LSH - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $100 - 4 123 - 68,72%
Level 2:	5000 - $50 - 4 756 - 95,12%
Level 3:	5000 - $30 - 3 952 - 79,04%
Level 4:	5000 - $15 - 4 407 - 88,14%
Luxury :	1000 - $180 - 1 000 - 100,00%
Total Capacity :	22000
Team Popularity :	100,00%
Income
Home Games Left	11
Average Attendance - %	18 238 - 82,90%
Average Income per Game	$1,512,020
Year to Date Revenue	$45,360,590
Expense
Pro Players Total Salaries	$94,307,860
Farm Players Total Salaries	$0
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$67,506,458
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$66,111,501
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$16,632,216
Pro Remaining Season Days	36
Pro Expenses Per Days	$809,310
Pro Estimated Expenses	$29,135,160
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$29,135,160
Season Salary Cap	$94,307,860
Estimate Under Maximum Salary Cap of $95,500,000	$1,192,140
Estimate Over Minimum Salary Cap of $70,600,000	$23,707,860
Current Bank Account	$79,836,790
Projected Bank Account	$67,333,846

Pro Players Salaries
Jakob Chychrun	$9,000,000 (4)
Bo Horvat	$8,500,000 (3)
Matthew Tkachuk	$7,500,000 (3)
Adin Hill	$6,250,000 (2)
Jake Oettinger	$6,000,000 (3)
Jonathan Huberdeau	$6,000,000 (3)
Tyler Myers	$6,000,000 (2)
Chris Kreider	$5,500,000 (3)
Dylan Strome	$5,000,000 (4)
Morgan Frost	$4,375,000 (3)
Ryan Strome	$4,250,000 (1)
Jake DeBrusk	$3,750,000 (3)
Ryan Suter	$3,500,000 (1)
Aliaksei Protas	$3,375,000 (4)
Scott Laughton	$3,000,000 (2)
Jamie Oleksiak	$3,000,000 (1)
Alex Newhook	$2,900,000 (3)
Brandon Saad	$2,000,000 (2)
Kevin Hayes	$2,000,000 (3)
Connor Clifton	$1,265,000 (1)
Will Borgen	$1,142,860 (1)
Total Pro Players	21
Salary Commitment
Year 33 : $94,307,860
Year 34 : $81,150,000
Year 35 : $63,900,000
Year 36 : $17,375,000
Salary Average Commitment
Year 33 : $75,057,860
Year 34 : $61,900,000
Year 35 : $44,650,000
Year 36 : $17,375,000
Salary Cap with 1 Way Contract
Year 33 : $94,307,860
Year 34 : $81,150,000
Year 35 : $63,900,000
Year 36 : $17,375,000

Farm Players Salaries
Jeff Skinner	$30,000 (1)
Trent Frederic	$19,000 (1)
Ryan Graves	$18,000 (1)
Haydn Fleury	$10,000 (2)
Jarred Tinordi	$10,000 (1)
Nicolas Deslauriers	$10,000 (1)
Jeremy Lauzon	$10,000 (1)
Anthony Beauvillier	$10,000 (1)
Samuel Laberge	$9,800 (2)
Julien Gauthier	$9,500 (1)
Artem Duda	$9,500 (3)
Frederic Brunet	$8,600 (2)
Samuel Bolduc	$8,425 (1)
Tyson Hinds	$8,294 (2)
Isaac Ratcliffe	$8,138 (2)
Nathan Légaré	$7,750 (3)
Jonas Johansson	$7,750 (2)
Dylan McIlrath	$7,500 (1)
Colten Ellis	$5,000 (2)
Ryan Dzingel	$5,000 (2)
Andy Welinski	$5,000 (2)
Total Farm Players	21
Salary Commitment
Year 33 : $217,256
Year 34 : $84,832
Year 35 : $17,250
Year 36 : $0
Salary Average Commitment
Year 33 : $195,119
Year 34 : $76,694
Year 35 : $17,250
Year 36 : $0

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	5000 - $75 - 5 000 - 100,00%
Level 2:	4000 - $45 - 4 000 - 100,00%
Level 3:	4144 - $30 - 4 024 - 97,11%
Level 4:	4000 - $15 - 4 000 - 100,00%
Luxury :	1000 - $125 - 1 000 - 100,00%
Total Capacity :	18144
Team Popularity :	100,00%
Income
Home Games Left	11
Average Attendance - %	18 024 - 99,34%
Average Income per Game	$1,282,474
Year to Date Revenue	$38,474,231
Expense
Pro Players Total Salaries	$92,080,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$65,318,833
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$63,696,971
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$14,107,218
Pro Remaining Season Days	36
Pro Expenses Per Days	$798,992
Pro Estimated Expenses	$28,763,712
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$28,763,712
Season Salary Cap	$92,080,000
Estimate Under Maximum Salary Cap of $95,500,000	$3,420,000
Estimate Over Minimum Salary Cap of $70,600,000	$21,480,000
Current Bank Account	($67,611,513)
Projected Bank Account	($82,268,007)

Pro Players Salaries
Patrick Kane	$8,110,000 (3)
Jonas Brodin	$6,560,000 (4)
Logan Thompson	$5,850,000 (4)
Jamie Benn	$5,800,000 (1)
Kris Letang	$5,500,000 (2)
Pierre-Luc Dubois	$5,000,000 (2)
Mathew Barzal	$5,000,000 (1)
Roope Hintz	$5,000,000 (1)
Carter Verhaeghe	$5,000,000 (2)
Blake Coleman	$4,210,000 (4)
Mattias Ekholm	$4,200,000 (1)
Dawson Mercer	$4,000,000 (4)
Frank Vatrano	$4,000,000 (3)
Thomas Harley	$4,000,000 (4)
Filip Hronek	$3,700,000 (1)
J.J. Moser	$3,375,000 (4)
Sam Montembeault	$3,150,000 (2)
Jake Evans	$2,850,000 (4)
Ivan Barbashev	$2,500,000 (1)
Nick Foligno	$1,250,000 (1)
Zach Bogosian	$1,100,000 (3)
Brendan Gallagher	$1,000,000 (1)
Jakub Dobes	$925,000 (2)
Total Pro Players	23
Salary Commitment
Year 33 : $92,080,000
Year 34 : $63,630,000
Year 35 : $44,055,000
Year 36 : $30,845,000
Salary Average Commitment
Year 33 : $91,655,000
Year 34 : $63,205,000
Year 35 : $44,055,000
Year 36 : $30,845,000
Salary Cap with 1 Way Contract
Year 33 : $92,080,000
Year 34 : $63,630,000
Year 35 : $44,055,000
Year 36 : $30,845,000

Farm Players Salaries
Ivan Fedotov	$32,750 (2)
Louis Crevier	$22,000 (3)
Tanner Jeannot	$17,500 (2)
Jack Drury	$17,250 (4)
Luke Glendening	$12,500 (1)
Magnus Chrona	$11,000 (3)
Alexis Gendron	$11,000 (3)
Jesper Boqvist	$10,350 (1)
Kevin Rooney	$10,000 (1)
Nathan Bastian	$10,000 (1)
Pontus Holmberg	$10,000 (2)
Jeremy Davies	$9,500 (1)
Sam Rinzel	$9,417 (3)
Marat Khusnutdinov	$9,250 (2)
Nate Danielson	$9,183 (3)
Jiri Kulich	$9,183 (2)
Connor Mackey	$9,125 (1)
Noah Östlund	$8,867 (3)
Simon Holmstrom	$8,633 (1)
Arturs Silovs	$8,500 (2)
Ethan Samson	$8,467 (2)
Aatu Raty	$8,367 (1)
Joshua Roy	$8,350 (2)
Vsevolod Komarov	$8,350 (3)
Elliot Desnoyers	$8,250 (2)
Nico Daws	$8,125 (2)
Marc-Andre Gaudet	$8,025 (3)
Zayde Wisdom	$7,975 (2)
Marcus Hogberg	$7,750 (3)
Kevin Mandolese	$7,750 (2)
Albert Johansson	$7,750 (2)
Caleb Jones	$7,750 (3)
Drew O'Connor	$7,500 (1)
Joel L'Esperance	$5,000 (2)
Joey Keane	$5,000 (3)
Rem Pitlick	$5,000 (3)
Total Farm Players	36
Salary Commitment
Year 33 : $365,417
Year 34 : $279,442
Year 35 : $130,592
Year 36 : $17,250
Salary Average Commitment
Year 33 : $340,167
Year 34 : $272,817
Year 35 : $130,592
Year 36 : $17,250

Blues

Blues is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6000 - $125 - 3 305 - 55,09%
Level 2:	5000 - $105 - 2 500 - 50,00%
Level 3:	4000 - $75 - 2 000 - 50,00%
Level 4:	4000 - $45 - 2 000 - 50,00%
Luxury :	1000 - $400 - 501 - 50,10%
Total Capacity :	20000
Team Popularity :	100,00%
Income
Home Games Left	11
Average Attendance - %	10 306 - 51,53%
Average Income per Game	$1,662,915
Year to Date Revenue	$49,887,438
Expense
Pro Players Total Salaries	$64,575,084
Farm Players Total Salaries	$0
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$5,937,500
Pro Year To Date Expenses	$52,109,130
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$50,714,160
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$18,292,061
Pro Remaining Season Days	36
Pro Expenses Per Days	$559,454
Pro Estimated Expenses	$20,140,344
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$20,140,344
Season Salary Cap	$70,512,584
Estimate Under Maximum Salary Cap of $95,500,000	$24,987,416
Estimate Over Minimum Salary Cap of $70,600,000	-$87,416
Current Bank Account	$216,734,230
Projected Bank Account	$214,885,947

Pro Players Salaries
Jordan Eberle	$6,200,000 (2)
Semyon Varlamov	$5,775,000 (1)
Kevin Bahl	$5,350,000 (3)
Anton Lundell (Out of Payroll)	$5,000,000 (4)
Joel Farabee	$5,000,000 (2)
Philip Broberg	$4,580,917 (4)
Dante Fabbro	$4,250,000 (2)
Kaapo Kakko	$4,000,000 (2)
Joel Armia	$3,750,000 (4)
Stuart Skinner	$2,600,000 (4)
Nate Schmidt	$2,500,000 (1)
Philipp Kurashev	$2,500,000 (1)
Trevor van Riemsdyk	$2,500,000 (1)
Michael Bunting	$2,150,000 (3)
Barrett Hayton	$2,000,000 (1)
Egor Zamula	$1,700,000 (2)
Bobby Brink	$1,500,000 (2)
Peyton Krebs	$1,450,000 (4)
Isac Lundestrom	$1,300,000 (2)
Leevi Meriläinen (Out of Payroll)	$1,050,000 (3)
Will Smith	$950,000 (3)
Josh Doan	$925,000 (2)
Luke Hughes	$925,000 (2)
Matt Coronato	$925,000 (2)
William Eklund	$894,167 (1)
Conor Timmins	$850,000 (1)
Total Pro Players	26
Salary Commitment
Year 33 : $70,625,084
Year 34 : $53,905,917
Year 35 : $27,580,917
Year 36 : $17,380,917
Salary Average Commitment
Year 33 : $67,800,084
Year 34 : $52,780,917
Year 35 : $27,055,917
Year 36 : $17,380,917
Salary Cap with 1 Way Contract
Year 33 : $70,625,084
Year 34 : $53,605,917
Year 35 : $26,880,917
Year 36 : $17,380,917

