total Pro Players	26
Salary Commitment
Year 23 : $67,175,000
Year 24 : $54,550,000
Year 25 : $34,370,000
Year 26 : $15,250,000
Salary Average Commitment
Year 23 : $67,175,000
Year 24 : $54,550,000
Year 25 : $34,370,000
Year 26 : $15,250,000
Salary Cap with 1 Way Contract
Year 23 : $64,700,000
Year 24 : $53,510,500
Year 25 : $34,370,000
Year 26 : $15,250,000

Farm Players Salaries
Erik Gustafsson	$200,000 (3)
Salary Remaining :	$33,846
Evan Rodrigues	$165,100 (3)
Salary Remaining :	$27,940
Joshua Leivo	$164,000 (3)
Salary Remaining :	$27,754
Nikita Tryamkin	$135,000 (1)
Salary Remaining :	$22,846
Colin Blackwell	$130,000 (3)
Salary Remaining :	$22,000
T.J. Galiardi	$120,000 (1)
Salary Remaining :	$20,308
Joonas Donskoi	$120,000 (1)
Salary Remaining :	$20,308
Malcom Subban	$115,000 (3)
Salary Remaining :	$19,462
Dmitrij Jaskin	$105,000 (2)
Salary Remaining :	$17,769
Melker Karlsson	$95,000 (1)
Salary Remaining :	$16,077
Jake McCabe	$92,500 (4)
Salary Remaining :	$15,654
Radim Simek	$90,000 (1)
Salary Remaining :	$15,231
Brent Seabrook	$85,000 (1)
Salary Remaining :	$14,385
Anthony Mantha	$82,500 (1)
Salary Remaining :	$13,962
Boo Nieves	$75,000 (2)
Salary Remaining :	$12,692
Egor Zamula	$60,000 (1)
Salary Remaining :	$10,154
Braden Holtby	$60,000 (3)
Salary Remaining :	$10,154
Michael Chaput	$50,200 (2)
Salary Remaining :	$8,495
Connor Murphy	$50,000 (3)
Salary Remaining :	$8,462
Total Farm Players	19
Salary Commitment
Year 23 : $1,994,300
Year 24 : $1,206,800
Year 25 : $976,600
Year 26 : $92,500
Salary Average Commitment
Year 23 : $1,994,300
Year 24 : $1,206,800
Year 25 : $976,600
Year 26 : $92,500

Buffalo

Arena Capacity - Ticket Price Attendance - %
Arena Name	First Niagara Center
Level 1:	6500 - $125 - 3,962 - 60.95%
Level 2:	5000 - $80 - 3,779 - 75.57%
Level 3:	2000 - $60 - 1,615 - 80.73%
Level 4:	4000 - $45 - 2,914 - 72.85%
Luxury :	1200 - $220 - 762 - 63.51%
Total Capacity :	18700
Farm
Farm Level 1:	2000 - $50 - 1,489 - 74.46%
Farm Level 2:	1000 - $30 - 718 - 71.76%
Farm Total Capacity :	3000
Income
Home Games Left	7
Average Attendance - %	13,031 - 69.68%
Average Income per Game	$1,480,714
Year to Date Revenue	$50,344,269
Farm
Home Games Left	5
Average Attendance - %	2,207 - 73.56%
Average Income per Game	$129,586
Year to Date Revenue	$4,665,087
Expense
Pro Players Total Salaries	$67,560,000
Pro Players Total Average Salaries	$67,560,000
Farm Players Total Salaries	$2,147,000
Farm Players Total Average Salaries	$2,147,000
Coaches Total Salaries	$4,200,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,152,000
Pro Year To Date Expenses	$53,068,450
Farm Year To Date Expenses	$3,274,134
Pro Salary Cap Per Days	$326,910
Pro Salary Cap To Date	$51,026,440
Farm Salary Cap Per Days	$11,010
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$10,364,997
Farm Estimated Season Revenue	$647,929
Pro Remaining Season Days	38
Pro Expenses Per Days	$349,800
Pro Estimated Expenses	$13,292,400
Farm Remaining Season Days	33
Farm Expenses Per Days	$20,241
Farm Estimated Expenses	$667,953
Estimated Season Expenses	$13,960,353
Estimated Season Salary Cap	$64,601,020
Estimate Under Maximum Salary Cap of $65,000,000	$398,980
Estimate Over Minimum Salary Cap of $40,000,000	$24,601,020
Current Bank Account	$7,740,855
Projected Bank Account	$4,793,428

Pro Players Salaries
Nathan MacKinnon (1 Way Contract)	$8,000,000 (2)
-Salary Remaining :	$1,520,000
Colton Sissons (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$1,140,000
Ryan Ellis (1 Way Contract)	$5,275,000 (2)
-Salary Remaining :	$1,002,250
Josh Morrissey (1 Way Contract)	$5,040,000 (1)
-Salary Remaining :	$957,600
Filip Chytil (1 Way Contract)	$4,900,000 (1)
-Salary Remaining :	$931,000
Tanner Jeannot	$4,400,000 (3)
-Salary Remaining :	$836,000
Erik Karlsson (1 Way Contract)	$4,150,000 (1)
-Salary Remaining :	$788,500
Filip Hronek (1 Way Contract)	$3,900,000 (2)
-Salary Remaining :	$741,000
Tyler Johnson (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$665,000
Josh Norris (1 Way Contract)	$2,900,000 (3)
-Salary Remaining :	$551,000
Rem Pitlick (1 Way Contract)	$2,900,000 (3)
-Salary Remaining :	$551,000
Phillip Danault (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$475,000
Stuart Skinner (1 Way Contract)	$2,400,000 (4)
-Salary Remaining :	$456,000
Oliver Kylington (1 Way Contract)	$2,200,000 (3)
-1 Way Contract Salary Cap :	$22,000
-Salary Remaining :	$418,000
Gabriel Vilardi (1 Way Contract)	$2,100,000 (4)
-Salary Remaining :	$399,000
Lucas Wallmark (1 Way Contract)	$1,900,000 (1)
-Salary Remaining :	$361,000
Tyler Myers (1 Way Contract)	$1,520,000 (1)
-Salary Remaining :	$288,800
Brady Skjei (1 Way Contract)	$1,275,000 (3)
-Salary Remaining :	$242,250
Oliver Bjorkstrand (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$190,000
Shane Pinto	$900,000 (1)
-Salary Remaining :	$171,000
Keith Kinkaid	$800,000 (1)
-Salary Remaining :	$152,000
Total Pro Players	21
Salary Commitment
Year 23 : $67,560,000
Year 24 : $43,850,000
Year 25 : $24,175,000
Year 26 : $10,500,000
Salary Average Commitment
Year 23 : $67,560,000
Year 24 : $43,850,000
Year 25 : $24,175,000
Year 26 : $10,500,000
Salary Cap with 1 Way Contract
Year 23 : $65,382,000
Year 24 : $41,672,000
Year 25 : $21,997,000
Year 26 : $10,500,000

Farm Players Salaries
Kevin Hayes	$180,000 (2)
Salary Remaining :	$30,462
Brandon Sutter	$172,000 (1)
Salary Remaining :	$29,108
Justin Abdelkader	$150,000 (2)
Salary Remaining :	$25,385
Ilya Lyubushkin	$130,000 (2)
Salary Remaining :	$22,000
Thomas Greiss	$130,000 (2)
Salary Remaining :	$22,000
Sven Baertschi	$125,000 (3)
Salary Remaining :	$21,154
Tobias Rieder	$110,000 (1)
Salary Remaining :	$18,615
David Krejci	$110,000 (1)
Salary Remaining :	$18,615
Max Willman	$97,500 (3)
Salary Remaining :	$16,500
Zack Kassian	$95,000 (2)
Salary Remaining :	$16,077
Chris Driedger	$92,500 (2)
Salary Remaining :	$15,654
AJ Greer	$90,000 (1)
Salary Remaining :	$15,231
Dustin Byfuglien	$87,500 (1)
Salary Remaining :	$14,808
Calen Addison	$80,000 (1)
Salary Remaining :	$13,538
Martin Frk	$80,000 (3)
Salary Remaining :	$13,538
Brendan Guhle	$77,500 (4)
Salary Remaining :	$13,115
Lucas Lessio	$77,500 (3)
Salary Remaining :	$13,115
Miikka Salomaki	$77,500 (3)
Salary Remaining :	$13,115
Derek Meech	$75,000 (1)
Salary Remaining :	$12,692
Adam Ginning	$60,000 (2)
Salary Remaining :	$10,154
Albert Johansson	$50,000 (2)
Salary Remaining :	$8,462
Total Farm Players	21
Salary Commitment
Year 23 : $2,147,000
Year 24 : $1,422,500
Year 25 : $535,000
Year 26 : $77,500
Salary Average Commitment
Year 23 : $2,147,000
Year 24 : $1,422,500
Year 25 : $535,000
Year 26 : $77,500

Chicago

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	8333 - $80 - 6,640 - 79.69%
Level 2:	6944 - $75 - 3,991 - 57.47%
Level 3:	2778 - $60 - 1,572 - 56.60%
Level 4:	5556 - $45 - 2,899 - 52.18%
Luxury :	1389 - $200 - 827 - 59.57%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - $50 - 1,495 - 74.74%
Farm Level 2:	1000 - $30 - 723 - 72.33%
Farm Total Capacity :	3000
Income
Home Games Left	7
Average Attendance - %	15,930 - 63.72%
Average Income per Game	$1,515,123
Year to Date Revenue	$51,514,184
Farm
Home Games Left	6
Average Attendance - %	2,218 - 73.93%
Average Income per Game	$130,187
Year to Date Revenue	$4,556,556
Expense
Pro Players Total Salaries	$64,823,000
Pro Players Total Average Salaries	$64,823,000
Farm Players Total Salaries	$1,635,000
Farm Players Total Average Salaries	$1,587,500
Coaches Total Salaries	$9,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$55,052,880
Farm Year To Date Expenses	$4,759,710
Pro Salary Cap Per Days	$324,115
Pro Salary Cap To Date	$50,333,130
Farm Salary Cap Per Days	$8,141
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$10,605,861
Farm Estimated Season Revenue	$781,124
Pro Remaining Season Days	38
Pro Expenses Per Days	$349,615
Pro Estimated Expenses	$13,285,370
Farm Remaining Season Days	33
Farm Expenses Per Days	$28,897
Farm Estimated Expenses	$953,601
Estimated Season Expenses	$14,238,971
Estimated Season Salary Cap	$62,649,500
Estimate Under Maximum Salary Cap of $65,000,000	$2,350,500
Estimate Over Minimum Salary Cap of $40,000,000	$22,649,500
Current Bank Account	$23,393,283
Projected Bank Account	$20,541,297

Pro Players Salaries
Yegor Sharangovich (1 Way Contract)	$7,850,000 (3)
-Salary Remaining :	$1,491,500
Ryan O'Reilly (1 Way Contract)	$6,370,000 (1)
-Salary Remaining :	$1,210,300
Radek Faksa (1 Way Contract)	$6,250,000 (2)
-Salary Remaining :	$1,187,500
John Klingberg (1 Way Contract)	$5,800,000 (2)
-Salary Remaining :	$1,102,000
Brett Pesce (1 Way Contract)	$5,600,000 (1)
-Salary Remaining :	$1,064,000
Pavel Zacha (1 Way Contract)	$5,500,000 (2)
-Salary Remaining :	$1,045,000
Aleksander Barkov (1 Way Contract)	$4,648,000 (1)
-Salary Remaining :	$883,120
Ryan Pulock (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$760,000
John Marino (1 Way Contract)	$3,700,000 (2)
-Salary Remaining :	$703,000
Linus Ullmark (1 Way Contract)	$3,400,000 (3)
-Salary Remaining :	$646,000
Ryan Poehling (1 Way Contract)	$2,300,000 (1)
-Salary Remaining :	$437,000
Nick Leddy (1 Way Contract)	$2,160,000 (1)
-Salary Remaining :	$410,400
Jesse Puljujarvi (1 Way Contract)	$1,950,000 (1)
-Salary Remaining :	$370,500
Cole Caufield	$900,000 (2)
-Salary Remaining :	$171,000
Owen Tippett	$900,000 (1)
-Salary Remaining :	$171,000
Martin Fehervary	$800,000 (2)
-Salary Remaining :	$152,000
Curtis Lazar (1 Way Contract)	$800,000 (1)
-Salary Remaining :	$152,000
Logan Shaw	$800,000 (2)
-Salary Remaining :	$152,000
Mikael Backlund (1 Way Contract)	$585,000 (2)
-Salary Remaining :	$111,150
Sergei Bobrovsky (1 Way Contract)	$510,000 (2)
-Salary Remaining :	$96,900
Total Pro Players	20
Salary Commitment
Year 23 : $64,823,000
Year 24 : $40,095,000
Year 25 : $11,250,000
Year 26 : $0
Salary Average Commitment
Year 23 : $64,823,000
Year 24 : $40,095,000
Year 25 : $11,250,000
Year 26 : $0
Salary Cap with 1 Way Contract
Year 23 : $64,823,000
Year 24 : $40,095,000
Year 25 : $11,250,000
Year 26 : $0

Farm Players Salaries
Jake Middleton	$130,000 (1)
Salary Remaining :	$22,000
Boris Katchouk	$120,000 (3)
Salary Remaining :	$20,308
Kevin Lankinen	$120,000 (4)
Salary Remaining :	$20,308
Jani Hakanpaa	$100,000 (2)
Salary Remaining :	$16,923
Christian Djoos	$97,500 (4)
Salary Remaining :	$16,500
Mitchell Stephens	$95,000 (1)
Salary Remaining :	$16,077
Noah Juulsen	$95,000 (2)
Salary Remaining :	$16,077
Braden Schneider	$90,000 (3)
Salary Remaining :	$15,231
Juho Lammikko	$85,000 (1)
Salary Remaining :	$14,385
Rourke Chartier	$80,000 (2)
Salary Remaining :	$13,538
Michael Dal Colle	$80,000 (1)
Salary Remaining :	$13,538
Daniel Brickley	$77,500 (1)
Salary Remaining :	$13,115
Josef Korenar	$77,500 (1)
Salary Remaining :	$13,115
Jakub Lauko	$70,000 (2)
Salary Remaining :	$11,846
Derrick Pouliot	$67,500 (1)
Salary Remaining :	$11,423
Jordan Szwarz	$50,000 (1)
Salary Remaining :	$8,462
Martin Pospisil	$50,000 (2)
Salary Remaining :	$8,462
Jean Gabriel Pageau	$50,000 (1)
Salary Remaining :	$8,462
Nicolas Deslauriers	$50,000 (1)
Salary Remaining :	$8,462
Josh Jooris	$50,000 (1)
Salary Remaining :	$8,462
Total Farm Players	20
Salary Commitment
Year 23 : $1,635,000
Year 24 : $822,500
Year 25 : $427,500
Year 26 : $217,500
Salary Average Commitment
Year 23 : $1,587,500
Year 24 : $775,000
Year 25 : $380,000
Year 26 : $170,000

Colorado

Arena Capacity - Ticket Price Attendance - %
Arena Name	Ball Arena
Level 1:	6500 - $87 - 6,378 - 98.12%
Level 2:	5000 - $56 - 5,000 - 100.00%
Level 3:	2000 - $43 - 2,000 - 100.00%
Level 4:	4000 - $32 - 4,000 - 100.00%
Luxury :	1000 - $175 - 1,000 - 100.00%
Total Capacity :	18500
Farm
Farm Level 1:	2000 - $50 - 1,471 - 73.57%
Farm Level 2:	1000 - $30 - 730 - 72.99%
Farm Total Capacity :	3000
Income
Home Games Left	6
Average Attendance - %	18,378 - 99.34%
Average Income per Game	$1,521,093
Year to Date Revenue	$53,238,267
Farm
Home Games Left	6
Average Attendance - %	2,201 - 73.38%
Average Income per Game	$128,888
Year to Date Revenue	$4,511,075
Expense
Pro Players Total Salaries	$60,650,000
Pro Players Total Average Salaries	$60,650,000
Farm Players Total Salaries	$2,126,000
Farm Players Total Average Salaries	$2,126,000
Coaches Total Salaries	$8,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$52,634,875
Farm Year To Date Expenses	$4,710,425
Pro Salary Cap Per Days	$303,250
Pro Salary Cap To Date	$48,442,375
Farm Salary Cap Per Days	$10,903
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$9,126,560
Farm Estimated Season Revenue	$773,327
Pro Remaining Season Days	38
Pro Expenses Per Days	$325,750
Pro Estimated Expenses	$12,378,500
Farm Remaining Season Days	33
Farm Expenses Per Days	$28,851
Farm Estimated Expenses	$952,083
Estimated Season Expenses	$13,330,583
Estimated Season Salary Cap	$59,965,875
Estimate Under Maximum Salary Cap of $65,000,000	$5,034,125
Estimate Over Minimum Salary Cap of $40,000,000	$19,965,875
Current Bank Account	$33,017,123
Projected Bank Account	$29,586,427

Pro Players Salaries
Tage Thompson (1 Way Contract)	$7,300,000 (3)
-Salary Remaining :	$1,387,000
Miro Heiskanen (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$1,140,000
Casey Mittelstadt (1 Way Contract)	$5,200,000 (3)
-Salary Remaining :	$988,000
Nikolaj Ehlers (1 Way Contract)	$4,900,000 (2)
-Salary Remaining :	$931,000
Alex DeBrincat (1 Way Contract)	$4,200,000 (1)
-Salary Remaining :	$798,000
Jonathan Drouin (1 Way Contract)	$4,200,000 (4)
-Salary Remaining :	$798,000
Eetu Luostarinen (1 Way Contract)	$4,100,000 (3)
-Salary Remaining :	$779,000
Andrei Vasilevskiy (1 Way Contract)	$3,800,000 (3)
-Salary Remaining :	$722,000
Sean Durzi (1 Way Contract)	$3,450,000 (3)
-Salary Remaining :	$655,500
Alexander Romanov (1 Way Contract)	$2,600,000 (4)
-Salary Remaining :	$494,000
Tom Novak (1 Way Contract)	$2,200,000 (2)
-Salary Remaining :	$418,000
Pheonix Copley	$1,800,000 (1)
-Salary Remaining :	$342,000
Alexandre Texier (1 Way Contract)	$1,700,000 (4)
-Salary Remaining :	$323,000
Roope Hintz (1 Way Contract)	$1,650,000 (1)
-Salary Remaining :	$313,500
Joey Anderson (1 Way Contract)	$1,500,000 (3)
-Salary Remaining :	$285,000
Patrick Kane (1 Way Contract)	$1,250,000 (1)
-Salary Remaining :	$237,500
Jesper Boqvist (1 Way Contract)	$975,000 (4)
-Salary Remaining :	$185,250
Will Borgen	$975,000 (2)
-Salary Remaining :	$185,250
Kirill Marchenko	$800,000 (1)
-Salary Remaining :	$152,000
Conor Timmins	$800,000 (1)
-Salary Remaining :	$152,000
Andrew Peeke (1 Way Contract)	$650,000 (1)
-Salary Remaining :	$123,500
Jordan Spence	$600,000 (2)
-Salary Remaining :	$114,000
Total Pro Players	22
Salary Commitment
Year 23 : $60,650,000
Year 24 : $49,500,000
Year 25 : $40,825,000
Year 26 : $9,475,000
Salary Average Commitment
Year 23 : $60,650,000
Year 24 : $49,500,000
Year 25 : $40,825,000
Year 26 : $9,475,000
Salary Cap with 1 Way Contract
Year 23 : $60,650,000
Year 24 : $49,500,000
Year 25 : $40,825,000
Year 26 : $9,475,000

Farm Players Salaries
Frederik Andersen	$150,000 (2)
Salary Remaining :	$25,385
Jesper Fast	$120,000 (3)
Salary Remaining :	$20,308
Ilya Mikheyev	$105,000 (2)
Salary Remaining :	$17,769
Valtteri Filppula	$100,000 (1)
Salary Remaining :	$16,923
Dylan Gambrell	$100,000 (1)
Salary Remaining :	$16,923
Mike Green	$98,500 (1)
Salary Remaining :	$16,669
Matt Read	$97,500 (2)
Salary Remaining :	$16,500
Alexander Barabanov	$97,500 (3)
Salary Remaining :	$16,500
Riley Stillman	$95,000 (2)
Salary Remaining :	$16,077
Cody Bass	$95,000 (2)
Salary Remaining :	$16,077
Charlie Lindgren	$92,500 (3)
Salary Remaining :	$15,654
Rasmus Kupari	$90,000 (1)
Salary Remaining :	$15,231
Ridly Greig	$80,000 (3)
Salary Remaining :	$13,538
Klim Kostin	$80,000 (1)
Salary Remaining :	$13,538
Nils Lundkvist	$80,000 (2)
Salary Remaining :	$13,538
Jesse Ylonen	$80,000 (1)
Salary Remaining :	$13,538
Jacob Larsson	$75,000 (1)
Salary Remaining :	$12,692
Matthew Phillips	$75,000 (3)
Salary Remaining :	$12,692
Antti Suomela	$72,500 (1)
Salary Remaining :	$12,269
Tyler Benson	$67,500 (3)
Salary Remaining :	$11,423
Marcus Pettersson	$65,000 (1)
Salary Remaining :	$11,000
Pyotr Kochetkov	$60,000 (1)
Salary Remaining :	$10,154
Cole Reinhardt	$50,000 (2)
Salary Remaining :	$8,462
Declan Chisholm	$50,000 (2)
Salary Remaining :	$8,462
Lucas Carlsson	$50,000 (1)
Salary Remaining :	$8,462
Total Farm Players	25
Salary Commitment
Year 23 : $2,126,000
Year 24 : $1,255,000
Year 25 : $532,500
Year 26 : $0
Salary Average Commitment
Year 23 : $2,126,000
Year 24 : $1,255,000
Year 25 : $532,500
Year 26 : $0

Columbus

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	8333 - $80 - 6,621 - 79.45%
Level 2:	6944 - $50 - 5,994 - 86.33%
Level 3:	2778 - $35 - 2,622 - 94.37%
Level 4:	5556 - $25 - 5,073 - 91.30%
Luxury :	1389 - $180 - 1,112 - 80.03%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - $50 - 1,466 - 73.31%
Farm Level 2:	1000 - $25 - 973 - 97.29%
Farm Total Capacity :	3000
Income
Home Games Left	6
Average Attendance - %	21,421 - 85.68%
Average Income per Game	$1,558,816
Year to Date Revenue	$54,558,544
Farm
Home Games Left	6
Average Attendance - %	2,439 - 81.31%
Average Income per Game	$131,811
Year to Date Revenue	$4,613,387
Expense
Pro Players Total Salaries	$67,790,000
Pro Players Total Average Salaries	$67,790,000
Farm Players Total Salaries	$1,841,100
Farm Players Total Average Salaries	$1,841,100
Coaches Total Salaries	$9,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$57,451,650
Farm Year To Date Expenses	$3,762,928
Pro Salary Cap Per Days	$330,950
Pro Salary Cap To Date	$52,023,175
Farm Salary Cap Per Days	$9,442
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$9,352,893
Farm Estimated Season Revenue	$790,866
Pro Remaining Season Days	38
Pro Expenses Per Days	$371,950
Pro Estimated Expenses	$14,134,100
Farm Remaining Season Days	33
Farm Expenses Per Days	$22,262
Farm Estimated Expenses	$734,646
Estimated Season Expenses	$14,868,746
Estimated Season Salary Cap	$64,599,275
Estimate Under Maximum Salary Cap of $65,000,000	$400,725
Estimate Over Minimum Salary Cap of $40,000,000	$24,599,275
Current Bank Account	$8,535,407
Projected Bank Account	$3,810,420

Pro Players Salaries
Clayton Keller (1 Way Contract)	$7,100,000 (3)
-Salary Remaining :	$1,349,000
Jordan Kyrou (1 Way Contract)	$6,200,000 (3)
-Salary Remaining :	$1,178,000
Devon Toews (1 Way Contract)	$5,900,000 (4)
-Salary Remaining :	$1,121,000
Mikhail Sergachev (1 Way Contract)	$5,450,000 (2)
-Salary Remaining :	$1,035,500
Logan Couture (1 Way Contract)	$5,250,000 (1)
-Salary Remaining :	$997,500
Pierre-Luc Dubois (1 Way Contract)	$4,425,000 (3)
-Salary Remaining :	$840,750
John Gibson (1 Way Contract)	$4,300,000 (3)
-Salary Remaining :	$817,000
Daniel Sprong (1 Way Contract)	$3,840,000 (1)
-Salary Remaining :	$729,600
Oliver Ekman-Larsson (1 Way Contract)	$3,780,000 (1)
-Salary Remaining :	$718,200
Jonathan Toews (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$665,000
Vincent Trocheck (1 Way Contract)	$3,150,000 (1)
-Salary Remaining :	$598,500
Nicolas Hague (1 Way Contract)	$3,100,000 (3)
-Salary Remaining :	$589,000
Luke Kunin (1 Way Contract)	$2,550,000 (1)
-Salary Remaining :	$484,500
Esa Lindell (1 Way Contract)	$1,600,000 (2)
-Salary Remaining :	$304,000
Noah Gregor (Out of Payroll)	$1,600,000 (4)
-Salary Remaining :	$304,000
Derek Forbort (1 Way Contract)	$1,300,000 (1)
-Salary Remaining :	$247,000
Frank Vatrano	$1,100,000 (1)
-Salary Remaining :	$209,000
Brendan Lemieux (1 Way Contract)	$975,000 (2)
-Salary Remaining :	$185,250
Tomas Hertl (1 Way Contract)	$875,000 (2)
-Salary Remaining :	$166,250
Jeff Skinner (1 Way Contract)	$720,000 (2)
-Salary Remaining :	$136,800
Marc-Andre Fleury (1 Way Contract)	$575,000 (1)
-Salary Remaining :	$109,250
Tyler Pitlick (1 Way Contract)	$500,000 (1)
-Salary Remaining :	$95,000
Total Pro Players	22
Salary Commitment
Year 23 : $67,790,000
Year 24 : $42,245,000
Year 25 : $32,625,000
Year 26 : $7,500,000
Salary Average Commitment
Year 23 : $67,790,000
Year 24 : $42,245,000
Year 25 : $32,625,000
Year 26 : $7,500,000
Salary Cap with 1 Way Contract
Year 23 : $67,790,000
Year 24 : $42,245,000
Year 25 : $32,625,000
Year 26 : $7,500,000

Farm Players Salaries
Ryan Kesler	$150,000 (1)
Salary Remaining :	$25,385
Brenden Dillon	$130,000 (2)
Salary Remaining :	$22,000
Derick Brassard	$121,000 (2)
Salary Remaining :	$20,477
Jeff Petry	$120,000 (3)
Salary Remaining :	$20,308
Colin Wilson	$110,000 (2)
Salary Remaining :	$18,615
Matthew Benning	$100,000 (1)
Salary Remaining :	$16,923
Nick Cousins	$100,000 (2)
Salary Remaining :	$16,923
Jordan Martinook	$100,000 (1)
Salary Remaining :	$16,923
Dustin Brown	$95,100 (1)
Salary Remaining :	$16,094
Michael Stone	$95,000 (2)
Salary Remaining :	$16,077
Adin Hill	$92,500 (1)
Salary Remaining :	$15,654
Oscar Lindberg	$90,000 (2)
Salary Remaining :	$15,231
Tomas Tatar	$90,000 (2)
Salary Remaining :	$15,231
Chris Wagner	$85,000 (2)
Salary Remaining :	$14,385
Andreas Englund	$82,500 (3)
Salary Remaining :	$13,962
Cory Conacher	$80,000 (2)
Salary Remaining :	$13,538
Dylan Samberg	$80,000 (1)
Salary Remaining :	$13,538
Joseph Woll	$70,000 (1)
Salary Remaining :	$11,846
Chad Johnson	$50,000 (2)
Salary Remaining :	$8,462
Total Farm Players	19
Salary Commitment
Year 23 : $1,841,100
Year 24 : $1,153,500
Year 25 : $202,500
Year 26 : $0
Salary Average Commitment
Year 23 : $1,841,100
Year 24 : $1,153,500
Year 25 : $202,500
Year 26 : $0

Dallas

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	8333 - $70 - 6,210 - 74.52%
Level 2:	6944 - $55 - 5,271 - 75.91%
Level 3:	2778 - $40 - 2,370 - 85.31%
Level 4:	5556 - $30 - 4,398 - 79.16%
Luxury :	1389 - $130 - 1,108 - 79.76%
Total Capacity :	25000
Farm
Farm Level 1:	2000 - $40 - 1,803 - 90.17%
Farm Level 2:	1000 - $20 - 913 - 91.26%
Farm Total Capacity :	3000
Income
Home Games Left	7
Average Attendance - %	19,356 - 77.43%
Average Income per Game	$1,510,359
Year to Date Revenue	$51,352,210
Farm
Home Games Left	6
Average Attendance - %	2,716 - 90.54%
Average Income per Game	$129,645
Year to Date Revenue	$4,537,578
Expense
Pro Players Total Salaries	$60,634,500
Pro Players Total Average Salaries	$60,634,500
Farm Players Total Salaries	$2,053,700
Farm Players Total Average Salaries	$2,053,700
Coaches Total Salaries	$4,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$922,500
Pro Year To Date Expenses	$51,403,104
Farm Year To Date Expenses	$2,578,908
Pro Salary Cap Per Days	$299,955
Pro Salary Cap To Date	$48,429,197
Farm Salary Cap Per Days	$10,532
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$10,572,514
Farm Estimated Season Revenue	$777,871
Pro Remaining Season Days	38
Pro Expenses Per Days	$321,172
Pro Estimated Expenses	$12,204,536
Farm Remaining Season Days	33
Farm Expenses Per Days	$15,660
Farm Estimated Expenses	$516,780
Estimated Season Expenses	$12,721,316
Estimated Season Salary Cap	$60,749,987
Estimate Under Maximum Salary Cap of $65,000,000	$4,250,013
Estimate Over Minimum Salary Cap of $40,000,000	$20,749,987
Current Bank Account	$19,390,034
Projected Bank Account	$18,019,103

Pro Players Salaries
William Nylander (1 Way Contract)	$7,200,000 (2)
-Salary Remaining :	$1,368,000
Kailer Yamamoto (1 Way Contract)	$5,950,000 (2)
-Salary Remaining :	$1,130,500
Robert Thomas (1 Way Contract)	$5,800,000 (3)
-Salary Remaining :	$1,102,000
Teuvo Teravainen (1 Way Contract)	$5,800,000 (1)
-Salary Remaining :	$1,102,000
Mathew Barzal (1 Way Contract)	$4,800,000 (2)
-Salary Remaining :	$912,000
Will Butcher (1 Way Contract)	$4,700,000 (1)
-Salary Remaining :	$893,000
Matthew Tkachuk (1 Way Contract)	$4,632,500 (1)
-Salary Remaining :	$880,175
Jaccob Slavin (1 Way Contract)	$4,500,000 (4)
-Salary Remaining :	$855,000
Haydn Fleury (1 Way Contract)	$3,600,000 (1)
-Salary Remaining :	$684,000
Cam Atkinson (1 Way Contract)	$2,651,000 (2)
-Salary Remaining :	$503,690
Michael McLeod (1 Way Contract)	$2,200,000 (1)
-Salary Remaining :	$418,000
Thatcher Demko (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$285,000
Sami Niku (1 Way Contract)	$1,100,000 (3)
-Salary Remaining :	$209,000
Frederick Gaudreau (1 Way Contract)	$1,000,000 (2)
-Salary Remaining :	$190,000
Owen Power	$900,000 (1)
-Salary Remaining :	$171,000
John Beecher	$800,000 (2)
-Salary Remaining :	$152,000
Mattias Samuelsson	$800,000 (2)
-Salary Remaining :	$152,000
Brandon Tanev (1 Way Contract)	$751,000 (1)
-Salary Remaining :	$142,690
Fabian Zetterlund	$700,000 (1)
-Salary Remaining :	$133,000
Guillaume Latendresse (1 Way Contract)	$650,000 (1)
-1 Way Contract Salary Cap :	$6,500
-Salary Remaining :	$123,500
Joel Hofer	$600,000 (1)
-Salary Remaining :	$114,000
Total Pro Players	21
Salary Commitment
Year 23 : $60,634,500
Year 24 : $34,601,000
Year 25 : $11,400,000
Year 26 : $4,500,000
Salary Average Commitment
Year 23 : $60,634,500
Year 24 : $34,601,000
Year 25 : $11,400,000
Year 26 : $4,500,000
Salary Cap with 1 Way Contract
Year 23 : $59,991,000
Year 24 : $34,601,000
Year 25 : $11,400,000
Year 26 : $4,500,000

Farm Players Salaries
Devin Shore	$131,000 (2)
Salary Remaining :	$22,169
Oscar Fantenberg	$128,100 (2)
Salary Remaining :	$21,678
Brian Gibbons	$121,000 (2)
Salary Remaining :	$20,477
Riley Nash	$121,000 (2)
Salary Remaining :	$20,477
Marc-Andre Cliche	$110,000 (2)
Salary Remaining :	$18,615
Matt Keetley	$110,000 (2)
Salary Remaining :	$18,615
Gavin Bayreuther	$100,000 (1)
Salary Remaining :	$16,923
Gabriel Carlsson	$100,000 (1)
Salary Remaining :	$16,923
Austin Watson	$99,100 (1)
Salary Remaining :	$16,771
Darcy Kuemper	$98,100 (2)
Salary Remaining :	$16,602
Kyle Rau	$95,000 (2)
Salary Remaining :	$16,077
Niklas Hjalmarsson	$90,000 (2)
Salary Remaining :	$15,231
Anton Stralman	$85,100 (1)
Salary Remaining :	$14,402
Leo Komarov	$85,100 (1)
Salary Remaining :	$14,402
Cody Goloubef	$85,100 (1)
Salary Remaining :	$14,402
Cole Smith	$85,000 (2)
Salary Remaining :	$14,385
Cal Clutterbuck	$85,000 (1)
Salary Remaining :	$14,385
Dennis Cholowski	$80,000 (1)
Salary Remaining :	$13,538
Benoit-Olivier Groulx	$70,000 (1)
Salary Remaining :	$11,846
Miika Wiikman	$65,100 (1)
Salary Remaining :	$11,017
Cole Schwindt	$60,000 (2)
Salary Remaining :	$10,154
Scott Wilson	$50,000 (3)
Salary Remaining :	$8,462
Total Farm Players	22
Salary Commitment
Year 23 : $2,053,700
Year 24 : $1,199,200
Year 25 : $50,000
Year 26 : $0
Salary Average Commitment
Year 23 : $2,053,700
Year 24 : $1,199,200
Year 25 : $50,000
Year 26 : $0

Detroit

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6000 - $125 - 3,974 - 66.24%
Level 2:	5000 - $80 - 3,803 - 76.06%
Level 3:	2000 - $60 - 1,630 - 81.52%
Level 4:	4000 - $45 - 2,896 - 72.40%
Luxury :	1000 - $220 - 763 - 76.27%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $38 - 1,932 - 96.58%
Farm Level 2:	1000 - $18 - 986 - 98.60%
Farm Total Capacity :	3000
Income
Home Games Left	7
Average Attendance - %	13,066 - 72.59%
Average Income per Game	$1,487,240
Year to Date Revenue	$50,566,159
Farm
Home Games Left	6
Average Attendance - %	2,918 - 97.25%
Average Income per Game	$123,049
Year to Date Revenue	$4,306,727
Expense
Pro Players Total Salaries	$56,110,000
Pro Players Total Average Salaries	$56,110,000
Farm Players Total Salaries	$2,038,000
Farm Players Total Average Salaries	$2,038,000
Coaches Total Salaries	$5,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,787,500
Pro Year To Date Expenses	$55,025,225
Farm Year To Date Expenses	$3,837,646
Pro Salary Cap Per Days	$249,489
Pro Salary Cap To Date	$47,072,612
Farm Salary Cap Per Days	$10,451
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$10,410,680
Farm Estimated Season Revenue	$738,296
Pro Remaining Season Days	38
Pro Expenses Per Days	$295,550
Pro Estimated Expenses	$11,230,900
Farm Remaining Season Days	33
Farm Expenses Per Days	$23,272
Farm Estimated Expenses	$767,976
Estimated Season Expenses	$11,998,876
Estimated Season Salary Cap	$60,340,694
Estimate Under Maximum Salary Cap of $65,000,000	$4,659,306
Estimate Over Minimum Salary Cap of $40,000,000	$20,340,694
Current Bank Account	($566,402)
Projected Bank Account	($1,416,302)

Pro Players Salaries
Bryan Rust (1 Way Contract)	$7,660,000 (3)
-Salary Remaining :	$1,455,400
Matt Duchene (1 Way Contract)	$6,600,000 (3)
-Salary Remaining :	$1,254,000
Alex Galchenyuk (1 Way Contract)	$5,300,000 (3)
-Salary Remaining :	$1,007,000
Darnell Nurse (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$855,000
Henri Jokiharju	$4,450,000 (4)
-Salary Remaining :	$845,500
Dante Fabbro (1 Way Contract)	$3,600,000 (3)
-Salary Remaining :	$684,000
Josh Manson (1 Way Contract)	$2,950,000 (1)
-1 Way Contract Salary Cap :	$29,500
-Salary Remaining :	$560,500
Joel Armia (1 Way Contract)	$2,750,000 (3)
-Salary Remaining :	$522,500
Martin Jones (1 Way Contract)	$2,500,000 (1)
-1 Way Contract Salary Cap :	$25,000
-Salary Remaining :	$475,000
Tristan Jarry (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$475,000
Jordan Greenway	$1,800,000 (2)
-Salary Remaining :	$342,000
Dakota Joshua (1 Way Contract)	$1,450,000 (1)
-Salary Remaining :	$275,500
Bobby McMann (1 Way Contract)	$1,300,000 (1)
-Salary Remaining :	$247,000
Vitek Vanecek (1 Way Contract)	$1,100,000 (2)
-Salary Remaining :	$209,000
Jake Bean (1 Way Contract)	$1,100,000 (3)
-Salary Remaining :	$209,000
Keegan Kolesar (1 Way Contract)	$925,000 (2)
-Salary Remaining :	$175,750
Adam Boqvist	$900,000 (2)
-Salary Remaining :	$171,000
Matthew Peca (1 Way Contract)	$825,000 (1)
-1 Way Contract Salary Cap :	$8,250
-Salary Remaining :	$156,750
Alec Regula	$800,000 (1)
-Salary Remaining :	$152,000
Arber Xhekaj	$700,000 (2)
-Salary Remaining :	$133,000
Brett Leason	$700,000 (1)
-Salary Remaining :	$133,000
Mason Shaw	$700,000 (1)
-Salary Remaining :	$133,000
Connor Dewar	$500,000 (1)
-Salary Remaining :	$95,000
Cayden Primeau	$500,000 (1)
-Salary Remaining :	$95,000
Total Pro Players	24
Salary Commitment
Year 23 : $56,110,000
Year 24 : $36,885,000
Year 25 : $31,460,000
Year 26 : $4,450,000
Salary Average Commitment
Year 23 : $56,110,000
Year 24 : $36,885,000
Year 25 : $31,460,000
Year 26 : $4,450,000
Salary Cap with 1 Way Contract
Year 23 : $49,897,750
Year 24 : $36,885,000
Year 25 : $31,460,000
Year 26 : $4,450,000