Farm Players Salaries
Kirby Dach	$33,625 (4)
Miles Wood	$32,000 (1)
Conor Sheary	$20,000 (2)
Nils Lundkvist	$12,500 (3)
Taylor Raddysh	$12,000 (2)
Yakov Trenin	$12,000 (2)
John Klingberg	$10,000 (1)
Ville Heinola	$10,000 (1)
Nicolas Aube-Kubel	$9,500 (2)
Ryan Greene	$9,500 (3)
Cam Lund	$9,417 (3)
Ryan Johnson	$9,250 (2)
Kevin Korchinski	$9,183 (2)
Sam Honzek	$9,183 (3)
Kasper Halttunen	$9,083 (3)
Shakir Mukhamadullin	$8,942 (2)
Viktor Neuchev	$8,700 (2)
Simon Robertsson	$8,675 (3)
Hunter Haight	$8,658 (3)
Justin Sourdif	$8,475 (2)
Emmitt Finnie	$8,450 (3)
Brett Harrison	$8,367 (2)
Ilya Nikolaev	$8,367 (2)
Samu Tuomaala	$8,308 (2)
Ryan Winterton	$8,283 (2)
Marshall Warren	$8,250 (3)
Luke Prokop	$7,933 (2)
Curtis Douglas	$7,750 (2)
Garrett Pilon	$7,750 (2)
Jamieson Rees	$7,750 (2)
Michael Carcone	$7,750 (2)
Shane Bowers	$7,750 (2)
Yan Kuznetsov	$7,750 (2)
Charles-Alexis Legault	$7,500 (4)
Keith Petruzzelli	$5,000 (2)
Total Farm Players	35
Salary Commitment
Year 33 : $367,649
Year 34 : $315,649
Year 35 : $124,841
Year 36 : $41,125
Salary Average Commitment
Year 33 : $348,899
Year 34 : $301,899
Year 35 : $124,841
Year 36 : $41,125

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	7000 - $82 - 5 635 - 80,50%
Level 2:	6000 - $50 - 4 759 - 79,32%
Level 3:	6000 - $16 - 4 363 - 72,71%
Level 4:	5000 - $10 - 4 720 - 94,39%
Luxury :	1000 - $180 - 1 000 - 100,00%
Total Capacity :	25000
Team Popularity :	100,00%
Income
Home Games Left	12
Average Attendance - %	20 476 - 81,90%
Average Income per Game	$1,485,537
Year to Date Revenue	$43,080,574
Expense
Pro Players Total Salaries	$84,521,061
Farm Players Total Salaries	$0
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$60,679,901
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$58,587,471
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$17,826,444
Pro Remaining Season Days	36
Pro Expenses Per Days	$735,471
Pro Estimated Expenses	$26,476,956
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$26,476,956
Season Salary Cap	$84,521,061
Estimate Under Maximum Salary Cap of $95,500,000	$10,978,939
Estimate Over Minimum Salary Cap of $70,600,000	$13,921,061
Current Bank Account	$54,150,341
Projected Bank Account	$45,499,829

Pro Players Salaries
Alex Pietrangelo	$8,800,000 (2)
Lucas Raymond	$8,075,000 (4)
Matt Boldy	$7,000,000 (4)
Jaccob Slavin	$6,396,062 (4)
Quinton Byfield	$6,250,000 (4)
Zach Werenski	$5,000,000 (3)
Jordan Kyrou	$4,500,000 (1)
Darnell Nurse	$4,000,000 (1)
James van Riemsdyk	$4,000,000 (2)
Mikael Granlund	$4,000,000 (1)
K'Andre Miller	$3,750,000 (3)
Artturi Lehkonen	$3,600,000 (3)
Adam Henrique	$3,500,000 (3)
Nick Jensen	$2,500,000 (1)
David Rittich	$2,499,999 (4)
Nicolas Roy	$2,250,000 (2)
Corey Perry	$2,000,000 (1)
Jesperi Kotkaniemi	$1,725,000 (1)
Macklin Celebrini	$975,000 (3)
Connor Bedard	$950,000 (2)
Lane Hutson	$950,000 (2)
Matvei Michkov	$950,000 (3)
Jackson LaCombe (Out of Payroll)	$925,000 (2)
Dustin Wolf	$850,000 (2)
Total Pro Players	24
Salary Commitment
Year 33 : $85,446,061
Year 34 : $65,221,061
Year 35 : $46,496,061
Year 36 : $29,221,061
Salary Average Commitment
Year 33 : $78,071,061
Year 34 : $59,346,061
Year 35 : $41,396,061
Year 36 : $30,221,061
Salary Cap with 1 Way Contract
Year 33 : $85,446,061
Year 34 : $66,721,061
Year 35 : $47,996,061
Year 36 : $30,221,061

Farm Players Salaries
Ryan Hartman	$55,000 (1)
Lars Eller	$40,000 (3)
Frederik Andersen	$37,500 (3)
Jonathan Quick	$30,000 (1)
Cole Sillinger	$22,500 (4)
Nathan Aspinall	$20,250 (4)
Emil Lilleberg	$20,000 (3)
Tomas Tatar	$17,500 (1)
Logan Stanley	$15,000 (4)
Mike Hoffman	$15,000 (1)
Ryan Shea	$15,000 (4)
Noah Gregor	$10,000 (1)
Matt Dumba	$10,000 (1)
Xavier Parent	$10,000 (3)
Sam Malinski	$10,000 (3)
Collin Graf	$9,417 (2)
Mason Lohrei	$9,250 (2)
Luca Cagnoni	$8,950 (3)
David Goyette	$8,917 (3)
Nikita Chibrikov	$8,758 (2)
Quinn Hutson	$8,750 (3)
Justin Ertel	$8,675 (3)
Connor Zary	$8,633 (2)
Sebastian Cossa	$8,633 (2)
Sergei Murashov	$8,611 (3)
Artur Akhtyamov	$8,517 (3)
Antonio Stranges	$8,467 (2)
Vadim Zherenko	$8,467 (2)
Ty Nelson	$8,367 (3)
Angus Booth	$8,267 (3)
Daniil Chayka	$8,250 (2)
Justin Robidas	$8,250 (3)
Colton Dach	$8,250 (2)
Elias Salomonsson	$8,150 (3)
Yaniv Perets	$8,050 (2)
Erik Portillo	$7,833 (2)
Rafaël Harvey-Pinard	$7,750 (3)
Scott Reedy	$5,000 (2)
Jack LaFontaine	$5,000 (2)
Total Farm Players	39
Salary Commitment
Year 33 : $524,962
Year 34 : $387,462
Year 35 : $278,204
Year 36 : $67,500
Salary Average Commitment
Year 33 : $522,129
Year 34 : $384,629
Year 35 : $283,454
Year 36 : $72,750

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6000 - $82 - 5 435 - 90,58%
Level 2:	5000 - $50 - 4 596 - 91,91%
Level 3:	3193 - $36 - 3 065 - 95,98%
Level 4:	4000 - $15 - 3 984 - 99,61%
Luxury :	1000 - $178 - 1 000 - 100,00%
Total Capacity :	19193
Team Popularity :	100,00%
Income
Home Games Left	11
Average Attendance - %	18 079 - 94,20%
Average Income per Game	$1,549,974
Year to Date Revenue	$46,499,213
Expense
Pro Players Total Salaries	$76,285,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$620,046
Pro Year To Date Expenses	$53,788,030
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$52,581,296
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$17,049,711
Pro Remaining Season Days	36
Pro Expenses Per Days	$657,857
Pro Estimated Expenses	$23,682,852
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$23,682,852
Season Salary Cap	$76,905,046
Estimate Under Maximum Salary Cap of $95,500,000	$18,594,954
Estimate Over Minimum Salary Cap of $70,600,000	$6,305,046
Current Bank Account	$103,780,345
Projected Bank Account	$97,147,204

Pro Players Salaries
Filip Forsberg	$8,500,000 (4)
Sean Couturier	$7,750,000 (2)
Sean Durzi	$6,000,000 (1)
Philipp Grubauer	$5,000,000 (1)
Sean Kuraly	$5,000,000 (1)
Mason Marchment	$4,500,000 (1)
Jake Middleton	$4,350,000 (2)
Justin Brazeau	$3,150,000 (4)
Trevor Moore	$3,090,000 (1)
Evan Rodrigues	$3,000,000 (4)
Tom Wilson	$2,800,000 (3)
Ondrej Palat	$2,750,000 (1)
Conor Garland	$2,750,000 (2)
Andrew Peeke	$2,500,000 (2)
Connor McMichael	$2,100,000 (4)
Lawson Crouse	$2,000,000 (3)
Marc-Edouard Vlasic	$2,000,000 (1)
Nicholas Paul (1 Way Contract)	$2,000,000 (1)
Alexander Romanov	$1,950,000 (3)
Dylan Samberg	$925,000 (1)
Dylan Holloway	$925,000 (1)
Alex Laferriere	$875,000 (2)
Will Cuylle	$828,333 (1)
Brandon Bussi	$775,000 (2)
Joseph Woll	$766,667 (2)
Total Pro Players	25
Salary Commitment
Year 33 : $76,285,000
Year 34 : $43,416,667
Year 35 : $23,800,000
Year 36 : $16,750,000
Salary Average Commitment
Year 33 : $77,296,667
Year 34 : $43,204,167
Year 35 : $23,712,500
Year 36 : $16,750,000
Salary Cap with 1 Way Contract
Year 33 : $76,285,000
Year 34 : $43,266,667
Year 35 : $23,500,000
Year 36 : $16,750,000

Farm Players Salaries
Jack McBain	$42,500 (4)
Braeden Bowman	$35,000 (4)
Andrew Mangiapane	$25,000 (2)
Braden Schneider	$22,000 (4)
Brandon Duhaime	$18,500 (3)
Victor Mancini	$16,000 (2)
Max Crozier	$15,000 (2)
Cole Koepke	$15,000 (3)
Bobby McMann	$14,500 (2)
Isak Posch	$14,000 (4)
Ben Hutton	$13,000 (1)
Ethan Haider	$12,000 (3)
Adam Wilsby	$11,200 (2)
Martin Pospisil	$10,000 (2)
Arber Xhekaj	$9,526 (1)
Jimmy Snuggerud	$9,500 (3)
Stephen Halliday	$9,500 (2)
Gavin Brindley	$9,500 (2)
Rutger McGroarty	$9,500 (3)
Matthew Knies	$9,250 (2)
Marco Kasper	$9,183 (2)
Brad Lambert	$9,183 (2)
Joey Anderson	$8,950 (1)
Jagger Firkus	$8,917 (3)
Elmer Soderblom	$8,783 (1)
Caedan Bankier	$8,675 (2)
Dylan Duke	$8,675 (3)
Michael Milne	$8,617 (2)
Dans Locmelis	$8,600 (3)
Ryan O'Rourke	$8,558 (2)
Zach Dean	$8,525 (2)
Jiri Patera	$8,500 (1)
Rory Kerins	$8,467 (2)
Ruslan Khazheyev	$8,450 (3)
Dennis Hildeby	$8,433 (2)
Amadeus Lombardi	$8,383 (2)
Jack Thompson	$8,283 (2)
Jakub Brabenec	$8,283 (2)
Jordan Harris	$8,250 (1)
Sasha Pastujov	$8,250 (2)
Kirill Kudryavtsev	$8,250 (3)
Fraser Minten	$8,167 (3)
Artem Grushnikov	$8,142 (2)
Luke Evangelista	$7,975 (1)
Jan Jeník	$7,750 (3)
Alex Steeves	$7,750 (2)
Cayden Primeau	$7,750 (2)
Blake Biondi	$5,000 (3)
Aidan McDonough	$5,000 (2)
Aatu Jamsen	$5,000 (3)
Total Farm Players	50
Salary Commitment
Year 33 : $563,225
Year 34 : $498,241
Year 35 : $246,809
Year 36 : $113,500
Salary Average Commitment
Year 33 : $544,500
Year 34 : $485,991
Year 35 : $246,809
Year 36 : $113,500