Farm Players Salaries
Jalen Chatfield	$180,000 (2)
Salary Remaining :	$30,462
MacKenzie Weegar	$180,000 (2)
Salary Remaining :	$30,462
Jason Garrison	$180,000 (1)
Salary Remaining :	$30,462
Pierre-Edouard Bellemare	$173,000 (1)
Salary Remaining :	$29,277
Michael McCarron	$155,000 (3)
Salary Remaining :	$26,231
Zach Parise	$150,000 (2)
Salary Remaining :	$25,385
Michal Kempny	$150,000 (1)
Salary Remaining :	$25,385
Kevin Connauton	$130,000 (1)
Salary Remaining :	$22,000
Robin Lehner	$110,000 (2)
Salary Remaining :	$18,615
Ryan White	$110,000 (1)
Salary Remaining :	$18,615
Eric Robinson	$100,000 (1)
Salary Remaining :	$16,923
Ryan Lomberg	$95,000 (1)
Salary Remaining :	$16,077
John Quenneville	$87,500 (3)
Salary Remaining :	$14,808
Trevor Carrick	$80,000 (1)
Salary Remaining :	$13,538
Joseph Blandisi	$80,000 (1)
Salary Remaining :	$13,538
Riley Tufte	$77,500 (3)
Salary Remaining :	$13,115
Total Farm Players	16
Salary Commitment
Year 23 : $2,038,000
Year 24 : $940,000
Year 25 : $320,000
Year 26 : $0
Salary Average Commitment
Year 23 : $2,038,000
Year 24 : $940,000
Year 25 : $320,000
Year 26 : $0

Edmonton

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	6000 - $90 - 5,410 - 90.16%
Level 2:	5100 - $65 - 4,759 - 93.32%
Level 3:	2778 - $40 - 2,613 - 94.07%
Level 4:	5556 - $25 - 5,094 - 91.69%
Luxury :	1000 - $185 - 890 - 89.02%
Total Capacity :	20434
Farm
Farm Level 1:	2000 - $45 - 1,901 - 95.06%
Farm Level 2:	1000 - $25 - 956 - 95.61%
Farm Total Capacity :	3000
Income
Home Games Left	6
Average Attendance - %	18,767 - 91.84%
Average Income per Game	$1,498,784
Year to Date Revenue	$52,457,428
Farm
Home Games Left	6
Average Attendance - %	2,857 - 95.24%
Average Income per Game	$147,764
Year to Date Revenue	$5,171,749
Expense
Pro Players Total Salaries	$60,685,000
Pro Players Total Average Salaries	$60,685,000
Farm Players Total Salaries	$1,586,500
Farm Players Total Average Salaries	$1,586,500
Coaches Total Salaries	$7,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,350,000
Pro Year To Date Expenses	$49,668,600
Farm Year To Date Expenses	$3,948,852
Pro Salary Cap Per Days	$300,455
Pro Salary Cap To Date	$45,551,370
Farm Salary Cap Per Days	$8,136
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$8,992,702
Farm Estimated Season Revenue	$886,586
Pro Remaining Season Days	38
Pro Expenses Per Days	$325,925
Pro Estimated Expenses	$12,385,150
Farm Remaining Season Days	33
Farm Expenses Per Days	$23,521
Farm Estimated Expenses	$776,193
Estimated Season Expenses	$13,161,343
Estimated Season Salary Cap	$58,318,660
Estimate Under Maximum Salary Cap of $65,000,000	$6,681,340
Estimate Over Minimum Salary Cap of $40,000,000	$18,318,660
Current Bank Account	$8,686,323
Projected Bank Account	$5,404,268

Pro Players Salaries
Dylan Larkin (1 Way Contract)	$7,900,000 (3)
-Salary Remaining :	$1,501,000
Victor Hedman (1 Way Contract)	$5,750,000 (1)
-Salary Remaining :	$1,092,500
Jake Guentzel (1 Way Contract)	$5,400,000 (3)
-Salary Remaining :	$1,026,000
Adam Pelech (1 Way Contract)	$5,200,000 (1)
-Salary Remaining :	$988,000
Jake Virtanen (1 Way Contract)	$4,200,000 (3)
-Salary Remaining :	$798,000
Vince Dunn (1 Way Contract)	$3,900,000 (3)
-Salary Remaining :	$741,000
Ryan McDonagh (1 Way Contract)	$3,850,000 (1)
-Salary Remaining :	$731,500
Mika Zibanejad (1 Way Contract)	$3,200,000 (1)
-Salary Remaining :	$608,000
Viktor Arvidsson (1 Way Contract)	$2,600,000 (1)
-Salary Remaining :	$494,000
Matt Murray (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$475,000
Sam Bennett (1 Way Contract)	$2,300,000 (1)
-Salary Remaining :	$437,000
Juuse Saros (1 Way Contract)	$2,200,000 (1)
-Salary Remaining :	$418,000
Kevin Shattenkirk (1 Way Contract)	$2,200,000 (1)
-Salary Remaining :	$418,000
Brad Marchand (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$285,000
Evgeny Svechnikov (1 Way Contract)	$1,100,000 (3)
-Salary Remaining :	$209,000
Logan Stanley (1 Way Contract)	$1,100,000 (1)
-Salary Remaining :	$209,000
Logan Cooley	$900,000 (3)
-Salary Remaining :	$171,000
Barrett Hayton	$900,000 (1)
-Salary Remaining :	$171,000
Marco Rossi	$900,000 (3)
-Salary Remaining :	$171,000
Samuel Blais (1 Way Contract)	$650,000 (1)
-Salary Remaining :	$123,500
Rudolfs Balcers (1 Way Contract)	$625,000 (1)
-Salary Remaining :	$118,750
Ben Chiarot (1 Way Contract)	$610,000 (2)
-Salary Remaining :	$115,900
Erik Gudbranson (1 Way Contract)	$600,000 (1)
-Salary Remaining :	$114,000
Semyon Varlamov (1 Way Contract)	$600,000 (1)
-1 Way Contract Salary Cap :	$6,000
-Salary Remaining :	$114,000
Total Pro Players	24
Salary Commitment
Year 23 : $60,685,000
Year 24 : $28,910,000
Year 25 : $26,800,000
Year 26 : $0
Salary Average Commitment
Year 23 : $60,685,000
Year 24 : $28,910,000
Year 25 : $26,800,000
Year 26 : $0
Salary Cap with 1 Way Contract
Year 23 : $60,091,000
Year 24 : $28,910,000
Year 25 : $26,800,000
Year 26 : $0

Farm Players Salaries
Miles Wood	$125,000 (2)
Salary Remaining :	$21,154
Jon Merrill	$124,000 (1)
Salary Remaining :	$20,985
Eeli Tolvanen	$110,000 (1)
Salary Remaining :	$18,615
Madison Bowey	$105,000 (1)
Salary Remaining :	$17,769
Morgan Barron	$95,000 (1)
Salary Remaining :	$16,077
Tyler Graovac	$92,500 (3)
Salary Remaining :	$15,654
Kale Clague	$90,000 (1)
Salary Remaining :	$15,231
Garnet Hathaway	$90,000 (1)
Salary Remaining :	$15,231
Jonathan Bernier	$87,500 (1)
Salary Remaining :	$14,808
John Hayden	$82,500 (1)
Salary Remaining :	$13,962
Jujhar Khaira	$80,000 (1)
Salary Remaining :	$13,538
Kole Sherwood	$75,000 (1)
Salary Remaining :	$12,692
Jordan Harris	$70,000 (1)
Salary Remaining :	$11,846
Tye Kartye	$70,000 (1)
Salary Remaining :	$11,846
Dominic Tonatino	$67,500 (2)
Salary Remaining :	$11,423
Valentin Zykov	$62,500 (1)
Salary Remaining :	$10,577
Mikkel Boedker	$60,000 (1)
Salary Remaining :	$10,154
Keith Aulie	$50,000 (2)
Salary Remaining :	$8,462
Adam McQuaid	$50,000 (1)
Salary Remaining :	$8,462
Total Farm Players	19
Salary Commitment
Year 23 : $1,586,500
Year 24 : $335,000
Year 25 : $92,500
Year 26 : $0
Salary Average Commitment
Year 23 : $1,586,500
Year 24 : $335,000
Year 25 : $92,500
Year 26 : $0

Floride

Arena Capacity - Ticket Price Attendance - %
Arena Name	BBT Center
Level 1:	6000 - $90 - 5,808 - 96.80%
Level 2:	5100 - $75 - 3,986 - 78.15%
Level 3:	2778 - $55 - 1,744 - 62.79%
Level 4:	5556 - $45 - 2,921 - 52.57%
Luxury :	1000 - $200 - 850 - 84.96%
Total Capacity :	20434
Farm
Farm Level 1:	2000 - $50 - 1,464 - 73.21%
Farm Level 2:	1000 - $30 - 706 - 70.60%
Farm Total Capacity :	3000
Income
Home Games Left	6
Average Attendance - %	15,308 - 74.92%
Average Income per Game	$1,512,905
Year to Date Revenue	$52,951,674
Farm
Home Games Left	6
Average Attendance - %	2,170 - 72.34%
Average Income per Game	$127,429
Year to Date Revenue	$4,460,030
Expense
Pro Players Total Salaries	$70,600,000
Pro Players Total Average Salaries	$70,600,000
Farm Players Total Salaries	$2,237,000
Farm Players Total Average Salaries	$2,237,000
Coaches Total Salaries	$9,300,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$57,212,250
Farm Year To Date Expenses	$4,751,273
Pro Salary Cap Per Days	$346,318
Pro Salary Cap To Date	$51,822,912
Farm Salary Cap Per Days	$11,472
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$9,077,430
Farm Estimated Season Revenue	$764,577
Pro Remaining Season Days	38
Pro Expenses Per Days	$382,000
Pro Estimated Expenses	$14,516,000
Farm Remaining Season Days	33
Farm Expenses Per Days	$29,421
Farm Estimated Expenses	$970,893
Estimated Season Expenses	$15,486,893
Estimated Season Salary Cap	$64,982,996
Estimate Under Maximum Salary Cap of $65,000,000	$17,004
Estimate Over Minimum Salary Cap of $40,000,000	$24,982,996
Current Bank Account	$10,623,484
Projected Bank Account	$4,978,598

Pro Players Salaries
Kyle Connor (1 Way Contract)	$7,500,000 (2)
-Salary Remaining :	$1,425,000
Anthony Cirelli (1 Way Contract)	$6,800,000 (2)
-Salary Remaining :	$1,292,000
Brandon Carlo (1 Way Contract)	$6,300,000 (3)
-Salary Remaining :	$1,197,000
Brandon Montour (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$1,140,000
Elias Pettersson (1 Way Contract)	$5,500,000 (1)
-Salary Remaining :	$1,045,000
Nico Hischier (1 Way Contract)	$5,400,000 (2)
-Salary Remaining :	$1,026,000
Nick Paul (1 Way Contract)	$5,300,000 (1)
-Salary Remaining :	$1,007,000
Shea Theodore (1 Way Contract)	$5,100,000 (1)
-Salary Remaining :	$969,000
Josh Anderson (1 Way Contract)	$4,300,000 (4)
-Salary Remaining :	$817,000
Nicklas Backstrom (1 Way Contract)	$3,400,000 (2)
-Salary Remaining :	$646,000
Denis Gurianov (1 Way Contract)	$2,600,000 (2)
-Salary Remaining :	$494,000
Mathieu Joseph (1 Way Contract)	$2,400,000 (2)
-Salary Remaining :	$456,000
Dmitry Kulikov (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$380,000
Patrice Bergeron (1 Way Contract)	$1,350,000 (1)
-Salary Remaining :	$256,500
Erik Haula (1 Way Contract)	$1,150,000 (1)
-Salary Remaining :	$218,500
Logan Thompson	$950,000 (2)
-Salary Remaining :	$180,500
Seth Jarvis	$900,000 (2)
-Salary Remaining :	$171,000
Al Montoya (1 Way Contract)	$900,000 (1)
-Salary Remaining :	$171,000
Jake Sanderson	$900,000 (3)
-Salary Remaining :	$171,000
Sean Kuraly (1 Way Contract)	$850,000 (2)
-1 Way Contract Salary Cap :	$8,500
-Salary Remaining :	$161,500
Michael Amadio (1 Way Contract)	$500,000 (2)
-1 Way Contract Salary Cap :	$5,000
-Salary Remaining :	$95,000
Andrej Meszaros (1 Way Contract)	$500,000 (1)
-Salary Remaining :	$95,000
Total Pro Players	22
Salary Commitment
Year 23 : $70,600,000
Year 24 : $48,800,000
Year 25 : $17,500,000
Year 26 : $10,300,000
Salary Average Commitment
Year 23 : $70,600,000
Year 24 : $48,800,000
Year 25 : $17,500,000
Year 26 : $10,300,000
Salary Cap with 1 Way Contract
Year 23 : $69,263,500
Year 24 : $47,463,500
Year 25 : $17,500,000
Year 26 : $10,300,000

Farm Players Salaries
Jason Zucker	$180,000 (2)
Salary Remaining :	$30,462
Reilly Smith	$175,000 (1)
Salary Remaining :	$29,615
Kyle Turris	$172,000 (1)
Salary Remaining :	$29,108
Brandon Pirri	$150,000 (1)
Salary Remaining :	$25,385
Andy Greene	$140,000 (1)
Salary Remaining :	$23,692
Ryan Spooner	$135,000 (2)
Salary Remaining :	$22,846
Yanni Gourde	$135,000 (2)
Salary Remaining :	$22,846
Josh Mahura	$110,000 (2)
Salary Remaining :	$18,615
Mike Condon	$100,000 (2)
Salary Remaining :	$16,923
Niklaus Perbix	$95,000 (2)
Salary Remaining :	$16,077
Artem Zub	$95,000 (1)
Salary Remaining :	$16,077
Juraj Slafkovsky	$90,000 (2)
Salary Remaining :	$15,231
Philip Broberg	$90,000 (2)
Salary Remaining :	$15,231
Radim Zohorna	$87,500 (2)
Salary Remaining :	$14,808
Nikolai Knyzhov	$80,000 (4)
Salary Remaining :	$13,538
Jake Neighbours	$80,000 (3)
Salary Remaining :	$13,538
Mike Reilly	$72,500 (2)
Salary Remaining :	$12,269
Jordan Staal	$50,000 (1)
Salary Remaining :	$8,462
Alex Stalock	$50,000 (1)
Salary Remaining :	$8,462
Victor Rask	$50,000 (1)
Salary Remaining :	$8,462
Taylor Beck	$50,000 (1)
Salary Remaining :	$8,462
Kevin Rooney	$50,000 (1)
Salary Remaining :	$8,462
Total Farm Players	22
Salary Commitment
Year 23 : $2,237,000
Year 24 : $1,255,000
Year 25 : $160,000
Year 26 : $80,000
Salary Average Commitment
Year 23 : $2,237,000
Year 24 : $1,255,000
Year 25 : $160,000
Year 26 : $80,000

Los Angeles

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - $105 - 4,904 - 81.73%
Level 2:	5000 - $60 - 4,783 - 95.66%
Level 3:	2000 - $50 - 1,808 - 90.40%
Level 4:	4000 - $35 - 3,691 - 92.28%
Luxury :	1000 - $180 - 931 - 93.08%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $40 - 1,787 - 89.36%
Farm Level 2:	1000 - $25 - 919 - 91.91%
Farm Total Capacity :	3000
Income
Home Games Left	6
Average Attendance - %	16,117 - 89.54%
Average Income per Game	$1,495,678
Year to Date Revenue	$52,348,725
Farm
Home Games Left	6
Average Attendance - %	2,706 - 90.21%
Average Income per Game	$135,074
Year to Date Revenue	$4,727,607
Expense
Pro Players Total Salaries	$51,750,000
Pro Players Total Average Salaries	$51,750,000
Farm Players Total Salaries	$1,985,000
Farm Players Total Average Salaries	$1,985,000
Coaches Total Salaries	$2,250,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,766,400
Pro Year To Date Expenses	$40,322,750
Farm Year To Date Expenses	$2,900,166
Pro Salary Cap Per Days	$217,665
Pro Salary Cap To Date	$33,942,065
Farm Salary Cap Per Days	$10,179
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$8,974,067
Farm Estimated Season Revenue	$810,447
Pro Remaining Season Days	38
Pro Expenses Per Days	$262,500
Pro Estimated Expenses	$9,975,000
Farm Remaining Season Days	33
Farm Expenses Per Days	$17,872
Farm Estimated Expenses	$589,776
Estimated Season Expenses	$10,564,776
Estimated Season Salary Cap	$43,979,735
Estimate Under Maximum Salary Cap of $65,000,000	$21,020,265
Estimate Over Minimum Salary Cap of $40,000,000	$3,979,735
Current Bank Account	$18,671,875
Projected Bank Account	$17,891,613

Pro Players Salaries
Adam Fox (1 Way Contract)	$5,650,000 (2)
-Salary Remaining :	$1,073,500
Anze Kopitar (1 Way Contract)	$5,100,000 (1)
-Salary Remaining :	$969,000
Jared Spurgeon (1 Way Contract)	$4,100,000 (2)
-Salary Remaining :	$779,000
Evgeny Kuznetsov (1 Way Contract)	$4,100,000 (1)
-Salary Remaining :	$779,000
William Carrier (1 Way Contract)	$3,300,000 (1)
-Salary Remaining :	$627,000
Troy Terry (1 Way Contract)	$3,250,000 (3)
-Salary Remaining :	$617,500
Dominik Kubalik (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$570,000
Vladislav Gavrikov (1 Way Contract)	$2,700,000 (1)
-1 Way Contract Salary Cap :	$27,000
-Salary Remaining :	$513,000
Danny DeKeyser (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$475,000
Ryan Murray (1 Way Contract)	$2,400,000 (3)
-1 Way Contract Salary Cap :	$24,000
-Salary Remaining :	$456,000
Calvin Petersen (1 Way Contract)	$1,700,000 (3)
-1 Way Contract Salary Cap :	$17,000
-Salary Remaining :	$323,000
Tyler Motte (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$15,000
-Salary Remaining :	$285,000
Pius Suter (1 Way Contract)	$1,200,000 (1)
-Salary Remaining :	$228,000
Juuso Valimaki	$1,100,000 (1)
-Salary Remaining :	$209,000
Olli Maatta (1 Way Contract)	$1,100,000 (1)
-Salary Remaining :	$209,000
Justin Pogge	$1,100,000 (2)
-Salary Remaining :	$209,000
Antti Raanta	$1,000,000 (2)
-Salary Remaining :	$190,000
Jonathan Kovacevic	$950,000 (1)
-Salary Remaining :	$180,500
Kaapo Kakko	$900,000 (2)
-Salary Remaining :	$171,000
Connor McMichael	$900,000 (2)
-Salary Remaining :	$171,000
Nils Hoglander	$900,000 (2)
-Salary Remaining :	$171,000
Kent Johnson	$900,000 (3)
-Salary Remaining :	$171,000
Alex Formenton	$800,000 (1)
-Salary Remaining :	$152,000
Pavel Dorofeyev	$800,000 (2)
-Salary Remaining :	$152,000
Lane Hutson	$800,000 (3)
-Salary Remaining :	$152,000
Total Pro Players	25
Salary Commitment
Year 23 : $51,750,000
Year 24 : $27,400,000
Year 25 : $9,050,000
Year 26 : $0
Salary Average Commitment
Year 23 : $51,750,000
Year 24 : $27,400,000
Year 25 : $9,050,000
Year 26 : $0
Salary Cap with 1 Way Contract
Year 23 : $43,533,000
Year 24 : $23,341,000
Year 25 : $4,991,000
Year 26 : $0

Farm Players Salaries
Mike Richards	$150,000 (1)
Salary Remaining :	$25,385
Nick Spaling	$150,000 (2)
Salary Remaining :	$25,385
Chandler Stephenson	$140,000 (2)
Salary Remaining :	$23,692
Nail Yakupov	$130,000 (2)
Salary Remaining :	$22,000
Max Domi	$130,000 (1)
Salary Remaining :	$22,000
Carl Grundstrom	$125,000 (2)
Salary Remaining :	$21,154
Nikolai Prokhorkin	$110,000 (1)
Salary Remaining :	$18,615
Laurent Dauphin	$100,000 (1)
Salary Remaining :	$16,923
Jacob De La Rose	$97,500 (1)
Salary Remaining :	$16,500
Denis Malgin	$97,500 (1)
Salary Remaining :	$16,500
Travis Dermott	$97,500 (1)
Salary Remaining :	$16,500
Spencer Martin	$92,500 (3)
Salary Remaining :	$15,654
Ben Hutton	$90,000 (1)
Salary Remaining :	$15,231
Olli Juolevi	$85,000 (3)
Salary Remaining :	$14,385
Maxim Tsyplakov	$80,000 (1)
Salary Remaining :	$13,538
Zac Jones	$70,000 (2)
Salary Remaining :	$11,846
Liam O'Brien	$65,000 (1)
Salary Remaining :	$11,000
Ryan Hartman	$65,000 (1)
Salary Remaining :	$11,000
Maxim Mamin	$60,000 (1)
Salary Remaining :	$10,154
Jacob Christiansen	$50,000 (2)
Salary Remaining :	$8,462
Total Farm Players	20
Salary Commitment
Year 23 : $1,985,000
Year 24 : $842,500
Year 25 : $177,500
Year 26 : $0
Salary Average Commitment
Year 23 : $1,985,000
Year 24 : $842,500
Year 25 : $177,500
Year 26 : $0

Minnesota

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - $80 - 6,000 - 100.00%
Level 2:	5000 - $60 - 5,000 - 100.00%
Level 3:	2720 - $50 - 1,925 - 70.78%
Level 4:	5480 - $30 - 4,911 - 89.62%
Luxury :	1000 - $175 - 1,000 - 100.00%
Total Capacity :	20200
Farm
Farm Level 1:	2000 - $50 - 1,434 - 71.71%
Farm Level 2:	1000 - $30 - 711 - 71.12%
Farm Total Capacity :	3000
Income
Home Games Left	7
Average Attendance - %	18,836 - 93.25%
Average Income per Game	$1,489,341
Year to Date Revenue	$50,637,594
Farm
Home Games Left	6
Average Attendance - %	2,145 - 71.52%
Average Income per Game	$125,615
Year to Date Revenue	$4,396,524
Expense
Pro Players Total Salaries	$60,238,700
Pro Players Total Average Salaries	$60,238,700
Farm Players Total Salaries	$1,595,000
Farm Players Total Average Salaries	$1,595,000
Coaches Total Salaries	$5,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$6,550,000
Pro Year To Date Expenses	$50,516,144
Farm Year To Date Expenses	$2,957,758
Pro Salary Cap Per Days	$298,718
Pro Salary Cap To Date	$46,890,038
Farm Salary Cap Per Days	$8,179
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$10,425,387
Farm Estimated Season Revenue	$753,690
Pro Remaining Season Days	38
Pro Expenses Per Days	$318,694
Pro Estimated Expenses	$12,110,372
Farm Remaining Season Days	33
Farm Expenses Per Days	$18,436
Farm Estimated Expenses	$608,388
Estimated Season Expenses	$12,718,760
Estimated Season Salary Cap	$64,791,322
Estimate Under Maximum Salary Cap of $65,000,000	$208,678
Estimate Over Minimum Salary Cap of $40,000,000	$24,791,322
Current Bank Account	$7,911,018
Projected Bank Account	$6,371,335

Pro Players Salaries
Jonathan Huberdeau (1 Way Contract)	$5,800,000 (1)
-Salary Remaining :	$1,102,000
Alexander Wennberg (1 Way Contract)	$5,400,000 (1)
-Salary Remaining :	$1,026,000
Ryan Nugent-Hopkins (1 Way Contract)	$5,300,000 (2)
-Salary Remaining :	$1,007,000
Danton Heinen (1 Way Contract)	$5,227,500 (1)
-Salary Remaining :	$993,225
Nino Niederreiter (1 Way Contract)	$4,950,000 (1)
-Salary Remaining :	$940,500
Sidney Crosby (1 Way Contract)	$4,911,200 (2)
-Salary Remaining :	$933,128
Gabriel Landeskog (1 Way Contract)	$4,725,000 (2)
-Salary Remaining :	$897,750
Brady Tkachuk (1 Way Contract)	$4,400,000 (2)
-Salary Remaining :	$836,000
Travis Sanheim (1 Way Contract)	$3,450,000 (1)
-Salary Remaining :	$655,500
Alexandar Georgiyev (1 Way Contract)	$2,700,000 (2)
-Salary Remaining :	$513,000
Matt Roy (1 Way Contract)	$2,600,000 (1)
-Salary Remaining :	$494,000
Mattias Ekholm (1 Way Contract)	$1,600,000 (2)
-Salary Remaining :	$304,000
Nicolas Meloche (1 Way Contract)	$1,400,000 (4)
-Salary Remaining :	$266,000
Erik Cernak (1 Way Contract)	$1,300,000 (1)
-Salary Remaining :	$247,000
Ondrej Kase (1 Way Contract)	$1,300,000 (2)
-Salary Remaining :	$247,000
Connor Clifton	$975,000 (1)
-Salary Remaining :	$185,250
Mason McTavish	$900,000 (2)
-Salary Remaining :	$171,000
Adam Fantilli	$900,000 (3)
-Salary Remaining :	$171,000
John Peterka	$900,000 (2)
-Salary Remaining :	$171,000
Matt Irwin (1 Way Contract)	$500,000 (2)
-1 Way Contract Salary Cap :	$5,000
-Salary Remaining :	$95,000
Philipp Grubauer (1 Way Contract)	$500,000 (2)
-Salary Remaining :	$95,000
Emil Martinsen Lilleberg	$500,000 (2)
-Salary Remaining :	$95,000
Total Pro Players	22
Salary Commitment
Year 23 : $60,238,700
Year 24 : $30,536,200
Year 25 : $2,300,000
Year 26 : $1,400,000
Salary Average Commitment
Year 23 : $60,238,700
Year 24 : $30,536,200
Year 25 : $2,300,000
Year 26 : $1,400,000
Salary Cap with 1 Way Contract
Year 23 : $59,743,700
Year 24 : $30,041,200
Year 25 : $2,300,000
Year 26 : $1,400,000

Farm Players Salaries
Jonathan Dahlen	$110,000 (1)
Salary Remaining :	$18,615
Alexander True	$105,000 (1)
Salary Remaining :	$17,769
Valeri Nichushkin	$100,000 (1)
Salary Remaining :	$16,923
Nico Daws	$97,500 (1)
Salary Remaining :	$16,500
Kevin Labanc	$97,500 (2)
Salary Remaining :	$16,500
Dysin Mayo	$95,000 (3)
Salary Remaining :	$16,077
Christian Fischer	$92,500 (2)
Salary Remaining :	$15,654
Dylan Sikura	$87,500 (1)
Salary Remaining :	$14,808
Lawrence Pilut	$82,500 (2)
Salary Remaining :	$13,962
Kevin Gravel	$77,500 (1)
Salary Remaining :	$13,115
Tarmo Reunanen	$75,000 (2)
Salary Remaining :	$12,692
Darren Raddysh	$75,000 (1)
Salary Remaining :	$12,692
Patrik Berglund	$50,000 (1)
Salary Remaining :	$8,462
Jon Gillies	$50,000 (1)
Salary Remaining :	$8,462
Devin Setoguchi	$50,000 (1)
Salary Remaining :	$8,462
Ben Harpur	$50,000 (1)
Salary Remaining :	$8,462
Derek Grant	$50,000 (1)
Salary Remaining :	$8,462
Wayne Simmonds	$50,000 (1)
Salary Remaining :	$8,462
Mike Santorelli	$50,000 (1)
Salary Remaining :	$8,462
Linus Karlsson	$50,000 (2)
Salary Remaining :	$8,462
Gabriel Bourque	$50,000 (1)
Salary Remaining :	$8,462
Sam Gagner	$50,000 (1)
Salary Remaining :	$8,462
Total Farm Players	22
Salary Commitment
Year 23 : $1,595,000
Year 24 : $492,500
Year 25 : $95,000
Year 26 : $0
Salary Average Commitment
Year 23 : $1,595,000
Year 24 : $492,500
Year 25 : $95,000
Year 26 : $0

Montreal

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	6415 - $85 - 6,331 - 98.70%
Level 2:	5870 - $60 - 5,704 - 97.17%
Level 3:	2778 - $45 - 2,488 - 89.55%
Level 4:	5556 - $25 - 5,073 - 91.31%
Luxury :	1145 - $200 - 841 - 73.43%
Total Capacity :	21764
Farm
Farm Level 1:	2000 - $50 - 1,460 - 73.01%
Farm Level 2:	1000 - $30 - 733 - 73.33%
Farm Total Capacity :	3000
Income
Home Games Left	6
Average Attendance - %	20,437 - 93.91%
Average Income per Game	$1,598,060
Year to Date Revenue	$55,932,086
Farm
Home Games Left	6
Average Attendance - %	2,193 - 73.11%
Average Income per Game	$128,257
Year to Date Revenue	$4,488,989
Expense
Pro Players Total Salaries	$54,575,000
Pro Players Total Average Salaries	$54,575,000
Farm Players Total Salaries	$1,730,000
Farm Players Total Average Salaries	$1,730,000
Coaches Total Salaries	$4,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$925,000
Pro Year To Date Expenses	$50,793,375
Farm Year To Date Expenses	$3,521,925
Pro Salary Cap Per Days	$254,808
Pro Salary Cap To Date	$46,263,819
Farm Salary Cap Per Days	$8,872
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$9,588,358
Farm Estimated Season Revenue	$769,541
Pro Remaining Season Days	38
Pro Expenses Per Days	$282,875
Pro Estimated Expenses	$10,749,250
Farm Remaining Season Days	33
Farm Expenses Per Days	$21,692
Farm Estimated Expenses	$715,836
Estimated Season Expenses	$11,465,086
Estimated Season Salary Cap	$56,871,523
Estimate Under Maximum Salary Cap of $65,000,000	$8,128,477
Estimate Over Minimum Salary Cap of $40,000,000	$16,871,523
Current Bank Account	$12,625,764
Projected Bank Account	$11,518,577

Pro Players Salaries
Taylor Hall (1 Way Contract)	$7,500,000 (1)
-Salary Remaining :	$1,425,000
Sami Vatanen (Out of Payroll)	$7,400,000 (3)
-Salary Remaining :	$1,406,000
Nick Suzuki (1 Way Contract)	$6,700,000 (3)
-Salary Remaining :	$1,273,000
Noah Cates (1 Way Contract)	$5,400,000 (3)
-Salary Remaining :	$1,026,000
Hampus Lindholm (1 Way Contract)	$5,200,000 (4)
-Salary Remaining :	$988,000
Tyson Barrie (1 Way Contract)	$3,250,000 (1)
-Salary Remaining :	$617,500
Torey Krug (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$570,000
Victor Olofsson (1 Way Contract)	$2,700,000 (1)
-1 Way Contract Salary Cap :	$27,000
-Salary Remaining :	$513,000
Mackenzie Blackwood (1 Way Contract)	$2,700,000 (2)
-Salary Remaining :	$513,000
Logan O'Connor (1 Way Contract)	$2,100,000 (3)
-Salary Remaining :	$399,000
Ryan Donato (1 Way Contract)	$2,100,000 (1)
-Salary Remaining :	$399,000
Stephen Johns (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$380,000
Sean Walker (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$380,000
Dillon Dube (1 Way Contract)	$1,600,000 (1)
-Salary Remaining :	$304,000
Brendan Gallagher (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$190,000
Cory Schneider (1 Way Contract)	$950,000 (1)
-1 Way Contract Salary Cap :	$9,500
-Salary Remaining :	$180,500
Gustav Nyqvist (1 Way Contract)	$900,000 (2)
-Salary Remaining :	$171,000
Alexander Ovechkin (1 Way Contract)	$900,000 (2)
-Salary Remaining :	$171,000
Matthew Boldy	$900,000 (1)
-Salary Remaining :	$171,000
Mirco Mueller (1 Way Contract)	$875,000 (1)
-Salary Remaining :	$166,250
Mason Marchment (1 Way Contract)	$850,000 (1)
-Salary Remaining :	$161,500
Marcus Kruger	$750,000 (1)
-Salary Remaining :	$142,500
Philipp Kurashev	$700,000 (1)
-Salary Remaining :	$133,000
Dustin Wolf	$500,000 (2)
-Salary Remaining :	$95,000
Total Pro Players	24
Salary Commitment
Year 23 : $61,975,000
Year 24 : $36,800,000
Year 25 : $29,800,000
Year 26 : $5,200,000
Salary Average Commitment
Year 23 : $61,975,000
Year 24 : $36,800,000
Year 25 : $29,800,000
Year 26 : $5,200,000
Salary Cap with 1 Way Contract
Year 23 : $58,361,500
Year 24 : $36,800,000
Year 25 : $29,800,000
Year 26 : $5,200,000

Farm Players Salaries
Tom Wilson	$110,000 (2)
Salary Remaining :	$18,615
Luca Sbisa	$100,000 (2)
Salary Remaining :	$16,923
Charles Hudon	$100,000 (1)
Salary Remaining :	$16,923
Sebastian Aho (D)	$100,000 (2)
Salary Remaining :	$16,923
Byron Froese	$97,500 (2)
Salary Remaining :	$16,500
Travis Zajac	$95,000 (1)
Salary Remaining :	$16,077
Fredrik Olofsson	$92,500 (1)
Salary Remaining :	$15,654
Parker Wotherspoon	$92,500 (2)
Salary Remaining :	$15,654
Tyler Ennis	$90,000 (2)
Salary Remaining :	$15,231
Casey Fitzgerald	$87,500 (1)
Salary Remaining :	$14,808
Libor Hajek	$87,500 (2)
Salary Remaining :	$14,808
Craig Smith	$85,000 (1)
Salary Remaining :	$14,385
Andrei Loktionov	$85,000 (1)
Salary Remaining :	$14,385
Dryden Hunt	$85,000 (1)
Salary Remaining :	$14,385
Magnus Hellberg	$80,000 (1)
Salary Remaining :	$13,538
Dillon Heatherington	$80,000 (2)
Salary Remaining :	$13,538
Simon Holmstrom	$80,000 (2)
Salary Remaining :	$13,538
Zack MacEwen	$67,500 (2)
Salary Remaining :	$11,423
Anthony Stolarz	$65,000 (1)
Salary Remaining :	$11,000
Alex Laferriere	$50,000 (3)
Salary Remaining :	$8,462
Total Farm Players	20
Salary Commitment
Year 23 : $1,730,000
Year 24 : $955,000
Year 25 : $50,000
Year 26 : $0
Salary Average Commitment
Year 23 : $1,730,000
Year 24 : $955,000
Year 25 : $50,000
Year 26 : $0

New Jersey

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - $75 - 6,000 - 100.00%
Level 2:	5000 - $45 - 5,000 - 100.00%
Level 3:	2000 - $25 - 2,000 - 100.00%
Level 4:	4000 - $15 - 4,000 - 100.00%
Luxury :	1000 - $170 - 1,000 - 100.00%
Total Capacity :	18000
Farm
Farm Level 1:	3000 - $30 - 2,967 - 98.91%
Farm Level 2:	3000 - $15 - 2,991 - 99.72%
Farm Total Capacity :	6000
Income
Home Games Left	6
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$1,185,564
Year to Date Revenue	$41,494,750
Farm
Home Games Left	6
Average Attendance - %	5,959 - 99.31%
Average Income per Game	$180,753
Year to Date Revenue	$6,326,361
Expense
Pro Players Total Salaries	$48,435,000
Pro Players Total Average Salaries	$48,435,000
Farm Players Total Salaries	$921,000
Farm Players Total Average Salaries	$921,000
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$13,750,000
Pro Year To Date Expenses	$41,223,850
Farm Year To Date Expenses	$1,367,692
Pro Salary Cap Per Days	$234,750
Pro Salary Cap To Date	$40,354,450
Farm Salary Cap Per Days	$4,723
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$7,113,386
Farm Estimated Season Revenue	$1,084,519
Pro Remaining Season Days	38
Pro Expenses Per Days	$247,175
Pro Estimated Expenses	$9,392,650
Farm Remaining Season Days	33
Farm Expenses Per Days	$7,287
Farm Estimated Expenses	$240,471
Estimated Season Expenses	$9,633,121
Estimated Season Salary Cap	$63,024,950
Estimate Under Maximum Salary Cap of $65,000,000	$1,975,050
Estimate Over Minimum Salary Cap of $40,000,000	$23,024,950
Current Bank Account	$24,229,569
Projected Bank Account	$22,794,353

Pro Players Salaries
John Tavares (1 Way Contract)	$5,400,000 (1)
-Salary Remaining :	$1,026,000
Nazem Kadri (1 Way Contract)	$4,520,000 (2)
-Salary Remaining :	$858,800
Nikita Zaitsev (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$665,000
Tyler Bertuzzi (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$570,000
Max Pacioretty (1 Way Contract)	$2,750,000 (2)
-Salary Remaining :	$522,500
Petr Mrazek (1 Way Contract)	$2,700,000 (1)
-Salary Remaining :	$513,000
Jake Evans (1 Way Contract)	$2,400,000 (2)
-Salary Remaining :	$456,000
Alex Nedeljkovic (1 Way Contract)	$2,350,000 (1)
-Salary Remaining :	$446,500
Jack Roslovic (1 Way Contract)	$2,300,000 (2)
-Salary Remaining :	$437,000
Carson Soucy (1 Way Contract)	$2,100,000 (1)
-Salary Remaining :	$399,000
Drew Doughty (1 Way Contract)	$1,990,000 (2)
-Salary Remaining :	$378,100
Artemi Panarin	$1,875,000 (1)
-Salary Remaining :	$356,250
Christian Jaros (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$15,000
-Salary Remaining :	$285,000
Axel Jonsson-Fjallby	$1,300,000 (1)
-Salary Remaining :	$247,000
Mark Kastelic	$1,250,000 (1)
-Salary Remaining :	$237,500
Wade Allison	$1,200,000 (4)
-Salary Remaining :	$228,000
J.T. Compher (1 Way Contract)	$1,200,000 (1)
-Salary Remaining :	$228,000
Mario Ferraro (1 Way Contract)	$1,150,000 (2)
-Salary Remaining :	$218,500
Brett Howden (1 Way Contract)	$1,100,000 (2)
-Salary Remaining :	$209,000
Kevin Stenlund	$1,100,000 (1)
-Salary Remaining :	$209,000
Tyson Jost	$1,000,000 (2)
-Salary Remaining :	$190,000
Carter Hart	$925,000 (2)
-Salary Remaining :	$175,750
Jeremy Lauzon (1 Way Contract)	$925,000 (2)
-Salary Remaining :	$175,750
Jamie Oleksiak (1 Way Contract)	$900,000 (2)
-Salary Remaining :	$171,000
Total Pro Players	24
Salary Commitment
Year 23 : $48,435,000
Year 24 : $21,160,000
Year 25 : $1,200,000
Year 26 : $1,200,000
Salary Average Commitment
Year 23 : $48,435,000
Year 24 : $21,160,000
Year 25 : $1,200,000
Year 26 : $1,200,000
Salary Cap with 1 Way Contract
Year 23 : $46,950,000
Year 24 : $21,160,000
Year 25 : $1,200,000
Year 26 : $1,200,000