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Capital One Arena
Level 1:	6000 - $80 - 5 606 - 93,43%
Level 2:	5000 - $55 - 4 700 - 94,00%
Level 3:	4750 - $25 - 4 041 - 85,07%
Level 4:	4500 - $14 - 4 322 - 96,04%
Luxury :	1027 - $175 - 1 027 - 100,00%
Total Capacity :	21277
Team Popularity :	100,00%
Income
Home Games Left	12
Average Attendance - %	19 696 - 92,57%
Average Income per Game	$1,561,842
Year to Date Revenue	$45,293,422
Expense
Pro Players Total Salaries	$89,258,750
Farm Players Total Salaries	$0
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$65,258,201
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$64,909,443
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$18,742,106
Pro Remaining Season Days	36
Pro Expenses Per Days	$754,275
Pro Estimated Expenses	$27,153,900
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$27,153,900
Season Salary Cap	$89,258,750
Estimate Under Maximum Salary Cap of $95,500,000	$6,241,250
Estimate Over Minimum Salary Cap of $70,600,000	$18,658,750
Current Bank Account	$86,871,835
Projected Bank Account	$78,460,041

Pro Players Salaries
Alex Ovechkin	$19,100,000 (1)
Nikita Kucherov	$9,500,000 (4)
Evgeni Malkin	$7,000,000 (1)
Jack Eichel	$6,750,000 (2)
Joey Daccord (Out of Payroll)	$5,000,000 (1)
Ukko-Pekka Luukkonen	$4,750,000 (1)
Ryan Nugent-Hopkins	$4,500,000 (3)
Tim Stützle	$4,500,000 (3)
Charlie Coyle	$3,750,000 (2)
Rasmus Dahlin	$3,500,000 (1)
Justin Faulk	$3,500,000 (1)
Ilya Lyubushkin	$3,250,000 (4)
Dougie Hamilton	$3,250,000 (1)
John Marino	$3,000,000 (1)
Artem Zub	$2,850,000 (1)
Ryan Pulock	$2,500,000 (3)
Jason Dickinson	$1,700,000 (1)
Matt Benning	$1,500,000 (1)
Andrei Kuzmenko	$950,000 (1)
Morgan Barron	$925,000 (1)
Arvid Soderblom	$883,750 (1)
Zemgus Girgensons	$850,000 (4)
Alexey Toropchenko	$750,000 (1)
Total Pro Players	23
Salary Commitment
Year 33 : $94,258,750
Year 34 : $36,600,000
Year 35 : $26,600,000
Year 36 : $13,600,000
Salary Average Commitment
Year 33 : $84,458,750
Year 34 : $29,600,000
Year 35 : $19,100,000
Year 36 : $13,600,000
Salary Cap with 1 Way Contract
Year 33 : $94,258,750
Year 34 : $35,600,000
Year 35 : $25,100,000
Year 36 : $13,600,000

Farm Players Salaries
Akira Schmid	$16,000 (1)
Austin Watson	$13,000 (1)
Max Jones	$12,950 (1)
Declan Chisholm	$10,000 (2)
Josh Brown	$10,000 (4)
Yaroslav Askarov	$9,250 (2)
Shai Buium	$9,250 (3)
Eduard Sale	$9,183 (3)
Carter Mazur	$9,058 (2)
Damian Clara	$8,783 (3)
Logan Mailloux	$8,750 (2)
Nikolai Knyzhov	$8,500 (1)
Elias Pettersson (D)	$8,383 (3)
Dryden Hunt	$8,250 (1)
Samuel Helenius	$8,058 (2)
Roman Schmidt	$8,058 (3)
Mike Hardman	$8,000 (1)
Adam Erne	$7,750 (1)
Josh Dunne	$7,750 (2)
Justin Kirkland	$7,500 (1)
Tommy Novak	$7,500 (1)
Patrick Brown	$5,000 (1)
Kale Kessy	$5,000 (2)
Joseph LaBate	$5,000 (3)
Seth Helgeson	$5,000 (2)
Andrew Agozzino	$5,000 (1)
Total Farm Players	26
Salary Commitment
Year 33 : $220,973
Year 34 : $121,523
Year 35 : $58,657
Year 36 : $10,000
Salary Average Commitment
Year 33 : $202,773
Year 34 : $113,773
Year 35 : $58,657
Year 36 : $10,000

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	5000 - $85 - 4 997 - 99,93%
Level 2:	4000 - $58 - 4 000 - 100,00%
Level 3:	3174 - $36 - 2 896 - 91,23%
Level 4:	4000 - $16 - 3 124 - 78,09%
Luxury :	1000 - $130 - 1 000 - 100,00%
Total Capacity :	17174
Team Popularity :	100,00%
Income
Home Games Left	11
Average Attendance - %	16 016 - 93,25%
Average Income per Game	$1,417,651
Year to Date Revenue	$42,529,527
Expense
Pro Players Total Salaries	$90,379,881
Farm Players Total Salaries	$0
Coaches Total Salaries	$1,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$61,836,095
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$61,138,631
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$15,594,160
Pro Remaining Season Days	36
Pro Expenses Per Days	$767,898
Pro Estimated Expenses	$27,644,328
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$27,644,328
Season Salary Cap	$90,379,881
Estimate Under Maximum Salary Cap of $95,500,000	$5,120,119
Estimate Over Minimum Salary Cap of $70,600,000	$19,779,881
Current Bank Account	($11,195,731)
Projected Bank Account	($23,245,899)

Pro Players Salaries
Sebastian Aho	$9,750,000 (3)
Andrei Vasilevskiy	$9,500,000 (4)
Shea Theodore	$7,425,000 (1)
Sam Reinhart	$5,500,000 (2)
Alex Wennberg	$5,000,000 (4)
Nick Suzuki	$4,500,000 (2)
Mattias Samuelsson	$4,285,714 (2)
Timo Meier	$4,000,000 (1)
Dmitry Kulikov	$3,500,000 (2)
Alexandar Georgiev	$3,500,000 (2)
Pavel Zacha	$3,200,000 (3)
Shayne Gostisbehere	$3,200,000 (3)
Tyler Toffoli	$3,000,000 (1)
Charlie Lindgren	$3,000,000 (4)
Connor Murphy	$3,000,000 (4)
Zach Whitecloud	$2,750,000 (2)
Jonathan Drouin	$2,500,000 (1)
Erik Haula	$2,100,000 (1)
Evgenii Dadonov	$2,000,000 (1)
Casey Cizikas	$1,900,000 (1)
Ben Chiarot	$1,800,000 (1)
Victor Olofsson	$1,575,000 (4)
Josh Manson	$1,500,000 (4)
Kiefer Sherwood (1 Way Contract)	$1,000,000 (1)
Dylan Guenther	$894,167 (1)
Total Pro Players	25
Salary Commitment
Year 33 : $90,379,881
Year 34 : $64,760,714
Year 35 : $40,725,000
Year 36 : $23,575,000
Salary Average Commitment
Year 33 : $90,654,881
Year 34 : $64,035,714
Year 35 : $40,000,000
Year 36 : $23,575,000
Salary Cap with 1 Way Contract
Year 33 : $90,379,881
Year 34 : $63,760,714
Year 35 : $39,725,000
Year 36 : $23,575,000

Farm Players Salaries
Devin Cooley	$40,000 (4)
Nils Hoglander	$30,000 (4)
Mason Appleton	$29,000 (2)
Sam Lafferty	$10,000 (3)
Stian Solberg	$9,750 (3)
Oliver Kapanen	$9,250 (3)
Nathan Gaucher	$9,183 (2)
Thomas Bordeleau	$9,167 (1)
Uvis Balinskis	$9,000 (4)
Filip Mesar	$8,867 (3)
Maveric Lamoureux	$8,867 (3)
Ethan Cardwell	$8,675 (2)
Trevor Kuntar	$8,675 (2)
Ondrej Becher	$8,675 (3)
Sammy Walker	$8,550 (1)
Mark Kastelic	$8,217 (1)
Calle Odelius	$8,150 (3)
Michael Pezzetta	$8,120 (4)
Ville Koivunen	$8,058 (3)
Cole Schwindt	$8,000 (2)
Matthew Robertson	$7,750 (2)
Derrick Pouliot	$7,750 (4)
Robert Hägg	$7,750 (3)
Tobias Bjornfot	$7,750 (4)
Martin Frk	$5,000 (3)
Connor Corcoran	$5,000 (2)
Chase De Leo	$5,000 (3)
Michael Houser	$5,000 (2)
Total Farm Players	28
Salary Commitment
Year 33 : $299,204
Year 34 : $273,270
Year 35 : $191,987
Year 36 : $102,620
Salary Average Commitment
Year 33 : $284,904
Year 34 : $262,520
Year 35 : $186,987
Year 36 : $102,620

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - $80 - 5 599 - 93,32%
Level 2:	5000 - $50 - 4 771 - 95,42%
Level 3:	5668 - $30 - 3 879 - 68,43%
Level 4:	6000 - $15 - 4 377 - 72,95%
Luxury :	1500 - $150 - 1 175 - 78,36%
Total Capacity :	24168
Team Popularity :	100,00%
Income
Home Games Left	12
Average Attendance - %	19 801 - 81,93%
Average Income per Game	$1,556,748
Year to Date Revenue	$45,145,697
Expense
Pro Players Total Salaries	$81,583,420
Farm Players Total Salaries	$0
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$61,666,436
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$61,317,678
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$18,680,978
Pro Remaining Season Days	36
Pro Expenses Per Days	$689,777
Pro Estimated Expenses	$24,831,972
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$24,831,972
Season Salary Cap	$81,583,420
Estimate Under Maximum Salary Cap of $95,500,000	$13,916,580
Estimate Over Minimum Salary Cap of $70,600,000	$10,983,420
Current Bank Account	$133,872,919
Projected Bank Account	$127,721,925

Pro Players Salaries
J.J. Peterka	$7,700,000 (4)
Seth Jarvis	$7,420,087 (4)
Neal Pionk (Out of Payroll)	$7,000,000 (1)
Artemi Panarin	$6,000,000 (1)
Radko Gudas	$5,500,000 (3)
Juuse Saros	$5,000,000 (1)
Elias Pettersson	$5,000,000 (1)
Jason Zucker	$4,750,000 (4)
Mike Matheson	$4,500,000 (3)
Dylan Larkin	$4,000,000 (1)
Adam Pelech	$4,000,000 (1)
Jordan Binnington	$3,500,000 (3)
Dylan DeMelo	$3,000,000 (3)
Timothy Liljegren	$3,000,000 (4)
Alex Killorn	$3,000,000 (1)
Kyle Palmieri	$3,000,000 (2)
Eetu Luostarinen	$3,000,000 (4)
Gabriel Vilardi	$2,500,000 (1)
Nic Dowd	$2,000,000 (2)
Jordan Martinook	$2,000,000 (2)
Kirill Marchenko	$925,000 (1)
Kent Johnson	$925,000 (1)
Kaiden Guhle	$863,333 (1)
Total Pro Players	23
Salary Commitment
Year 33 : $88,583,420
Year 34 : $49,370,087
Year 35 : $42,370,087
Year 36 : $25,870,087
Salary Average Commitment
Year 33 : $82,333,420
Year 34 : $43,870,087
Year 35 : $36,870,087
Year 36 : $25,870,087
Salary Cap with 1 Way Contract
Year 33 : $88,583,420
Year 34 : $49,370,087
Year 35 : $42,370,087
Year 36 : $25,870,087