Farm Players Salaries
Jiri Tlusty	$70,000 (1)
Salary Remaining :	$11,846
Joakim Ryan	$51,000 (1)
Salary Remaining :	$8,631
Craig Anderson	$50,000 (1)
Salary Remaining :	$8,462
Rob Schremp	$50,000 (1)
Salary Remaining :	$8,462
Jakub Jerabek	$50,000 (1)
Salary Remaining :	$8,462
Tanner Pearson	$50,000 (1)
Salary Remaining :	$8,462
Ron Hainsey	$50,000 (1)
Salary Remaining :	$8,462
Chad Ruhwedel	$50,000 (1)
Salary Remaining :	$8,462
Evgenii Dadonov	$50,000 (2)
Salary Remaining :	$8,462
Jiri Sekac	$50,000 (1)
Salary Remaining :	$8,462
Marc-Andre Bourdon	$50,000 (1)
Salary Remaining :	$8,462
Ryan Dzingel	$50,000 (1)
Salary Remaining :	$8,462
Nikolay Kulemin	$50,000 (1)
Salary Remaining :	$8,462
Brian Lashoff	$50,000 (1)
Salary Remaining :	$8,462
Clarke MacArthur	$50,000 (1)
Salary Remaining :	$8,462
Kyle Okposo	$50,000 (1)
Salary Remaining :	$8,462
Tom Kuhnhackl	$50,000 (1)
Salary Remaining :	$8,462
Marc Methot	$50,000 (1)
Salary Remaining :	$8,462
Total Farm Players	18
Salary Commitment
Year 23 : $921,000
Year 24 : $50,000
Year 25 : $0
Year 26 : $0
Salary Average Commitment
Year 23 : $921,000
Year 24 : $50,000
Year 25 : $0
Year 26 : $0

NYIslanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - $93 - 5,352 - 89.20%
Level 2:	5000 - $72 - 4,193 - 83.85%
Level 3:	2720 - $42 - 2,511 - 92.31%
Level 4:	5480 - $26 - 5,000 - 91.24%
Luxury :	1000 - $193 - 879 - 87.92%
Total Capacity :	20200
Farm
Farm Level 1:	2000 - $50 - 1,481 - 74.04%
Farm Level 2:	1000 - $30 - 727 - 72.72%
Farm Total Capacity :	3000
Income
Home Games Left	6
Average Attendance - %	17,935 - 88.79%
Average Income per Game	$1,500,825
Year to Date Revenue	$52,528,892
Farm
Home Games Left	6
Average Attendance - %	2,208 - 73.60%
Average Income per Game	$129,402
Year to Date Revenue	$4,529,061
Expense
Pro Players Total Salaries	$63,380,000
Pro Players Total Average Salaries	$63,380,000
Farm Players Total Salaries	$1,774,500
Farm Players Total Average Salaries	$1,774,500
Coaches Total Salaries	$6,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,977,500
Pro Year To Date Expenses	$52,119,300
Farm Year To Date Expenses	$4,528,314
Pro Salary Cap Per Days	$316,900
Pro Salary Cap To Date	$49,081,800
Farm Salary Cap Per Days	$9,100
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$9,004,953
Farm Estimated Season Revenue	$776,410
Pro Remaining Season Days	38
Pro Expenses Per Days	$331,900
Pro Estimated Expenses	$12,612,200
Farm Remaining Season Days	33
Farm Expenses Per Days	$27,049
Farm Estimated Expenses	$892,617
Estimated Season Expenses	$13,504,817
Estimated Season Salary Cap	$64,101,500
Estimate Under Maximum Salary Cap of $65,000,000	$898,500
Estimate Over Minimum Salary Cap of $40,000,000	$24,101,500
Current Bank Account	$11,783,488
Projected Bank Account	$8,060,034

Pro Players Salaries
Connor McDavid (1 Way Contract)	$8,500,000 (2)
-Salary Remaining :	$1,615,000
Nick Schmaltz (1 Way Contract)	$6,100,000 (2)
-Salary Remaining :	$1,159,000
Cale Makar (1 Way Contract)	$5,900,000 (2)
-Salary Remaining :	$1,121,000
Charles McAvoy (1 Way Contract)	$5,800,000 (1)
-Salary Remaining :	$1,102,000
Cody Ceci (1 Way Contract)	$5,800,000 (3)
-Salary Remaining :	$1,102,000
Brandon Hagel	$4,200,000 (2)
-Salary Remaining :	$798,000
Steven Stamkos (1 Way Contract)	$3,750,000 (2)
-Salary Remaining :	$712,500
Elvis Merzlikins (1 Way Contract)	$3,375,000 (4)
-Salary Remaining :	$641,250
Alexander Nylander (1 Way Contract)	$3,300,000 (2)
-Salary Remaining :	$627,000
Andreas Athanasiou (1 Way Contract)	$2,700,000 (1)
-Salary Remaining :	$513,000
Dmitry Orlov (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$380,000
Brent Burns (1 Way Contract)	$1,750,000 (2)
-Salary Remaining :	$332,500
Filip Gustavsson (1 Way Contract)	$1,400,000 (2)
-Salary Remaining :	$266,000
Scott Laughton (1 Way Contract)	$1,250,000 (2)
-Salary Remaining :	$237,500
Sam Steel	$1,050,000 (1)
-Salary Remaining :	$199,500
Janne Kuokkanen	$925,000 (1)
-Salary Remaining :	$175,750
William Eklund	$900,000 (2)
-Salary Remaining :	$171,000
Dylan Cozens	$900,000 (1)
-Salary Remaining :	$171,000
Tyler Toffoli (1 Way Contract)	$880,000 (2)
-Salary Remaining :	$167,200
Jake Gardiner (1 Way Contract)	$800,000 (1)
-Salary Remaining :	$152,000
Michael Anderson	$700,000 (1)
-Salary Remaining :	$133,000
Ryan McLeod	$700,000 (1)
-Salary Remaining :	$133,000
Alex Vlasic	$700,000 (2)
-Salary Remaining :	$133,000
Total Pro Players	23
Salary Commitment
Year 23 : $63,380,000
Year 24 : $49,805,000
Year 25 : $9,175,000
Year 26 : $3,375,000
Salary Average Commitment
Year 23 : $63,380,000
Year 24 : $49,805,000
Year 25 : $9,175,000
Year 26 : $3,375,000
Salary Cap with 1 Way Contract
Year 23 : $63,380,000
Year 24 : $49,805,000
Year 25 : $9,175,000
Year 26 : $3,375,000

Farm Players Salaries
Klas Dahlbeck	$176,000 (1)
Salary Remaining :	$29,785
Alexander Steen	$176,000 (1)
Salary Remaining :	$29,785
Michael Del Zotto	$175,000 (2)
Salary Remaining :	$29,615
Marcus Foligno	$100,000 (1)
Salary Remaining :	$16,923
Tomas Jurco	$97,500 (2)
Salary Remaining :	$16,500
Trent Frederic	$97,500 (1)
Salary Remaining :	$16,500
Marcus Johansson	$97,500 (1)
Salary Remaining :	$16,500
Vasili Podkolzin	$90,000 (2)
Salary Remaining :	$15,231
Alex Turcotte	$90,000 (2)
Salary Remaining :	$15,231
Aleksi Heponiemi	$90,000 (1)
Salary Remaining :	$15,231
Nicolas Petan	$80,000 (1)
Salary Remaining :	$13,538
Jack Studnicka	$80,000 (1)
Salary Remaining :	$13,538
Bobby Brink	$80,000 (2)
Salary Remaining :	$13,538
Max Jones	$75,000 (3)
Salary Remaining :	$12,692
Akira Schmid	$70,000 (1)
Salary Remaining :	$11,846
Scott Harrington	$50,000 (3)
Salary Remaining :	$8,462
Jan Rutta	$50,000 (1)
Salary Remaining :	$8,462
Marc Del Gaizo	$50,000 (2)
Salary Remaining :	$8,462
Arvid Soderblom	$50,000 (1)
Salary Remaining :	$8,462
Total Farm Players	19
Salary Commitment
Year 23 : $1,774,500
Year 24 : $707,500
Year 25 : $125,000
Year 26 : $0
Salary Average Commitment
Year 23 : $1,774,500
Year 24 : $707,500
Year 25 : $125,000
Year 26 : $0

NYRangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	7000 - $125 - 4,013 - 57.32%
Level 2:	6000 - $80 - 3,774 - 62.90%
Level 3:	2778 - $60 - 1,586 - 57.08%
Level 4:	5556 - $45 - 2,916 - 52.48%
Luxury :	1389 - $220 - 773 - 55.65%
Total Capacity :	22723
Farm
Farm Level 1:	2000 - $50 - 1,493 - 74.65%
Farm Level 2:	1000 - $30 - 735 - 73.50%
Farm Total Capacity :	3000
Income
Home Games Left	6
Average Attendance - %	13,061 - 57.48%
Average Income per Game	$1,489,358
Year to Date Revenue	$52,127,531
Farm
Home Games Left	6
Average Attendance - %	2,228 - 74.27%
Average Income per Game	$130,546
Year to Date Revenue	$4,569,116
Expense
Pro Players Total Salaries	$57,810,000
Pro Players Total Average Salaries	$57,810,000
Farm Players Total Salaries	$1,817,500
Farm Players Total Average Salaries	$1,817,500
Coaches Total Salaries	$7,375,000
Luxury Taxe Total	$0
Special Salary Cap Value	$500,000
Pro Year To Date Expenses	$52,789,350
Farm Year To Date Expenses	$3,163,794
Pro Salary Cap Per Days	$289,050
Pro Salary Cap To Date	$48,435,600
Farm Salary Cap Per Days	$9,321
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$8,936,148
Farm Estimated Season Revenue	$783,277
Pro Remaining Season Days	38
Pro Expenses Per Days	$315,925
Pro Estimated Expenses	$12,005,150
Farm Remaining Season Days	33
Farm Expenses Per Days	$19,577
Farm Estimated Expenses	$646,041
Estimated Season Expenses	$12,651,191
Estimated Season Salary Cap	$59,919,500
Estimate Under Maximum Salary Cap of $65,000,000	$5,080,500
Estimate Over Minimum Salary Cap of $40,000,000	$19,919,500
Current Bank Account	$10,418,823
Projected Bank Account	$7,487,057

Pro Players Salaries
Jack Eichel (1 Way Contract)	$7,800,000 (2)
-Salary Remaining :	$1,482,000
Shayne Gostisbehere (1 Way Contract)	$5,900,000 (2)
-Salary Remaining :	$1,121,000
Alex Tuch (1 Way Contract)	$4,700,000 (1)
-Salary Remaining :	$893,000
Brandon Saad (1 Way Contract)	$4,160,000 (2)
-Salary Remaining :	$790,400
Anthony Beauvillier (1 Way Contract)	$4,100,000 (2)
-Salary Remaining :	$779,000
Noah Hanifin (1 Way Contract)	$3,600,000 (1)
-Salary Remaining :	$684,000
Alex Pietrangelo (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$665,000
Kyle Palmieri (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$665,000
Ben Bishop (1 Way Contract)	$3,100,000 (1)
-Salary Remaining :	$589,000
Nikita Zadorov (1 Way Contract)	$2,700,000 (1)
-Salary Remaining :	$513,000
Ville Husso (1 Way Contract)	$2,550,000 (4)
-Salary Remaining :	$484,500
Alexei Toropchenko (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$380,000
Zach Hyman (1 Way Contract)	$1,950,000 (1)
-Salary Remaining :	$370,500
Roman Josi (1 Way Contract)	$1,900,000 (2)
-Salary Remaining :	$361,000
Ryan Strome	$1,800,000 (3)
-Salary Remaining :	$342,000
Joel Kiviranta (1 Way Contract)	$1,200,000 (1)
-Salary Remaining :	$228,000
Oskar Lindblom (1 Way Contract)	$1,000,000 (2)
-Salary Remaining :	$190,000
Thomas Harley	$900,000 (2)
-Salary Remaining :	$171,000
Cody Glass (1 Way Contract)	$850,000 (1)
-Salary Remaining :	$161,500
Jack McBain	$600,000 (1)
-Salary Remaining :	$114,000
Total Pro Players	20
Salary Commitment
Year 23 : $57,810,000
Year 24 : $37,110,000
Year 25 : $7,850,000
Year 26 : $2,550,000
Salary Average Commitment
Year 23 : $57,810,000
Year 24 : $37,110,000
Year 25 : $7,850,000
Year 26 : $2,550,000
Salary Cap with 1 Way Contract
Year 23 : $57,810,000
Year 24 : $37,110,000
Year 25 : $7,850,000
Year 26 : $2,550,000

Farm Players Salaries
Noel Acciari	$162,500 (3)
Salary Remaining :	$27,500
Stefan Noesen	$110,000 (1)
Salary Remaining :	$18,615
Richard Panik	$97,500 (3)
Salary Remaining :	$16,500
MacKenzie Entwistle	$97,500 (2)
Salary Remaining :	$16,500
Martin Marincin	$97,500 (3)
Salary Remaining :	$16,500
Zack Smith	$95,000 (2)
Salary Remaining :	$16,077
Nathan Walker	$92,500 (4)
Salary Remaining :	$15,654
Brandt Clarke	$90,000 (3)
Salary Remaining :	$15,231
Tyson Foerster	$90,000 (3)
Salary Remaining :	$15,231
Samuel Montembeault	$87,500 (2)
Salary Remaining :	$14,808
Travis Boyd	$87,500 (4)
Salary Remaining :	$14,808
Andrew Ladd	$85,000 (1)
Salary Remaining :	$14,385
Anders Nilsson	$65,000 (2)
Salary Remaining :	$11,000
Juuso Riikola	$65,000 (1)
Salary Remaining :	$11,000
Joe Morrow	$65,000 (1)
Salary Remaining :	$11,000
Steven Kampfer	$65,000 (1)
Salary Remaining :	$11,000
Jakub Kindl	$65,000 (1)
Salary Remaining :	$11,000
Mark Arcobello	$50,000 (2)
Salary Remaining :	$8,462
Carl Soderberg	$50,000 (2)
Salary Remaining :	$8,462
Jannik Hansen	$50,000 (2)
Salary Remaining :	$8,462
Michael Sauer	$50,000 (1)
Salary Remaining :	$8,462
Sheldon Dries	$50,000 (2)
Salary Remaining :	$8,462
Viktor Stalberg	$50,000 (1)
Salary Remaining :	$8,462
Total Farm Players	23
Salary Commitment
Year 23 : $1,817,500
Year 24 : $1,262,500
Year 25 : $717,500
Year 26 : $180,000
Salary Average Commitment
Year 23 : $1,817,500
Year 24 : $1,262,500
Year 25 : $717,500
Year 26 : $180,000

Philadelphie

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	7033 - $80 - 6,658 - 94.66%
Level 2:	6944 - $54 - 5,771 - 83.11%
Level 3:	2778 - $40 - 2,591 - 93.26%
Level 4:	5556 - $36 - 3,623 - 65.21%
Luxury :	1389 - $165 - 1,133 - 81.58%
Total Capacity :	23700
Farm
Farm Level 1:	2000 - $50 - 1,493 - 74.67%
Farm Level 2:	1000 - $30 - 720 - 71.99%
Farm Total Capacity :	3000
Income
Home Games Left	6
Average Attendance - %	19,775 - 83.44%
Average Income per Game	$1,575,073
Year to Date Revenue	$55,127,555
Farm
Home Games Left	5
Average Attendance - %	2,213 - 73.78%
Average Income per Game	$129,960
Year to Date Revenue	$4,678,544
Expense
Pro Players Total Salaries	$63,696,600
Pro Players Total Average Salaries	$63,696,600
Farm Players Total Salaries	$2,380,000
Farm Players Total Average Salaries	$2,380,000
Coaches Total Salaries	$7,202,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$54,982,246
Farm Year To Date Expenses	$4,309,574
Pro Salary Cap Per Days	$318,483
Pro Salary Cap To Date	$50,917,871
Farm Salary Cap Per Days	$12,205
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$9,450,438
Farm Estimated Season Revenue	$649,798
Pro Remaining Season Days	38
Pro Expenses Per Days	$340,358
Pro Estimated Expenses	$12,933,604
Farm Remaining Season Days	33
Farm Expenses Per Days	$26,703
Farm Estimated Expenses	$881,199
Estimated Season Expenses	$13,814,803
Estimated Season Salary Cap	$63,020,225
Estimate Under Maximum Salary Cap of $65,000,000	$1,979,775
Estimate Over Minimum Salary Cap of $40,000,000	$23,020,225
Current Bank Account	$13,821,523
Projected Bank Account	$10,106,956

Pro Players Salaries
Kirill Kaprizov (1 Way Contract)	$7,200,000 (2)
-Salary Remaining :	$1,368,000
Morgan Rielly (1 Way Contract)	$7,200,000 (3)
-Salary Remaining :	$1,368,000
Filip Forsberg (1 Way Contract)	$6,500,000 (1)
-Salary Remaining :	$1,235,000
Sean Monahan (1 Way Contract)	$5,900,000 (1)
-Salary Remaining :	$1,121,000
Tyler Seguin (1 Way Contract)	$5,875,000 (1)
-Salary Remaining :	$1,116,250
Damon Severson (1 Way Contract)	$5,200,000 (1)
-Salary Remaining :	$988,000
Timo Meier (1 Way Contract)	$4,800,000 (1)
-Salary Remaining :	$912,000
Ryan Graves (1 Way Contract)	$4,600,000 (4)
-Salary Remaining :	$874,000
Jaden Schwartz (1 Way Contract)	$4,121,600 (1)
-Salary Remaining :	$783,104
Jeremy Swayman (1 Way Contract)	$3,700,000 (3)
-Salary Remaining :	$703,000
Alexandre Carrier (1 Way Contract)	$1,500,000 (3)
-Salary Remaining :	$285,000
Anton Lundell	$900,000 (3)
-Salary Remaining :	$171,000
Trevor Zegras	$900,000 (1)
-Salary Remaining :	$171,000
Bowen Byram	$900,000 (2)
-Salary Remaining :	$171,000
Isac Lundestrom	$900,000 (2)
-Salary Remaining :	$171,000
Dawson Mercer	$900,000 (1)
-Salary Remaining :	$171,000
Mike Smith (1 Way Contract)	$750,000 (1)
-Salary Remaining :	$142,500
Julien Gauthier	$750,000 (2)
-Salary Remaining :	$142,500
Janis Moser	$600,000 (1)
-Salary Remaining :	$114,000
Rick Nash (1 Way Contract)	$500,000 (1)
-Salary Remaining :	$95,000
Total Pro Players	20
Salary Commitment
Year 23 : $63,696,600
Year 24 : $27,650,000
Year 25 : $17,900,000
Year 26 : $4,600,000
Salary Average Commitment
Year 23 : $63,696,600
Year 24 : $27,650,000
Year 25 : $17,900,000
Year 26 : $4,600,000
Salary Cap with 1 Way Contract
Year 23 : $63,696,600
Year 24 : $27,650,000
Year 25 : $17,900,000
Year 26 : $4,600,000