Farm Players Salaries
T.J. Brodie	$25,000 (1)
Luke Schenn	$20,000 (1)
Jaycob Megna	$20,000 (1)
Philip Tomasino	$17,500 (4)
Nils Aman	$12,000 (2)
Lukas Reichel	$12,000 (4)
Adam Edstrom	$10,000 (3)
Logan O'Connor	$10,000 (3)
Vasily Podkolzin	$10,000 (4)
Mikey Eyssimont	$10,000 (1)
Kailer Yamamoto	$10,000 (1)
Adam Klapka	$10,000 (1)
Lian Bichsel	$9,500 (2)
John Beecher	$9,250 (2)
Xavier Bourgault	$9,250 (2)
Jack Peart	$9,250 (3)
Tristan Broz	$9,250 (3)
Fedor Svechkov	$9,250 (2)
Mackie Samoskevich	$9,250 (2)
Julian Lutz	$9,233 (3)
Jonathan Lekkerimäki	$9,183 (3)
Filip Bystedt	$9,183 (3)
Scott Morrow	$9,167 (2)
John Farinacci	$9,100 (2)
Emil Andrae	$9,033 (2)
Emil Heineman	$8,975 (2)
Ryan McAllister	$8,967 (2)
Matthew Savoie	$8,867 (3)
Conor Geekie	$8,867 (3)
Fabian Lysell	$8,633 (2)
Cross Hanas	$8,592 (2)
Stanislav Svozil	$8,250 (2)
Martin Chromiak	$8,200 (2)
Logan Stankoven	$8,142 (2)
Jimmy Schuldt	$8,000 (2)
Oscar Dansk	$7,750 (2)
Vladislav Kolyachonok	$7,750 (4)
Samuel Fagemo	$7,750 (4)
Jack Ahcan	$7,750 (2)
Matt Kiersted	$7,625 (1)
C.J. Smith	$5,000 (3)
Matthew Phillips	$5,000 (2)
Maxim Tsyplakov	$5,000 (3)
Total Farm Players	43
Salary Commitment
Year 33 : $425,517
Year 34 : $322,892
Year 35 : $148,833
Year 36 : $55,000
Salary Average Commitment
Year 33 : $403,517
Year 34 : $307,892
Year 35 : $143,833
Year 36 : $55,000

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	5500 - $89 - 5 114 - 92,98%
Level 2:	4500 - $59 - 4 325 - 96,12%
Level 3:	3000 - $38 - 2 960 - 98,65%
Level 4:	3500 - $22 - 3 156 - 90,16%
Luxury :	1000 - $201 - 972 - 97,24%
Total Capacity :	17500
Team Popularity :	100,00%
Income
Home Games Left	11
Average Attendance - %	16 527 - 94,44%
Average Income per Game	$1,574,061
Year to Date Revenue	$47,221,831
Expense
Pro Players Total Salaries	$88,558,307
Farm Players Total Salaries	$0
Coaches Total Salaries	$1,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$60,044,495
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$59,347,038
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$17,314,671
Pro Remaining Season Days	36
Pro Expenses Per Days	$752,591
Pro Estimated Expenses	$27,093,276
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$27,093,276
Season Salary Cap	$88,558,307
Estimate Under Maximum Salary Cap of $95,500,000	$6,941,693
Estimate Over Minimum Salary Cap of $70,600,000	$17,958,307
Current Bank Account	$110,287,631
Projected Bank Account	$100,509,026

Pro Players Salaries
Jean-Gabriel Pageau	$19,100,000 (2)
Troy Terry	$7,000,000 (3)
Damon Severson	$6,250,000 (4)
Josh Anderson	$5,500,000 (4)
Brad Marchand	$5,250,000 (4)
Cam York	$5,150,000 (4)
Ilya Mikheyev	$4,750,000 (4)
Owen Tippett	$4,747,474 (3)
Alex Vlasic	$4,600,000 (4)
John Gibson	$3,500,000 (3)
Carson Soucy	$3,250,000 (4)
Mats Zuccarello	$3,200,000 (1)
Jaden Schwartz	$3,000,000 (2)
Garnet Hathaway	$2,000,000 (3)
Mackenzie Blackwood	$2,000,000 (2)
Jacob Trouba	$2,000,000 (3)
Morgan Geekie	$1,785,000 (2)
Juraj Slafkovsky	$950,000 (1)
Leo Carlsson	$950,000 (2)
Logan Cooley	$950,000 (2)
Shane Wright	$918,333 (2)
Brandt Clarke	$863,333 (2)
Olen Zellweger	$844,167 (2)
Total Pro Players	23
Salary Commitment
Year 33 : $88,558,307
Year 34 : $84,408,307
Year 35 : $53,997,474
Year 36 : $34,750,000
Salary Average Commitment
Year 33 : $80,233,307
Year 34 : $78,783,307
Year 35 : $49,497,474
Year 36 : $34,750,000
Salary Cap with 1 Way Contract
Year 33 : $88,558,307
Year 34 : $84,408,307
Year 35 : $53,997,474
Year 36 : $34,750,000

Farm Players Salaries
Cole Guttman	$15,000 (2)
Hunter McKown	$15,000 (2)
Matthew Kessel	$12,500 (3)
Daniil Tarasov	$10,500 (4)
Henry Thrun	$10,000 (2)
Maxence Guenette	$10,000 (2)
Liam O'Brien	$9,258 (1)
Drew Commesso	$9,250 (2)
Jonatan Berggren	$9,250 (1)
William Wallinder	$9,250 (2)
Domenick Fensore	$9,250 (2)
Sam Colangelo	$9,250 (2)
Joe Veleno	$9,000 (4)
Adam Engström	$8,967 (3)
Joel Blomqvist	$8,867 (2)
Jesse Pulkkinen	$8,808 (3)
Miko Matikka	$8,700 (3)
Dylan Peterson	$8,675 (3)
Noah Warren	$8,650 (3)
Samuel Ersson	$8,592 (1)
William Trudeau	$8,567 (2)
Dylan Roobroeck	$8,500 (3)
Michael Buchinger	$8,383 (3)
Judd Caulfield	$8,375 (2)
Riley Kidney	$8,367 (2)
Felix Unger Sörum	$8,317 (3)
Akito Hirose	$7,875 (2)
Hardy Häman Aktell	$7,750 (3)
Valtteri Puustinen	$7,750 (2)
Kevin Connauton	$7,750 (2)
Nolan Foote	$7,750 (4)
Jake Livingstone	$7,750 (2)
Alex Barré-Boulet	$7,750 (3)
Dan Renouf	$5,000 (2)
Garrett Wilson	$5,000 (2)
Evan Cormier	$5,000 (2)
Carsen Twarynski	$5,000 (2)
Case McCarthy	$5,000 (3)
Marcel Marcel	$5,000 (2)
Total Farm Players	39
Salary Commitment
Year 33 : $333,651
Year 34 : $306,551
Year 35 : $129,250
Year 36 : $27,250
Salary Average Commitment
Year 33 : $310,651
Year 34 : $283,551
Year 35 : $121,750
Year 36 : $27,250

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell MTS Place
Level 1:	4575 - $100 - 4 090 - 89,39%
Level 2:	4375 - $60 - 3 871 - 88,47%
Level 3:	3390 - $40 - 2 972 - 87,68%
Level 4:	3375 - $25 - 2 734 - 81,02%
Luxury :	800 - $300 - 628 - 78,45%
Total Capacity :	16515
Team Popularity :	100,00%
Income
Home Games Left	12
Average Attendance - %	14 295 - 86,56%
Average Income per Game	$1,514,925
Year to Date Revenue	$43,932,816
Expense
Pro Players Total Salaries	$94,451,857
Farm Players Total Salaries	$0
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$662,250
Pro Year To Date Expenses	$66,348,373
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$64,953,421
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$18,179,096
Pro Remaining Season Days	36
Pro Expenses Per Days	$810,520
Pro Estimated Expenses	$29,178,720
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$29,178,720
Season Salary Cap	$95,114,107
Estimate Under Maximum Salary Cap of $95,500,000	$385,893
Estimate Over Minimum Salary Cap of $70,600,000	$24,514,107
Current Bank Account	$225,372,350
Projected Bank Account	$214,372,726

Pro Players Salaries
Noah Dobson	$9,500,000 (4)
Brandon Montour	$7,142,857 (4)
Valeri Nichushkin	$6,125,000 (1)
Mika Zibanejad	$6,000,000 (3)
Andre Burakovsky	$5,500,000 (1)
Jason Robertson	$5,500,000 (1)
Darcy Kuemper	$5,250,000 (4)
Kyle Connor	$5,000,000 (2)
Pius Suter	$4,125,000 (2)
Jordan Staal	$4,060,000 (1)
Tristan Jarry	$4,000,000 (1)
Adrian Kempe	$4,000,000 (2)
Adam Larsson	$4,000,000 (2)
Marcus Johansson	$3,810,000 (2)
Brayden Schenn	$3,750,000 (2)
Yegor Sharangovich	$3,300,000 (1)
Nick Seeler	$3,260,000 (4)
Michael Amadio	$2,600,000 (2)
Rasmus Ristolainen	$1,610,000 (1)
Niko Mikkola	$1,600,000 (1)
Brayden Pachal	$1,500,000 (1)
Noel Acciari	$1,499,000 (3)
Joel Kiviranta	$1,320,000 (4)
Total Pro Players	23
Salary Commitment
Year 33 : $94,451,857
Year 34 : $60,256,857
Year 35 : $31,971,857
Year 36 : $26,472,857
Salary Average Commitment
Year 33 : $72,239,357
Year 34 : $47,944,357
Year 35 : $28,471,857
Year 36 : $26,472,857
Salary Cap with 1 Way Contract
Year 33 : $94,451,857
Year 34 : $61,256,857
Year 35 : $33,971,857
Year 36 : $26,472,857

Farm Players Salaries
Nick Leddy	$20,000 (1)
Vincent Desharnais	$20,000 (1)
Alex Lyon	$14,990 (2)
Casey DeSmith	$14,990 (3)
Gustav Nyquist	$14,990 (4)
Nico Sturm	$14,990 (2)
Jani Hakanpää	$14,700 (3)
Henri Jokiharju	$14,000 (1)
Steven Lorentz	$9,250 (4)
Dalibor Dvorský	$9,183 (3)
Josh Mahura	$9,075 (4)
Nikke Kokko	$8,917 (3)
Jani Nyman	$8,917 (3)
Jesse Ylonen	$8,808 (1)
Jakub Dvorak	$8,700 (3)
Tristan Luneau	$8,650 (3)
Brennan Othmann	$8,633 (2)
Owen Beck	$8,533 (3)
Adam Boqvist	$8,500 (4)
Nolan Allan	$8,250 (2)
Simon Lundmark	$7,750 (2)
Kyle Capobianco	$7,750 (4)
Jonas Rondbjerg	$7,667 (1)
Dennis Gilbert	$7,625 (1)
Nikita Prishchepov	$6,500 (4)
Parker Wotherspoon	$6,250 (4)
Marek Alscher	$6,250 (4)
Total Farm Players	27
Salary Commitment
Year 33 : $283,868
Year 34 : $205,768
Year 35 : $151,155
Year 36 : $68,565
Salary Average Commitment
Year 33 : $273,485
Year 34 : $199,385
Year 35 : $151,155
Year 36 : $68,565

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	5300 - $95 - 4 308 - 81,28%
Level 2:	4300 - $70 - 3 218 - 74,84%
Level 3:	4300 - $30 - 3 831 - 89,09%
Level 4:	4418 - $20 - 3 279 - 74,23%
Luxury :	1300 - $185 - 1 134 - 87,20%
Total Capacity :	19618
Team Popularity :	100,00%
Income
Home Games Left	11
Average Attendance - %	15 770 - 80,39%
Average Income per Game	$1,526,906
Year to Date Revenue	$45,807,176
Expense
Pro Players Total Salaries	$91,225,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	($2,437,500)
Pro Year To Date Expenses	$63,379,770
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$61,287,295
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$16,795,965
Pro Remaining Season Days	36
Pro Expenses Per Days	$791,807
Pro Estimated Expenses	$28,505,052
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$28,505,052
Season Salary Cap	$88,787,500
Estimate Under Maximum Salary Cap of $95,500,000	$6,712,500
Estimate Over Minimum Salary Cap of $70,600,000	$18,187,500
Current Bank Account	$1,875,389
Projected Bank Account	($9,833,698)

Pro Players Salaries
Jesper Bratt	$7,875,000 (4)
Nico Hischier	$7,250,000 (4)
Evan Bouchard	$6,875,000 (3)
Chandler Stephenson	$6,325,000 (1)
Martin Necas	$6,000,000 (2)
Kevin Fiala	$6,000,000 (3)
Nikita Zadorov	$5,000,000 (1)
Drake Batherson	$5,000,000 (1)
Brandon Carlo	$4,500,000 (2)
Josh Norris	$4,000,000 (3)
Hampus Lindholm	$3,700,000 (1)
Rickard Rakell	$3,500,000 (3)
Oliver Bjorkstrand	$3,300,000 (1)
Rasmus Andersson	$3,000,000 (2)
Brian Dumoulin	$2,750,000 (1)
Petr Mrazek	$2,750,000 (1)
Nicolas Hague	$2,700,000 (2)
Martin Fehervary	$2,675,000 (4)
Karel Vejmelka	$2,000,000 (1)
Jake Allen	$1,800,000 (4)
Brett Howden	$1,800,000 (1)
Ryan Donato	$1,500,000 (2)
Shane Pinto	$925,000 (1)
Total Pro Players	23
Salary Commitment
Year 33 : $91,225,000
Year 34 : $57,675,000
Year 35 : $39,975,000
Year 36 : $19,600,000
Salary Average Commitment
Year 33 : $76,350,000
Year 34 : $42,800,000
Year 35 : $25,100,000
Year 36 : $19,600,000
Salary Cap with 1 Way Contract
Year 33 : $91,225,000
Year 34 : $57,675,000
Year 35 : $39,975,000
Year 36 : $19,600,000

Farm Players Salaries
Matt Grzelcyk	$31,050 (1)
Jordan Spence	$15,000 (4)
Ivan Miroshnichenko	$9,500 (2)
Pavel Mintyukov	$9,183 (2)
Alex Turcotte	$8,942 (1)
Calle Clang	$8,783 (2)
Matthew Poitras	$8,700 (2)
Anton Wahlberg	$8,650 (3)
Lucas Edmonds	$8,617 (2)
Xavier Simoneau	$8,550 (2)
Jean-Luc Foudy	$8,475 (2)
James Malatesta	$8,417 (2)
Donovan Sebrango	$8,283 (2)
Daemon Hunt	$8,283 (2)
William Villeneuve	$8,178 (2)
Nikita Alexandrov	$8,167 (1)
Luke Henman	$7,750 (2)
Zach Sawchenko	$7,750 (2)
Roland McKeown	$7,625 (1)
Total Farm Players	19
Salary Commitment
Year 33 : $189,903
Year 34 : $134,119
Year 35 : $23,650
Year 36 : $15,000
Salary Average Commitment
Year 33 : $184,403
Year 34 : $128,619
Year 35 : $23,650
Year 36 : $15,000

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	6000 - $87 - 5 622 - 93,71%
Level 2:	5000 - $55 - 4 309 - 86,18%
Level 3:	5000 - $18 - 4 347 - 86,94%
Level 4:	6000 - $8 - 4 644 - 77,40%
Luxury :	1000 - $205 - 916 - 91,56%
Total Capacity :	23000
Team Popularity :	100,00%
Income
Home Games Left	11
Average Attendance - %	19 838 - 86,25%
Average Income per Game	$1,544,352
Year to Date Revenue	$46,330,556
Expense
Pro Players Total Salaries	$81,859,999
Farm Players Total Salaries	$0
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,500,000
Pro Year To Date Expenses	$60,545,235
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$59,150,254
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$16,987,871
Pro Remaining Season Days	36
Pro Expenses Per Days	$704,706
Pro Estimated Expenses	$25,369,416
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$25,369,416
Season Salary Cap	$85,359,999
Estimate Under Maximum Salary Cap of $95,500,000	$10,140,001
Estimate Over Minimum Salary Cap of $70,600,000	$14,759,999
Current Bank Account	$139,713,409
Projected Bank Account	$131,331,864

Pro Players Salaries
Thomas Chabot	$8,000,000 (4)
Erik Karlsson	$7,000,000 (1)
Alex Iafallo	$5,750,000 (4)
Andrew Copp	$5,625,000 (4)
Linus Ullmark	$5,500,000 (2)
Sean Monahan	$5,500,000 (2)
Zach Hyman	$5,000,000 (2)
Vince Dunn	$4,750,000 (3)
Reilly Smith	$4,510,000 (3)
Tyler Seguin	$3,500,000 (3)
Phillip Danault	$3,500,000 (2)
Mathieu Olivier	$3,100,000 (4)
Yanni Gourde	$3,000,000 (1)
Max Domi	$2,500,000 (1)
Taylor Hall	$2,399,999 (1)
Mario Ferraro	$2,250,000 (1)
Pyotr Kochetkov	$2,000,000 (4)
Brandon Tanev	$1,750,000 (1)
Matt Rempe	$1,500,000 (3)
Sam Steel	$1,450,000 (3)
Jared Spurgeon	$1,250,000 (3)
Brett Kulak	$1,250,000 (3)
Luke Kunin	$775,000 (4)
Total Pro Players	23
Salary Commitment
Year 33 : $81,859,999
Year 34 : $62,460,000
Year 35 : $42,460,000
Year 36 : $25,250,000
Salary Average Commitment
Year 33 : $68,859,999
Year 34 : $49,960,000
Year 35 : $35,460,000
Year 36 : $25,250,000
Salary Cap with 1 Way Contract
Year 33 : $81,859,999
Year 34 : $62,960,000
Year 35 : $43,460,000
Year 36 : $25,250,000

Farm Players Salaries
Yegor Chinakhov	$21,000 (3)
Justin Hryckowian	$16,000 (4)
Sandis Vilmanis	$15,500 (4)
Jorian Donovan	$15,500 (4)
Ivan Ivan	$15,000 (3)
Urho Vaakanainen	$15,000 (2)
Matthew Murray	$15,000 (2)
Patrick Giles	$14,550 (3)
Andre Lee	$14,550 (3)
Travis Hamonic	$14,500 (2)
Erik Gudbranson	$14,500 (2)
Justin Danforth	$14,500 (3)
Vitek Vanecek	$14,500 (3)
Jeff Petry	$12,500 (3)
Curtis Lazar	$10,000 (3)
Konsta Helenius	$9,750 (3)
Devon Levi	$9,250 (2)
Ryan Ufko	$9,250 (3)
Brendan Brisson	$9,250 (2)
Aydar Suniev	$9,233 (3)
Devin Kaplan	$9,217 (3)
Bradly Nadeau	$9,183 (3)
Michael Benning	$9,167 (2)
William Strömgren	$9,008 (3)
Matthew Stienburg	$8,988 (2)
Harrison Brunicke	$8,750 (3)
Florian Xhekaj	$8,667 (3)
Danny Zhilkin	$8,317 (3)
Jan Mysak	$8,283 (2)
Dmitry Kuzmin	$7,956 (2)
Beck Malenstyn	$7,750 (1)
Linus Karlsson	$7,750 (2)
Jacob Moverare	$7,625 (1)
Alexander Nylander	$7,500 (1)
Eamon Powell	$5,000 (3)
Mats Lindgren	$5,000 (3)
Seth Griffith	$5,000 (2)
Alex Beaucage	$5,000 (2)
Ben Gaudreau	$5,000 (3)
Total Farm Players	39
Salary Commitment
Year 33 : $412,494
Year 34 : $389,619
Year 35 : $259,975
Year 36 : $47,000
Salary Average Commitment
Year 33 : $407,244
Year 34 : $386,869
Year 35 : $259,975
Year 36 : $47,000

Mammoth

Arena Capacity - Ticket Price Attendance - %
Arena Name	Delta Center
Level 1:	4000 - $71 - 4 000 - 100,00%
Level 2:	4000 - $60 - 3 812 - 95,30%
Level 3:	3500 - $35 - 3 497 - 99,91%
Level 4:	3000 - $15 - 3 000 - 100,00%
Luxury :	1700 - $150 - 1 199 - 70,53%
Total Capacity :	16200
Team Popularity :	100,00%
Income
Home Games Left	11
Average Attendance - %	15 508 - 95,73%
Average Income per Game	$1,281,326
Year to Date Revenue	$38,439,767
Expense
Pro Players Total Salaries	$98,215,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	($4,500,000)
Pro Year To Date Expenses	$66,478,471
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$64,386,030
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$14,094,581
Pro Remaining Season Days	36
Pro Expenses Per Days	$850,546
Pro Estimated Expenses	$30,619,656
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$30,619,656
Season Salary Cap	$93,715,000
Estimate Under Maximum Salary Cap of $95,500,000	$1,785,000
Estimate Over Minimum Salary Cap of $70,600,000	$23,115,000
Current Bank Account	$234,219,605
Projected Bank Account	$217,694,530

Pro Players Salaries
Sidney Crosby	$8,700,000 (4)
Adam Fox	$7,000,000 (2)
Mark Scheifele	$7,000,000 (1)
Roman Josi	$7,000,000 (3)
Brayden McNabb	$6,700,000 (3)
Josh Morrissey	$6,500,000 (2)
Tage Thompson	$6,500,000 (2)
Anthony Cirelli	$6,250,000 (4)
Trevor Zegras	$5,750,000 (4)
Boone Jenner	$5,000,000 (2)
Matt Duchene	$4,950,000 (1)
Fabian Zetterlund	$4,275,000 (4)
Rasmus Sandin	$3,500,000 (2)
Viktor Arvidsson	$3,500,000 (3)
Brenden Dillon	$3,000,000 (1)
Travis Sanheim	$3,000,000 (1)
Jack Roslovic	$3,000,000 (1)
Dan Vladar	$2,200,000 (2)
Patrik Laine	$1,490,000 (1)
Ryan McLeod	$1,000,000 (1)
Michael Rasmussen	$1,000,000 (1)
Anthony Stolarz	$900,000 (1)
Total Pro Players	22
Salary Commitment
Year 33 : $98,215,000
Year 34 : $73,875,000
Year 35 : $42,175,000
Year 36 : $24,975,000
Salary Average Commitment
Year 33 : $88,629,166
Year 34 : $68,916,666
Year 35 : $39,175,000
Year 36 : $24,975,000
Salary Cap with 1 Way Contract
Year 33 : $98,215,000
Year 34 : $72,875,000
Year 35 : $42,175,000
Year 36 : $24,975,000