Farm Players Salaries
Robby Fabbri	$167,500 (1)
Salary Remaining :	$28,346
Alexander Edler	$167,500 (1)
Salary Remaining :	$28,346
Joe Pavelski	$157,500 (2)
Salary Remaining :	$26,654
Rasmus Asplund	$147,500 (1)
Salary Remaining :	$24,962
Ian Cole	$147,500 (1)
Salary Remaining :	$24,962
Michael Hutchinson	$137,500 (2)
Salary Remaining :	$23,269
Nikita Gusev	$137,500 (2)
Salary Remaining :	$23,269
Trevor Daley	$137,500 (1)
Salary Remaining :	$23,269
Lars Eller	$117,500 (1)
Salary Remaining :	$19,885
Mike Hoffman	$117,500 (1)
Salary Remaining :	$19,885
Corey Perry	$117,500 (1)
Salary Remaining :	$19,885
Evander Kane	$112,500 (1)
Salary Remaining :	$19,038
Markus Nutivaara	$95,000 (2)
Salary Remaining :	$16,077
Brendan Gaunce	$92,500 (2)
Salary Remaining :	$15,654
Niko Mikkola	$90,000 (1)
Salary Remaining :	$15,231
Urho Vaakanainen	$80,000 (1)
Salary Remaining :	$13,538
Michael Frolik	$75,000 (1)
Salary Remaining :	$12,692
Connor Mackey	$72,500 (1)
Salary Remaining :	$12,269
Paul Cotter	$60,000 (2)
Salary Remaining :	$10,154
Ondrej Pavelec	$50,000 (1)
Salary Remaining :	$8,462
Pontus Holmberg	$50,000 (1)
Salary Remaining :	$8,462
Nils Aman	$50,000 (1)
Salary Remaining :	$8,462
Total Farm Players	22
Salary Commitment
Year 23 : $2,380,000
Year 24 : $680,000
Year 25 : $0
Year 26 : $0
Salary Average Commitment
Year 23 : $2,380,000
Year 24 : $680,000
Year 25 : $0
Year 26 : $0

Pittsburgh

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	7360 - $75 - 6,738 - 91.55%
Level 2:	5750 - $63 - 5,499 - 95.63%
Level 3:	2600 - $40 - 2,520 - 96.93%
Level 4:	4800 - $33 - 4,424 - 92.16%
Luxury :	1125 - $177 - 1,095 - 97.34%
Total Capacity :	21635
Farm
Farm Level 1:	2000 - $47 - 1,677 - 83.84%
Farm Level 2:	1000 - $28 - 779 - 77.85%
Farm Total Capacity :	3000
Income
Home Games Left	6
Average Attendance - %	20,276 - 93.72%
Average Income per Game	$1,602,581
Year to Date Revenue	$56,090,323
Farm
Home Games Left	6
Average Attendance - %	2,455 - 81.85%
Average Income per Game	$135,826
Year to Date Revenue	$4,753,893
Expense
Pro Players Total Salaries	$55,860,000
Pro Players Total Average Salaries	$55,860,000
Farm Players Total Salaries	$1,406,000
Farm Players Total Average Salaries	$1,376,000
Coaches Total Salaries	$7,226,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,631,000
Pro Year To Date Expenses	$50,011,310
Farm Year To Date Expenses	$3,656,937
Pro Salary Cap Per Days	$209,180
Pro Salary Cap To Date	$40,960,470
Farm Salary Cap Per Days	$7,056
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$9,615,484
Farm Estimated Season Revenue	$814,953
Pro Remaining Season Days	38
Pro Expenses Per Days	$300,430
Pro Estimated Expenses	$11,416,340
Farm Remaining Season Days	33
Farm Expenses Per Days	$22,595
Farm Estimated Expenses	$745,635
Estimated Season Expenses	$12,161,975
Estimated Season Salary Cap	$51,540,310
Estimate Under Maximum Salary Cap of $65,000,000	$13,459,690
Estimate Over Minimum Salary Cap of $40,000,000	$11,540,310
Current Bank Account	$12,398,306
Projected Bank Account	$10,666,768

Pro Players Salaries
Tony DeAngelo (Out of Payroll)	$6,500,000 (1)
-Salary Remaining :	$1,235,000
Noah Dobson (1 Way Contract)	$5,900,000 (1)
-Salary Remaining :	$1,121,000
Dougie Hamilton (1 Way Contract)	$5,400,000 (2)
-Salary Remaining :	$1,026,000
Kevin Fiala (1 Way Contract)	$5,150,000 (2)
-Salary Remaining :	$978,500
Jacob Trouba (1 Way Contract)	$4,400,000 (4)
-Salary Remaining :	$836,000
Jordan Eberle (1 Way Contract)	$2,610,000 (1)
-Salary Remaining :	$495,900
Rickard Rakell (1 Way Contract)	$2,200,000 (1)
-1 Way Contract Salary Cap :	$22,000
-Salary Remaining :	$418,000
Karel Vejmelka (1 Way Contract)	$2,100,000 (2)
-Salary Remaining :	$399,000
Carter Verhaeghe (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$380,000
James Van Riemsdyk (1 Way Contract)	$2,000,000 (1)
-1 Way Contract Salary Cap :	$20,000
-Salary Remaining :	$380,000
Vladimir Tarasenko (1 Way Contract)	$1,700,000 (2)
-Salary Remaining :	$323,000
Nick Merkley (1 Way Contract)	$1,600,000 (2)
-Salary Remaining :	$304,000
Scott Mayfield (1 Way Contract)	$1,500,000 (3)
-Salary Remaining :	$285,000
Nick Ritchie (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$12,000
-Salary Remaining :	$228,000
Alex Killorn (1 Way Contract)	$1,200,000 (3)
-Salary Remaining :	$228,000
Alec Martinez (1 Way Contract)	$1,200,000 (3)
-Salary Remaining :	$228,000
Shea Weber (1 Way Contract)	$1,100,000 (2)
-Salary Remaining :	$209,000
J.T. Miller (1 Way Contract)	$1,100,000 (2)
-Salary Remaining :	$209,000
Eric Comrie	$975,000 (2)
-Salary Remaining :	$185,250
Michael Rasmussen	$900,000 (1)
-Salary Remaining :	$171,000
Kasperi Kapanen (1 Way Contract)	$900,000 (1)
-Salary Remaining :	$171,000
Zemgus Girgensons (1 Way Contract)	$825,000 (4)
-Salary Remaining :	$156,750
Mats Zuccarello (1 Way Contract)	$600,000 (3)
-Salary Remaining :	$114,000
Brock Nelson (1 Way Contract)	$600,000 (2)
-1 Way Contract Salary Cap :	$6,000
-Salary Remaining :	$114,000
Matt Nieto (1 Way Contract)	$600,000 (2)
-1 Way Contract Salary Cap :	$6,000
-Salary Remaining :	$114,000
Beau Bennett (1 Way Contract)	$600,000 (2)
-Salary Remaining :	$114,000
Alan Quine (1 Way Contract)	$500,000 (1)
-1 Way Contract Salary Cap :	$5,000
-Salary Remaining :	$95,000
Luke Schenn (1 Way Contract)	$500,000 (2)
-1 Way Contract Salary Cap :	$5,000
-Salary Remaining :	$95,000
Total Pro Players	28
Salary Commitment
Year 23 : $55,860,000
Year 24 : $33,150,000
Year 25 : $11,725,000
Year 26 : $5,225,000
Salary Average Commitment
Year 23 : $55,860,000
Year 24 : $33,150,000
Year 25 : $11,725,000
Year 26 : $5,225,000
Salary Cap with 1 Way Contract
Year 23 : $48,336,000
Year 24 : $31,467,000
Year 25 : $11,725,000
Year 26 : $5,225,000

Farm Players Salaries
Derek Ryan	$161,000 (3)
Salary Remaining :	$27,246
Ryan Getzlaf	$160,000 (3)
Salary Remaining :	$27,077
Adam Erne	$100,000 (1)
Salary Remaining :	$16,923
Lukas Sedlak	$100,000 (3)
Salary Remaining :	$16,923
Tyler Bozak	$100,000 (3)
Salary Remaining :	$16,923
Ian McCoshen	$100,000 (1)
Salary Remaining :	$16,923
Jason Demers	$100,000 (3)
Salary Remaining :	$16,923
Robert Bortuzzo	$100,000 (3)
Salary Remaining :	$16,923
Louis Belpedio	$92,500 (1)
Salary Remaining :	$15,654
Felix Sandstrom	$80,000 (1)
Salary Remaining :	$13,538
Brendan Leipsic	$80,000 (4)
Salary Remaining :	$13,538
Ian Mitchell	$70,000 (1)
Salary Remaining :	$11,846
Daniel Vladar	$62,500 (1)
Salary Remaining :	$10,577
Josh Gorges	$50,000 (1)
Salary Remaining :	$8,462
Shane Prince	$50,000 (1)
Salary Remaining :	$8,462
Total Farm Players	15
Salary Commitment
Year 23 : $1,406,000
Year 24 : $801,000
Year 25 : $801,000
Year 26 : $80,000
Salary Average Commitment
Year 23 : $1,376,000
Year 24 : $771,000
Year 25 : $771,000
Year 26 : $50,000

San Jose

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	8333 - $81 - 6,690 - 80.29%
Level 2:	6944 - $61 - 5,602 - 80.67%
Level 3:	2778 - $46 - 2,422 - 87.20%
Level 4:	5556 - $32 - 4,714 - 84.85%
Luxury :	1000 - $184 - 908 - 90.83%
Total Capacity :	24611
Farm
Farm Level 1:	2000 - $50 - 1,467 - 73.34%
Farm Level 2:	1000 - $30 - 722 - 72.19%
Farm Total Capacity :	3000
Income
Home Games Left	6
Average Attendance - %	20,337 - 82.63%
Average Income per Game	$1,667,593
Year to Date Revenue	$58,365,755
Farm
Home Games Left	6
Average Attendance - %	2,189 - 72.96%
Average Income per Game	$128,247
Year to Date Revenue	$4,488,649
Expense
Pro Players Total Salaries	$65,619,000
Pro Players Total Average Salaries	$65,619,000
Farm Players Total Salaries	$1,635,000
Farm Players Total Average Salaries	$1,635,000
Coaches Total Salaries	$8,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$57,434,890
Farm Year To Date Expenses	$2,705,170
Pro Salary Cap Per Days	$328,095
Pro Salary Cap To Date	$52,021,390
Farm Salary Cap Per Days	$8,385
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$10,005,558
Farm Estimated Season Revenue	$769,483
Pro Remaining Season Days	38
Pro Expenses Per Days	$361,095
Pro Estimated Expenses	$13,721,610
Farm Remaining Season Days	33
Farm Expenses Per Days	$16,077
Farm Estimated Expenses	$530,541
Estimated Season Expenses	$14,252,151
Estimated Season Salary Cap	$64,489,000
Estimate Under Maximum Salary Cap of $65,000,000	$511,000
Estimate Over Minimum Salary Cap of $40,000,000	$24,489,000
Current Bank Account	$43,010,248
Projected Bank Account	$39,533,138

Pro Players Salaries
Brayden Point (1 Way Contract)	$9,400,000 (2)
-Salary Remaining :	$1,786,000
Patrik Laine (1 Way Contract)	$7,800,000 (2)
-Salary Remaining :	$1,482,000
Moritz Seider (1 Way Contract)	$6,500,000 (4)
-Salary Remaining :	$1,235,000
Zach Werenski (1 Way Contract)	$6,100,000 (1)
-Salary Remaining :	$1,159,000
Ivan Barbashev (1 Way Contract)	$4,840,000 (2)
-Salary Remaining :	$919,600
Jordan Binnington (1 Way Contract)	$4,400,000 (4)
-Salary Remaining :	$836,000
Nikolay Goldobin (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$760,000
Warren Foegele (1 Way Contract)	$2,800,000 (2)
-Salary Remaining :	$532,000
Jesper Bratt (1 Way Contract)	$2,750,000 (1)
-Salary Remaining :	$522,500
Rasmus Andersson	$2,700,000 (2)
-Salary Remaining :	$513,000
Kris Letang (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$380,000
Sean Couturier (1 Way Contract)	$1,904,000 (1)
-Salary Remaining :	$361,760
Jake Walman (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$285,000
Nick Jensen (1 Way Contract)	$1,100,000 (1)
-Salary Remaining :	$209,000
Nathan Bastian	$1,000,000 (1)
-Salary Remaining :	$190,000
Connor Ingram	$950,000 (3)
-Salary Remaining :	$180,500
Jack Campbell (1 Way Contract)	$925,000 (2)
-Salary Remaining :	$175,750
Joe Veleno	$900,000 (1)
-Salary Remaining :	$171,000
Dylan Guenther	$900,000 (3)
-Salary Remaining :	$171,000
Rasmus Sandin	$900,000 (2)
-Salary Remaining :	$171,000
Blake Wheeler (1 Way Contract)	$900,000 (1)
-Salary Remaining :	$171,000
Parker Kelly (1 Way Contract)	$850,000 (3)
-Salary Remaining :	$161,500
David Rundblad	$500,000 (2)
-Salary Remaining :	$95,000
Total Pro Players	23
Salary Commitment
Year 23 : $65,619,000
Year 24 : $46,965,000
Year 25 : $13,600,000
Year 26 : $10,900,000
Salary Average Commitment
Year 23 : $65,619,000
Year 24 : $46,965,000
Year 25 : $13,600,000
Year 26 : $10,900,000
Salary Cap with 1 Way Contract
Year 23 : $65,619,000
Year 24 : $46,965,000
Year 25 : $13,600,000
Year 26 : $10,900,000

Farm Players Salaries
Keith Yandle	$175,000 (1)
Salary Remaining :	$29,615
Zach Aston-Reese	$150,000 (1)
Salary Remaining :	$25,385
Ryan Suter	$115,000 (2)
Salary Remaining :	$19,462
Calle Rosen	$105,000 (1)
Salary Remaining :	$17,769
Jakob Markstrom	$100,000 (2)
Salary Remaining :	$16,923
Saku Maenalanen	$95,000 (3)
Salary Remaining :	$16,077
Michael Pezzetta	$92,500 (2)
Salary Remaining :	$15,654
Michael Eyssimont	$92,500 (2)
Salary Remaining :	$15,654
Dominik Simon	$87,500 (1)
Salary Remaining :	$14,808
Jack Johnson	$80,000 (2)
Salary Remaining :	$13,538
Michael Grabner	$75,000 (2)
Salary Remaining :	$12,692
Sergei Kalinin	$75,000 (2)
Salary Remaining :	$12,692
Dennis Gilbert	$72,500 (1)
Salary Remaining :	$12,269
Brian Flynn	$70,000 (1)
Salary Remaining :	$11,846
Cole Koepke	$50,000 (1)
Salary Remaining :	$8,462
Sam Carrick	$50,000 (1)
Salary Remaining :	$8,462
Drew Larman	$50,000 (1)
Salary Remaining :	$8,462
Nikita Filatov	$50,000 (1)
Salary Remaining :	$8,462
Justin Schultz	$50,000 (2)
Salary Remaining :	$8,462
Total Farm Players	19
Salary Commitment
Year 23 : $1,635,000
Year 24 : $775,000
Year 25 : $95,000
Year 26 : $0
Salary Average Commitment
Year 23 : $1,635,000
Year 24 : $775,000
Year 25 : $95,000
Year 26 : $0

Seattle

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	7250 - $80 - 6,591 - 90.91%
Level 2:	6000 - $50 - 5,690 - 94.83%
Level 3:	2778 - $32 - 2,582 - 92.95%
Level 4:	4500 - $25 - 4,468 - 99.29%
Luxury :	1050 - $145 - 1,050 - 99.99%
Total Capacity :	21578
Farm
Farm Level 1:	2000 - $30 - 1,974 - 98.71%
Farm Level 2:	1000 - $20 - 979 - 97.91%
Farm Total Capacity :	3000
Income
Home Games Left	6
Average Attendance - %	20,381 - 94.45%
Average Income per Game	$1,464,181
Year to Date Revenue	$51,246,341
Farm
Home Games Left	6
Average Attendance - %	2,953 - 98.45%
Average Income per Game	$106,395
Year to Date Revenue	$3,723,812
Expense
Pro Players Total Salaries	$53,969,000
Pro Players Total Average Salaries	$53,969,000
Farm Players Total Salaries	$1,863,250
Farm Players Total Average Salaries	$1,863,250
Coaches Total Salaries	$4,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$5,797,500
Pro Year To Date Expenses	$52,827,662
Farm Year To Date Expenses	$2,659,336
Pro Salary Cap Per Days	$233,705
Pro Salary Cap To Date	$46,949,918
Farm Salary Cap Per Days	$9,555
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$8,785,087
Farm Estimated Season Revenue	$638,368
Pro Remaining Season Days	38
Pro Expenses Per Days	$284,845
Pro Estimated Expenses	$10,824,110
Farm Remaining Season Days	33
Farm Expenses Per Days	$17,247
Farm Estimated Expenses	$569,151
Estimated Season Expenses	$11,393,261
Estimated Season Salary Cap	$61,628,208
Estimate Under Maximum Salary Cap of $65,000,000	$3,371,792
Estimate Over Minimum Salary Cap of $40,000,000	$21,628,208
Current Bank Account	$6,789,335
Projected Bank Account	$4,819,529

Pro Players Salaries
Jonathan Marchessault (1 Way Contract)	$8,101,000 (2)
-Salary Remaining :	$1,539,190
Auston Matthews (1 Way Contract)	$6,900,000 (1)
-Salary Remaining :	$1,311,000
Colton Parayko (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$1,140,000
Travis Konecny (1 Way Contract)	$4,100,000 (2)
-Salary Remaining :	$779,000
Claude Giroux (1 Way Contract)	$3,600,000 (3)
-1 Way Contract Salary Cap :	$36,000
-Salary Remaining :	$684,000
Artturi Lehkonen (1 Way Contract)	$3,100,000 (2)
-Salary Remaining :	$589,000
Adrian Kempe (1 Way Contract)	$2,800,000 (1)
-Salary Remaining :	$532,000
Ilya Sorokin	$2,650,000 (1)
-Salary Remaining :	$503,500
Conor Sheary (1 Way Contract)	$2,151,000 (1)
-1 Way Contract Salary Cap :	$21,510
-Salary Remaining :	$408,690
Drake Batherson (1 Way Contract)	$1,800,000 (2)
-Salary Remaining :	$342,000
Brian Dumoulin (1 Way Contract)	$1,450,000 (1)
-Salary Remaining :	$275,500
Philippe Myers (1 Way Contract)	$1,400,000 (1)
-Salary Remaining :	$266,000
Carey Price (1 Way Contract)	$1,100,000 (2)
-Salary Remaining :	$209,000
Brock McGinn (1 Way Contract)	$1,100,000 (4)
-Salary Remaining :	$209,000
Zach Bogosian (1 Way Contract)	$1,000,000 (2)
-1 Way Contract Salary Cap :	$10,000
-Salary Remaining :	$190,000
Rasmus Dahlin	$900,000 (1)
-Salary Remaining :	$171,000
Jordan Weal (1 Way Contract)	$890,000 (3)
-Salary Remaining :	$169,100
Zach Whitecloud (1 Way Contract)	$825,000 (2)
-Salary Remaining :	$156,750
Kurtis Macdermid	$800,000 (3)
-Salary Remaining :	$152,000
Jordie Benn	$750,000 (1)
-Salary Remaining :	$142,500
Mattias Janmark (1 Way Contract)	$550,000 (3)
-1 Way Contract Salary Cap :	$5,500
-Salary Remaining :	$104,500
Peter Holland (1 Way Contract)	$501,000 (2)
-Salary Remaining :	$95,190
Cedric Paquette (1 Way Contract)	$501,000 (3)
-Salary Remaining :	$95,190
Jason Spezza (1 Way Contract)	$500,000 (1)
-Salary Remaining :	$95,000
Nicolas Aube-Kubel (1 Way Contract)	$500,000 (1)
-Salary Remaining :	$95,000
Total Pro Players	25
Salary Commitment
Year 23 : $53,969,000
Year 24 : $33,968,000
Year 25 : $7,441,000
Year 26 : $1,100,000
Salary Average Commitment
Year 23 : $53,969,000
Year 24 : $33,968,000
Year 25 : $7,441,000
Year 26 : $1,100,000
Salary Cap with 1 Way Contract
Year 23 : $46,741,010
Year 24 : $28,869,500
Year 25 : $3,332,500
Year 26 : $1,100,000