Farm Players Salaries
Pavol Regenda	$40,000 (1)
David Perron	$40,000 (2)
Kasperi Kapanen	$22,500 (2)
Radek Faksa	$20,000 (3)
Connor Ingram	$19,500 (2)
Derek Forbort	$16,500 (2)
Justin Barron	$11,500 (2)
Connor Dewar	$11,000 (4)
Tyler Kleven	$9,167 (2)
Tyson Foerster	$8,633 (1)
Dylan Garand	$8,283 (2)
Kaedan Korczak	$8,250 (4)
Brandon Coe	$8,137 (2)
Matyas Sapovaliv	$8,033 (3)
Gage Goncalves	$7,750 (2)
Xavier Bernard	$5,000 (3)
Total Farm Players	16
Salary Commitment
Year 33 : $244,253
Year 34 : $195,620
Year 35 : $52,283
Year 36 : $19,250
Salary Average Commitment
Year 33 : $238,366
Year 34 : $189,733
Year 35 : $52,283
Year 36 : $19,250

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centre
Level 1:	6500 - $75 - 5 536 - 85,17%
Level 2:	5600 - $44 - 4 827 - 86,19%
Level 3:	3500 - $32 - 3 497 - 99,92%
Level 4:	4800 - $12 - 4 498 - 93,71%
Luxury :	1400 - $165 - 1 131 - 80,81%
Total Capacity :	21800
Team Popularity :	100,00%
Income
Home Games Left	11
Average Attendance - %	19 489 - 89,40%
Average Income per Game	$1,460,387
Year to Date Revenue	$43,811,610
Expense
Pro Players Total Salaries	$80,775,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$56,518,810
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$56,170,067
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$16,064,257
Pro Remaining Season Days	36
Pro Expenses Per Days	$682,983
Pro Estimated Expenses	$24,587,388
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$24,587,388
Season Salary Cap	$80,775,000
Estimate Under Maximum Salary Cap of $95,500,000	$14,725,000
Estimate Over Minimum Salary Cap of $70,600,000	$10,175,000
Current Bank Account	$33,448,827
Projected Bank Account	$24,925,696

Pro Players Salaries
Mikhail Sergachev	$8,500,000 (4)
Nathan MacKinnon	$7,750,000 (3)
David Pastrnak	$6,750,000 (3)
Cale Makar	$6,500,000 (2)
Jake Guentzel	$6,000,000 (3)
Christopher Tanev	$5,500,000 (3)
Morgan Rielly	$5,500,000 (3)
J.T. Compher	$5,100,000 (1)
Ilya Sorokin	$4,000,000 (3)
Andrei Svechnikov	$3,750,000 (1)
Olli Määttä	$3,500,000 (1)
Oliver Ekman-Larsson	$3,500,000 (1)
Nick Schmaltz	$2,950,000 (1)
William Karlsson	$2,300,000 (1)
Claude Giroux	$2,000,000 (4)
Anthony Duclair	$1,400,000 (2)
Jake Walman	$1,300,000 (1)
Frederick Gaudreau	$1,000,000 (3)
Aleksei Kolosov	$925,000 (3)
Alex Alexeyev	$775,000 (2)
Mads Sogaard	$775,000 (4)
Carl Grundstrom	$500,000 (1)
Sam Carrick	$500,000 (1)
Total Pro Players	23
Salary Commitment
Year 33 : $80,775,000
Year 34 : $56,625,000
Year 35 : $48,650,000
Year 36 : $11,275,000
Salary Average Commitment
Year 33 : $66,512,500
Year 34 : $43,112,500
Year 35 : $34,187,500
Year 36 : $11,275,000
Salary Cap with 1 Way Contract
Year 33 : $80,775,000
Year 34 : $57,375,000
Year 35 : $48,700,000
Year 36 : $11,275,000

Farm Players Salaries
Otto Stenberg	$9,500 (3)
David Jiricek	$9,183 (2)
Nikita Grebenkin	$8,750 (3)
Tomas Suchanek	$8,700 (2)
Jayden Grubbe	$8,675 (2)
Jayden Struble	$8,675 (2)
Hendrix Lapierre	$8,633 (2)
Tyler Boucher	$8,633 (2)
Zach L'Heureux	$8,633 (2)
Sam Poulin	$8,633 (1)
Coulson Pitre	$8,600 (3)
Ozzy Wiesblatt	$8,358 (2)
Jack Finley	$7,975 (2)
Oskar Bäck	$7,750 (2)
Cam Dineen	$7,750 (2)
T.J. Tynan	$7,750 (2)
Jimmy Huntington	$7,750 (2)
Ryan Suzuki	$7,750 (2)
Tanner Laczynski	$7,625 (1)
Steven Santini	$7,500 (1)
Andreas Englund	$7,500 (1)
Dalton Smith	$5,000 (2)
Dylan Gambrell	$5,000 (1)
Total Farm Players	23
Salary Commitment
Year 33 : $184,323
Year 34 : $148,065
Year 35 : $26,850
Year 36 : $0
Salary Average Commitment
Year 33 : $160,865
Year 34 : $133,365
Year 35 : $26,850
Year 36 : $0

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Place
Level 1:	6000 - $90 - 4 636 - 77,27%
Level 2:	5000 - $55 - 4 660 - 93,20%
Level 3:	2600 - $45 - 2 514 - 96,71%
Level 4:	4000 - $20 - 3 346 - 83,64%
Luxury :	1000 - $200 - 934 - 93,44%
Total Capacity :	18600
Team Popularity :	100,00%
Income
Home Games Left	11
Average Attendance - %	16 091 - 86,51%
Average Income per Game	$1,550,360
Year to Date Revenue	$46,510,789
Expense
Pro Players Total Salaries	$61,066,667
Farm Players Total Salaries	$0
Coaches Total Salaries	$4,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$11,000,000
Pro Year To Date Expenses	$49,913,660
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$47,123,714
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$17,053,956
Pro Remaining Season Days	36
Pro Expenses Per Days	$546,779
Pro Estimated Expenses	$19,684,044
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$19,684,044
Season Salary Cap	$72,066,667
Estimate Under Maximum Salary Cap of $95,500,000	$23,433,333
Estimate Over Minimum Salary Cap of $70,600,000	$1,466,667
Current Bank Account	$33,459,787
Projected Bank Account	$30,829,699

Pro Players Salaries
Jeremy Swayman	$8,250,000 (4)
Aaron Ekblad	$6,100,000 (1)
Vladimir Tarasenko	$4,750,000 (4)
Cam Talbot	$4,500,000 (3)
Nikolaj Ehlers	$4,000,000 (2)
Thatcher Demko	$3,500,000 (2)
Cam Fowler	$3,000,000 (3)
A.J. Greer	$3,000,000 (2)
Jaroslav Chmelar	$3,000,000 (1)
Jon-Randall Avon	$3,000,000 (1)
Jake McCabe	$2,000,000 (3)
Eric Robinson	$1,700,000 (4)
Calle Jarnkrok	$1,450,000 (1)
Paul Cotter	$1,450,000 (1)
Jalen Chatfield	$1,450,000 (3)
Nick Bjugstad	$1,450,000 (2)
Simon Benoit	$1,350,000 (4)
Keegan Kolesar	$1,000,000 (2)
Teddy Blueger	$1,000,000 (1)
Cutter Gauthier	$950,000 (2)
Jackson Blake	$905,833 (2)
Simon Edvinsson	$894,167 (2)
Parker Kelly	$825,000 (4)
Adam Gaudette	$775,000 (2)
Johnathan Kovacevic	$766,667 (1)
Total Pro Players	25
Salary Commitment
Year 33 : $61,066,667
Year 34 : $44,300,000
Year 35 : $27,825,000
Year 36 : $16,875,000
Salary Average Commitment
Year 33 : $55,775,000
Year 34 : $39,275,000
Year 35 : $23,825,000
Year 36 : $16,875,000
Salary Cap with 1 Way Contract
Year 33 : $61,066,667
Year 34 : $44,300,000
Year 35 : $27,825,000
Year 36 : $16,875,000

Farm Players Salaries
Atley Calvert	$30,000 (1)
Kai Uchacz	$30,000 (1)
Trent Miner	$14,500 (3)
Ryan Tverberg	$14,500 (3)
Georgii Merkulov	$14,500 (3)
Jakub Stancl	$14,500 (4)
Max Szuber	$14,500 (3)
Dakota Joshua	$14,500 (2)
Bogdan Trineyev	$14,500 (3)
Arshdeep Bains	$14,500 (3)
Ville Ottavainen	$14,500 (3)
Ben Hemmerling	$14,500 (4)
Callum Tung	$14,500 (4)
Anton Johansson	$14,500 (4)
Nikita Tolopilo	$14,500 (3)
Daniil Miromanov	$12,500 (2)
David Gustafsson	$10,000 (2)
Hunter Brzustewicz	$9,500 (3)
Simon Nemec	$9,183 (2)
Matej Blümel	$8,750 (3)
Nikita Novikov	$8,675 (2)
Juuso Parssinen	$8,508 (1)
Jack Rathbone	$8,500 (1)
Domenic DiVincentiis	$8,306 (3)
Aleksi Heimosalmi	$8,058 (3)
Ben McCartney	$7,750 (2)
Anders Bjork	$7,500 (2)
Guillaume Richard	$5,000 (3)
Keean Washkurak	$5,000 (2)
Joakim Ryan	$5,000 (3)
Austin Wagner	$5,000 (3)
Noah Laba	$5,000 (3)
Aaron Ness	$5,000 (2)
Total Farm Players	33
Salary Commitment
Year 33 : $385,730
Year 34 : $308,722
Year 35 : $228,614
Year 36 : $58,000
Salary Average Commitment
Year 33 : $382,980
Year 34 : $305,972
Year 35 : $228,614
Year 36 : $58,000

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	PPG Paints Arena
Level 1:	6000 - $80 - 5 631 - 93,85%
Level 2:	5000 - $50 - 4 708 - 94,16%
Level 3:	3250 - $38 - 3 146 - 96,80%
Level 4:	5000 - $14 - 4 535 - 90,70%
Luxury :	1000 - $200 - 944 - 94,42%
Total Capacity :	20250
Team Popularity :	100,00%
Income
Home Games Left	11
Average Attendance - %	18 964 - 93,65%
Average Income per Game	$1,574,383
Year to Date Revenue	$47,231,490
Expense
Pro Players Total Salaries	$100,175,000
Farm Players Total Salaries	$0
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	($4,750,000)
Pro Year To Date Expenses	$70,154,170
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$68,410,496
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$17,318,213
Pro Remaining Season Days	36
Pro Expenses Per Days	$862,815
Pro Estimated Expenses	$31,061,340
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$31,061,340
Season Salary Cap	$95,425,000
Estimate Under Maximum Salary Cap of $95,500,000	$75,000
Estimate Over Minimum Salary Cap of $70,600,000	$24,825,000
Current Bank Account	$102,369,366
Projected Bank Account	$88,626,239

Pro Players Salaries
Steven Stamkos	$8,000,000 (4)
Connor McDavid	$8,000,000 (1)
Alex DeBrincat	$7,875,000 (3)
Devon Toews	$7,250,000 (4)
Connor Hellebuyck	$7,000,000 (3)
Mikko Rantanen	$6,500,000 (2)
Casey Mittelstadt	$5,750,000 (1)
Anze Kopitar	$5,500,000 (2)
Brady Skjei	$5,000,000 (2)
Vincent Trocheck	$5,000,000 (3)
Ryan McDonagh	$4,500,000 (3)
Alexis Lafrenière	$4,250,000 (3)
Bryan Rust	$4,000,000 (2)
Miro Heiskanen	$3,500,000 (1)
Eeli Tolvanen	$3,475,000 (1)
Cody Ceci	$3,000,000 (3)
Mikael Backlund	$2,750,000 (3)
Adam Lowry	$2,500,000 (4)
Joel Edmundson	$2,000,000 (3)
Scott Mayfield	$1,750,000 (2)
Christian Dvorak	$1,150,000 (1)
Brock Faber	$925,000 (1)
Calvin Pickard	$500,000 (1)
Total Pro Players	23
Salary Commitment
Year 33 : $100,175,000
Year 34 : $74,775,000
Year 35 : $52,025,000
Year 36 : $17,750,000
Salary Average Commitment
Year 33 : $77,675,000
Year 34 : $55,500,000
Year 35 : $38,812,500
Year 36 : $17,750,000
Salary Cap with 1 Way Contract
Year 33 : $100,175,000
Year 34 : $76,875,000
Year 35 : $54,125,000
Year 36 : $17,750,000

Farm Players Salaries
Jet Greaves	$191,000 (1)
Danton Heinen	$22,500 (1)
Lukas Rousek	$15,000 (2)
James Hamblin	$10,000 (2)
Marcus Foligno	$10,000 (4)
Ville Husso	$10,000 (1)
Massimo Rizzo	$9,250 (3)
Jesper Wallstedt	$9,250 (2)
Wyatt Kaiser	$9,167 (2)
Owen Power	$9,167 (1)
Ryker Evans	$8,975 (2)
Mavrik Bourque	$8,942 (2)
Christian Kyrou	$8,783 (2)
Daniel Torgersson	$8,675 (2)
Oskar Pettersson	$8,650 (2)
Jack Quinn	$8,633 (1)
Zack Bolduc	$8,633 (2)
Tye Kartye	$8,592 (2)
Samuel Savoie	$8,467 (3)
Nick Perbix	$8,425 (1)
Spencer Stastney	$8,250 (4)
Nick Blankenburg	$8,250 (1)
Matvey Petrov	$8,033 (2)
Dennis Cholowski	$7,750 (1)
Raphael Lavoie	$7,750 (2)
Jacob Quillan	$7,500 (4)
Ben Meyers	$7,500 (2)
Arttu Hyry	$7,500 (4)
Trey Fix-Wolansky	$7,500 (1)
Clay Stevenson	$5,000 (4)
Connor Kurth	$5,000 (1)
Total Farm Players	31
Salary Commitment
Year 33 : $462,142
Year 34 : $183,917
Year 35 : $55,967
Year 36 : $38,250
Salary Average Commitment
Year 33 : $457,725
Year 34 : $188,667
Year 35 : $55,967
Year 36 : $38,250

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6350 - $100 - 4 070 - 64,10%
Level 2:	5500 - $60 - 3 719 - 67,62%
Level 3:	4350 - $35 - 3 739 - 85,95%
Level 4:	4000 - $20 - 3 253 - 81,33%
Luxury :	2500 - $200 - 1 250 - 50,00%
Total Capacity :	22700
Team Popularity :	100,00%
Income
Home Games Left	12
Average Attendance - %	16 031 - 70,62%
Average Income per Game	$1,603,379
Year to Date Revenue	$46,498,005
Expense
Pro Players Total Salaries	$92,963,334
Farm Players Total Salaries	$0
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$67,865,286
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$66,470,332
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$19,240,554
Pro Remaining Season Days	36
Pro Expenses Per Days	$798,011
Pro Estimated Expenses	$28,728,396
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$28,728,396
Season Salary Cap	$92,963,334
Estimate Under Maximum Salary Cap of $95,500,000	$2,536,666
Estimate Over Minimum Salary Cap of $70,600,000	$22,363,334
Current Bank Account	$35,953,631
Projected Bank Account	$26,465,789

Pro Players Salaries
Charlie McAvoy	$9,500,000 (3)
Moritz Seider	$8,550,000 (4)
John Carlson	$8,000,000 (2)
Jack Hughes	$6,750,000 (2)
MacKenzie Weegar	$6,250,000 (4)
Igor Shesterkin	$6,125,000 (3)
Mitch Marner	$6,000,000 (3)
Kirill Kaprizov	$6,000,000 (3)
Joel Eriksson Ek	$5,250,000 (3)
Aleksander Barkov	$5,000,000 (1)
Brandon Hagel	$4,000,000 (3)
Noah Cates	$4,000,000 (4)
Robert Thomas	$4,000,000 (1)
Joel Hofer	$3,400,000 (2)
Seth Jones	$3,000,000 (3)
Ivan Provorov	$2,000,000 (3)
Alexandre Carrier	$1,400,000 (1)
Connor Brown	$1,000,000 (3)
Adam Fantilli	$950,000 (2)
Wyatt Johnston	$894,167 (1)
Mason McTavish	$894,167 (1)
Total Pro Players	21
Salary Commitment
Year 33 : $92,963,334
Year 34 : $80,525,000
Year 35 : $61,175,000
Year 36 : $18,800,000
Salary Average Commitment
Year 33 : $74,838,334
Year 34 : $61,650,000
Year 35 : $42,550,000
Year 36 : $18,800,000
Salary Cap with 1 Way Contract
Year 33 : $92,963,334
Year 34 : $80,775,000
Year 35 : $61,675,000
Year 36 : $18,800,000

Farm Players Salaries
Matty Beniers	$71,429 (4)
Spencer Knight	$45,000 (4)
Matias Maccelli	$34,250 (4)
Jamie Drysdale	$23,000 (4)
Cody Glass	$14,375 (1)
Mathieu Joseph	$12,500 (3)
Scott Perunovich	$11,500 (2)
Pierre-Olivier Joseph	$10,000 (3)
Artyom Levshunov	$9,750 (3)
Seamus Casey	$9,500 (3)
Zach Benson	$9,500 (2)
Jake Christiansen	$9,250 (1)
Dmitri Voronkov	$9,250 (2)
Jacob Fowler	$9,233 (3)
Denton Mateychuk	$8,867 (3)
Logan Morrison	$8,700 (2)
Tucker Robertson	$8,700 (2)
Brett Berard	$8,675 (2)
Gavin Hayes	$8,650 (3)
Jakob Pelletier	$8,633 (1)
Carson Lambos	$8,633 (2)
Ridly Greig	$8,633 (1)
David Spacek	$8,625 (2)
Jordan Dumais	$8,600 (3)
Ethan Del Mastro	$8,558 (2)
Francesco Pinelli	$8,450 (2)
Thomas Milic	$8,417 (2)
Carl Lindbom	$8,400 (3)
Isaiah George	$8,383 (3)
Josh Filmon	$8,383 (3)
Gannon Laroque	$8,367 (2)
Isaak Phillips	$8,125 (4)
Benoit-Olivier Groulx	$8,125 (2)
Ronan Seeley	$8,100 (2)
Tyler Tucker	$8,083 (1)
Lukas Cormier	$7,933 (2)
Sammy Blais	$7,750 (2)
Ben Jones	$7,750 (2)
Ben Gleason	$7,750 (2)
Michael DiPietro	$7,750 (2)
Ryan Fitzgerald	$5,000 (2)
Cooper Marody	$5,000 (2)
Ty Gallagher	$5,000 (3)
Zach Gallant	$5,000 (3)
Curtis Hall	$5,000 (2)
Joel Teasdale	$5,000 (2)
Total Farm Players	46
Salary Commitment
Year 33 : $525,577
Year 34 : $476,603
Year 35 : $294,070
Year 36 : $181,804
Salary Average Commitment
Year 33 : $499,577
Year 34 : $454,853
Year 35 : $281,570
Year 36 : $181,804

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	7000 - $70 - 5 935 - 84,79%
Level 2:	5000 - $56 - 4 636 - 92,72%
Level 3:	4500 - $25 - 4 097 - 91,05%
Level 4:	5000 - $12 - 4 653 - 93,06%
Luxury :	1500 - $85 - 1 351 - 90,08%
Total Capacity :	23000
Team Popularity :	100,00%
Income
Home Games Left	11
Average Attendance - %	20 673 - 89,88%
Average Income per Game	$1,412,839
Year to Date Revenue	$42,385,170
Expense
Pro Players Total Salaries	$97,499,999
Farm Players Total Salaries	$0
Coaches Total Salaries	$3,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	($8,750,000)
Pro Year To Date Expenses	$68,776,728
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$66,335,536
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$15,541,229
Pro Remaining Season Days	36
Pro Expenses Per Days	$848,739
Pro Estimated Expenses	$30,554,604
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$30,554,604
Season Salary Cap	$88,749,999
Estimate Under Maximum Salary Cap of $95,500,000	$6,750,001
Estimate Over Minimum Salary Cap of $70,600,000	$18,149,999
Current Bank Account	$136,792,212
Projected Bank Account	$121,778,837

Pro Players Salaries
Brent Burns	$9,500,000 (1)
Brock Nelson	$9,000,000 (3)
Victor Hedman	$8,000,000 (4)
Auston Matthews	$7,500,000 (3)
Leon Draisaitl	$7,500,000 (2)
Drew Doughty	$6,000,000 (2)
Tyler Bertuzzi	$5,500,000 (4)
Dmitry Orlov	$5,000,000 (2)
Clayton Keller	$4,900,000 (3)
Kevin Lankinen	$4,500,000 (1)
Ryan O'Reilly	$4,000,000 (1)
Anders Lee	$4,000,000 (1)
Mark Stone	$4,000,000 (2)
Jared McCann	$4,000,000 (1)
Gustav Forsling	$3,500,000 (2)
Pavel Buchnevich	$3,375,000 (3)
Marcus Pettersson	$1,800,000 (1)
Barclay Goodrow	$1,500,000 (2)
Scott Wedgewood	$1,500,000 (3)
Warren Foegele	$1,499,999 (1)
Jake Sanderson	$925,000 (1)
Total Pro Players	21
Salary Commitment
Year 33 : $97,499,999
Year 34 : $64,025,000
Year 35 : $35,275,000
Year 36 : $13,500,000
Salary Average Commitment
Year 33 : $84,800,000
Year 34 : $56,875,000
Year 35 : $32,437,500
Year 36 : $13,500,000
Salary Cap with 1 Way Contract
Year 33 : $97,499,999
Year 34 : $67,275,000
Year 35 : $39,775,000
Year 36 : $13,500,000

Farm Players Salaries
Cole Perfetti	$32,500 (4)
Nicholas Robertson	$18,250 (4)
Filip Chytil	$14,900 (1)
Kaapo Kähkönen	$11,500 (3)
Jaxson Stauber	$11,000 (1)
Elvis Merzlikins	$10,500 (4)
Pierre Engvall	$10,000 (1)
Ty Emberson	$9,500 (2)
David Reinbacher	$9,500 (2)
Joakim Kemell	$9,183 (2)
Luke Tuch	$9,125 (3)
Jacob Bryson	$9,000 (4)
Paul Ludwinski	$9,000 (3)
Hudson Fasching	$9,000 (1)
Nico Myatovic	$8,967 (2)
Adam Beckman	$8,942 (1)
Isak Rosen	$8,942 (2)
Owen Pickering	$8,867 (3)
Liam Ohgren	$8,867 (3)
Yegor Sidorov	$8,650 (3)
Marco Rossi	$8,633 (1)
Chase Stillman	$8,633 (2)
Helge Grans	$8,475 (2)
Alexander Holtz	$8,375 (4)
Jake Neighbours	$8,358 (1)
Danil Gushchin	$8,283 (1)
Zack Ostapchuk	$8,250 (2)
Lucas Carlsson	$8,000 (4)
Jonas Siegenthaler	$8,000 (3)
Jansen Harkins	$7,875 (4)
Guillaume Brisebois	$7,750 (4)
Boris Katchouk	$7,750 (4)
Kole Lind	$7,750 (2)
Will Lockwood	$7,500 (1)
Phil Di Giuseppe	$7,500 (1)
Tony DeAngelo	$5,000 (4)
Akil Thomas	$5,000 (2)
Total Farm Players	37
Salary Commitment
Year 33 : $357,325
Year 34 : $263,209
Year 35 : $179,009
Year 36 : $115,000
Salary Average Commitment
Year 33 : $321,958
Year 34 : $248,992
Year 35 : $176,009
Year 36 : $115,000

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Centre
Level 1:	6000 - $81 - 5 641 - 94,01%
Level 2:	5000 - $43 - 4 844 - 96,88%
Level 3:	2652 - $42 - 2 645 - 99,75%
Level 4:	4000 - $17 - 3 997 - 99,92%
Luxury :	1000 - $190 - 1 000 - 100,00%
Total Capacity :	18652
Team Popularity :	100,00%
Income
Home Games Left	11
Average Attendance - %	18 127 - 97,18%
Average Income per Game	$1,589,632
Year to Date Revenue	$47,688,974
Expense
Pro Players Total Salaries	$85,280,500
Farm Players Total Salaries	$0
Coaches Total Salaries	$1,850,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$61,511,207
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$60,345,625
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$17,485,957
Pro Remaining Season Days	36
Pro Expenses Per Days	$732,189
Pro Estimated Expenses	$26,358,804
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$26,358,804
Season Salary Cap	$85,280,500
Estimate Under Maximum Salary Cap of $95,500,000	$10,219,500
Estimate Over Minimum Salary Cap of $70,600,000	$14,680,500
Current Bank Account	($10,516,473)
Projected Bank Account	($19,389,320)

Pro Players Salaries
Elias Lindholm	$7,750,000 (4)
Dylan Cozens	$7,100,000 (4)
J.T. Miller	$6,700,000 (2)
Jacob Markstrom	$6,000,000 (3)
Brett Pesce	$5,500,000 (4)
Tomas Hertl	$4,750,000 (3)
Travis Konecny	$4,700,000 (3)
Nazem Kadri	$4,550,000 (3)
Alex Tuch	$4,500,000 (3)
Brady Tkachuk	$4,500,000 (1)
Sam Bennett	$3,585,000 (2)
Matt Roy	$3,335,000 (1)
Ryan Lindgren	$2,750,000 (2)
Erik Cernak	$2,550,000 (1)
Nino Niederreiter	$2,250,000 (2)
Bowen Byram	$2,000,000 (1)
Anthony Mantha	$2,000,000 (2)
Colton Parayko	$2,000,000 (2)
Colton Sissons	$1,888,000 (1)
Ian Cole	$1,850,000 (1)
Darren Raddysh	$1,850,000 (3)
Ross Colton	$1,750,000 (3)
Pavel Dorofeyev (Out of Payroll)	$925,000 (1)
Lukas Dostal	$822,500 (1)
Kevin Stenlund	$600,000 (1)
Total Pro Players	25
Salary Commitment
Year 33 : $86,205,500
Year 34 : $67,835,000
Year 35 : $48,250,000
Year 36 : $20,350,000
Salary Average Commitment
Year 33 : $78,318,000
Year 34 : $62,010,000
Year 35 : $42,987,500
Year 36 : $20,350,000
Salary Cap with 1 Way Contract
Year 33 : $86,205,500
Year 34 : $67,735,000
Year 35 : $48,450,000
Year 36 : $20,350,000

Farm Players Salaries
Sean Walker	$26,500 (1)
Justin Holl	$24,500 (2)
Michael Kesselring	$14,500 (2)
Carter Gylander	$10,750 (4)
Laurent Brossoit	$10,350 (2)
Jon Merrill	$10,100 (2)
Frank Nazar	$9,500 (2)
Corson Ceulemans	$9,250 (2)
Drew Helleson	$9,250 (2)
Landon Slaggert	$9,125 (2)
Zac Jones	$9,000 (3)
Luca Del Bel Belluz	$8,917 (2)
Jacob Bernard-Docker	$8,750 (4)
Matthew Maggio	$8,700 (2)
Alex Jefferies	$8,675 (2)
Niko Huuhtanen	$8,675 (3)
Oskar Olausson	$8,633 (2)
Gleb Trikozov	$8,625 (3)
Tyson Kozak	$8,500 (2)
Matthew Seminoff	$8,500 (2)
Vincent Iorio	$8,450 (1)
Bryce McConnell-Barker	$8,383 (3)
Justus Annunen	$8,375 (2)
Danila Klimovich	$8,333 (2)
Walker Duehr	$8,275 (1)
Adam Sýkora	$8,067 (3)
Cameron Crotty	$7,750 (2)
Jack St. Ivany	$7,750 (2)
Arthur Kaliyev	$7,750 (4)
Matt Villalta	$7,750 (3)
Mitchell Chaffee	$7,000 (1)
Robert Mastrosimone	$5,000 (2)
Total Farm Players	32
Salary Commitment
Year 33 : $313,683
Year 34 : $263,458
Year 35 : $77,750
Year 36 : $27,250
Salary Average Commitment
Year 33 : $296,883
Year 34 : $246,658
Year 35 : $77,750
Year 36 : $27,250

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	6000 - $125 - 3 282 - 54,71%
Level 2:	5000 - $105 - 2 500 - 50,00%
Level 3:	4000 - $75 - 2 000 - 50,00%
Level 4:	4000 - $45 - 2 000 - 50,00%
Luxury :	1000 - $400 - 501 - 50,12%
Total Capacity :	20000
Team Popularity :	100,00%
Income
Home Games Left	11
Average Attendance - %	10 284 - 51,42%
Average Income per Game	$1,658,795
Year to Date Revenue	$49,763,840
Expense
Pro Players Total Salaries	$92,964,280
Farm Players Total Salaries	$0
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$65,538,124
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$63,445,693
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$18,246,741
Pro Remaining Season Days	36
Pro Expenses Per Days	$806,423
Pro Estimated Expenses	$29,031,228
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$29,031,228
Season Salary Cap	$92,964,280
Estimate Under Maximum Salary Cap of $95,500,000	$2,535,720
Estimate Over Minimum Salary Cap of $70,600,000	$22,364,280
Current Bank Account	$6,221,021
Projected Bank Account	($4,563,466)

Pro Players Salaries
William Nylander	$8,500,000 (3)
Cole Caufield	$7,850,000 (4)
Brayden Point	$7,000,000 (2)
Quinn Hughes	$6,500,000 (2)
Jonathan Marchessault	$6,500,000 (2)
Sergei Bobrovsky	$6,000,000 (3)
Brock Boeser	$4,500,000 (2)
John Tavares	$4,389,280 (3)
Noah Hanifin	$4,000,000 (2)
Vladislav Namestnikov	$4,000,000 (2)
Teuvo Teravainen	$4,000,000 (1)
Samuel Girard	$4,000,000 (3)
Filip Gustavsson	$3,750,000 (4)
Vladislav Gavrikov	$3,250,000 (2)
Colin Blackwell	$3,000,000 (2)
Alexander Kerfoot	$3,000,000 (2)
Esa Lindell	$2,750,000 (2)
Alexandre Texier	$2,100,000 (2)
Stefan Noesen	$2,000,000 (1)
Ryan Poehling	$1,900,000 (4)
Joonas Korpisalo	$1,725,000 (1)
Mikey Anderson	$1,250,000 (1)
Michael McCarron	$1,000,000 (1)
Total Pro Players	23
Salary Commitment
Year 33 : $92,964,280
Year 34 : $82,989,280
Year 35 : $34,889,280
Year 36 : $13,500,000
Salary Average Commitment
Year 33 : $74,151,780
Year 34 : $65,676,780
Year 35 : $27,389,280
Year 36 : $13,500,000
Salary Cap with 1 Way Contract
Year 33 : $92,964,280
Year 34 : $82,989,280
Year 35 : $36,389,280
Year 36 : $13,500,000

Farm Players Salaries
Evander Kane	$55,000 (1)
Brendan Lemieux	$13,225 (1)
Jake Bean	$10,000 (1)
Noah Juulsen	$9,500 (1)
Ian Mitchell	$9,250 (1)
Ian Moore	$9,250 (3)
Reid Schaefer	$9,183 (2)
Sean Farrell	$8,975 (2)
Nikita Nesterenko	$8,950 (1)
Graeme Clarke	$8,950 (1)
Adam Ginning	$8,838 (1)
Aleksanteri Kaskimäki	$8,700 (3)
Antti Tuomisto	$8,675 (2)
Jacob Perreault	$8,633 (2)
Jeremie Poirier	$8,233 (2)
Jett Woo	$7,750 (2)
Mitchell Stephens	$7,750 (2)
Charles Hudon	$7,500 (1)
Noel Gunler	$5,000 (3)
Total Farm Players	19
Salary Commitment
Year 33 : $213,361
Year 34 : $82,149
Year 35 : $22,950
Year 36 : $0
Salary Average Commitment
Year 33 : $198,361
Year 34 : $76,649
Year 35 : $22,950
Year 36 : $0

Team	Current Fund	Season Salary Cap	Under Maximum of $95,500,000 Available Cap Space	Over Minimum of $70,600,000	Pro Players	Farm Players	Total Players
Blackhawks	$79,836,790	$94,307,860	$1,192,140	$23,707,860	21	21	42
Blue Jackets	($67,611,513)	$92,080,000	$3,420,000	$21,480,000	23	36	59
Blues	$216,734,230	$70,512,584	$24,987,416	-$87,416	26	35	61
Canadiens	$54,150,341	$84,521,061	$10,978,939	$13,921,061	24	39	63
Canucks	$103,780,345	$76,905,046	$18,594,954	$6,305,046	25	50	75
Capitals	$86,871,835	$89,258,750	$6,241,250	$18,658,750	23	26	49
Ducks	($11,195,731)	$90,379,881	$5,120,119	$19,779,881	25	28	53
Flyers	$133,872,919	$81,583,420	$13,916,580	$10,983,420	23	43	66
Golden Knights	$110,287,631	$88,558,307	$6,941,693	$17,958,307	23	39	62
Jets	$225,372,350	$95,114,107	$385,893	$24,514,107	23	27	50
Kings	$1,875,389	$88,787,500	$6,712,500	$18,187,500	23	19	42
Lightning	$139,713,409	$85,359,999	$10,140,001	$14,759,999	23	39	62
Mammoth	$234,219,605	$93,715,000	$1,785,000	$23,115,000	22	16	38
Maple Leafs	$33,448,827	$80,775,000	$14,725,000	$10,175,000	23	23	46
Oilers	$33,459,787	$72,066,667	$23,433,333	$1,466,667	25	33	58
Penguins	$102,369,366	$95,425,000	$75,000	$24,825,000	23	31	54
Rangers	$35,953,631	$92,963,334	$2,536,666	$22,363,334	21	46	67
Red Wings	$136,792,212	$88,749,999	$6,750,001	$18,149,999	21	37	58
Senators	($10,516,473)	$85,280,500	$10,219,500	$14,680,500	25	32	57
Sharks	$6,221,021	$92,964,280	$2,535,720	$22,364,280	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

Blues is over or under the salary cap!

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

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 - %

Under Maximum of $95,500,000
Available Cap Space

Over Minimum of
$70,600,000