Farm Players Salaries
Boone Jenner	$182,600 (2)
Salary Remaining :	$30,902
Kevan Miller	$131,000 (2)
Salary Remaining :	$22,169
Vinnie Hinostroza	$120,000 (3)
Salary Remaining :	$20,308
Jimmy Vesey	$120,000 (1)
Salary Remaining :	$20,308
Mikhail Grigorenko	$110,000 (3)
Salary Remaining :	$18,615
Patrik Nemeth	$100,000 (2)
Salary Remaining :	$16,923
Michael Bournival	$100,000 (1)
Salary Remaining :	$16,923
Adam Lowry	$100,000 (2)
Salary Remaining :	$16,923
Phillip Di Giuseppe	$95,000 (4)
Salary Remaining :	$16,077
Joel Farabee	$90,000 (1)
Salary Remaining :	$15,231
Cole Perfetti	$90,000 (3)
Salary Remaining :	$15,231
Connor Carrick	$80,100 (1)
Salary Remaining :	$13,555
Freddie Hamilton	$80,100 (1)
Salary Remaining :	$13,555
Pierre-Olivier Joseph	$80,000 (1)
Salary Remaining :	$13,538
Frederik Gauthier	$72,500 (4)
Salary Remaining :	$12,269
Ukko-Pekka Luukkonen	$60,000 (1)
Salary Remaining :	$10,154
Brett Bellemore	$50,900 (1)
Salary Remaining :	$8,614
Matt Martin	$50,900 (1)
Salary Remaining :	$8,614
Steve Mason	$50,150 (2)
Salary Remaining :	$8,487
Kevin Poulin	$50,000 (1)
Salary Remaining :	$8,462
Alexey Marchenko	$50,000 (3)
Salary Remaining :	$8,462
Total Farm Players	21
Salary Commitment
Year 23 : $1,863,250
Year 24 : $1,101,250
Year 25 : $537,500
Year 26 : $167,500
Salary Average Commitment
Year 23 : $1,863,250
Year 24 : $1,101,250
Year 25 : $537,500
Year 26 : $167,500

St. Louis

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6400 - $88 - 6,358 - 99.34%
Level 2:	6944 - $62 - 5,736 - 82.60%
Level 3:	2778 - $39 - 2,526 - 90.92%
Level 4:	5556 - $30 - 4,913 - 88.44%
Luxury :	1389 - $120 - 1,205 - 86.79%
Total Capacity :	23067
Farm
Farm Level 1:	2000 - $42 - 1,897 - 94.85%
Farm Level 2:	1000 - $25 - 952 - 95.17%
Farm Total Capacity :	3000
Income
Home Games Left	6
Average Attendance - %	20,738 - 89.90%
Average Income per Game	$1,620,930
Year to Date Revenue	$56,732,564
Farm
Home Games Left	6
Average Attendance - %	2,849 - 94.96%
Average Income per Game	$139,678
Year to Date Revenue	$4,888,741
Expense
Pro Players Total Salaries	$62,450,000
Pro Players Total Average Salaries	$62,150,000
Farm Players Total Salaries	$1,555,000
Farm Players Total Average Salaries	$1,535,000
Coaches Total Salaries	$6,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$53,592,000
Farm Year To Date Expenses	$2,828,784
Pro Salary Cap Per Days	$310,750
Pro Salary Cap To Date	$49,866,000
Farm Salary Cap Per Days	$7,872
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$9,725,582
Farm Estimated Season Revenue	$838,070
Pro Remaining Season Days	38
Pro Expenses Per Days	$333,750
Pro Estimated Expenses	$12,682,500
Farm Remaining Season Days	33
Farm Expenses Per Days	$17,205
Farm Estimated Expenses	$567,765
Estimated Season Expenses	$13,250,265
Estimated Season Salary Cap	$61,674,500
Estimate Under Maximum Salary Cap of $65,000,000	$3,325,500
Estimate Over Minimum Salary Cap of $40,000,000	$21,674,500
Current Bank Account	$21,272,453
Projected Bank Account	$18,585,840

Pro Players Salaries
Nikita Kucherov (1 Way Contract)	$8,100,000 (1)
-Salary Remaining :	$1,539,000
William Karlsson (1 Way Contract)	$5,800,000 (2)
-Salary Remaining :	$1,102,000
Christian Dvorak (1 Way Contract)	$5,500,000 (1)
-Salary Remaining :	$1,045,000
Jonas Brodin (1 Way Contract)	$4,900,000 (3)
-Salary Remaining :	$931,000
Maxime Comtois (1 Way Contract)	$4,200,000 (2)
-Salary Remaining :	$798,000
Ryan Lindgren (1 Way Contract)	$3,900,000 (2)
-Salary Remaining :	$741,000
Morgan Geekie (1 Way Contract)	$3,800,000 (4)
-Salary Remaining :	$722,000
Barclay Goodrow (1 Way Contract)	$3,200,000 (1)
-Salary Remaining :	$608,000
Oskar Sundqvist (1 Way Contract)	$3,200,000 (2)
-Salary Remaining :	$608,000
Joel Edmundson (1 Way Contract)	$2,800,000 (2)
-Salary Remaining :	$532,000
David Savard (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$475,000
Andre Burakovsky (1 Way Contract)	$2,300,000 (1)
-Salary Remaining :	$437,000
Ilya Samsonov (1 Way Contract)	$1,900,000 (3)
-Salary Remaining :	$361,000
Markus Granlund (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$285,000
Laurent Brossoit (1 Way Contract)	$1,450,000 (2)
-Salary Remaining :	$275,500
Johan Larsson (1 Way Contract)	$1,300,000 (2)
-Salary Remaining :	$247,000
Trevor van Riemsdyk (1 Way Contract)	$1,100,000 (1)
-Salary Remaining :	$209,000
Derek Stepan	$1,050,000 (1)
-Salary Remaining :	$199,500
T.J. Brodie (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$190,000
Aliaksei Protas	$800,000 (2)
-Salary Remaining :	$152,000
Jackson LaCombe	$800,000 (2)
-Salary Remaining :	$152,000
Brock Faber	$800,000 (3)
-Salary Remaining :	$152,000
Taylor Leier (1 Way Contract)	$550,000 (2)
-Salary Remaining :	$104,500
Total Pro Players	23
Salary Commitment
Year 23 : $62,450,000
Year 24 : $38,700,000
Year 25 : $11,400,000
Year 26 : $3,800,000
Salary Average Commitment
Year 23 : $62,150,000
Year 24 : $38,400,000
Year 25 : $11,400,000
Year 26 : $3,800,000
Salary Cap with 1 Way Contract
Year 23 : $62,150,000
Year 24 : $38,400,000
Year 25 : $11,400,000
Year 26 : $3,800,000

Farm Players Salaries
Justin Danforth	$120,000 (2)
Salary Remaining :	$20,308
Brendan Perlini	$105,000 (1)
Salary Remaining :	$17,769
Wyatt Kalynuk	$95,000 (2)
Salary Remaining :	$16,077
Tyler Lewington	$90,000 (1)
Salary Remaining :	$15,231
Jayce Hawryluk	$87,500 (1)
Salary Remaining :	$14,808
Frederic Allard	$85,000 (4)
Salary Remaining :	$14,385
Matias Maccelli	$80,000 (2)
Salary Remaining :	$13,538
Drake Caggiula	$72,500 (2)
Salary Remaining :	$12,269
Mason Lohrei	$70,000 (2)
Salary Remaining :	$11,846
Mikko Koskinen	$50,000 (1)
Salary Remaining :	$8,462
Nathan Gerbe	$50,000 (1)
Salary Remaining :	$8,462
Marco Scandella	$50,000 (1)
Salary Remaining :	$8,462
Pat Maroon	$50,000 (1)
Salary Remaining :	$8,462
Brett Ritchie	$50,000 (2)
Salary Remaining :	$8,462
Bryan Little	$50,000 (1)
Salary Remaining :	$8,462
Martin Hanzal	$50,000 (1)
Salary Remaining :	$8,462
Dave Bolland	$50,000 (1)
Salary Remaining :	$8,462
Jordan Schroeder	$50,000 (1)
Salary Remaining :	$8,462
Scott Wedgewood	$50,000 (2)
Salary Remaining :	$8,462
Mark Pysyk	$50,000 (2)
Salary Remaining :	$8,462
Dylan McIlrath	$50,000 (1)
Salary Remaining :	$8,462
Sven Andrighetto	$50,000 (1)
Salary Remaining :	$8,462
Cam Talbot	$50,000 (1)
Salary Remaining :	$8,462
Darren Archibald	$50,000 (1)
Salary Remaining :	$8,462
Total Farm Players	24
Salary Commitment
Year 23 : $1,555,000
Year 24 : $672,500
Year 25 : $85,000
Year 26 : $85,000
Salary Average Commitment
Year 23 : $1,535,000
Year 24 : $652,500
Year 25 : $85,000
Year 26 : $85,000

Tampa Bay

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	6000 - $80 - 6,000 - 100.00%
Level 2:	5000 - $65 - 4,737 - 94.74%
Level 3:	2720 - $50 - 1,915 - 70.41%
Level 4:	5480 - $22 - 5,119 - 93.41%
Luxury :	1000 - $184 - 937 - 93.73%
Total Capacity :	20200
Farm
Farm Level 1:	2000 - $50 - 1,474 - 73.69%
Farm Level 2:	1000 - $30 - 730 - 73.03%
Farm Total Capacity :	3000
Income
Home Games Left	7
Average Attendance - %	18,708 - 92.61%
Average Income per Game	$1,450,341
Year to Date Revenue	$49,311,592
Farm
Home Games Left	6
Average Attendance - %	2,204 - 73.47%
Average Income per Game	$129,052
Year to Date Revenue	$4,516,825
Expense
Pro Players Total Salaries	$53,050,000
Pro Players Total Average Salaries	$53,050,000
Farm Players Total Salaries	$1,786,000
Farm Players Total Average Salaries	$1,786,000
Coaches Total Salaries	$5,900,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,520,000
Pro Year To Date Expenses	$53,260,250
Farm Year To Date Expenses	$2,380,268
Pro Salary Cap Per Days	$260,548
Pro Salary Cap To Date	$49,127,069
Farm Salary Cap Per Days	$9,159
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$10,152,387
Farm Estimated Season Revenue	$774,313
Pro Remaining Season Days	38
Pro Expenses Per Days	$287,750
Pro Estimated Expenses	$10,934,500
Farm Remaining Season Days	33
Farm Expenses Per Days	$16,338
Farm Estimated Expenses	$539,154
Estimated Season Expenses	$11,473,654
Estimated Season Salary Cap	$61,547,893
Estimate Under Maximum Salary Cap of $65,000,000	$3,452,107
Estimate Over Minimum Salary Cap of $40,000,000	$21,547,893
Current Bank Account	$1,450,718
Projected Bank Account	$903,764

Pro Players Salaries
Evan Bouchard (1 Way Contract)	$6,800,000 (4)
-Salary Remaining :	$1,292,000
Mikko Rantanen (1 Way Contract)	$5,900,000 (3)
-Salary Remaining :	$1,121,000
Anthony Duclair (1 Way Contract)	$5,100,000 (1)
-Salary Remaining :	$969,000
Evgeni Malkin (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$950,000
Mike Matheson (1 Way Contract)	$4,900,000 (4)
-Salary Remaining :	$931,000
David Pastrnak (1 Way Contract)	$4,800,000 (1)
-Salary Remaining :	$912,000
Colin Miller (1 Way Contract)	$4,100,000 (1)
-Salary Remaining :	$779,000
Erik Brannstrom (1 Way Contract)	$3,200,000 (4)
-Salary Remaining :	$608,000
Lawson Crouse (1 Way Contract)	$2,950,000 (3)
-Salary Remaining :	$560,500
Nicklas Bergfors	$1,750,000 (2)
-Salary Remaining :	$332,500
Adam Ruzicka (1 Way Contract)	$1,200,000 (4)
-Salary Remaining :	$228,000
Kieffer Bellows	$1,000,000 (2)
-Salary Remaining :	$190,000
Samuel Morin (1 Way Contract)	$950,000 (1)
-1 Way Contract Salary Cap :	$9,500
-Salary Remaining :	$180,500
Filip Zadina	$900,000 (1)
-Salary Remaining :	$171,000
Jesperi Kotkaniemi	$900,000 (1)
-Salary Remaining :	$171,000
Ryan Miller	$800,000 (1)
-Salary Remaining :	$152,000
Kaedan Korczak	$700,000 (1)
-Salary Remaining :	$133,000
Corey Crawford	$600,000 (2)
-Salary Remaining :	$114,000
Lukas Dostal	$500,000 (2)
-Salary Remaining :	$95,000
Damien Giroux	$500,000 (1)
-Salary Remaining :	$95,000
David Desharnais	$500,000 (1)
-Salary Remaining :	$95,000
Total Pro Players	21
Salary Commitment
Year 23 : $53,050,000
Year 24 : $33,800,000
Year 25 : $24,950,000
Year 26 : $16,100,000
Salary Average Commitment
Year 23 : $53,050,000
Year 24 : $33,800,000
Year 25 : $24,950,000
Year 26 : $16,100,000
Salary Cap with 1 Way Contract
Year 23 : $52,109,500
Year 24 : $33,800,000
Year 25 : $24,950,000
Year 26 : $16,100,000

Farm Players Salaries
Taylor Raddysh	$140,000 (1)
Salary Remaining :	$23,692
Anders Bjork	$140,000 (1)
Salary Remaining :	$23,692
Cale Fleury	$125,000 (3)
Salary Remaining :	$21,154
Brandon Davidson	$89,000 (1)
Salary Remaining :	$15,062
Devan Dubnyk	$80,000 (1)
Salary Remaining :	$13,538
Trevor Moore	$80,000 (1)
Salary Remaining :	$13,538
Anders Lee	$80,000 (1)
Salary Remaining :	$13,538
Carl Hagelin	$80,000 (1)
Salary Remaining :	$13,538
Nikita Nesterov	$80,000 (1)
Salary Remaining :	$13,538
Justin Bailey	$80,000 (1)
Salary Remaining :	$13,538
James Reimer	$80,000 (1)
Salary Remaining :	$13,538
Chris Wideman	$75,000 (1)
Salary Remaining :	$12,692
Pontus Aberg	$70,000 (1)
Salary Remaining :	$11,846
Ryan Johnson	$70,000 (2)
Salary Remaining :	$11,846
Dustin Tokarski	$67,000 (1)
Salary Remaining :	$11,338
Alex Goligoski	$50,000 (1)
Salary Remaining :	$8,462
Dylan Olsen	$50,000 (1)
Salary Remaining :	$8,462
Trevor Lewis	$50,000 (1)
Salary Remaining :	$8,462
Rocco Grimaldi	$50,000 (1)
Salary Remaining :	$8,462
Mark Barberio	$50,000 (1)
Salary Remaining :	$8,462
Travis Hamonic	$50,000 (1)
Salary Remaining :	$8,462
Ben Jones	$50,000 (1)
Salary Remaining :	$8,462
Landon Slaggert	$50,000 (3)
Salary Remaining :	$8,462
Jori Lehtera	$50,000 (1)
Salary Remaining :	$8,462
Total Farm Players	24
Salary Commitment
Year 23 : $1,786,000
Year 24 : $245,000
Year 25 : $175,000
Year 26 : $0
Salary Average Commitment
Year 23 : $1,786,000
Year 24 : $245,000
Year 25 : $175,000
Year 26 : $0

Vancouver

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	8333 - $115 - 4,288 - 51.46%
Level 2:	6944 - $75 - 3,996 - 57.54%
Level 3:	2778 - $55 - 1,758 - 63.29%
Level 4:	5556 - $40 - 3,316 - 59.68%
Luxury :	1289 - $200 - 844 - 65.44%
Total Capacity :	24900
Farm
Farm Level 1:	2000 - $50 - 1,466 - 73.29%
Farm Level 2:	1000 - $30 - 727 - 72.70%
Farm Total Capacity :	3000
Income
Home Games Left	7
Average Attendance - %	14,201 - 57.03%
Average Income per Game	$1,477,973
Year to Date Revenue	$50,251,085
Farm
Home Games Left	6
Average Attendance - %	2,193 - 73.09%
Average Income per Game	$128,386
Year to Date Revenue	$4,493,498
Expense
Pro Players Total Salaries	$65,226,000
Pro Players Total Average Salaries	$65,226,000
Farm Players Total Salaries	$1,523,400
Farm Players Total Average Salaries	$1,523,400
Coaches Total Salaries	$4,975,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$55,023,560
Farm Year To Date Expenses	$1,984,005
Pro Salary Cap Per Days	$326,130
Pro Salary Cap To Date	$51,581,060
Farm Salary Cap Per Days	$7,812
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$10,345,812
Farm Estimated Season Revenue	$770,314
Pro Remaining Season Days	38
Pro Expenses Per Days	$347,380
Pro Estimated Expenses	$13,200,440
Farm Remaining Season Days	33
Farm Expenses Per Days	$11,530
Farm Estimated Expenses	$380,490
Estimated Season Expenses	$13,580,930
Estimated Season Salary Cap	$63,974,000
Estimate Under Maximum Salary Cap of $65,000,000	$1,026,000
Estimate Over Minimum Salary Cap of $40,000,000	$23,974,000
Current Bank Account	$7,182,750
Projected Bank Account	$4,717,946

Pro Players Salaries
Jason Robertson (1 Way Contract)	$6,900,000 (3)
-Salary Remaining :	$1,311,000
Mitchell Marner (1 Way Contract)	$6,150,000 (2)
-Salary Remaining :	$1,168,500
Aaron Ekblad (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$1,140,000
Quinn Hughes (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$1,140,000
Jakob Chychrun	$5,650,000 (2)
-Salary Remaining :	$1,073,500
Leon Draisaitl (1 Way Contract)	$5,500,000 (1)
-Salary Remaining :	$1,045,000
Dylan Strome (1 Way Contract)	$3,700,000 (3)
-Salary Remaining :	$703,000
Connor Hellebuyck (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$665,000
Andrew Mangiapane (1 Way Contract)	$3,100,000 (1)
-Salary Remaining :	$589,000
Conor Garland (1 Way Contract)	$3,100,000 (2)
-Salary Remaining :	$589,000
Gustav Forsling (1 Way Contract)	$2,400,000 (1)
-Salary Remaining :	$456,000
Mason Appleton (1 Way Contract)	$1,900,000 (2)
-Salary Remaining :	$361,000
Jakub Zboril (1 Way Contract)	$1,600,000 (3)
-Salary Remaining :	$304,000
Yakov Trenin (1 Way Contract)	$1,400,000 (3)
-Salary Remaining :	$266,000
Ross Colton (1 Way Contract)	$1,400,000 (3)
-Salary Remaining :	$266,000
Justin Holl (1 Way Contract)	$1,200,000 (1)
-Salary Remaining :	$228,000
Brandon Duhaime	$1,050,000 (3)
-Salary Remaining :	$199,500
Anton Forsberg	$950,000 (3)
-Salary Remaining :	$180,500
Andrew Copp (1 Way Contract)	$825,000 (1)
-Salary Remaining :	$156,750
Nic Dowd (1 Way Contract)	$801,000 (1)
-Salary Remaining :	$152,190
Jakub Voracek	$800,000 (1)
-Salary Remaining :	$152,000
Josh Bailey	$800,000 (1)
-Salary Remaining :	$152,000
Alexander Kerfoot (1 Way Contract)	$500,000 (1)
-Salary Remaining :	$95,000
Total Pro Players	23
Salary Commitment
Year 23 : $65,226,000
Year 24 : $37,300,000
Year 25 : $17,000,000
Year 26 : $0
Salary Average Commitment
Year 23 : $65,226,000
Year 24 : $37,300,000
Year 25 : $17,000,000
Year 26 : $0
Salary Cap with 1 Way Contract
Year 23 : $65,226,000
Year 24 : $37,300,000
Year 25 : $17,000,000
Year 26 : $0

Farm Players Salaries
Oscar Moller	$98,900 (2)
Salary Remaining :	$16,737
Jordan Oesterle	$97,500 (3)
Salary Remaining :	$16,500
Cameron Gaunce	$97,500 (2)
Salary Remaining :	$16,500
Jeff Schultz	$97,500 (3)
Salary Remaining :	$16,500
Loui Eriksson	$97,000 (1)
Salary Remaining :	$16,415
Cody Eakin	$95,000 (3)
Salary Remaining :	$16,077
Artem Anisimov	$90,000 (2)
Salary Remaining :	$15,231
Tomas Nosek	$90,000 (2)
Salary Remaining :	$15,231
Matt Hunwick	$87,500 (1)
Salary Remaining :	$14,808
John Moore	$85,000 (3)
Salary Remaining :	$14,385
Maxime Talbot	$80,000 (1)
Salary Remaining :	$13,538
Nick Foligno	$80,000 (1)
Salary Remaining :	$13,538
Scott Darling	$75,000 (3)
Salary Remaining :	$12,692
Jonathan Quick	$75,000 (3)
Salary Remaining :	$12,692
Nicolas Kerdiles	$60,000 (1)
Salary Remaining :	$10,154
Nick Shore	$57,500 (3)
Salary Remaining :	$9,731
Josh Archibald	$55,000 (3)
Salary Remaining :	$9,308
Vladimir Sobotka	$55,000 (3)
Salary Remaining :	$9,308
Casey Nelson	$50,000 (3)
Salary Remaining :	$8,462
Total Farm Players	19
Salary Commitment
Year 23 : $1,523,400
Year 24 : $1,118,900
Year 25 : $742,500
Year 26 : $0
Salary Average Commitment
Year 23 : $1,523,400
Year 24 : $1,118,900
Year 25 : $742,500
Year 26 : $0

Washington

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	7333 - $75 - 6,808 - 92.84%
Level 2:	6944 - $59 - 5,865 - 84.47%
Level 3:	2778 - $36 - 2,593 - 93.35%
Level 4:	5556 - $29 - 4,987 - 89.77%
Luxury :	1089 - $160 - 1,078 - 98.97%
Total Capacity :	23700
Farm
Farm Level 1:	2000 - $50 - 1,468 - 73.41%
Farm Level 2:	1000 - $30 - 716 - 71.57%
Farm Total Capacity :	3000
Income
Home Games Left	6
Average Attendance - %	21,332 - 90.01%
Average Income per Game	$1,572,805
Year to Date Revenue	$55,048,172
Farm
Home Games Left	6
Average Attendance - %	2,184 - 72.80%
Average Income per Game	$128,087
Year to Date Revenue	$4,483,049
Expense
Pro Players Total Salaries	$70,014,000
Pro Players Total Average Salaries	$67,932,750
Farm Players Total Salaries	$2,285,600
Farm Players Total Average Salaries	$2,285,600
Coaches Total Salaries	$2,375,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,162,000
Pro Year To Date Expenses	$53,743,450
Farm Year To Date Expenses	$2,447,788
Pro Salary Cap Per Days	$321,844
Pro Salary Cap To Date	$49,878,298
Farm Salary Cap Per Days	$11,721
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$9,436,829
Farm Estimated Season Revenue	$768,523
Pro Remaining Season Days	38
Pro Expenses Per Days	$358,820
Pro Estimated Expenses	$13,635,160
Farm Remaining Season Days	33
Farm Expenses Per Days	$14,926
Farm Estimated Expenses	$492,558
Estimated Season Expenses	$14,127,718
Estimated Season Salary Cap	$63,270,370
Estimate Under Maximum Salary Cap of $65,000,000	$1,729,630
Estimate Over Minimum Salary Cap of $40,000,000	$23,270,370
Current Bank Account	$6,994,214
Projected Bank Account	$3,071,848

Pro Players Salaries
Cam Fowler (1 Way Contract)	$8,755,000 (2)
-Salary Remaining :	$1,663,450
Lucas Raymond (1 Way Contract)	$8,000,000 (4)
-Salary Remaining :	$1,520,000
Sebastian Aho (1 Way Contract)	$7,700,000 (2)
-Salary Remaining :	$1,463,000
David Kampf (1 Way Contract)	$7,250,000 (1)
-Salary Remaining :	$1,377,500
Justin Faulk (1 Way Contract)	$5,850,000 (1)
-Salary Remaining :	$1,111,500
Andrei Kuzmenko (1 Way Contract)	$4,484,000 (2)
-Salary Remaining :	$851,960
Jake Allen (1 Way Contract)	$3,950,000 (2)
-Salary Remaining :	$750,500
Neal Pionk (1 Way Contract)	$3,800,000 (1)
-Salary Remaining :	$722,000
Sonny Milano (1 Way Contract)	$2,775,000 (2)
-Salary Remaining :	$527,250
Ondrej Palat (1 Way Contract)	$2,750,000 (2)
-Salary Remaining :	$522,500
Pierre Engvall (1 Way Contract)	$2,300,000 (2)
-Salary Remaining :	$437,000
Nicolas Roy (1 Way Contract)	$2,300,000 (2)
-Salary Remaining :	$437,000
Adam Gaudette (1 Way Contract)	$2,000,000 (1)
-1 Way Contract Salary Cap :	$20,000
-Salary Remaining :	$380,000
Gregory Hofmann (1 Way Contract)	$1,600,000 (4)
-1 Way Contract Salary Cap :	$16,000
-Salary Remaining :	$304,000
Dominik Kahun	$1,300,000 (1)
-Salary Remaining :	$247,000
Dylan Holloway	$900,000 (3)
-Salary Remaining :	$171,000
Alexis Lafreniere	$900,000 (2)
-Salary Remaining :	$171,000
Kevin Bahl	$800,000 (2)
-Salary Remaining :	$152,000
K'Andre Miller	$800,000 (1)
-Salary Remaining :	$152,000
Jayden Struble	$700,000 (3)
-Salary Remaining :	$133,000
Will Cuylle	$600,000 (3)
-Salary Remaining :	$114,000
Carter Hutton	$500,000 (1)
-Salary Remaining :	$95,000
Total Pro Players	22
Salary Commitment
Year 23 : $70,014,000
Year 24 : $48,514,000
Year 25 : $11,800,000
Year 26 : $9,600,000
Salary Average Commitment
Year 23 : $67,932,750
Year 24 : $46,432,750
Year 25 : $11,800,000
Year 26 : $9,600,000
Salary Cap with 1 Way Contract
Year 23 : $64,368,750
Year 24 : $44,848,750
Year 25 : $10,216,000
Year 26 : $8,016,000

Farm Players Salaries
Jaroslav Halak	$200,100 (2)
Salary Remaining :	$33,863
Phil Kessel	$195,000 (1)
Salary Remaining :	$33,000
Cody Hodgson	$190,000 (1)
Salary Remaining :	$32,154
Nate Schmidt	$165,000 (1)
Salary Remaining :	$27,923
Alexander Burmistrov	$155,000 (2)
Salary Remaining :	$26,231
Casey Cizikas	$150,200 (2)
Salary Remaining :	$25,418
Luke Glendening	$110,200 (2)
Salary Remaining :	$18,649
Igor Ozhiganov	$110,000 (2)
Salary Remaining :	$18,615
Robert Hagg	$95,000 (2)
Salary Remaining :	$16,077
Jake Dotchin	$95,000 (3)
Salary Remaining :	$16,077
Radko Gudas	$95,000 (2)
Salary Remaining :	$16,077
Jhonas Enroth	$90,000 (1)
Salary Remaining :	$15,231
Max Veronneau	$77,500 (1)
Salary Remaining :	$13,115
Filip Chlapik	$75,000 (2)
Salary Remaining :	$12,692
Aaron Dell	$75,000 (2)
Salary Remaining :	$12,692
Micheal Ferland	$75,000 (2)
Salary Remaining :	$12,692
Tanner Kero	$75,000 (2)
Salary Remaining :	$12,692
Nick Seeler	$72,500 (2)
Salary Remaining :	$12,269
J.T. Brown	$70,100 (2)
Salary Remaining :	$11,863
Brett Connolly	$65,000 (2)
Salary Remaining :	$11,000
Jacob Bryson	$50,000 (1)
Salary Remaining :	$8,462
Total Farm Players	21
Salary Commitment
Year 23 : $2,285,600
Year 24 : $1,518,100
Year 25 : $95,000
Year 26 : $0
Salary Average Commitment
Year 23 : $2,285,600
Year 24 : $1,518,100
Year 25 : $95,000
Year 26 : $0

Winnipeg

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Center
Level 1:	6000 - $87 - 6,000 - 99.99%
Level 2:	6000 - $65 - 4,801 - 80.01%
Level 3:	2778 - $54 - 1,773 - 63.83%
Level 4:	4000 - $32 - 4,000 - 100.00%
Luxury :	1389 - $175 - 1,118 - 80.47%
Total Capacity :	20167
Farm
Farm Level 1:	2000 - $50 - 1,475 - 73.74%
Farm Level 2:	1000 - $30 - 719 - 71.95%
Farm Total Capacity :	3000
Income
Home Games Left	7
Average Attendance - %	17,691 - 87.72%
Average Income per Game	$1,555,064
Year to Date Revenue	$52,872,176
Farm
Home Games Left	6
Average Attendance - %	2,194 - 73.14%
Average Income per Game	$128,690
Year to Date Revenue	$4,504,155
Expense
Pro Players Total Salaries	$58,275,000
Pro Players Total Average Salaries	$58,275,000
Farm Players Total Salaries	$1,715,000
Farm Players Total Average Salaries	$1,715,000
Coaches Total Salaries	$2,700,000
Luxury Taxe Total	$0
Special Salary Cap Value	$324,000
Pro Year To Date Expenses	$52,467,750
Farm Year To Date Expenses	$2,421,738
Pro Salary Cap Per Days	$291,375
Pro Salary Cap To Date	$51,252,750
Farm Salary Cap Per Days	$8,795
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$10,885,448
Farm Estimated Season Revenue	$772,141
Pro Remaining Season Days	38
Pro Expenses Per Days	$298,875
Pro Estimated Expenses	$11,357,250
Farm Remaining Season Days	33
Farm Expenses Per Days	$14,949
Farm Estimated Expenses	$493,317
Estimated Season Expenses	$11,850,567
Estimated Season Salary Cap	$62,649,000
Estimate Under Maximum Salary Cap of $65,000,000	$2,351,000
Estimate Over Minimum Salary Cap of $40,000,000	$22,649,000
Current Bank Account	$45,913,890
Projected Bank Account	$45,720,912

Pro Players Salaries
Seth Jones (1 Way Contract)	$7,600,000 (1)
-Salary Remaining :	$1,444,000
Mark Stone (1 Way Contract)	$6,400,000 (1)
-Salary Remaining :	$1,216,000
Jake DeBrusk (1 Way Contract)	$6,200,000 (3)
-Salary Remaining :	$1,178,000
Sam Reinhart (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$1,140,000
Mark Jankowski (1 Way Contract)	$4,800,000 (1)
-Salary Remaining :	$912,000
Timothy Liljegren (1 Way Contract)	$3,800,000 (4)
-Salary Remaining :	$722,000
Joel Eriksson Ek	$2,800,000 (2)
-Salary Remaining :	$532,000
Troy Stecher (1 Way Contract)	$2,800,000 (4)
-Salary Remaining :	$532,000
Teddy Blueger (1 Way Contract)	$2,400,000 (1)
-Salary Remaining :	$456,000
Jonas Siegenthaler (1 Way Contract)	$2,300,000 (1)
-Salary Remaining :	$437,000
Emil Bemstrom (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$380,000
Jeff Carter (1 Way Contract)	$1,800,000 (1)
-Salary Remaining :	$342,000
Marc-Edouard Vlasic (1 Way Contract)	$1,350,000 (2)
-Salary Remaining :	$256,500
Calvin De Haan (1 Way Contract)	$1,100,000 (1)
-Salary Remaining :	$209,000
Tuukka Rask (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$190,000
Michal Neuvirth	$1,000,000 (1)
-Salary Remaining :	$190,000
Kaiden Guhle	$900,000 (3)
-Salary Remaining :	$171,000
Connor Brown (1 Way Contract)	$750,000 (2)
-Salary Remaining :	$142,500
Jason Dickinson (1 Way Contract)	$750,000 (2)
-Salary Remaining :	$142,500
David Perron (1 Way Contract)	$750,000 (2)
-Salary Remaining :	$142,500
Erik Johnson (1 Way Contract)	$675,000 (1)
-Salary Remaining :	$128,250
Andreas Johnson (1 Way Contract)	$600,000 (1)
-Salary Remaining :	$114,000
TJ Oshie (1 Way Contract)	$500,000 (2)
-Salary Remaining :	$95,000
Total Pro Players	23
Salary Commitment
Year 23 : $58,275,000
Year 24 : $28,600,000
Year 25 : $15,700,000
Year 26 : $6,600,000
Salary Average Commitment
Year 23 : $58,275,000
Year 24 : $28,600,000
Year 25 : $15,700,000
Year 26 : $6,600,000
Salary Cap with 1 Way Contract
Year 23 : $58,275,000
Year 24 : $28,600,000
Year 25 : $15,700,000
Year 26 : $6,600,000

Farm Players Salaries
Mark Giordano	$147,500 (1)
Salary Remaining :	$24,962
Paul Byron	$140,000 (1)
Salary Remaining :	$23,692
Austin Czarnik	$135,000 (2)
Salary Remaining :	$22,846
Darren Helm	$120,000 (1)
Salary Remaining :	$20,308
Mathieu Perreault	$110,000 (1)
Salary Remaining :	$18,615
Kari Lehtonen	$97,500 (2)
Salary Remaining :	$16,500
Deryk Engelland	$95,000 (1)
Salary Remaining :	$16,077
Cole Sillinger	$90,000 (3)
Salary Remaining :	$15,231
Duncan Siemens	$87,500 (4)
Salary Remaining :	$14,808
Ethan Bear	$87,500 (1)
Salary Remaining :	$14,808
Andrej Sekera	$87,500 (1)
Salary Remaining :	$14,808
Anton Slepyshev	$77,500 (3)
Salary Remaining :	$13,115
Cody Franson	$75,000 (1)
Salary Remaining :	$12,692
Alex Chiasson	$75,000 (2)
Salary Remaining :	$12,692
James Neal	$75,000 (1)
Salary Remaining :	$12,692
Benoit Pouliot	$65,000 (1)
Salary Remaining :	$11,000
Paul Carey	$50,000 (1)
Salary Remaining :	$8,462
Andrew Cogliano	$50,000 (2)
Salary Remaining :	$8,462
Anders Lindback	$50,000 (1)
Salary Remaining :	$8,462
Total Farm Players	19
Salary Commitment
Year 23 : $1,715,000
Year 24 : $612,500
Year 25 : $255,000
Year 26 : $87,500
Salary Average Commitment
Year 23 : $1,715,000
Year 24 : $612,500
Year 25 : $255,000
Year 26 : $87,500

Team	Current Fund	Estimated Season Salary Cap	Under Maximum of $65,000,000 Available Cap Space	Over Minimum of $40,000,000	Pro Players	Farm Players	Total Players
Anaheim	$26,372,090	$64,416,372	$583,628	$24,416,372	22	23	45
Boston	$6,266,843	$64,248,809	$751,191	$24,248,809	26	19	45
Buffalo	$7,740,855	$64,601,020	$398,980	$24,601,020	21	21	42
Chicago	$23,393,283	$62,649,500	$2,350,500	$22,649,500	20	20	40
Colorado	$33,017,123	$59,965,875	$5,034,125	$19,965,875	22	25	47
Columbus	$8,535,407	$64,599,275	$400,725	$24,599,275	22	19	41
Dallas	$19,390,034	$60,749,987	$4,250,013	$20,749,987	21	22	43
Detroit	($566,402)	$60,340,694	$4,659,306	$20,340,694	24	16	40
Edmonton	$8,686,323	$58,318,660	$6,681,340	$18,318,660	24	19	43
Floride	$10,623,484	$64,982,996	$17,004	$24,982,996	22	22	44
Los Angeles	$18,671,875	$43,979,735	$21,020,265	$3,979,735	25	20	45
Minnesota	$7,911,018	$64,791,322	$208,678	$24,791,322	22	22	44
Montreal	$12,625,764	$56,871,523	$8,128,477	$16,871,523	24	20	44
New Jersey	$24,229,569	$63,024,950	$1,975,050	$23,024,950	24	18	42
NYIslanders	$11,783,488	$64,101,500	$898,500	$24,101,500	23	19	42
NYRangers	$10,418,823	$59,919,500	$5,080,500	$19,919,500	20	23	43
Philadelphie	$13,821,523	$63,020,225	$1,979,775	$23,020,225	20	22	42
Pittsburgh	$12,398,306	$51,540,310	$13,459,690	$11,540,310	28	15	43
San Jose	$43,010,248	$64,489,000	$511,000	$24,489,000	23	19	42
Seattle	$6,789,335	$61,628,208	$3,371,792	$21,628,208	25	21	46
St. Louis	$21,272,453	$61,674,500	$3,325,500	$21,674,500	23	24	47
Tampa Bay	$1,450,718	$61,547,893	$3,452,107	$21,547,893	21	24	45
Vancouver	$7,182,750	$63,974,000	$1,026,000	$23,974,000	23	19	42
Washington	$6,994,214	$63,270,370	$1,729,630	$23,270,370	22	21	43
Winnipeg	$45,913,890	$62,649,000	$2,351,000	$22,649,000	23	19	42

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %