NSHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $62 - 5,591 - 93.18%
Level 2:	5000 - $32 - 4,861 - 97.22%
Level 3:	2000 - $22 - 1,790 - 89.49%
Level 4:	3174 - $14 - 2,751 - 86.66%
Luxury :	1000 - $135 - 1,000 - 100.00%
Total Capacity :	17174
Team Popularity :	116.00%
Income
Home Games Left	32
Average Attendance - %	15,992 - 93.12%
Average Income per Game	$1,087,041
Year to Date Revenue	$9,783,365
Expense
Pro Players Total Salaries	$62,590,000
Farm Players Total Salaries	$1,948,000
Coaches Total Salaries	$4,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$15,945,191
Farm Year To Date Expenses	$655,948
Pro Salary Cap To Date	$15,227,095
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$34,785,298
Pro Remaining Season Days	115
Pro Expenses Per Days	$431,184
Pro Estimated Expenses	$49,586,160
Farm Remaining Season Days	114
Farm Expenses Per Days	$17,868
Farm Estimated Expenses	$2,036,952
Estimated Season Expenses	$51,623,112
Estimated Season Salary Cap	$62,581,335
Estimate Under Maximum Salary Cap of $67,500,000	$4,918,665
Estimate Over Minimum Salary Cap of $43,000,000	$19,581,335
Current Bank Account	$61,952,264
Projected Bank Account	$45,114,450

Pro Players Salaries
Carey Price	$6,250,000 (2)
Artemi Panarin	$5,650,000 (1)
Mattias Ekholm	$5,000,000 (3)
Derek Stepan	$4,750,000 (2)
T.J. Oshie	$4,500,000 (1)
Jake Gardiner	$4,250,000 (1)
Michael Del Zotto	$4,000,000 (2)
Justin Faulk	$4,000,000 (3)
Nick Bonino	$3,750,000 (2)
Adrian Kempe	$3,500,000 (4)
Mathew Barzal	$3,500,000 (5)
Teuvo Teravainen	$2,500,000 (3)
Pavel Buchnevich	$2,500,000 (3)
Brett Pesce	$2,000,000 (3)
Colton Sissons	$1,750,000 (3)
Jack Roslovic	$1,200,000 (1)
Kris Russell	$1,000,000 (1)
John Hayden	$935,000 (1)
Chris Driedger	$800,000 (1)
Philipp Kurashev	$755,000 (1)
Total Pro Players	20
Salary Commitment
Year 2022 : $62,590,000
Year 2023 : $45,500,000
Year 2024 : $28,750,000
Year 2025 : $9,000,000
Salary Average Commitment
Year 2022 : $64,125,000
Year 2023 : $44,841,666
Year 2024 : $26,133,333
Year 2025 : $7,553,333
Salary Cap with 1 Way Contract
Year 2022 : $62,590,000
Year 2023 : $43,500,000
Year 2024 : $24,750,000
Year 2025 : $7,000,000

Farm Players Salaries
Simon Ryfors	$100,000 (3)
Rasmus Asplund	$97,500 (3)
Vitaly Abramov	$95,000 (1)
Cole Maier	$95,000 (2)
Jake Walman	$95,000 (1)
Vitek Vanecek	$90,000 (1)
Riley Nash	$85,000 (2)
Antoine Morand	$80,000 (2)
Trevor Carrick	$79,500 (2)
Jayson Megna	$78,500 (1)
Jack Ahcan	$75,500 (2)
Justin Barron	$75,000 (3)
Max Gildon	$70,000 (2)
Bobby Nardella	$70,000 (3)
Lukas Dostal	$69,500 (2)
Devin Cooley	$69,000 (1)
Alan Quine	$67,500 (2)
Joseph Duszak	$65,000 (3)
Lucas Elvenes	$64,500 (1)
Dominik Shine	$62,500 (3)
Kyle Burroughs	$61,000 (1)
Tanner Kaspick	$60,500 (1)
Maxime Lajoie	$57,500 (2)
Donovan Sebrango	$50,000 (3)
Chad Yetman	$48,500 (3)
Michael Pezzetta	$45,000 (2)
Noel Hoefenmayer	$41,500 (3)
Total Farm Players	27
Salary Commitment
Year 2022 : $1,948,000
Year 2023 : $1,342,000
Year 2024 : $610,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $1,948,833
Year 2023 : $1,335,333
Year 2024 : $610,000
Year 2025 : $0

Arizona Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Jobing.com Arena
Level 1:	6000 - $58 - 5,997 - 99.94%
Level 2:	5000 - $30 - 4,997 - 99.94%
Level 3:	2000 - $19 - 1,969 - 98.47%
Level 4:	3799 - $9 - 3,799 - 100.00%
Luxury :	1000 - $130 - 1,000 - 100.00%
Total Capacity :	17799
Team Popularity :	108.00%
Income
Home Games Left	32
Average Attendance - %	17,762 - 99.79%
Average Income per Game	$1,041,993
Year to Date Revenue	$9,377,937
Expense
Pro Players Total Salaries	$47,710,000
Farm Players Total Salaries	$1,756,000
Coaches Total Salaries	$2,400,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$12,402,114
Farm Year To Date Expenses	$661,987
Pro Salary Cap To Date	$12,036,978
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$33,343,776
Pro Remaining Season Days	115
Pro Expenses Per Days	$323,750
Pro Estimated Expenses	$37,231,250
Farm Remaining Season Days	114
Farm Expenses Per Days	$17,589
Farm Estimated Expenses	$2,005,146
Estimated Season Expenses	$39,236,396
Estimated Season Salary Cap	$48,133,408
Estimate Under Maximum Salary Cap of $67,500,000	$19,366,592
Estimate Over Minimum Salary Cap of $43,000,000	$5,133,408
Current Bank Account	$27,282,369
Projected Bank Account	$21,389,749

Pro Players Salaries
Petr Mrazek	$5,700,000 (3)
Travis Hamonic	$4,000,000 (4)
Samuel Girard	$4,000,000 (5)
Wayne Simmonds	$4,000,000 (1)
Alex Tuch	$3,750,000 (5)
Nick Bjugstad	$3,500,000 (1)
Christian Fischer	$3,500,000 (5)
Jamie Oleksiak	$3,000,000 (3)
Paul Byron	$3,000,000 (1)
Cody Eakin	$2,000,000 (1)
Madison Bowey	$2,000,000 (3)
Danny DeKeyser	$1,500,000 (2)
Tage Thompson	$1,300,000 (2)
Brendan Gaunce	$1,210,000 (1)
Alex Steeves	$1,000,000 (3)
Oliver Wahlstrom	$1,000,000 (2)
Curtis McKenzie	$1,000,000 (2)
Eric Cornel	$900,000 (1)
Jacob Middleton	$900,000 (1)
Adam Huska	$450,000 (1)
Total Pro Players	20
Salary Commitment
Year 2022 : $47,710,000
Year 2023 : $33,500,000
Year 2024 : $30,000,000
Year 2025 : $18,250,000
Salary Average Commitment
Year 2022 : $48,213,602
Year 2023 : $32,591,102
Year 2024 : $27,791,102
Year 2025 : $16,797,916
Salary Cap with 1 Way Contract
Year 2022 : $47,710,000
Year 2023 : $31,750,000
Year 2024 : $26,950,000
Year 2025 : $15,250,000

Farm Players Salaries
Adam Carlson	$121,000 (1)
Pheonix Copley	$120,000 (2)
Jake Kielly	$110,000 (1)
Jakob Pelletier	$100,000 (3)
Nolan Foote	$100,000 (2)
Sam Anas	$100,000 (1)
Matt Tennyson	$100,000 (1)
Axel Andersson	$95,000 (2)
Logan Shaw	$80,000 (2)
Henry Bowlby	$80,000 (2)
Josh Healey	$75,000 (2)
Seth Helgeson	$75,000 (2)
Sheldon Rempal	$70,000 (1)
Chase Pearson	$65,000 (1)
Lauri Pajuniemi	$65,000 (3)
Josh Melnick	$60,000 (1)
Ryan McGregor	$50,000 (2)
Morgan Barron	$50,000 (2)
Nate Clurman	$50,000 (2)
Victor Berglund	$47,500 (3)
Ben McCartney	$47,500 (3)
Philip Kemp	$47,500 (2)
Jonathan Davidsson	$47,500 (1)
Total Farm Players	23
Salary Commitment
Year 2022 : $1,756,000
Year 2023 : $1,082,500
Year 2024 : $260,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $1,751,000
Year 2023 : $1,077,500
Year 2024 : $260,000
Year 2025 : $0

Boston Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - $59 - 5,912 - 98.53%
Level 2:	5000 - $30 - 4,933 - 98.66%
Level 3:	2000 - $20 - 1,970 - 98.49%
Level 4:	3565 - $8 - 3,565 - 100.00%
Luxury :	1000 - $140 - 994 - 99.40%
Total Capacity :	17565
Team Popularity :	112.00%
Income
Home Games Left	31
Average Attendance - %	17,374 - 98.91%
Average Income per Game	$1,026,438
Year to Date Revenue	$10,264,383
Expense
Pro Players Total Salaries	$63,395,000
Farm Players Total Salaries	$1,825,170
Coaches Total Salaries	$3,050,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$15,947,124
Farm Year To Date Expenses	$642,390
Pro Salary Cap To Date	$15,496,797
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$31,819,587
Pro Remaining Season Days	115
Pro Expenses Per Days	$429,243
Pro Estimated Expenses	$49,362,945
Farm Remaining Season Days	114
Farm Expenses Per Days	$17,385
Farm Estimated Expenses	$1,981,890
Estimated Season Expenses	$51,344,835
Estimated Season Salary Cap	$63,460,077
Estimate Under Maximum Salary Cap of $67,500,000	$4,039,923
Estimate Over Minimum Salary Cap of $43,000,000	$20,460,077
Current Bank Account	$31,623,382
Projected Bank Account	$12,098,134

Pro Players Salaries
Claude Giroux	$7,000,000 (1)
Anze Kopitar	$6,500,000 (2)
John Klingberg	$5,000,000 (2)
Elias Lindholm	$5,000,000 (2)
Marc-Andre Fleury	$4,600,000 (2)
Yanni Gourde	$4,500,000 (1)
Derrick Pouliot	$3,750,000 (4)
Anthony Beauvillier	$3,000,000 (3)
Zach Parise	$2,850,000 (1)
Jaroslav Halak	$2,750,000 (1)
Alex DeBrincat	$2,750,000 (5)
Jonathan Merrill	$2,600,000 (2)
Michael Stone	$2,600,000 (3)
Dillon Dube	$2,500,000 (5)
Thomas Chabot	$2,250,000 (4)
Trevor Moore	$1,350,000 (2)
Michael Bunting	$1,300,000 (5)
Kevin Rooney	$1,100,000 (2)
Tim Stutzle	$1,000,000 (2)
Quinn Hughes	$995,000 (1)
Total Pro Players	20
Salary Commitment
Year 2022 : $63,395,000
Year 2023 : $47,750,000
Year 2024 : $23,650,000
Year 2025 : $19,100,000
Salary Average Commitment
Year 2022 : $64,790,833
Year 2023 : $47,133,333
Year 2024 : $21,732,500
Year 2025 : $16,032,500
Salary Cap with 1 Way Contract
Year 2022 : $63,395,000
Year 2023 : $45,300,000
Year 2024 : $18,150,000
Year 2025 : $12,550,000

Farm Players Salaries
Frederik Gauthier	$126,445 (1)
Michael Amadio	$99,225 (1)
Mitchell Vande Sompel	$97,000 (1)
Ryan Collins	$95,500 (1)
J.C. Beaudin	$95,500 (1)
David Gustafsson	$95,000 (3)
Gustav Olofsson	$95,000 (2)
T.J. Hensick	$95,000 (3)
Kasper Bjorkqvist	$95,000 (2)
Joseph Blandisi	$89,500 (2)
Patrick Brown	$89,000 (3)
Mike Robinson	$80,000 (3)
Matthew Cairns	$80,000 (3)
Chris Terry	$78,000 (1)
Blake Comeau	$78,000 (1)
Hunter Shepard	$72,000 (1)
Christian Wolanin	$70,000 (3)
Jack Dugan	$65,000 (3)
Linus Hogberg (Out of Payroll)	$62,500 (2)
Kale Kessy	$60,000 (1)
Joel Hanley	$60,000 (1)
John McCarron	$60,000 (1)
Pontus Holmberg	$50,000 (3)
Total Farm Players	23
Salary Commitment
Year 2022 : $1,887,670
Year 2023 : $966,000
Year 2024 : $624,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $1,887,670
Year 2023 : $966,000
Year 2024 : $624,000
Year 2025 : $0

Buffalo Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	HSBC Arena
Level 1:	6000 - $65 - 5,295 - 88.25%
Level 2:	5000 - $35 - 4,296 - 85.92%
Level 3:	2500 - $20 - 2,050 - 81.99%
Level 4:	4000 - $10 - 3,708 - 92.70%
Luxury :	1190 - $135 - 1,049 - 88.13%
Total Capacity :	18690
Team Popularity :	114.00%
Income
Home Games Left	31
Average Attendance - %	16,398 - 87.73%
Average Income per Game	$1,064,157
Year to Date Revenue	$10,641,566
Expense
Pro Players Total Salaries	$63,225,000
Farm Players Total Salaries	$2,156,860
Coaches Total Salaries	$3,350,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$15,998,837
Farm Year To Date Expenses	$732,712
Pro Salary Cap To Date	$15,390,298
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$32,988,855
Pro Remaining Season Days	115
Pro Expenses Per Days	$432,401
Pro Estimated Expenses	$49,726,115
Farm Remaining Season Days	114
Farm Expenses Per Days	$19,913
Farm Estimated Expenses	$2,270,082
Estimated Season Expenses	$51,996,197
Estimated Season Salary Cap	$63,225,008
Estimate Under Maximum Salary Cap of $67,500,000	$4,274,992
Estimate Over Minimum Salary Cap of $43,000,000	$20,225,008
Current Bank Account	$35,258,017
Projected Bank Account	$16,250,675

Pro Players Salaries
Tyler Seguin	$6,500,000 (3)
William Karlsson	$6,000,000 (4)
Kyle Connor	$5,750,000 (6)
Dougie Hamilton	$5,000,000 (4)
Mikko Rantanen	$5,000,000 (2)
Phillip Danault	$5,000,000 (5)
Victor Hedman	$4,750,000 (2)
Connor Hellebuyck	$4,750,000 (4)
Troy Terry	$3,250,000 (6)
Charlie McAvoy	$3,250,000 (4)
Matt Roy	$2,250,000 (3)
Janne Kuokkanen	$2,050,000 (1)
Brandon Tanev	$1,750,000 (2)
Robby Fabbri	$1,500,000 (1)
Jordan Oesterle	$1,350,000 (1)
Jon Gillies	$1,265,000 (1)
Sean Walker	$1,210,000 (1)
Oskar Lindblom	$1,000,000 (1)
Jordan Kyrou	$950,000 (1)
Yegor Sharangovich	$650,000 (1)
Total Pro Players	20
Salary Commitment
Year 2022 : $63,225,000
Year 2023 : $53,850,000
Year 2024 : $43,700,000
Year 2025 : $36,050,000
Salary Average Commitment
Year 2022 : $64,061,391
Year 2023 : $54,311,391
Year 2024 : $42,873,891
Year 2025 : $34,568,335
Salary Cap with 1 Way Contract
Year 2022 : $63,225,000
Year 2023 : $53,250,000
Year 2024 : $41,750,000
Year 2025 : $33,000,000

Farm Players Salaries
Derek Ryan	$200,000 (1)
Victor Mete	$135,000 (3)
Steven Santini	$113,135 (1)
Brendan Lemieux	$111,925 (1)
Carl Grundstrom	$110,000 (2)
Cal Petersen	$100,000 (1)
Rasmus Kupari	$97,500 (3)
Max Comtois	$95,000 (1)
Jeffrey Truchon-Viel	$90,750 (1)
Tucker Poolman	$80,000 (2)
Connor Ingram	$78,650 (1)
Josh Mahura	$77,500 (1)
Matt Luff	$77,000 (1)
Cam Dineen	$72,500 (1)
Evan Barratt	$71,500 (2)
Jordan Spence	$67,500 (3)
Ostap Safin	$66,500 (2)
Luke Philp	$66,000 (1)
Cavan Fitzgerald	$61,500 (1)
Cooper Marody	$60,000 (1)
Ryan Lohin	$60,000 (1)
Brandon Hickey	$60,000 (1)
Drake Rymsha	$55,000 (2)
Bokondji Imama	$53,900 (1)
Cooper Zech	$50,000 (1)
Joey Daccord	$46,000 (1)
Total Farm Players	26
Salary Commitment
Year 2022 : $2,156,860
Year 2023 : $683,000
Year 2024 : $300,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,164,360
Year 2023 : $683,000
Year 2024 : $300,000
Year 2025 : $0

Calgary Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pengrowth Saddledome
Level 1:	6000 - $60 - 5,335 - 88.91%
Level 2:	5000 - $30 - 4,990 - 99.79%
Level 3:	2200 - $15 - 2,200 - 100.00%
Level 4:	5000 - $6 - 4,689 - 93.77%
Luxury :	1089 - $130 - 1,089 - 100.00%
Total Capacity :	19289
Team Popularity :	108.00%
Income
Home Games Left	32
Average Attendance - %	18,302 - 94.88%
Average Income per Game	$1,001,973
Year to Date Revenue	$9,017,760
Expense
Pro Players Total Salaries	$53,425,000
Farm Players Total Salaries	$2,401,925
Coaches Total Salaries	$2,400,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$13,369,913
Farm Year To Date Expenses	$809,079
Pro Salary Cap To Date	$13,004,760
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$32,063,147
Pro Remaining Season Days	115
Pro Expenses Per Days	$361,349
Pro Estimated Expenses	$41,555,135
Farm Remaining Season Days	114
Farm Expenses Per Days	$21,867
Farm Estimated Expenses	$2,492,838
Estimated Season Expenses	$44,047,973
Estimated Season Salary Cap	$53,424,960
Estimate Under Maximum Salary Cap of $67,500,000	$14,075,040
Estimate Over Minimum Salary Cap of $43,000,000	$10,424,960
Current Bank Account	$43,716,603
Projected Bank Account	$31,731,777

Pro Players Salaries
Nate Schmidt	$6,000,000 (5)
Patrik Laine	$6,000,000 (4)
Justin Danforth	$5,000,000 (5)
Jacob Markstrom	$5,000,000 (4)
Kyle Turris	$4,100,000 (1)
Sam Carrick	$3,250,000 (3)
Antoine Roussel	$3,000,000 (3)
Dante Fabbro	$2,500,000 (5)
Brady Tkachuk	$2,250,000 (4)
Joel Edmundson	$2,200,000 (3)
Pius Suter	$2,200,000 (1)
Brad Hunt	$2,000,000 (2)
Luke Kunin	$1,800,000 (2)
Jonathan Bernier	$1,750,000 (1)
Timothy Liljegren	$1,500,000 (3)
Braden Schneider	$1,000,000 (3)
Gabriel Vilardi	$1,000,000 (1)
Kaapo Kakko	$1,000,000 (1)
Dylan Cozens	$1,000,000 (2)
Tanner Jeannot	$875,000 (1)
Total Pro Players	20
Salary Commitment
Year 2022 : $53,425,000
Year 2023 : $41,250,000
Year 2024 : $37,450,000
Year 2025 : $27,750,000
Salary Average Commitment
Year 2022 : $49,867,084
Year 2023 : $39,433,750
Year 2024 : $34,846,250
Year 2025 : $23,856,250
Salary Cap with 1 Way Contract
Year 2022 : $53,425,000
Year 2023 : $42,500,000
Year 2024 : $37,700,000
Year 2025 : $26,750,000

Farm Players Salaries
Kiefer Sherwood	$175,000 (3)
Ryan Lomberg	$165,000 (1)
Jake Christiansen	$150,000 (2)
Tyson Jost	$110,000 (2)
Kristians Rubins	$108,900 (1)
Brad Malone	$100,000 (2)
Beck Warm	$100,000 (2)
Grigori Denisenko	$100,000 (2)
Taylor Raddysh	$93,500 (1)
Alexandre Carrier	$90,000 (1)
Dylan Samberg	$90,000 (2)
Nikita Alexandrov	$85,000 (2)
Reid Duke	$85,000 (3)
Stelio Mattheos	$82,500 (1)
Adam Brooks	$81,675 (1)
Joona Koppanen	$79,200 (1)
Callum Booth	$78,650 (1)
Josh Brook	$75,000 (1)
Riley Stillman	$70,000 (1)
Cole Schwindt	$67,500 (3)
Jack LaFontaine	$65,000 (1)
Guillaume Brisebois	$65,000 (1)
Carsen Twarynski	$65,000 (1)
Jeremy Davies	$60,000 (1)
Alex Whelan	$60,000 (2)
Cole Reinhardt	$50,000 (3)
Hunter Drew	$50,000 (2)
Total Farm Players	27
Salary Commitment
Year 2022 : $2,401,925
Year 2023 : $1,272,500
Year 2024 : $452,500
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,460,050
Year 2023 : $1,280,625
Year 2024 : $440,000
Year 2025 : $0

Carolina Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	RBC Center
Level 1:	6000 - $62 - 4,845 - 80.75%
Level 2:	5000 - $30 - 4,111 - 82.22%
Level 3:	2000 - $19 - 1,664 - 83.21%
Level 4:	4580 - $9 - 3,894 - 85.01%
Luxury :	1100 - $135 - 929 - 84.48%
Total Capacity :	18680
Team Popularity :	108.00%
Income
Home Games Left	32
Average Attendance - %	15,443 - 82.67%
Average Income per Game	$1,089,407
Year to Date Revenue	$9,804,664
Expense
Pro Players Total Salaries	$61,425,000
Farm Players Total Salaries	$2,200,000
Coaches Total Salaries	$2,700,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$16,116,936
Farm Year To Date Expenses	$681,596
Pro Salary Cap To Date	$15,630,090
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$34,861,028
Pro Remaining Season Days	115
Pro Expenses Per Days	$417,270
Pro Estimated Expenses	$47,986,050
Farm Remaining Season Days	114
Farm Expenses Per Days	$19,205
Farm Estimated Expenses	$2,189,370
Estimated Season Expenses	$50,175,420
Estimated Season Salary Cap	$62,102,970
Estimate Under Maximum Salary Cap of $67,500,000	$5,397,030
Estimate Over Minimum Salary Cap of $43,000,000	$19,102,970
Current Bank Account	$66,376,923
Projected Bank Account	$51,062,531

Pro Players Salaries
Alex Pietrangelo	$5,750,000 (3)
Tyler Myers	$5,250,000 (2)
Nick Foligno	$5,000,000 (1)
Sebastian F. Aho	$5,000,000 (4)
Alex Goligoski	$4,250,000 (1)
Jared Spurgeon	$4,250,000 (2)
Jake Virtanen	$4,000,000 (5)
Jonathan Drouin	$4,000,000 (3)
Ryan Hartman	$4,000,000 (6)
Philipp Grubauer	$3,500,000 (1)
Sam Bennett	$3,500,000 (5)
Robert Thomas	$3,000,000 (7)
Carter Hart	$2,000,000 (2)
Colin White	$1,500,000 (3)
Miles Wood	$1,250,000 (2)
Kurtis MacDermid	$1,200,000 (2)
Dawson Mercer	$1,000,000 (3)
Mathieu Joseph	$1,000,000 (1)
Adam Boqvist	$1,000,000 (1)
Noah Dobson	$975,000 (1)
Total Pro Players	20
Salary Commitment
Year 2022 : $61,425,000
Year 2023 : $48,200,000
Year 2024 : $34,050,000
Year 2025 : $22,000,000
Salary Average Commitment
Year 2022 : $61,680,237
Year 2023 : $46,555,237
Year 2024 : $33,462,380
Year 2025 : $21,676,666
Salary Cap with 1 Way Contract
Year 2022 : $61,425,000
Year 2023 : $45,700,000
Year 2024 : $31,750,000
Year 2025 : $19,500,000

Farm Players Salaries
Logan Brown	$150,000 (3)
Oscar Dansk	$100,000 (1)
Jacob Bernard-Docker	$100,000 (3)
Samuel Poulin	$100,000 (3)
Adam Gaudette	$100,000 (2)
Michael McLeod	$95,000 (1)
Raphael Lavoie	$95,000 (3)
Brett Leason	$95,000 (3)
Alexandre Texier	$95,000 (1)
Thomas Bordeleau	$95,000 (3)
Dan Renouf	$95,000 (1)
Kole Lind	$95,000 (1)
Conor Timmins	$95,000 (1)
Olli Juolevi	$92,500 (1)
Liam Foudy	$90,000 (2)
Eetu Luostarinen	$85,000 (2)
Jesper Boqvist	$85,000 (1)
Jakub Lauko	$80,000 (3)
William Lockwood	$80,000 (3)
Dennis Gilbert	$75,000 (3)
Jack Rathbone	$70,000 (2)
Olle Eriksson Ek	$65,000 (1)
Joel Rumpel	$60,000 (1)
Cody Franson	$60,000 (1)
Jacob Friend	$47,500 (3)
Total Farm Players	25
Salary Commitment
Year 2022 : $2,200,000
Year 2023 : $1,262,500
Year 2024 : $917,500
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,200,000
Year 2023 : $1,262,500
Year 2024 : $917,500
Year 2025 : $0

Chicago Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $59 - 5,800 - 96.67%
Level 2:	5400 - $30 - 5,124 - 94.89%
Level 3:	3000 - $14 - 2,524 - 84.14%
Level 4:	5000 - $7 - 4,482 - 89.63%
Luxury :	1100 - $135 - 1,055 - 95.91%
Total Capacity :	20500
Team Popularity :	110.00%
Income
Home Games Left	31
Average Attendance - %	18,985 - 92.61%
Average Income per Game	$1,072,977
Year to Date Revenue	$10,729,769
Expense
Pro Players Total Salaries	$66,800,000
Farm Players Total Salaries	$2,204,000
Coaches Total Salaries	$3,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$16,771,693
Farm Year To Date Expenses	$783,977
Pro Salary Cap To Date	$16,260,538
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$33,262,284
Pro Remaining Season Days	115
Pro Expenses Per Days	$453,289
Pro Estimated Expenses	$52,128,235
Farm Remaining Season Days	114
Farm Expenses Per Days	$21,219
Farm Estimated Expenses	$2,418,966
Estimated Season Expenses	$54,547,201
Estimated Season Salary Cap	$66,800,048
Estimate Under Maximum Salary Cap of $67,500,000	$699,952
Estimate Over Minimum Salary Cap of $43,000,000	$23,800,048
Current Bank Account	$53,285,468
Projected Bank Account	$32,000,551

Pro Players Salaries
David Perron	$7,500,000 (2)
Roman Josi	$7,000,000 (2)
Kevin Shattenkirk	$5,750,000 (1)
Sean Couturier	$4,850,000 (2)
Jaden Schwartz	$4,500,000 (2)
Erik Gudbranson	$3,500,000 (1)
Paul Stastny	$3,500,000 (1)
T.J. Brodie	$3,500,000 (3)
Connor Brown	$3,250,000 (2)
Mike Hoffman	$3,000,000 (1)
Devon Toews	$3,000,000 (5)
Anthony DeAngelo	$3,000,000 (3)
Calvin Pickard	$2,750,000 (2)
Linus Ullmark	$2,500,000 (1)
Jesper Bratt	$2,250,000 (3)
Casey Mittelstadt	$2,000,000 (3)
Drake Batherson	$2,000,000 (6)
Jack Hughes	$1,000,000 (1)
Cole Sillinger	$1,000,000 (3)
Nils Hoglander	$950,000 (2)
Total Pro Players	20
Salary Commitment
Year 2022 : $66,800,000
Year 2023 : $49,400,000
Year 2024 : $21,000,000
Year 2025 : $7,000,000
Salary Average Commitment
Year 2022 : $65,274,881
Year 2023 : $47,098,214
Year 2024 : $18,917,857
Year 2025 : $6,142,857
Salary Cap with 1 Way Contract
Year 2022 : $66,800,000
Year 2023 : $47,550,000
Year 2024 : $16,750,000
Year 2025 : $5,000,000

Farm Players Salaries
Andrew Poturalski	$140,000 (1)
Dean Kukan	$130,000 (1)
Nicolas Aube-Kubel	$125,000 (4)
Scott Wedgewood	$114,000 (1)
Otto Leskinen	$110,000 (2)
Andreas Englund	$100,000 (1)
Olivier Rodrigue	$95,000 (3)
Anthony Richard	$90,000 (2)
Daniel O'Regan	$90,000 (1)
Steven Fogarty	$90,000 (2)
Jonathan Aspirot	$90,000 (1)
Brett Seney	$90,000 (2)
Cole Smith	$85,000 (2)
Will Bitten	$85,000 (3)
Tory Dello	$80,000 (1)
Tyce Thompson	$80,000 (3)
Parker Wotherspoon	$80,000 (2)
Fabian Zetterlund	$80,000 (1)
Doyle Somerby	$75,000 (2)
Mason Shaw	$75,000 (2)
Gilles Senn	$70,000 (1)
Kyle MacLean	$60,000 (2)
Jacob Graves	$60,000 (1)
Leon Gawanke	$60,000 (1)
Carson Meyer	$50,000 (2)
Total Farm Players	25
Salary Commitment
Year 2022 : $2,204,000
Year 2023 : $1,190,000
Year 2024 : $410,000
Year 2025 : $150,000
Salary Average Commitment
Year 2022 : $2,216,500
Year 2023 : $1,202,500
Year 2024 : $397,500
Year 2025 : $137,500

Colorado Avalanche

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - $58 - 6,000 - 100.00%
Level 2:	5000 - $30 - 5,000 - 100.00%
Level 3:	2000 - $19 - 2,000 - 100.00%
Level 4:	4000 - $9 - 4,000 - 100.00%
Luxury :	1007 - $135 - 1,007 - 100.00%
Total Capacity :	18007
Team Popularity :	126.00%
Income
Home Games Left	31
Average Attendance - %	18,007 - 100.00%
Average Income per Game	$1,054,838
Year to Date Revenue	$10,548,380
Expense
Pro Players Total Salaries	$63,400,000
Farm Players Total Salaries	$2,192,500
Coaches Total Salaries	$2,775,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$16,629,936
Farm Year To Date Expenses	$745,038
Pro Salary Cap To Date	$16,143,091
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$32,699,978
Pro Remaining Season Days	115
Pro Expenses Per Days	$430,263
Pro Estimated Expenses	$49,480,245
Farm Remaining Season Days	114
Farm Expenses Per Days	$19,652
Farm Estimated Expenses	$2,240,328
Estimated Season Expenses	$51,720,573
Estimated Season Salary Cap	$64,110,166
Estimate Under Maximum Salary Cap of $67,500,000	$3,389,834
Estimate Over Minimum Salary Cap of $43,000,000	$21,110,166
Current Bank Account	$50,527,289
Projected Bank Account	$31,506,694

Pro Players Salaries
Sidney Crosby	$7,000,000 (3)
Gabriel Landeskog	$7,000,000 (4)
Brayden Schenn	$5,500,000 (4)
Sergei Bobrovsky	$5,250,000 (1)
Boone Jenner	$5,000,000 (3)
Ryan Suter	$5,000,000 (1)
Max Pacioretty	$4,250,000 (2)
Rasmus Dahlin	$4,000,000 (4)
Hampus Lindholm	$4,000,000 (7)
Tyler Johnson	$3,500,000 (2)
Josh Morrissey	$2,500,000 (3)
Conor Garland	$2,500,000 (2)
Clayton Keller	$2,100,000 (1)
Bowen Byram	$1,000,000 (3)
Eeli Tolvanen	$1,000,000 (1)
Kailer Yamamoto	$950,000 (1)
Jack Studnicka	$900,000 (1)
Adam Fox	$800,000 (1)
Antoine Bibeau	$800,000 (1)
Brayden Burke	$350,000 (1)
Total Pro Players	20
Salary Commitment
Year 2022 : $63,400,000
Year 2023 : $46,750,000
Year 2024 : $36,500,000
Year 2025 : $19,500,000
Salary Average Commitment
Year 2022 : $62,667,738
Year 2023 : $45,392,738
Year 2024 : $35,142,738
Year 2025 : $19,854,167
Salary Cap with 1 Way Contract
Year 2022 : $63,400,000
Year 2023 : $46,250,000
Year 2024 : $36,000,000
Year 2025 : $20,500,000

Farm Players Salaries
Jarred Tinordi	$125,000 (1)
Radim Simek	$125,000 (1)
Loui Eriksson	$125,000 (1)
Brad Richardson	$125,000 (1)
Alex Petrovic	$115,000 (1)
Scott Harrington	$110,000 (1)
Dillon Simpson	$110,000 (1)
Jay Beagle	$100,000 (1)
Philip Tomasino	$100,000 (3)
Eric Comrie	$97,500 (2)
Jonas Johansson	$90,000 (2)
Tyler Sikura	$90,000 (1)
Aleksi Heponiemi	$85,000 (2)
Adam Cracknell	$85,000 (1)
Zachary Jones	$80,000 (3)
Gage Goncalves	$80,000 (3)
Cameron Hughes	$75,000 (1)
Matias Maccelli	$70,000 (3)
Mitch McLain	$60,000 (1)
Tyler Wotherspoon	$60,000 (1)
Alex Kile	$60,000 (1)
Jimmy Oligny	$60,000 (1)
Michael Pelech	$60,000 (1)
Erik Kallgren	$60,000 (1)
Cal Burke	$45,000 (1)
Total Farm Players	25
Salary Commitment
Year 2022 : $2,192,500
Year 2023 : $602,500
Year 2024 : $330,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,192,500
Year 2023 : $602,500
Year 2024 : $330,000
Year 2025 : $0

Columbus Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - $60 - 5,883 - 98.05%
Level 2:	5000 - $30 - 5,000 - 100.00%
Level 3:	2000 - $16 - 2,000 - 100.00%
Level 4:	4000 - $7 - 4,000 - 100.00%
Luxury :	1144 - $125 - 1,144 - 100.00%
Total Capacity :	18144
Team Popularity :	112.00%
Income
Home Games Left	32
Average Attendance - %	18,027 - 99.35%
Average Income per Game	$1,051,890
Year to Date Revenue	$9,467,014
Expense
Pro Players Total Salaries	$59,700,000
Farm Players Total Salaries	$2,067,500
Coaches Total Salaries	$2,300,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$14,926,001
Farm Year To Date Expenses	$699,154
Pro Salary Cap To Date	$14,560,851
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$33,660,494
Pro Remaining Season Days	115
Pro Expenses Per Days	$402,632
Pro Estimated Expenses	$46,302,680
Farm Remaining Season Days	114
Farm Expenses Per Days	$18,990
Farm Estimated Expenses	$2,164,860
Estimated Season Expenses	$48,467,540
Estimated Season Salary Cap	$59,728,596
Estimate Under Maximum Salary Cap of $67,500,000	$7,771,404
Estimate Over Minimum Salary Cap of $43,000,000	$16,728,596
Current Bank Account	$26,977,821
Projected Bank Account	$12,170,775

Pro Players Salaries
Nathan MacKinnon	$6,500,000 (4)
Vladimir Tarasenko	$6,000,000 (2)
Tuukka Rask	$5,250,000 (2)
Morgan Rielly	$5,000,000 (4)
P.K. Subban	$5,000,000 (3)
Jonathan Huberdeau	$4,750,000 (3)
Alexander Wennberg	$4,000,000 (4)
Jacob Trouba	$4,000,000 (4)
Oliver Bjorkstrand	$2,750,000 (3)
Jakob Chychrun	$2,750,000 (5)
Jesse Puljujarvi	$2,300,000 (2)
Will Butcher	$2,100,000 (5)
Kasperi Kapanen	$1,950,000 (1)
Austin Wagner	$1,500,000 (4)
Jamie McGinn	$1,250,000 (1)
Spencer Knight	$1,000,000 (3)
Jamie Drysdale	$1,000,000 (3)
Anton Lundell	$1,000,000 (3)
Arthur Kaliyev	$950,000 (3)
Jacob Peterson	$650,000 (3)
Total Pro Players	20
Salary Commitment
Year 2022 : $59,700,000
Year 2023 : $56,550,000
Year 2024 : $43,050,000
Year 2025 : $27,250,000
Salary Average Commitment
Year 2022 : $61,520,000
Year 2023 : $58,070,000
Year 2024 : $44,240,000
Year 2025 : $27,431,666
Salary Cap with 1 Way Contract
Year 2022 : $59,700,000
Year 2023 : $56,500,000
Year 2024 : $42,950,000
Year 2025 : $25,850,000

Farm Players Salaries
Joel Kellman	$175,000 (1)
Jacob Larsson	$175,000 (2)
Joona Luoto	$100,000 (1)
Alexander Yelesin	$100,000 (1)
Cole Ully	$100,000 (1)
Kristian Reichel	$100,000 (1)
Lucas Wallmark	$100,000 (1)
Brayden Pachal	$100,000 (1)
Reese Johnson	$90,000 (1)
Keith Kinkaid	$75,000 (1)
Alexei Toropchenko	$70,000 (1)
Martin Pospisil	$70,000 (1)
Eetu Makiniemi	$70,000 (3)
Mark Borowiecki	$70,000 (1)
Justin Brazeau	$70,000 (1)
Brandon Crawley	$70,000 (2)
Max Willman	$65,000 (2)
Filip Kral	$65,000 (3)
Cliff Watson	$65,000 (1)
Evan Buitenhuis	$60,000 (1)
Tobie Bisson	$60,000 (1)
Mark Alt	$60,000 (1)
Erik Brown	$60,000 (1)
Brett Davis	$50,000 (2)
Dean Stewart	$47,500 (2)
Total Farm Players	25
Salary Commitment
Year 2022 : $2,067,500
Year 2023 : $542,500
Year 2024 : $135,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,067,500
Year 2023 : $542,500
Year 2024 : $135,000
Year 2025 : $0

Dallas Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $63 - 5,342 - 89.03%
Level 2:	5000 - $32 - 4,473 - 89.46%
Level 3:	2300 - $18 - 2,128 - 92.54%
Level 4:	4000 - $9 - 3,876 - 96.89%
Luxury :	1232 - $140 - 1,002 - 81.30%
Total Capacity :	18532
Team Popularity :	110.00%
Income
Home Games Left	32
Average Attendance - %	16,821 - 90.76%
Average Income per Game	$1,056,518
Year to Date Revenue	$9,508,664
Expense
Pro Players Total Salaries	$67,085,000
Farm Players Total Salaries	$2,446,000
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$16,634,164
Farm Year To Date Expenses	$893,375
Pro Salary Cap To Date	$16,329,913
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$33,808,583
Pro Remaining Season Days	115
Pro Expenses Per Days	$449,572
Pro Estimated Expenses	$51,700,780
Farm Remaining Season Days	114
Farm Expenses Per Days	$24,477
Farm Estimated Expenses	$2,790,378
Estimated Season Expenses	$54,491,158
Estimated Season Salary Cap	$67,085,048
Estimate Under Maximum Salary Cap of $67,500,000	$414,952
Estimate Over Minimum Salary Cap of $43,000,000	$24,085,048
Current Bank Account	$20,230,116
Projected Bank Account	($452,459)

Pro Players Salaries
Patrick Kane	$8,000,000 (1)
Leon Draisaitl	$5,750,000 (3)
Miro Heiskanen	$5,250,000 (8)
David Pastrnak	$5,100,000 (1)
Jordan Binnington	$5,000,000 (3)
Oscar Klefbom	$5,000,000 (2)
Mika Zibanejad	$4,750,000 (4)
Jonathan Toews	$4,750,000 (2)
Colton Parayko	$4,000,000 (2)
Noah Hanifin	$4,000,000 (4)
Jonathan Quick	$3,250,000 (2)
Nick Ritchie	$2,600,000 (3)
Pavel Zacha	$2,000,000 (1)
Ilya Mikheyev	$1,750,000 (1)
Mitchell Stephens	$1,135,000 (2)
Jonas Siegenthaler	$1,100,000 (2)
Lucas Raymond	$1,000,000 (3)
Alex Newhook	$1,000,000 (3)
Nicolas Beaudin	$850,000 (1)
Rudolfs Balcers	$800,000 (2)
Total Pro Players	20
Salary Commitment
Year 2022 : $67,085,000
Year 2023 : $48,135,000
Year 2024 : $29,100,000
Year 2025 : $13,750,000
Salary Average Commitment
Year 2022 : $63,840,714
Year 2023 : $47,870,714
Year 2024 : $29,035,715
Year 2025 : $13,964,286
Salary Cap with 1 Way Contract
Year 2022 : $67,085,000
Year 2023 : $49,385,000
Year 2024 : $29,350,000
Year 2025 : $14,000,000

Farm Players Salaries
Joe Hicketts	$150,000 (2)
Dylan Coghlan	$150,000 (2)
Chris Bigras	$134,000 (2)
Alexander Volkov	$115,000 (2)
Nathan Walker	$97,500 (2)
Jayce Hawryluk	$97,500 (2)
Jonathan Dahlen	$95,000 (1)
Lane Pederson	$95,000 (1)
Gustav Lindstrom	$92,500 (1)
Anders Bjork	$90,000 (3)
Givani Smith	$87,500 (1)
Nicholas Robertson	$82,500 (1)
Michael DiPietro	$80,000 (2)
Matt Villalta	$77,500 (3)
Andrei Altybarmakian	$75,000 (2)
Joe Wegwerth	$70,000 (2)
Jimmy Huntington	$70,000 (2)
Samuel Asselin	$70,000 (2)
Turner Ottenbreit	$70,000 (1)
Brandon Halverson	$70,000 (1)
Emil Bemstrom	$70,000 (1)
Devante Stephens	$69,500 (1)
Aidan Dudas	$67,500 (3)
Axel Jonsson-Fjallby	$65,000 (1)
Justin Almeida	$60,000 (3)
Sasha Chmelevski	$50,000 (2)
Nick Perbix	$50,000 (2)
Arnaud Durandeau	$50,000 (3)
Ben Jones	$47,500 (2)
Ryan Bednard	$47,500 (2)
Total Farm Players	30
Salary Commitment
Year 2022 : $2,446,000
Year 2023 : $1,649,000
Year 2024 : $345,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,446,000
Year 2023 : $1,649,000
Year 2024 : $345,000
Year 2025 : $0

Detroit Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6000 - $57 - 6,000 - 100.00%
Level 2:	5000 - $37 - 4,111 - 82.21%
Level 3:	3000 - $20 - 2,400 - 80.00%
Level 4:	5000 - $16 - 4,000 - 80.00%
Luxury :	1066 - $100 - 1,066 - 100.00%
Total Capacity :	20066
Team Popularity :	110.00%
Income
Home Games Left	31
Average Attendance - %	17,577 - 87.59%
Average Income per Game	$1,061,917
Year to Date Revenue	$10,619,169
Expense
Pro Players Total Salaries	$57,225,000
Farm Players Total Salaries	$1,557,500
Coaches Total Salaries	$2,750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$14,440,952
Farm Year To Date Expenses	$540,274
Pro Salary Cap To Date	$13,929,760
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$32,919,424
Pro Remaining Season Days	115
Pro Expenses Per Days	$390,296
Pro Estimated Expenses	$44,884,040
Farm Remaining Season Days	114
Farm Expenses Per Days	$14,619
Farm Estimated Expenses	$1,666,566
Estimated Season Expenses	$46,550,606
Estimated Season Salary Cap	$57,224,960
Estimate Under Maximum Salary Cap of $67,500,000	$10,275,040
Estimate Over Minimum Salary Cap of $43,000,000	$14,224,960
Current Bank Account	$31,752,165
Projected Bank Account	$18,120,983

Pro Players Salaries
Mark Scheifele	$6,500,000 (4)
Max Domi	$5,500,000 (3)
Brock Boeser	$4,000,000 (3)
Travis Konecny	$3,900,000 (1)
Bo Horvat	$3,850,000 (2)
Calvin De Haan	$3,500,000 (1)
Cam Talbot	$3,500,000 (2)
Marc Staal	$3,200,000 (1)
Cody Ceci	$3,000,000 (3)
Nick Holden	$2,750,000 (2)
Zack Kassian	$2,125,000 (2)
Brett Connolly	$2,000,000 (1)
Haydn Fleury	$2,000,000 (3)
Matt Benning	$1,900,000 (1)
Nolan Patrick	$1,650,000 (2)
Cody Glass	$1,400,000 (1)
Zach Sanford	$1,400,000 (2)
Dennis Cholowski	$1,400,000 (1)
Alexis Lafreniere	$1,000,000 (3)
Trevor Zegras	$1,000,000 (3)
Thatcher Demko	$1,000,000 (1)
Evan Bouchard	$650,000 (1)
Total Pro Players	22
Salary Commitment
Year 2022 : $57,225,000
Year 2023 : $38,275,000
Year 2024 : $23,000,000
Year 2025 : $6,500,000
Salary Average Commitment
Year 2022 : $55,020,833
Year 2023 : $38,275,000
Year 2024 : $23,000,000
Year 2025 : $6,500,000
Salary Cap with 1 Way Contract
Year 2022 : $57,225,000
Year 2023 : $38,275,000
Year 2024 : $23,000,000
Year 2025 : $6,500,000

Farm Players Salaries
Luke Witkowski	$110,000 (2)
Brett Kulak	$100,000 (1)
Ben Thomson	$95,000 (1)
Ashton Sautner	$95,000 (1)
Dylan Blujus	$92,500 (2)
Kurtis Gabriel	$80,000 (1)
Joshua Brown	$77,500 (2)
Joseph Labate	$75,000 (2)
Otto Koivula	$72,500 (2)
Cameron Johnson	$72,500 (2)
Blaine Byron	$65,000 (2)
Joseph Cramarossa	$65,000 (2)
Alex Sakellaropoulos	$62,500 (2)
Brayden Tracey	$62,500 (3)
Jacob Bryson	$62,500 (3)
Sean Durzi	$62,500 (3)
Tanner Fritz	$62,500 (2)
Dillon Heatherington	$62,500 (2)
Joe Pendenza	$62,500 (2)
Max McCormick	$60,000 (1)
Christopher Brown	$60,000 (1)
Total Farm Players	21
Salary Commitment
Year 2022 : $1,557,500
Year 2023 : $1,067,500
Year 2024 : $187,500
Year 2025 : $0
Salary Average Commitment
Year 2022 : $1,557,500
Year 2023 : $1,067,500
Year 2024 : $187,500
Year 2025 : $0

Edmonton Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Place
Level 1:	6000 - $57 - 5,980 - 99.67%
Level 2:	4839 - $32 - 4,698 - 97.08%
Level 3:	2000 - $18 - 2,000 - 100.00%
Level 4:	3000 - $10 - 3,000 - 100.00%
Luxury :	1000 - $138 - 952 - 95.22%
Total Capacity :	16839
Team Popularity :	108.00%
Income
Home Games Left	32
Average Attendance - %	16,630 - 98.76%
Average Income per Game	$1,026,025
Year to Date Revenue	$9,234,227
Expense
Pro Players Total Salaries	$60,550,000
Farm Players Total Salaries	$2,418,500
Coaches Total Salaries	$3,750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$15,408,539
Farm Year To Date Expenses	$837,643
Pro Salary Cap To Date	$14,739,135
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$32,832,807
Pro Remaining Season Days	115
Pro Expenses Per Days	$416,447
Pro Estimated Expenses	$47,891,405
Farm Remaining Season Days	114
Farm Expenses Per Days	$22,639
Farm Estimated Expenses	$2,580,846
Estimated Season Expenses	$50,472,251
Estimated Season Salary Cap	$60,549,960
Estimate Under Maximum Salary Cap of $67,500,000	$6,950,040
Estimate Over Minimum Salary Cap of $43,000,000	$17,549,960
Current Bank Account	$58,974,150
Projected Bank Account	$41,334,706

Pro Players Salaries
Connor McDavid	$7,250,000 (3)
Evander Kane	$6,000,000 (1)
Brian Elliott	$5,300,000 (1)
Zach Werenski	$5,000,000 (6)
Mark Giordano	$4,000,000 (1)
Vladislav Namestnikov	$4,000,000 (2)
Michal Kempny	$3,750,000 (1)
Andrei Svechnikov	$3,500,000 (2)
Matthew Tkachuk	$3,400,000 (4)
Curtis Lazar	$3,000,000 (3)
Tristan Jarry	$2,500,000 (2)
David Kampf	$1,800,000 (3)
Oliver Kylington	$1,650,000 (1)
Chris Wideman	$1,500,000 (3)
Evgeny Svechnikov	$1,500,000 (2)
Jason Dickinson	$1,500,000 (1)
Stefan Matteau	$1,400,000 (1)
Brock McGinn	$1,250,000 (4)
Henrik Borgstrom	$1,250,000 (3)
Cale Makar	$1,000,000 (1)
Total Pro Players	20
Salary Commitment
Year 2022 : $60,550,000
Year 2023 : $36,750,000
Year 2024 : $26,850,000
Year 2025 : $11,450,000
Salary Average Commitment
Year 2022 : $59,247,917
Year 2023 : $34,681,250
Year 2024 : $23,318,750
Year 2025 : $10,050,000
Salary Cap with 1 Way Contract
Year 2022 : $60,550,000
Year 2023 : $35,950,000
Year 2024 : $24,450,000
Year 2025 : $9,650,000

Farm Players Salaries
Hudson Fasching	$150,000 (3)
J.F. Berube	$150,000 (3)
Mitch Reinke	$140,000 (2)
Robert Lantosi	$125,000 (1)
Gavin Bayreuther	$120,000 (1)
Jake Oettinger	$100,000 (1)
Caleb Jones	$100,000 (1)
Kyle Criscuolo	$100,000 (3)
Joakim Nygard	$100,000 (1)
Mike Hardman	$100,000 (1)
Kevin Roy	$100,000 (1)
Samuel Fagemo	$95,000 (2)
Vitali Kravtsov	$91,000 (1)
Jean-Sebastien Dea	$90,000 (1)
Laurent Dauphin	$90,000 (2)
Chase De Leo	$90,000 (2)
Cale Fleury	$85,000 (2)
Kyle Rau	$80,000 (2)
Jeremy Groleau	$80,000 (1)
Gerald Mayhew	$80,000 (2)
Joey Keane	$80,000 (1)
Byron Froese	$80,000 (1)
Alec Regula	$80,000 (2)
Isaak Phillips	$65,000 (3)
Dylan Ferguson	$47,500 (1)
Total Farm Players	25
Salary Commitment
Year 2022 : $2,418,500
Year 2023 : $1,205,000
Year 2024 : $465,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,390,167
Year 2023 : $1,205,000
Year 2024 : $465,000
Year 2025 : $0

Florida Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BankAtlantic Center
Level 1:	6000 - $59 - 6,000 - 100.00%
Level 2:	5000 - $32 - 4,961 - 99.22%
Level 3:	2000 - $19 - 1,989 - 99.44%
Level 4:	5000 - $7 - 4,803 - 96.06%
Luxury :	1250 - $124 - 1,225 - 97.97%
Total Capacity :	19250
Team Popularity :	114.00%
Income
Home Games Left	32
Average Attendance - %	18,978 - 98.58%
Average Income per Game	$1,096,669
Year to Date Revenue	$9,870,018
Expense
Pro Players Total Salaries	$65,500,000
Farm Players Total Salaries	$2,162,000
Coaches Total Salaries	$1,950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$16,150,981
Farm Year To Date Expenses	$799,311
Pro Salary Cap To Date	$15,944,077
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$35,093,397
Pro Remaining Season Days	115
Pro Expenses Per Days	$436,513
Pro Estimated Expenses	$50,198,995
Farm Remaining Season Days	114
Farm Expenses Per Days	$21,603
Farm Estimated Expenses	$2,462,742
Estimated Season Expenses	$52,661,737
Estimated Season Salary Cap	$65,499,992
Estimate Under Maximum Salary Cap of $67,500,000	$2,000,008
Estimate Over Minimum Salary Cap of $43,000,000	$22,499,992
Current Bank Account	$39,025,270
Projected Bank Account	$21,456,930

Pro Players Salaries
Evgeni Malkin	$9,500,000 (5)
Blake Wheeler	$6,500,000 (1)
Oliver Ekman-Larsson	$6,000,000 (2)
Charlie Coyle	$5,500,000 (1)
Timo Meier	$4,500,000 (5)
Jake Allen	$4,500,000 (3)
Nikolaj Ehlers	$4,100,000 (3)
Damon Severson	$4,000,000 (1)
Brady Skjei	$3,000,000 (1)
Carter Rowney	$3,000,000 (1)
Brendan Smith	$2,650,000 (2)
Josh Leivo	$1,700,000 (1)
Mark Jankowski	$1,650,000 (1)
Warren Foegele	$1,500,000 (2)
Juuso Valimaki	$1,400,000 (3)
Frederick Gaudreau	$1,250,000 (3)
Matt Nieto	$1,200,000 (2)
Victor Soderstrom	$1,000,000 (2)
Nick Paul	$975,000 (1)
Craig Anderson	$875,000 (1)
Mikey Anderson	$700,000 (1)
Total Pro Players	21
Salary Commitment
Year 2022 : $65,500,000
Year 2023 : $38,250,000
Year 2024 : $27,300,000
Year 2025 : $13,100,000
Salary Average Commitment
Year 2022 : $62,168,453
Year 2023 : $35,747,620
Year 2024 : $24,152,381
Year 2025 : $12,385,714
Salary Cap with 1 Way Contract
Year 2022 : $65,500,000
Year 2023 : $37,600,000
Year 2024 : $25,250,000
Year 2025 : $14,000,000

Farm Players Salaries
Josh Jacobs	$130,000 (1)
Nathan Bastian	$120,000 (1)
Jake Neighbours	$100,000 (3)
Mark Friedman	$98,000 (1)
T.J. Tynan	$95,000 (2)
Jesper Froden	$95,000 (3)
Aaron Ness	$95,000 (2)
Yanni Kaldis	$95,000 (2)
Philippe Desrosiers	$95,000 (1)
Maxim Letunov	$95,000 (2)
Robin Salo	$92,500 (3)
Jonah Gadjovich	$90,000 (2)
Alexandre Fortin	$90,000 (1)
Phil Di Giuseppe	$90,000 (2)
Garret Sparks	$90,000 (1)
Cale Morris	$88,000 (2)
Clark Bishop	$86,000 (1)
Adam Beckman	$80,000 (3)
Colton Poolman	$80,000 (2)
William Borgen	$77,500 (2)
Teemu Kivihalme	$65,000 (2)
Noah Cates	$65,000 (3)
Brian Pinho	$55,000 (3)
Nick Pastujov	$47,500 (2)
Rafael Harvey-Pinard	$47,500 (2)
Total Farm Players	25
Salary Commitment
Year 2022 : $2,162,000
Year 2023 : $1,471,500
Year 2024 : $495,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,167,500
Year 2023 : $1,463,500
Year 2024 : $492,500
Year 2025 : $0

Los Angeles Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - $59 - 6,000 - 100.00%
Level 2:	5000 - $32 - 4,914 - 98.28%
Level 3:	2000 - $18 - 2,000 - 100.00%
Level 4:	4000 - $9 - 4,000 - 100.00%
Luxury :	1118 - $129 - 1,118 - 100.00%
Total Capacity :	18118
Team Popularity :	118.00%
Income
Home Games Left	31
Average Attendance - %	18,032 - 99.52%
Average Income per Game	$1,083,926
Year to Date Revenue	$10,839,257
Expense
Pro Players Total Salaries	$65,950,000
Farm Players Total Salaries	$2,337,500
Coaches Total Salaries	$2,850,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$16,323,363
Farm Year To Date Expenses	$831,608
Pro Salary Cap To Date	$15,897,382
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$33,601,697
Pro Remaining Season Days	115
Pro Expenses Per Days	$445,395
Pro Estimated Expenses	$51,220,425
Farm Remaining Season Days	114
Farm Expenses Per Days	$22,765
Farm Estimated Expenses	$2,595,210
Estimated Season Expenses	$53,815,635
Estimated Season Salary Cap	$65,793,812
Estimate Under Maximum Salary Cap of $67,500,000	$1,706,188
Estimate Over Minimum Salary Cap of $43,000,000	$22,793,812
Current Bank Account	$41,077,389
Projected Bank Account	$20,863,451

Pro Players Salaries
Kristopher Letang	$6,250,000 (2)
Bryan Rust	$5,750,000 (5)
Sami Vatanen	$5,750,000 (1)
John Gibson	$5,500,000 (2)
Chris Kreider	$5,375,000 (4)
Sam Gagner	$5,000,000 (1)
Dylan Larkin	$4,500,000 (4)
Danton Heinen	$3,875,000 (4)
Keith Yandle	$3,500,000 (2)
David Savard	$3,250,000 (1)
Joe Pavelski	$3,000,000 (1)
James Van Riemsdyk	$3,000,000 (2)
Artturi Lehkonen	$2,000,000 (1)
Zemgus Girgensons	$1,900,000 (3)
Devin Shore	$1,800,000 (3)
Ryan Lindgren	$1,450,000 (1)
Denis Malgin	$1,250,000 (1)
Markus Nutivaara	$1,200,000 (2)
Jaret Anderson-Dolan	$950,000 (1)
Adam Werner	$650,000 (1)
Total Pro Players	20
Salary Commitment
Year 2022 : $65,950,000
Year 2023 : $41,900,000
Year 2024 : $23,700,000
Year 2025 : $20,000,000
Salary Average Commitment
Year 2022 : $62,394,643
Year 2023 : $41,069,048
Year 2024 : $22,421,429
Year 2025 : $18,721,429
Salary Cap with 1 Way Contract
Year 2022 : $65,950,000
Year 2023 : $42,650,000
Year 2024 : $23,200,000
Year 2025 : $19,500,000

Farm Players Salaries
Collin Delia	$110,000 (1)
Keegan Lowe	$110,000 (1)
Adam Johnson	$110,000 (1)
Joey Anderson	$105,000 (2)
Tomas Jurco	$100,000 (1)
Nick Cicek	$100,000 (3)
Michael Raffl	$100,000 (1)
Radim Zohorna	$100,000 (1)
Jujhar Khaira	$100,000 (2)
Jonny Brodzinski	$99,500 (1)
Kevin Connauton	$95,000 (2)
Jack Drury	$90,000 (3)
Simon Benoit	$90,000 (1)
Max Lagace	$88,000 (1)
Ryan Fitzgerald	$87,500 (1)
Pavel Dorofeyev	$85,000 (2)
Dylan Sikura	$85,000 (1)
Michal Teply	$70,000 (2)
Jacob Moverare	$70,000 (2)
Markus Phillips	$70,000 (1)
Michael Krutil	$70,000 (2)
Jakub Galvas	$65,000 (3)
Bogdan Trineyev	$65,000 (3)
Veini Vehvilainen	$65,000 (1)
Jordan Kawaguchi	$60,000 (1)
John Leonard	$50,000 (2)
Jiri Patera	$50,000 (2)
Tyler Tucker	$47,500 (2)
Total Farm Players	28
Salary Commitment
Year 2022 : $2,337,500
Year 2023 : $1,062,500
Year 2024 : $320,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,337,500
Year 2023 : $1,062,500
Year 2024 : $320,000
Year 2025 : $0

Minnesota Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - $60 - 5,926 - 98.77%
Level 2:	5000 - $34 - 4,784 - 95.67%
Level 3:	2000 - $24 - 1,766 - 88.31%
Level 4:	4400 - $12 - 3,554 - 80.77%
Luxury :	1168 - $145 - 1,035 - 88.57%
Total Capacity :	18568
Team Popularity :	118.00%
Income
Home Games Left	31
Average Attendance - %	17,064 - 91.90%
Average Income per Game	$1,122,316
Year to Date Revenue	$11,223,161
Expense
Pro Players Total Salaries	$65,200,000
Farm Players Total Salaries	$2,018,000
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$16,080,270
Farm Year To Date Expenses	$748,223
Pro Salary Cap To Date	$15,715,119
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$34,791,799
Pro Remaining Season Days	115
Pro Expenses Per Days	$438,816
Pro Estimated Expenses	$50,463,840
Farm Remaining Season Days	114
Farm Expenses Per Days	$19,987
Farm Estimated Expenses	$2,278,518
Estimated Season Expenses	$52,742,358
Estimated Season Salary Cap	$65,044,024
Estimate Under Maximum Salary Cap of $67,500,000	$2,455,976
Estimate Over Minimum Salary Cap of $43,000,000	$22,044,024
Current Bank Account	$24,077,458
Projected Bank Account	$6,126,899

Pro Players Salaries
Taylor Hall	$8,000,000 (2)
Nikita Kucherov	$7,500,000 (1)
Shea Theodore	$4,500,000 (4)
David Krejci	$4,250,000 (1)
Jean-Gabriel Pageau	$4,000,000 (3)
William Nylander	$3,900,000 (5)
Kyle Palmieri	$3,850,000 (2)
Jeff Carter	$3,500,000 (1)
Mathew Dumba	$3,250,000 (2)
Carl Hagelin	$3,250,000 (1)
Michael McCarron	$2,500,000 (1)
Rasmus Andersson	$2,450,000 (2)
Christian Dvorak	$2,350,000 (1)
MacKenzie Blackwood	$2,000,000 (3)
Carson Soucy	$2,000,000 (2)
Mikko Koskinen	$2,000,000 (1)
Matt Grzelcyk	$1,700,000 (4)
Anton Lindholm	$1,250,000 (1)
K'Andre Miller	$1,000,000 (3)
Erik Cernak	$1,000,000 (1)
Yegor Chinakhov	$950,000 (3)
Total Pro Players	21
Salary Commitment
Year 2022 : $65,200,000
Year 2023 : $38,850,000
Year 2024 : $20,300,000
Year 2025 : $11,600,000
Salary Average Commitment
Year 2022 : $63,931,230
Year 2023 : $36,943,730
Year 2024 : $17,656,230
Year 2025 : $10,191,944
Salary Cap with 1 Way Contract
Year 2022 : $65,200,000
Year 2023 : $37,600,000
Year 2024 : $18,050,000
Year 2025 : $10,100,000

Farm Players Salaries
Greg McKegg	$135,000 (2)
Kale Clague	$125,000 (2)
Jordan Schmaltz	$125,000 (1)
Henri Jokiharju	$110,000 (2)
Lias Andersson	$100,000 (2)
Ty Dellandrea	$100,000 (2)
Sam Steel	$99,000 (1)
Keaton Middleton	$97,500 (3)
Simon Holmstrom	$95,000 (2)
Ryan McLeod	$95,000 (2)
Egor Sokolov	$95,000 (3)
Max Jones	$89,500 (1)
Nate Schnarr	$80,000 (3)
Nathan Legare	$80,000 (3)
Matt Spencer	$77,500 (1)
Patrick Sieloff	$77,500 (1)
Jake Leschyshyn	$77,000 (1)
Jake Lucchini	$70,000 (1)
Akira Schmid	$65,000 (3)
Fedor Gordeev	$65,000 (3)
Matt Schmalz	$62,500 (1)
Greg Meireles	$50,000 (3)
Michael McNiven	$47,500 (1)
Mark Kastelic	$0 (0)
Alexander Holtz	$0 (0)
Total Farm Players	25
Salary Commitment
Year 2022 : $2,018,000
Year 2023 : $1,312,500
Year 2024 : $532,500
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,018,000
Year 2023 : $1,292,500
Year 2024 : $532,500
Year 2025 : $0

Montreal Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	6000 - $58 - 6,000 - 100.00%
Level 2:	5000 - $32 - 4,828 - 96.56%
Level 3:	4000 - $16 - 3,200 - 80.00%
Level 4:	5000 - $9 - 4,368 - 87.36%
Luxury :	1273 - $119 - 1,186 - 93.13%
Total Capacity :	21273
Team Popularity :	110.00%
Income
Home Games Left	31
Average Attendance - %	19,582 - 92.05%
Average Income per Game	$1,093,780
Year to Date Revenue	$10,937,796
Expense
Pro Players Total Salaries	$62,975,000
Farm Players Total Salaries	$2,151,000
Coaches Total Salaries	$2,550,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$14,865,309
Farm Year To Date Expenses	$713,811
Pro Salary Cap To Date	$14,439,295
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$33,907,168
Pro Remaining Season Days	115
Pro Expenses Per Days	$425,822
Pro Estimated Expenses	$48,969,530
Farm Remaining Season Days	114
Farm Expenses Per Days	$19,543
Farm Estimated Expenses	$2,227,902
Estimated Season Expenses	$51,197,432
Estimated Season Salary Cap	$62,084,830
Estimate Under Maximum Salary Cap of $67,500,000	$5,415,170
Estimate Over Minimum Salary Cap of $43,000,000	$19,084,830
Current Bank Account	$34,032,888
Projected Bank Account	$16,742,624

Pro Players Salaries
Braden Holtby	$6,000,000 (1)
Dmitry Kulikov	$5,250,000 (1)
Mikael Backlund	$5,000,000 (3)
Anthony Duclair	$5,000,000 (5)
Mikhail Sergachev	$5,000,000 (2)
Reilly Smith	$4,650,000 (2)
Nikita Zaitsev	$4,000,000 (3)
Mathieu Perreault	$4,000,000 (1)
Victor Rask	$3,250,000 (2)
Derick Brassard	$3,000,000 (3)
Nathan Beaulieu	$2,750,000 (3)
Charles Hudon	$2,000,000 (3)
Tim Schaller	$2,000,000 (1)
Jake Evans	$1,750,000 (3)
Joel Eriksson Ek	$1,750,000 (2)
Owen Tippett	$1,750,000 (3)
Jesperi Kotkaniemi	$1,500,000 (2)
Zachary Fucale	$1,500,000 (3)
Noah Juulsen	$1,125,000 (1)
Moritz Seider	$900,000 (1)
Rem Pitlick	$800,000 (2)
Total Pro Players	21
Salary Commitment
Year 2022 : $62,975,000
Year 2023 : $43,950,000
Year 2024 : $26,750,000
Year 2025 : $5,000,000
Salary Average Commitment
Year 2022 : $62,108,334
Year 2023 : $43,500,000
Year 2024 : $26,750,000
Year 2025 : $5,000,000
Salary Cap with 1 Way Contract
Year 2022 : $62,975,000
Year 2023 : $43,700,000
Year 2024 : $26,750,000
Year 2025 : $5,000,000

Farm Players Salaries
John Moore	$275,000 (2)
Cory Schneider	$140,000 (2)
Garnet Hathaway	$135,000 (1)
Dylan McIlrath	$119,000 (1)
Ryan Suzuki	$100,000 (2)
Jeff Malott	$90,000 (3)
Lukas Vejdemo	$90,000 (3)
Josiah Didier	$90,000 (2)
Yannick Veilleux	$90,000 (2)
Hunter Jones	$85,000 (2)
Jeremy Gregoire	$85,000 (3)
Trey Fix-Wolansky	$80,000 (1)
Dave Gust	$80,000 (2)
Corey Schueneman	$80,000 (2)
Samuel Bolduc	$80,000 (2)
Matt Bradley	$77,000 (1)
Cole Schneider	$75,000 (1)
Ryan Schmelzer	$72,500 (2)
Dalton Thrower	$70,000 (1)
Sam Miletic	$70,000 (1)
Jacob LeGuerrier	$62,500 (3)
Christopher Wilkie	$55,000 (2)
Hayden Hawkey	$50,000 (2)
Total Farm Players	23
Salary Commitment
Year 2022 : $2,151,000
Year 2023 : $1,525,000
Year 2024 : $327,500
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,151,000
Year 2023 : $1,525,000
Year 2024 : $327,500
Year 2025 : $0

Nashville Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6350 - $59 - 6,140 - 96.69%
Level 2:	5292 - $32 - 5,077 - 95.93%
Level 3:	2117 - $20 - 2,035 - 96.12%
Level 4:	3175 - $12 - 2,989 - 94.13%
Luxury :	1179 - $126 - 1,178 - 99.94%
Total Capacity :	18113
Team Popularity :	114.00%
Income
Home Games Left	32
Average Attendance - %	17,418 - 96.17%
Average Income per Game	$1,121,616
Year to Date Revenue	$10,094,543
Expense
Pro Players Total Salaries	$62,550,000
Farm Players Total Salaries	$3,469,500
Coaches Total Salaries	$1,900,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$14,759,698
Farm Year To Date Expenses	$1,105,980
Pro Salary Cap To Date	$14,589,313
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$35,891,708
Pro Remaining Season Days	115
Pro Expenses Per Days	$416,118
Pro Estimated Expenses	$47,853,570
Farm Remaining Season Days	114
Farm Expenses Per Days	$30,924
Farm Estimated Expenses	$3,525,336
Estimated Season Expenses	$51,378,906
Estimated Season Salary Cap	$61,913,308
Estimate Under Maximum Salary Cap of $67,500,000	$5,586,692
Estimate Over Minimum Salary Cap of $43,000,000	$18,913,308
Current Bank Account	$32,248,508
Projected Bank Account	$16,761,310

Pro Players Salaries
Ryan Johansen	$9,000,000 (4)
Filip Forsberg	$6,000,000 (6)
Mikael Granlund	$5,000,000 (4)
Kevin Hayes	$4,750,000 (2)
Viktor Arvidsson	$4,500,000 (4)
Casey Cizikas	$3,750,000 (4)
Jonas Brodin	$3,000,000 (5)
Derek Forbort	$2,750,000 (2)
Anton Stralman	$2,500,000 (2)
Scott Mayfield	$2,500,000 (2)
Alexander Kerfoot	$2,500,000 (2)
Luke Glendening	$2,000,000 (2)
Matt Irwin	$2,000,000 (1)
Antti Suomela	$2,000,000 (2)
Laurent Brossoit	$2,000,000 (4)
Brandon Montour	$1,800,000 (2)
Tanner Kero	$1,750,000 (1)
Kevin Labanc	$1,750,000 (3)
Riley Sheahan	$1,500,000 (2)
Ville Husso	$1,500,000 (3)
Total Pro Players	20
Salary Commitment
Year 2022 : $62,550,000
Year 2023 : $62,400,000
Year 2024 : $40,425,000
Year 2025 : $34,675,000
Salary Average Commitment
Year 2022 : $61,817,113
Year 2023 : $57,957,113
Year 2024 : $36,336,279
Year 2025 : $32,837,946
Salary Cap with 1 Way Contract
Year 2022 : $62,550,000
Year 2023 : $58,800,000
Year 2024 : $36,500,000
Year 2025 : $33,250,000

Farm Players Salaries
Nick Cousins	$250,000 (1)
Karson Kuhlman	$250,000 (1)
A.J. Greer	$200,000 (1)
Brandon Pirri	$175,000 (2)
Nikolai Knyzhov	$175,000 (2)
Nick DeSimone	$150,000 (1)
Seth Griffith	$150,000 (5)
Yakov Trenin	$150,000 (3)
Nic Dowd	$122,500 (1)
Dakota Mermis	$110,000 (1)
Gemel Smith	$110,000 (1)
Gage Quinney	$100,000 (2)
Erik Brannstrom	$100,000 (1)
Pierre-Olivier Joseph	$100,000 (1)
Justin Kirkland	$100,000 (2)
Urho Vaakanainen	$100,000 (1)
Wyatt Newpower	$100,000 (2)
Christopher Gibson	$100,000 (2)
Tye Felhaber	$97,500 (2)
Liam O'Brien	$95,000 (1)
Kyle Keyser	$95,000 (2)
Libor Hajek	$92,500 (2)
Buddy Robinson	$87,000 (1)
Mat Robson	$85,000 (3)
Cameron Hebig	$85,000 (3)
Mason Jobst	$80,000 (3)
Nick Wolff	$75,000 (2)
Brandon Gignac	$75,000 (3)
James Hamblin	$60,000 (2)
Total Farm Players	29
Salary Commitment
Year 2022 : $3,469,500
Year 2023 : $1,875,000
Year 2024 : $802,500
Year 2025 : $222,500
Salary Average Commitment
Year 2022 : $3,520,166
Year 2023 : $1,898,166
Year 2024 : $723,999
Year 2025 : $204,000

New Jersey Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - $58 - 5,961 - 99.34%
Level 2:	5000 - $30 - 4,982 - 99.65%
Level 3:	2000 - $17 - 2,000 - 100.00%
Level 4:	3000 - $8 - 3,000 - 100.00%
Luxury :	1625 - $124 - 1,300 - 80.01%
Total Capacity :	17625
Team Popularity :	106.00%
Income
Home Games Left	32
Average Attendance - %	17,243 - 97.83%
Average Income per Game	$1,064,460
Year to Date Revenue	$9,580,137
Expense
Pro Players Total Salaries	$59,925,000
Farm Players Total Salaries	$2,299,800
Coaches Total Salaries	$2,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$14,942,279
Farm Year To Date Expenses	$808,561
Pro Salary Cap To Date	$14,552,781
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$34,062,709
Pro Remaining Season Days	115
Pro Expenses Per Days	$404,770
Pro Estimated Expenses	$46,548,550
Farm Remaining Season Days	114
Farm Expenses Per Days	$21,853
Farm Estimated Expenses	$2,491,242
Estimated Season Expenses	$49,039,792
Estimated Season Salary Cap	$59,890,726
Estimate Under Maximum Salary Cap of $67,500,000	$7,609,274
Estimate Over Minimum Salary Cap of $43,000,000	$16,890,726
Current Bank Account	$46,583,654
Projected Bank Account	$31,606,571

Pro Players Salaries
Ilya Sorokin	$6,000,000 (6)
Evgenii Dadonov	$5,500,000 (1)
Nico Hischier	$5,200,000 (7)
Ryan Dzingel	$4,500,000 (2)
Jack Eichel	$4,400,000 (3)
Jaccob Slavin	$4,000,000 (4)
Brayden McNabb	$4,000,000 (1)
Jakub Vrana	$3,900,000 (7)
Jimmy Vesey	$3,000,000 (2)
Joonas Donskoi	$2,700,000 (3)
Jake DeBrusk (1 Way Contract)	$2,600,000 (6)
Marcus Pettersson	$2,400,000 (7)
Ryan Pulock (1 Way Contract)	$2,300,000 (3)
Thomas Greiss	$2,000,000 (1)
Filip Hronek	$1,900,000 (3)
Jared McCann	$1,750,000 (2)
Logan Stanley	$1,000,000 (2)
Joe Veleno	$1,000,000 (3)
Justin Holl	$925,000 (1)
Jason Robertson	$850,000 (1)
Total Pro Players	20
Salary Commitment
Year 2022 : $59,925,000
Year 2023 : $48,950,000
Year 2024 : $41,400,000
Year 2025 : $26,600,000
Salary Average Commitment
Year 2022 : $60,994,444
Year 2023 : $46,969,444
Year 2024 : $36,969,444
Year 2025 : $24,636,111
Salary Cap with 1 Way Contract
Year 2022 : $59,925,000
Year 2023 : $46,650,000
Year 2024 : $36,400,000
Year 2025 : $24,100,000

Farm Players Salaries
Karl Alzner	$300,000 (1)
Stefan Noesen	$135,000 (2)
Filip Gustavsson	$104,500 (1)
Parker Kelly	$100,000 (1)
Thomas Harley	$100,000 (3)
Peyton Krebs	$100,000 (3)
Louis Belpedio	$96,800 (1)
Johnathan Kovacevic	$80,000 (1)
Tyler Benson	$80,000 (1)
Joseph Woll	$80,000 (3)
Fredrik Karlstrom	$80,000 (2)
Cal O'Reilly	$80,000 (1)
Thomas Novak	$80,000 (1)
Jani Hakanpaa	$80,000 (1)
Ryan Reaves	$80,000 (1)
Frederic Allard	$80,000 (1)
Matt Iacopelli	$75,000 (1)
Danick Martel	$75,000 (1)
Max Zimmer	$70,000 (1)
Tarmo Reunanen	$70,000 (1)
Curtis Hall	$70,000 (3)
Niko Mikkola	$66,000 (1)
Brandon Saigeon	$62,500 (1)
Kyle Olson	$55,000 (2)
Cole Coskey	$50,000 (2)
Zachary Bouthillier	$50,000 (2)
Total Farm Players	26
Salary Commitment
Year 2022 : $2,299,800
Year 2023 : $720,000
Year 2024 : $350,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,353,800
Year 2023 : $720,000
Year 2024 : $350,000
Year 2025 : $0

New York Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	UBS Arena
Level 1:	6000 - $58 - 6,000 - 100.00%
Level 2:	5000 - $31 - 5,000 - 100.00%
Level 3:	2100 - $18 - 2,100 - 100.00%
Level 4:	3013 - $13 - 2,918 - 96.85%
Luxury :	1000 - $138 - 997 - 99.67%
Total Capacity :	17113
Team Popularity :	116.00%
Income
Home Games Left	32
Average Attendance - %	17,015 - 99.43%
Average Income per Game	$1,063,275
Year to Date Revenue	$9,569,474
Expense
Pro Players Total Salaries	$58,925,500
Farm Players Total Salaries	$2,095,750
Coaches Total Salaries	$2,575,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$15,659,505
Farm Year To Date Expenses	$775,561
Pro Salary Cap To Date	$15,227,421
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$34,024,796
Pro Remaining Season Days	115
Pro Expenses Per Days	$399,345
Pro Estimated Expenses	$45,924,675
Farm Remaining Season Days	114
Farm Expenses Per Days	$19,177
Farm Estimated Expenses	$2,186,178
Estimated Season Expenses	$48,110,853
Estimated Season Salary Cap	$59,809,241
Estimate Under Maximum Salary Cap of $67,500,000	$7,690,759
Estimate Over Minimum Salary Cap of $43,000,000	$16,809,241
Current Bank Account	$24,281,858
Projected Bank Account	$10,195,801

Pro Players Salaries
John Tavares	$6,750,000 (4)
Erik Johnson (Out of Payroll)	$6,500,000 (3)
Jakob Silfverberg	$6,000,000 (1)
Johnny Gaudreau	$5,250,000 (4)
Jonathan Marchessault	$5,000,000 (3)
Jordan Staal	$4,750,000 (3)
Aaron Ekblad	$4,450,000 (2)
Richard Panik	$4,300,000 (1)
Jake Muzzin	$4,000,000 (3)
Tyler Pitlick	$3,500,000 (1)
Alexander Edler	$3,000,000 (2)
David Rittich	$2,500,000 (3)
Adam Henrique	$2,100,000 (2)
Antti Raanta	$2,000,000 (2)
Eric Staal	$1,500,000 (1)
Jeremy Lauzon	$940,500 (1)
Joe Thornton	$775,000 (1)
Ross Colton	$750,000 (1)
Vladislav Gavrikov	$700,000 (4)
Mason Appleton	$660,000 (1)
Total Pro Players	20
Salary Commitment
Year 2022 : $65,425,500
Year 2023 : $46,850,000
Year 2024 : $33,750,000
Year 2025 : $14,000,000
Salary Average Commitment
Year 2022 : $60,708,893
Year 2023 : $44,475,060
Year 2024 : $33,817,917
Year 2025 : $12,718,750
Salary Cap with 1 Way Contract
Year 2022 : $65,425,500
Year 2023 : $47,000,000
Year 2024 : $35,450,000
Year 2025 : $12,700,000

Farm Players Salaries
Alexei Melnichuk	$170,000 (1)
Cameron Gaunce	$135,500 (1)
Louis Domingue	$125,000 (2)
Justin Dowling	$100,000 (1)
Jaycob Megna	$95,000 (2)
Shane Bowers	$95,000 (1)
Robbie Russo	$95,000 (1)
Martin Frk	$95,000 (2)
Matthew Peca	$92,500 (2)
Dominic Turgeon	$90,750 (1)
Andy Andreoff	$90,000 (1)
Taylor Fedun	$90,000 (1)
Tommy Cross	$90,000 (1)
Paul LaDue	$87,500 (2)
Gabriel Bourque	$87,000 (1)
Garrett Wilson	$82,500 (1)
Alex Belzile	$80,000 (1)
Thomas Hickey	$72,500 (1)
Patrick Khodorenko	$58,500 (2)
Evan Cormier	$55,000 (1)
Oskar Steen	$49,000 (1)
Matej Pekar	$47,500 (3)
Mitch Eliot	$42,500 (1)
Mitchell Chaffee	$35,000 (1)
Adam Raska	$35,000 (3)
Total Farm Players	25
Salary Commitment
Year 2022 : $2,095,750
Year 2023 : $636,000
Year 2024 : $82,500
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,092,417
Year 2023 : $636,000
Year 2024 : $82,500
Year 2025 : $0

New York Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $55 - 6,000 - 100.00%
Level 2:	5000 - $25 - 5,000 - 100.00%
Level 3:	2200 - $11 - 2,200 - 100.00%
Level 4:	4000 - $5 - 4,000 - 100.00%
Luxury :	1000 - $130 - 1,000 - 100.00%
Total Capacity :	18200
Team Popularity :	110.00%
Income
Home Games Left	32
Average Attendance - %	18,200 - 100.00%
Average Income per Game	$937,508
Year to Date Revenue	$8,437,572
Expense
Pro Players Total Salaries	$51,881,200
Farm Players Total Salaries	$2,410,000
Coaches Total Salaries	$3,250,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$12,947,735
Farm Year To Date Expenses	$883,247
Pro Salary Cap To Date	$12,400,035
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$30,000,256
Pro Remaining Season Days	115
Pro Expenses Per Days	$356,126
Pro Estimated Expenses	$40,954,490
Farm Remaining Season Days	114
Farm Expenses Per Days	$22,583
Farm Estimated Expenses	$2,574,462
Estimated Season Expenses	$43,528,952
Estimated Season Salary Cap	$51,652,295
Estimate Under Maximum Salary Cap of $67,500,000	$15,847,705
Estimate Over Minimum Salary Cap of $43,000,000	$8,652,295
Current Bank Account	$29,113,598
Projected Bank Account	$15,584,902

Pro Players Salaries
Ryan Ellis	$5,250,000 (7)
Ryan McDonagh	$5,000,000 (2)
Andreas Athanasiou	$3,500,000 (2)
Daniel Sprong	$3,500,000 (4)
Sonny Milano	$3,500,000 (4)
Jack Johnson	$3,250,000 (1)
Matt Murray	$3,250,000 (2)
Mike Smith	$2,750,000 (1)
Tyler Bertuzzi	$2,500,000 (1)
Dominik Kahun	$2,500,000 (2)
Ilya Samsonov	$2,000,000 (6)
Mike Reilly	$2,000,000 (2)
Brendan Perlini	$1,900,000 (1)
Nicolas Hague	$1,750,000 (3)
Filip Chytil	$1,400,000 (5)
Nicholas Merkley	$1,210,000 (2)
Ryan Poehling	$1,200,000 (3)
Ville Heinola	$1,000,000 (2)
Matthew Boldy	$1,000,000 (2)
J.J. Moser	$950,000 (3)
Morgan Frost	$900,000 (1)
MacKenzie MacEachern	$871,200 (1)
Curtis Douglas	$700,000 (3)
Total Pro Players	23
Salary Commitment
Year 2022 : $51,881,200
Year 2023 : $42,110,000
Year 2024 : $23,300,000
Year 2025 : $18,000,000
Salary Average Commitment
Year 2022 : $52,262,807
Year 2023 : $39,647,857
Year 2024 : $20,970,000
Year 2025 : $16,190,000
Salary Cap with 1 Way Contract
Year 2022 : $51,881,200
Year 2023 : $39,710,000
Year 2024 : $20,250,000
Year 2025 : $15,650,000

Farm Players Salaries
Arttu Ruotsalainen	$250,000 (3)
Jayden Halbgewachs	$220,000 (1)
Nic Petan	$192,500 (1)
Brennan Menell	$150,000 (1)
Thomas Schemitsch	$97,500 (2)
Lucas Carlsson	$95,000 (3)
Josh Dunne	$92,500 (1)
Mathieu Olivier	$85,000 (3)
Kristian Vesalainen	$85,000 (1)
Pascal Laberge	$80,000 (1)
Keith Petruzzelli	$80,000 (3)
Nathan Smith	$80,000 (3)
Oskari Laaksonen	$80,000 (2)
Kody Clark	$80,000 (3)
Conner Bleackley	$75,000 (3)
Evan Polei	$75,000 (1)
Timothy Gettinger	$75,000 (3)
Logan Thompson	$65,000 (1)
Zane McIntyre	$65,000 (3)
Anthony Angello	$65,000 (2)
Wyatte Wylie	$65,000 (2)
Jake Kupsky	$60,000 (3)
Brett McKenzie	$55,000 (1)
Cole Moberg	$47,500 (3)
Travis Barron	$47,500 (2)
Tyler Angle	$47,500 (2)
Total Farm Players	26
Salary Commitment
Year 2022 : $2,410,000
Year 2023 : $1,395,000
Year 2024 : $992,500
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,396,000
Year 2023 : $1,395,000
Year 2024 : $992,500
Year 2025 : $0

Ottawa Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Place
Level 1:	6000 - $55 - 5,931 - 98.85%
Level 2:	5000 - $30 - 5,000 - 100.00%
Level 3:	2153 - $17 - 2,139 - 99.35%
Level 4:	5000 - $7 - 4,809 - 96.17%
Luxury :	1000 - $145 - 961 - 96.07%
Total Capacity :	19153
Team Popularity :	112.00%
Income
Home Games Left	31
Average Attendance - %	18,839 - 98.36%
Average Income per Game	$1,032,214
Year to Date Revenue	$10,322,140
Expense
Pro Players Total Salaries	$64,550,000
Farm Players Total Salaries	$2,545,000
Coaches Total Salaries	$3,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$16,150,329
Farm Year To Date Expenses	$907,981
Pro Salary Cap To Date	$15,663,483
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$31,998,634
Pro Remaining Season Days	115
Pro Expenses Per Days	$437,829
Pro Estimated Expenses	$50,350,335
Farm Remaining Season Days	114
Farm Expenses Per Days	$24,139
Farm Estimated Expenses	$2,751,846
Estimated Season Expenses	$53,102,181
Estimated Season Salary Cap	$64,500,648
Estimate Under Maximum Salary Cap of $67,500,000	$2,999,352
Estimate Over Minimum Salary Cap of $43,000,000	$21,500,648
Current Bank Account	$20,097,550
Projected Bank Account	($1,005,997)

Pro Players Salaries
Steven Stamkos	$7,500,000 (3)
Logan Couture	$6,000,000 (3)
Frederik Andersen	$5,750,000 (3)
Phil Kessel	$5,000,000 (3)
Shayne Gostisbehere	$5,000,000 (5)
Jake Guentzel	$5,000,000 (4)
Brayden Point	$4,500,000 (5)
Adam Larsson	$4,250,000 (2)
Connor Murphy	$3,000,000 (1)
Craig Smith	$2,000,000 (3)
Mark Pysyk	$2,000,000 (1)
Chandler Stephenson	$2,000,000 (1)
Mattias Janmark	$1,900,000 (2)
Zach Whitecloud	$1,800,000 (1)
Zachary Sawchenko	$1,500,000 (3)
Jake Bean	$1,500,000 (3)
Jesper Fast (1 Way Contract)	$1,350,000 (1)
-1 Way Contract Salary Cap :	$1,350,000
Trevor Lewis	$1,300,000 (1)
Milan Lucic	$1,250,000 (1)
Pierre-Edouard Bellemare	$1,250,000 (2)
Connor Mackey (Out of Payroll)	$1,200,000 (3)
Nicolas Roy	$700,000 (1)
Total Pro Players	22
Salary Commitment
Year 2022 : $65,750,000
Year 2023 : $53,550,000
Year 2024 : $46,450,000
Year 2025 : $16,600,000
Salary Average Commitment
Year 2022 : $65,251,190
Year 2023 : $53,208,333
Year 2024 : $45,858,333
Year 2025 : $14,912,500
Salary Cap with 1 Way Contract
Year 2022 : $65,750,000
Year 2023 : $52,350,000
Year 2024 : $44,950,000
Year 2025 : $14,500,000

Farm Players Salaries
Ryan MacInnis	$120,000 (3)
Brandon Davidson	$115,000 (1)
Tyler Bozak	$110,000 (2)
Calle Rosen	$110,000 (2)
Devante Smith-Pelly	$110,000 (3)
Alexander True	$110,000 (1)
Josh Archibald	$100,000 (3)
Trevor Van Riemsdyk	$100,000 (1)
Dustin Tokarski	$100,000 (2)
Dmytro Timashov	$100,000 (2)
Yannick Weber	$100,000 (1)
Nathan Todd	$95,000 (2)
Nicolas Deslauriers	$90,000 (1)
Boris Katchouk	$90,000 (1)
Troy Grosenick	$90,000 (1)
Nick Lappin	$85,000 (1)
Alex Limoges	$85,000 (1)
Richard Clune	$85,000 (1)
Jared McIsaac	$85,000 (3)
Ethan Prow	$85,000 (1)
Gabriel Dumont	$80,000 (1)
Logan Hutsko	$80,000 (3)
Reilly Walsh	$75,000 (2)
Sean Day	$75,000 (1)
Dominic Toninato	$75,000 (1)
Martin Ouellette	$75,000 (1)
Jesper Lindgren	$70,000 (1)
Garrett Metcalf	$50,000 (1)
Total Farm Players	28
Salary Commitment
Year 2022 : $2,545,000
Year 2023 : $1,085,000
Year 2024 : $495,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,545,000
Year 2023 : $1,085,000
Year 2024 : $495,000
Year 2025 : $0

Philadelphia Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wachovia Center
Level 1:	6000 - $64 - 5,619 - 93.64%
Level 2:	5000 - $32 - 4,912 - 98.25%
Level 3:	2319 - $17 - 2,229 - 96.10%
Level 4:	5200 - $7 - 4,865 - 93.56%
Luxury :	1000 - $167 - 892 - 89.16%
Total Capacity :	19519
Team Popularity :	122.00%
Income
Home Games Left	32
Average Attendance - %	18,516 - 94.86%
Average Income per Game	$1,126,626
Year to Date Revenue	$10,139,632
Expense
Pro Players Total Salaries	$66,275,000
Farm Players Total Salaries	$1,681,900
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$16,457,066
Farm Year To Date Expenses	$652,349
Pro Salary Cap To Date	$16,091,948
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$36,052,025
Pro Remaining Season Days	115
Pro Expenses Per Days	$445,888
Pro Estimated Expenses	$51,277,120
Farm Remaining Season Days	114
Farm Expenses Per Days	$17,761
Farm Estimated Expenses	$2,024,754
Estimated Season Expenses	$53,301,874
Estimated Season Salary Cap	$66,234,248
Estimate Under Maximum Salary Cap of $67,500,000	$1,265,752
Estimate Over Minimum Salary Cap of $43,000,000	$23,234,248
Current Bank Account	$62,808,282
Projected Bank Account	$45,558,433

Pro Players Salaries
Alexander Ovechkin	$7,000,000 (3)
Ryan O'Reilly	$6,000,000 (1)
Sean Monahan	$5,500,000 (6)
Matt Duchene	$5,500,000 (1)
James Reimer	$5,000,000 (2)
Shea Weber	$5,000,000 (2)
Ivan Provorov	$4,750,000 (4)
Kyle Okposo	$4,500,000 (2)
Cam Fowler	$3,700,000 (2)
Cam Atkinson	$3,250,000 (1)
Devan Dubnyk	$3,000,000 (1)
Blake Coleman (1 Way Contract)	$2,900,000 (3)
Justin Braun	$2,250,000 (1)
Vince Dunn	$2,100,000 (3)
Barclay Goodrow	$1,675,000 (3)
John Quenneville	$1,100,000 (1)
Eric Robinson	$900,000 (1)
Pierre Engvall	$850,000 (2)
Morgan Geekie	$800,000 (1)
John Marino	$500,000 (1)
Total Pro Players	20
Salary Commitment
Year 2022 : $66,275,000
Year 2023 : $44,725,000
Year 2024 : $26,675,000
Year 2025 : $11,750,000
Salary Average Commitment
Year 2022 : $65,674,999
Year 2023 : $42,999,999
Year 2024 : $23,218,749
Year 2025 : $9,847,916
Salary Cap with 1 Way Contract
Year 2022 : $66,275,000
Year 2023 : $42,975,000
Year 2024 : $23,925,000
Year 2025 : $10,250,000

Farm Players Salaries
Austin Czarnik	$135,000 (1)
Patrik Nemeth	$110,000 (1)
Michael Chaput	$99,900 (2)
Kieffer Bellows	$95,000 (1)
Akil Thomas	$90,000 (2)
Michael Mersch	$90,000 (2)
Glenn Gawdin	$85,000 (3)
Eamon McAdam	$72,500 (1)
Jeremy Swayman	$70,000 (2)
Marc Del Gaizo	$70,000 (3)
Zayde Wisdom	$70,000 (2)
Terrance Amorosa	$68,000 (1)
Ivan Chukarov	$60,000 (1)
Brett Gallant	$60,000 (1)
Nolan Valleau	$60,000 (1)
Hugh McGing	$60,000 (2)
Vincent Desharnais	$52,250 (1)
Otto Somppi	$52,250 (1)
Cole Koepke	$50,000 (2)
Mikhail Berdin	$50,000 (1)
Jake Ryczek	$49,500 (1)
Pavel Shen	$47,500 (1)
Jacob McGrew	$45,000 (2)
Cedric Pare	$40,000 (2)
Total Farm Players	24
Salary Commitment
Year 2022 : $1,681,900
Year 2023 : $769,900
Year 2024 : $155,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $1,681,900
Year 2023 : $769,900
Year 2024 : $155,000
Year 2025 : $0

Pittsburgh Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	6000 - $55 - 6,000 - 100.00%
Level 2:	5000 - $30 - 5,000 - 100.00%
Level 3:	1600 - $20 - 1,600 - 100.00%
Level 4:	3732 - $8 - 3,732 - 100.00%
Luxury :	800 - $165 - 797 - 99.66%
Total Capacity :	17132
Team Popularity :	108.00%
Income
Home Games Left	33
Average Attendance - %	17,129 - 99.98%
Average Income per Game	$1,003,369
Year to Date Revenue	$8,026,952
Expense
Pro Players Total Salaries	$63,475,000
Farm Players Total Salaries	$2,420,500
Coaches Total Salaries	$3,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$15,946,065
Farm Year To Date Expenses	$860,486
Pro Salary Cap To Date	$15,459,220
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$33,111,177
Pro Remaining Season Days	115
Pro Expenses Per Days	$430,757
Pro Estimated Expenses	$49,537,055
Farm Remaining Season Days	114
Farm Expenses Per Days	$23,315
Farm Estimated Expenses	$2,657,910
Estimated Season Expenses	$52,194,965
Estimated Season Salary Cap	$63,483,105
Estimate Under Maximum Salary Cap of $67,500,000	$4,016,895
Estimate Over Minimum Salary Cap of $43,000,000	$20,483,105
Current Bank Account	$22,262,017
Projected Bank Account	$3,178,229

Pro Players Salaries
Evgeny Kuznetsov	$6,500,000 (3)
John Carlson	$6,350,000 (5)
Seth Jones	$6,000,000 (6)
Jakub Voracek	$5,500,000 (4)
Calle Jarnkrok	$4,500,000 (4)
Dominik Kubalik	$3,900,000 (1)
Tom Wilson	$3,750,000 (4)
Anthony Cirelli	$3,000,000 (2)
Victor Olofsson	$3,000,000 (3)
Dmitry Orlov	$2,750,000 (2)
Anton Forsberg	$2,750,000 (4)
Ryan Graves	$2,500,000 (5)
Frank Vatrano	$2,500,000 (1)
MacKenzie Weegar	$2,500,000 (1)
Vinnie Hinostroza	$2,000,000 (1)
Robert Hagg	$1,700,000 (2)
Sean Kuraly	$1,500,000 (1)
Ryan Carpenter	$1,050,000 (2)
Vasily Podkolzin	$925,000 (3)
Elvis Merzlikins	$800,000 (1)
Total Pro Players	20
Salary Commitment
Year 2022 : $63,475,000
Year 2023 : $50,275,000
Year 2024 : $41,375,000
Year 2025 : $30,250,000
Salary Average Commitment
Year 2022 : $59,451,785
Year 2023 : $48,464,286
Year 2024 : $40,076,786
Year 2025 : $30,151,786
Salary Cap with 1 Way Contract
Year 2022 : $63,475,000
Year 2023 : $50,275,000
Year 2024 : $41,775,000
Year 2025 : $31,350,000

Farm Players Salaries
Justin Bailey	$125,000 (3)
Zac Dalpe	$125,000 (1)
Sheldon Dries	$121,000 (1)
Juho Lammikko	$110,000 (1)
Carl Dahlstrom	$104,500 (2)
Colin Blackwell	$100,000 (5)
Tyrell Goulbourne	$100,000 (4)
Dylan DeMelo	$100,000 (2)
Garrett Pilon	$100,000 (4)
Jake Bischoff	$97,500 (2)
Lassi Thomson	$97,500 (2)
Sam Lafferty	$97,500 (2)
Luke Johnson	$95,000 (1)
Tyler Parsons	$95,000 (2)
Anthony Bitetto	$95,000 (1)
Andy Welinski	$92,500 (2)
Dan Vladar	$90,000 (3)
Connor Bunnaman	$85,000 (4)
Adam Clendening	$80,000 (2)
Ryan Jones	$70,000 (2)
Adam Ruzicka	$70,000 (1)
Mac Hollowell	$67,500 (3)
Ivan Prosvetov	$67,500 (1)
Mason Primeau	$65,000 (2)
Dakota Joshua	$60,000 (1)
Brett Murray	$60,000 (1)
Dawson Barteaux	$50,000 (2)
Total Farm Players	27
Salary Commitment
Year 2022 : $2,420,500
Year 2023 : $1,624,500
Year 2024 : $667,500
Year 2025 : $385,000
Salary Average Commitment
Year 2022 : $2,323,208
Year 2023 : $1,616,375
Year 2024 : $667,500
Year 2025 : $385,000

San Jose Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	6000 - $62 - 5,209 - 86.82%
Level 2:	5000 - $34 - 4,332 - 86.64%
Level 3:	2000 - $22 - 1,745 - 87.26%
Level 4:	3396 - $14 - 2,746 - 80.85%
Luxury :	1100 - $142 - 954 - 86.72%
Total Capacity :	17496
Team Popularity :	108.00%
Income
Home Games Left	33
Average Attendance - %	14,986 - 85.65%
Average Income per Game	$1,016,969
Year to Date Revenue	$8,135,754
Expense
Pro Players Total Salaries	$64,700,000
Farm Players Total Salaries	$2,117,000
Coaches Total Salaries	$2,350,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$15,971,706
Farm Year To Date Expenses	$726,254
Pro Salary Cap To Date	$15,606,578
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$33,559,985
Pro Remaining Season Days	115
Pro Expenses Per Days	$435,526
Pro Estimated Expenses	$50,085,490
Farm Remaining Season Days	114
Farm Expenses Per Days	$19,649
Farm Estimated Expenses	$2,239,986
Estimated Season Expenses	$52,325,476
Estimated Season Salary Cap	$64,557,248
Estimate Under Maximum Salary Cap of $67,500,000	$2,942,752
Estimate Over Minimum Salary Cap of $43,000,000	$21,557,248
Current Bank Account	$15,976,856
Projected Bank Account	($2,788,635)

Pro Players Salaries
Alex Killorn	$6,500,000 (3)
Brent Burns	$6,150,000 (1)
Martin Jones	$6,000,000 (4)
Aleksander Barkov	$6,000,000 (3)
Darnell Nurse	$5,500,000 (5)
Ryan Nugent-Hopkins	$4,500,000 (1)
Marc-Edouard Vlasic	$4,250,000 (2)
Alec Martinez	$4,000,000 (3)
Martin Necas	$3,500,000 (3)
Radko Gudas	$3,250,000 (1)
Kevin Fiala	$3,000,000 (3)
Andrew Copp	$2,500,000 (1)
Johan Larsson	$1,450,000 (3)
Alexander Nylander	$1,300,000 (2)
Ethan Bear	$1,150,000 (2)
Joel Farabee	$1,000,000 (1)
Cole Caufield	$1,000,000 (3)
Josh Norris	$1,000,000 (2)
Patrick Maroon	$1,000,000 (2)
Hunter Miska (1 Way Contract)	$950,000 (1)
-1 Way Contract Salary Cap :	$950,000
Igor Shesterkin	$700,000 (1)
Total Pro Players	21
Salary Commitment
Year 2022 : $64,700,000
Year 2023 : $45,900,000
Year 2024 : $36,700,000
Year 2025 : $11,500,000
Salary Average Commitment
Year 2022 : $63,192,064
Year 2023 : $44,783,731
Year 2024 : $36,208,731
Year 2025 : $11,127,778
Salary Cap with 1 Way Contract
Year 2022 : $64,700,000
Year 2023 : $45,650,000
Year 2024 : $36,950,000
Year 2025 : $11,500,000

Farm Players Salaries
Anton Khudobin	$170,000 (2)
Jake McCabe	$140,000 (3)
Michael Dal Colle	$120,000 (3)
Michael Rasmussen	$115,000 (2)
Nils Lundkvist	$95,000 (3)
Mario Ferraro	$95,000 (1)
Jordan Subban	$91,000 (2)
Michael Hutchinson	$90,000 (2)
Nico Daws	$89,000 (3)
Dillon Hamaliuk	$80,000 (3)
William Lagesson	$80,000 (3)
Austin Poganski	$80,000 (2)
Casey Fitzgerald	$80,000 (3)
Graham Knott	$78,000 (2)
Michael Eyssimont	$74,000 (3)
Noah Gregor	$70,000 (1)
Layton Ahac	$70,000 (2)
Markus Niemelainen	$70,000 (2)
Scott Reedy	$70,000 (2)
Connor Dewar	$70,000 (1)
Blake Speers	$65,000 (1)
Riley Tufte	$65,000 (1)
Anthony Louis	$62,500 (2)
Matthew Phillips	$50,000 (2)
Josiah Slavin	$47,500 (2)
Total Farm Players	25
Salary Commitment
Year 2022 : $2,117,000
Year 2023 : $1,732,000
Year 2024 : $758,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,105,000
Year 2023 : $1,740,000
Year 2024 : $758,000
Year 2025 : $0

Seattle Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	6000 - $55 - 5,355 - 89.25%
Level 2:	5000 - $30 - 4,627 - 92.54%
Level 3:	2000 - $21 - 1,595 - 79.76%
Level 4:	4000 - $10 - 3,169 - 79.22%
Luxury :	1000 - $150 - 767 - 76.72%
Total Capacity :	18000
Team Popularity :	100.00%
Income
Home Games Left	32
Average Attendance - %	15,513 - 86.18%
Average Income per Game	$978,266
Year to Date Revenue	$8,804,394
Expense
Pro Players Total Salaries	$59,770,900
Farm Players Total Salaries	$2,329,200
Coaches Total Salaries	$2,350,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$14,980,755
Farm Year To Date Expenses	$739,272
Pro Salary Cap To Date	$14,579,105
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$31,304,512
Pro Remaining Season Days	115
Pro Expenses Per Days	$404,085
Pro Estimated Expenses	$46,469,775
Farm Remaining Season Days	114
Farm Expenses Per Days	$20,061
Farm Estimated Expenses	$2,286,954
Estimated Season Expenses	$48,756,729
Estimated Season Salary Cap	$59,800,555
Estimate Under Maximum Salary Cap of $67,500,000	$7,699,445
Estimate Over Minimum Salary Cap of $43,000,000	$16,800,555
Current Bank Account	$26,148,867
Projected Bank Account	$8,696,650

Pro Players Salaries
Nicklas Backstrom	$6,000,000 (1)
Colin Miller	$5,000,000 (2)
Nazem Kadri	$5,000,000 (3)
Gustav Nyquist	$4,500,000 (2)
Nikita Zadorov	$4,450,000 (2)
Marcus Foligno	$4,250,000 (3)
Nikita Gusev	$3,500,000 (1)
Erik Haula	$3,000,000 (1)
Nick Jensen	$3,000,000 (3)
Anthony Mantha	$2,850,000 (2)
Jan Rutta	$2,850,000 (2)
Kevin Lankinen	$2,750,000 (4)
Denis Gurianov	$2,250,000 (3)
Alexander Barabanov	$2,000,000 (2)
Ryan Murray	$2,000,000 (3)
Samuel Blais	$1,500,000 (3)
Adin Hill	$1,450,000 (2)
Ryan Donato	$1,250,000 (2)
Roland McKeown	$1,200,000 (3)
Logan O'Connor	$970,900 (2)
Total Pro Players	20
Salary Commitment
Year 2022 : $59,770,900
Year 2023 : $51,520,900
Year 2024 : $24,250,000
Year 2025 : $4,000,000
Salary Average Commitment
Year 2022 : $57,736,419
Year 2023 : $44,961,419
Year 2024 : $22,420,162
Year 2025 : $3,300,000
Salary Cap with 1 Way Contract
Year 2022 : $59,770,900
Year 2023 : $47,270,900
Year 2024 : $21,950,000
Year 2025 : $2,750,000

Farm Players Salaries
Alex Barre-Boulet	$220,000 (2)
Kaapo Kahkonen	$150,000 (3)
Brogan Rafferty	$150,000 (2)
Jansen Harkins	$120,000 (1)
Lucas Johansen	$120,000 (2)
Brandon Biro	$100,000 (3)
Arvid Soderblom	$95,000 (2)
Egor Zamula	$95,000 (3)
Rocco Grimaldi	$90,000 (2)
Sebastian D. Aho	$90,000 (1)
Daniil Miromanov	$90,000 (2)
Anton Blidh	$87,000 (2)
Robert Bortuzzo	$85,000 (1)
Kyle Clifford	$85,000 (1)
Felix Sandstrom	$84,700 (1)
Nathan Gerbe	$80,000 (2)
Marian Studenic	$80,000 (3)
Brett Ritchie	$80,000 (2)
Keegan Kolesar	$72,500 (1)
Mikhail Maltsev	$70,000 (2)
Matt Kiersted	$65,000 (3)
Walker Duehr	$60,000 (2)
Tyler Steenbergen	$60,000 (1)
Aarne Talvitie	$50,000 (3)
Peter Abbandonato	$50,000 (1)
Total Farm Players	25
Salary Commitment
Year 2022 : $2,329,200
Year 2023 : $1,602,000
Year 2024 : $550,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,291,700
Year 2023 : $1,644,500
Year 2024 : $545,000
Year 2025 : $0

St. Louis Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6000 - $54 - 6,000 - 100.00%
Level 2:	5000 - $29 - 4,999 - 99.98%
Level 3:	2100 - $15 - 2,100 - 100.00%
Level 4:	5000 - $6 - 4,685 - 93.69%
Luxury :	1150 - $119 - 1,141 - 99.18%
Total Capacity :	19250
Team Popularity :	108.00%
Income
Home Games Left	32
Average Attendance - %	18,924 - 98.31%
Average Income per Game	$989,818
Year to Date Revenue	$8,908,366
Expense
Pro Players Total Salaries	$59,351,000
Farm Players Total Salaries	$2,712,000
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$14,913,531
Farm Year To Date Expenses	$833,026
Pro Salary Cap To Date	$14,487,546
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$31,674,190
Pro Remaining Season Days	115
Pro Expenses Per Days	$401,980
Pro Estimated Expenses	$46,227,700
Farm Remaining Season Days	114
Farm Expenses Per Days	$22,927
Farm Estimated Expenses	$2,613,678
Estimated Season Expenses	$48,841,378
Estimated Season Salary Cap	$59,391,251
Estimate Under Maximum Salary Cap of $67,500,000	$8,108,749
Estimate Over Minimum Salary Cap of $43,000,000	$16,391,251
Current Bank Account	$14,444,435
Projected Bank Account	($2,722,753)

Pro Players Salaries
Tomas Hertl	$6,100,000 (4)
J.T. Miller	$5,500,000 (4)
Vincent Trocheck	$5,500,000 (4)
Ondrej Palat	$4,500,000 (2)
Brandon Saad	$4,000,000 (3)
Esa Lindell	$3,750,000 (4)
Chris Tanev	$3,750,000 (3)
Juuse Saros	$3,500,000 (2)
Artem Zub	$3,250,000 (3)
Erik Gustafsson	$3,000,000 (2)
Mike Matheson	$2,750,000 (3)
Slater Koekkoek	$1,870,000 (1)
Michael Houser	$1,750,000 (3)
Radek Faksa	$1,750,000 (3)
Gustav Forsling	$1,500,000 (1)
Patric Hornqvist	$1,500,000 (1)
Klim Kostin	$1,331,000 (3)
Teddy Blueger (1 Way Contract)	$1,200,000 (1)
Seth Jarvis	$1,000,000 (3)
Kirby Dach	$1,000,000 (1)
Tyler Motte	$850,000 (1)
Total Pro Players	21
Salary Commitment
Year 2022 : $59,351,000
Year 2023 : $51,431,000
Year 2024 : $41,181,000
Year 2025 : $21,350,000
Salary Average Commitment
Year 2022 : $58,127,190
Year 2023 : $50,207,190
Year 2024 : $39,507,190
Year 2025 : $19,842,857
Salary Cap with 1 Way Contract
Year 2022 : $59,351,000
Year 2023 : $51,431,000
Year 2024 : $40,431,000
Year 2025 : $20,850,000

Farm Players Salaries
Drew O'Connor	$200,000 (1)
Cam Lee	$150,000 (1)
Adam Scheel	$150,000 (2)
Remi Elie	$150,000 (1)
Matt Bartkowski	$125,000 (1)
Taro Hirose	$121,000 (1)
Jordy Bellerive	$120,000 (2)
Zachary Senyshyn	$120,000 (2)
Joshua Ho-Sang	$120,000 (1)
Chad Ruhwedel	$120,000 (2)
Casey DeSmith	$115,000 (1)
German Rubtsov	$110,000 (1)
Spencer Martin	$99,000 (2)
Felix Robert	$97,500 (2)
Keaton Thompson	$97,000 (1)
Chad Krys	$95,000 (1)
Dysin Mayo	$92,500 (1)
Shane Gersich	$75,000 (2)
Riley Barber	$75,000 (2)
Denis Smirnov	$70,000 (2)
Rhett Gardner	$70,000 (1)
Mathias Emilio Pettersen	$50,000 (3)
Benjamin Finklestein	$50,000 (2)
Peter Quenneville	$50,000 (1)
Collin Adams	$47,500 (2)
Maxim Marushev	$47,500 (2)
Nikita Pavlychev	$47,500 (1)
Adam Smith	$47,500 (1)
Total Farm Players	28
Salary Commitment
Year 2022 : $2,712,000
Year 2023 : $1,121,500
Year 2024 : $50,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,712,000
Year 2023 : $1,121,500
Year 2024 : $50,000
Year 2025 : $0

Tampa Bay Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	St. PeteTimes Forum
Level 1:	6000 - $57 - 6,000 - 100.00%
Level 2:	5000 - $32 - 4,839 - 96.78%
Level 3:	2000 - $16 - 2,000 - 100.00%
Level 4:	5200 - $7 - 4,831 - 92.91%
Luxury :	1300 - $120 - 1,261 - 96.97%
Total Capacity :	19500
Team Popularity :	112.00%
Income
Home Games Left	32
Average Attendance - %	18,931 - 97.08%
Average Income per Game	$1,063,771
Year to Date Revenue	$9,573,938
Expense
Pro Players Total Salaries	$45,510,566
Farm Players Total Salaries	$1,651,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$11,666,399
Farm Year To Date Expenses	$642,426
Pro Salary Cap To Date	$11,179,553
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$34,040,668
Pro Remaining Season Days	115
Pro Expenses Per Days	$312,570
Pro Estimated Expenses	$35,945,550
Farm Remaining Season Days	114
Farm Expenses Per Days	$17,556
Farm Estimated Expenses	$2,001,384
Estimated Season Expenses	$37,946,934
Estimated Season Salary Cap	$45,611,933
Estimate Under Maximum Salary Cap of $67,500,000	$21,888,067
Estimate Over Minimum Salary Cap of $43,000,000	$2,611,933
Current Bank Account	$49,893,183
Projected Bank Account	$45,986,917

Pro Players Salaries
Nick Leddy	$5,000,000 (1)
Rickard Rakell	$5,000,000 (4)
Tanner Pearson	$4,750,000 (2)
Andre Burakovsky	$4,500,000 (3)
Josh Manson	$4,500,000 (2)
Pavel Francouz	$3,250,000 (2)
Ilya Lyubushkin	$2,750,000 (1)
Valeri Nichushkin	$2,375,000 (2)
J.T. Compher	$1,800,000 (1)
Elias Pettersson	$1,570,566 (1)
Joonas Korpisalo	$1,500,000 (1)
Andrew Mangiapane	$1,250,000 (1)
Oskar Sundqvist	$1,250,000 (1)
Tobias Bjornfot	$965,000 (1)
Jakub Zboril	$950,000 (1)
William Carrier	$950,000 (1)
Andrew Peeke	$900,000 (1)
Dylan Gambrell	$750,000 (3)
Trent Frederic	$750,000 (3)
Martin Kaut	$750,000 (3)
Total Pro Players	20
Salary Commitment
Year 2022 : $45,510,566
Year 2023 : $27,000,000
Year 2024 : $12,000,000
Year 2025 : $5,000,000
Salary Average Commitment
Year 2022 : $42,381,401
Year 2023 : $25,095,834
Year 2024 : $11,416,667
Year 2025 : $5,000,000
Salary Cap with 1 Way Contract
Year 2022 : $45,510,566
Year 2023 : $26,625,000
Year 2024 : $11,750,000
Year 2025 : $5,000,000

Farm Players Salaries
Jack Dougherty	$120,000 (1)
Ukko-Pekka Luukkonen	$85,000 (1)
Ian Mitchell	$84,500 (1)
Justus Annunen	$82,500 (2)
Samuel Montembeault	$80,000 (1)
Sampo Ranta	$80,000 (1)
Joe Snively	$75,000 (2)
Brandon Duhaime	$70,000 (1)
Brett Sutter	$65,000 (2)
Greg Pateryn	$65,000 (1)
Jerad Rosburg	$65,000 (2)
Shane Starrett	$65,000 (2)
Andrew Agozzino	$65,000 (2)
Scott Sabourin	$60,000 (1)
Jon Lizotte	$60,000 (3)
Rob Hamilton	$60,000 (3)
Dalton Smith	$60,000 (1)
Brandon Baddock	$60,000 (2)
Olivier Archambault	$60,000 (1)
Patrick Holway	$60,000 (1)
Jamie Devane	$60,000 (1)
Luke Martin	$55,000 (2)
Luke Stevens	$41,500 (1)
David Cotton	$37,500 (1)
Hudson Elynuik	$35,000 (1)
Total Farm Players	25
Salary Commitment
Year 2022 : $1,651,000
Year 2023 : $652,500
Year 2024 : $120,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $1,641,000
Year 2023 : $652,500
Year 2024 : $120,000
Year 2025 : $0

Toronto Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Center
Level 1:	6000 - $60 - 5,888 - 98.14%
Level 2:	5000 - $32 - 4,527 - 90.55%
Level 3:	2000 - $20 - 1,876 - 93.78%
Level 4:	4400 - $8 - 3,983 - 90.53%
Luxury :	1419 - $110 - 1,328 - 93.58%
Total Capacity :	18819
Team Popularity :	114.00%
Income
Home Games Left	32
Average Attendance - %	17,602 - 93.54%
Average Income per Game	$1,095,734
Year to Date Revenue	$9,861,604
Expense
Pro Players Total Salaries	$59,075,000
Farm Players Total Salaries	$2,655,900
Coaches Total Salaries	$2,050,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$14,720,555
Farm Year To Date Expenses	$861,035
Pro Salary Cap To Date	$14,416,277
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$35,063,481
Pro Remaining Season Days	115
Pro Expenses Per Days	$396,875
Pro Estimated Expenses	$45,640,625
Farm Remaining Season Days	114
Farm Expenses Per Days	$22,887
Farm Estimated Expenses	$2,609,118
Estimated Season Expenses	$48,249,743
Estimated Season Salary Cap	$59,111,142
Estimate Under Maximum Salary Cap of $67,500,000	$8,388,858
Estimate Over Minimum Salary Cap of $43,000,000	$16,111,142
Current Bank Account	$34,303,936
Projected Bank Account	$21,117,674

Pro Players Salaries
Brad Marchand	$6,000,000 (3)
Auston Matthews	$6,000,000 (4)
Patrice Bergeron	$5,950,000 (2)
Mark Stone	$5,500,000 (3)
Andrei Vasilevskiy	$5,000,000 (3)
Tyler Toffoli	$4,250,000 (3)
Zach Hyman (1 Way Contract)	$4,000,000 (4)
Travis Sanheim	$2,750,000 (5)
Scott Laughton	$2,400,000 (3)
Troy Stecher	$2,350,000 (4)
Justin Schultz	$2,250,000 (3)
Ondrej Kase	$1,950,000 (2)
Josh Anderson	$1,950,000 (1)
Alexandar Georgiev	$1,750,000 (4)
Jordan Greenway	$1,500,000 (3)
Travis Dermott	$1,250,000 (1)
Sami Niku	$1,250,000 (1)
Ty Smith	$1,000,000 (2)
Nick Suzuki	$1,000,000 (1)
Mason Marchment	$975,000 (1)
Total Pro Players	20
Salary Commitment
Year 2022 : $59,075,000
Year 2023 : $54,740,000
Year 2024 : $47,075,000
Year 2025 : $20,890,000
Salary Average Commitment
Year 2022 : $57,107,331
Year 2023 : $51,040,664
Year 2024 : $42,140,664
Year 2025 : $17,226,339
Salary Cap with 1 Way Contract
Year 2022 : $59,075,000
Year 2023 : $52,650,000
Year 2024 : $43,750,000
Year 2025 : $16,850,000

Farm Players Salaries
Noel Acciari	$250,000 (2)
Brett Howden	$165,000 (4)
Chris Wagner	$150,000 (1)
Matthew Highmore	$135,000 (4)
Adam Erne	$125,000 (4)
Miikka Salomaki	$120,000 (1)
Julien Gauthier	$120,000 (2)
Jimmy Schuldt	$120,000 (1)
Valentin Zykov	$98,000 (1)
Isac Lundestrom	$95,000 (2)
Alex Formenton	$95,000 (2)
Joseph Gambardella	$95,000 (1)
Travis Boyd	$92,500 (3)
Pyotr Kochetkov	$92,500 (3)
Vladislav Kolyachonok	$91,500 (3)
Nicolas Meloche	$90,000 (2)
Gabriel Fortier	$89,500 (3)
Kevin Gravel	$87,500 (1)
Stuart Skinner	$79,900 (3)
Chase Priskie	$79,500 (2)
Peter Stoykewych	$75,000 (2)
Reece Willcox (Out of Payroll)	$75,000 (2)
Connor Clifton	$75,000 (1)
Kaden Fulcher	$75,000 (1)
Spencer Watson	$62,500 (1)
Tanner Laczynski	$50,000 (1)
Nick Swaney	$47,500 (1)
Total Farm Players	27
Salary Commitment
Year 2022 : $2,730,900
Year 2023 : $1,907,900
Year 2024 : $1,117,400
Year 2025 : $665,000
Salary Average Commitment
Year 2022 : $2,867,933
Year 2023 : $1,925,900
Year 2024 : $1,031,400
Year 2025 : $542,500

Vancouver Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	GM Place
Level 1:	6000 - $59 - 6,000 - 100.00%
Level 2:	5000 - $34 - 4,653 - 93.07%
Level 3:	2000 - $22 - 1,832 - 91.62%
Level 4:	4600 - $9 - 4,431 - 96.32%
Luxury :	1030 - $130 - 1,030 - 100.00%
Total Capacity :	18630
Team Popularity :	118.00%
Income
Home Games Left	32
Average Attendance - %	17,947 - 96.33%
Average Income per Game	$1,086,713
Year to Date Revenue	$9,780,417
Expense
Pro Players Total Salaries	$67,000,000
Farm Players Total Salaries	$2,997,500
Coaches Total Salaries	$2,900,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$16,295,390
Farm Year To Date Expenses	$890,384
Pro Salary Cap To Date	$15,808,547
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$34,774,816
Pro Remaining Season Days	115
Pro Expenses Per Days	$453,947
Pro Estimated Expenses	$52,203,905
Farm Remaining Season Days	114
Farm Expenses Per Days	$25,811
Farm Estimated Expenses	$2,942,454
Estimated Season Expenses	$55,146,359
Estimated Season Salary Cap	$66,499,282
Estimate Under Maximum Salary Cap of $67,500,000	$1,000,718
Estimate Over Minimum Salary Cap of $43,000,000	$23,499,282
Current Bank Account	$41,907,752
Projected Bank Account	$21,536,209

Pro Players Salaries
Erik Karlsson	$7,000,000 (2)
Andrew Cogliano	$6,000,000 (2)
Drew Doughty	$6,000,000 (1)
Tomas Tatar	$5,000,000 (1)
Marcus Johansson	$5,000,000 (1)
Rasmus Ristolainen	$4,650,000 (1)
Jason Zucker	$4,500,000 (2)
Brock Nelson	$4,500,000 (3)
Alex Iafallo	$3,000,000 (2)
Adam Lowry	$2,750,000 (3)
Alex Stalock	$2,750,000 (1)
Ben Hutton	$2,600,000 (3)
Kirill Kaprizov	$2,500,000 (6)
Roope Hintz	$2,250,000 (5)
Ivan Barbashev	$2,000,000 (1)
Derek Grant	$1,850,000 (1)
Jack Campbell	$1,500,000 (2)
Alex Chiasson	$1,250,000 (3)
Christian Jaros	$1,100,000 (1)
Martin Fehervary	$800,000 (1)
Total Pro Players	20
Salary Commitment
Year 2022 : $67,000,000
Year 2023 : $41,050,000
Year 2024 : $20,250,000
Year 2025 : $10,500,000
Salary Average Commitment
Year 2022 : $70,114,643
Year 2023 : $42,307,143
Year 2024 : $20,057,143
Year 2025 : $8,900,000
Salary Cap with 1 Way Contract
Year 2022 : $67,000,000
Year 2023 : $37,850,000
Year 2024 : $15,850,000
Year 2025 : $4,750,000

Farm Players Salaries
Darren Helm	$350,000 (1)
Tyler Ennis	$245,000 (1)
Xavier Ouellet	$200,000 (2)
Andreas Johnsson	$150,000 (2)
Joel Kiviranta	$140,000 (2)
Nick Seeler	$125,000 (2)
Aaron Dell	$110,000 (1)
Charlie Lindgren	$110,000 (1)
Ben Harpur	$100,000 (1)
Justin Auger	$100,000 (1)
Dylan Labbe	$100,000 (1)
Nick Moutrey	$100,000 (1)
Simon Lundmark	$95,000 (3)
Cal Foote	$92,500 (1)
Kevin Lynch	$85,000 (1)
Jonathan Gruden	$80,000 (2)
Dmitry Semykin	$80,000 (3)
Jonas Rondbjerg	$80,000 (2)
Tyler Spezia	$80,000 (2)
Bobby McMann	$80,000 (2)
Brinson Pasichnuk	$80,000 (1)
Jacob Ingham	$70,000 (1)
Matt Lorito	$70,000 (2)
Samuel Laberge	$70,000 (2)
Luke Esposito	$70,000 (2)
Angus Redmond	$70,000 (1)
C.J. Suess	$65,000 (1)
Total Farm Players	27
Salary Commitment
Year 2022 : $2,997,500
Year 2023 : $1,320,000
Year 2024 : $175,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,997,500
Year 2023 : $1,320,000
Year 2024 : $175,000
Year 2025 : $0

Vegas Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	6000 - $58 - 6,000 - 100.00%
Level 2:	5000 - $30 - 5,000 - 100.00%
Level 3:	2000 - $20 - 1,959 - 97.93%
Level 4:	3500 - $10 - 3,500 - 100.00%
Luxury :	1000 - $130 - 1,000 - 100.00%
Total Capacity :	17500
Team Popularity :	112.00%
Income
Home Games Left	32
Average Attendance - %	17,459 - 99.76%
Average Income per Game	$1,046,235
Year to Date Revenue	$9,416,115
Expense
Pro Players Total Salaries	$61,900,000
Farm Players Total Salaries	$2,677,000
Coaches Total Salaries	$3,300,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$15,729,619
Farm Year To Date Expenses	$911,647
Pro Salary Cap To Date	$15,194,081
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$33,479,520
Pro Remaining Season Days	115
Pro Expenses Per Days	$421,711
Pro Estimated Expenses	$48,496,765
Farm Remaining Season Days	114
Farm Expenses Per Days	$25,013
Farm Estimated Expenses	$2,851,482
Estimated Season Expenses	$51,348,247
Estimated Season Salary Cap	$62,026,336
Estimate Under Maximum Salary Cap of $67,500,000	$5,473,664
Estimate Over Minimum Salary Cap of $43,000,000	$19,026,336
Current Bank Account	$35,401,038
Projected Bank Account	$17,532,311

Pro Players Salaries
Corey Perry	$5,750,000 (1)
Mats Zuccarello	$5,750,000 (2)
Semyon Varlamov	$5,000,000 (3)
Nino Niederreiter	$5,000,000 (3)
Brenden Dillon	$4,000,000 (2)
Neal Pionk	$4,000,000 (3)
Conor Sheary (1 Way Contract)	$3,900,000 (1)
Olli Maatta	$3,750,000 (2)
Chris Tierney	$3,000,000 (2)
Marco Scandella	$3,000,000 (1)
Lars Eller	$2,900,000 (2)
Luke Schenn	$2,800,000 (2)
Alex Nedeljkovic	$2,750,000 (4)
Joel Armia	$2,500,000 (4)
Philippe Myers	$1,800,000 (2)
Zach Aston-Reese	$1,500,000 (2)
Filip Zadina	$1,500,000 (3)
James Neal	$1,300,000 (1)
Tomas Nosek	$1,200,000 (1)
Brandon Hagel	$500,000 (1)
Total Pro Players	20
Salary Commitment
Year 2022 : $61,900,000
Year 2023 : $45,900,000
Year 2024 : $23,250,000
Year 2025 : $6,500,000
Salary Average Commitment
Year 2022 : $63,638,690
Year 2023 : $46,562,500
Year 2024 : $21,779,167
Year 2025 : $5,812,500
Salary Cap with 1 Way Contract
Year 2022 : $61,900,000
Year 2023 : $46,250,000
Year 2024 : $20,750,000
Year 2025 : $5,250,000

Farm Players Salaries
Brandon Sutter	$170,000 (1)
Juuso Riikola	$160,000 (2)
Anthony Stolarz	$150,000 (1)
Joel L'Esperance	$145,000 (1)
Gabriel Carlsson	$140,000 (2)
Jordan Martinook	$130,000 (2)
Austin Strand	$125,000 (2)
Vinni Lettieri	$120,000 (2)
Blake Lizotte	$120,000 (2)
Tyson Foerster	$100,000 (2)
Alex Turcotte	$100,000 (3)
Dominik Bokk	$100,000 (2)
C.J. Smith	$100,000 (1)
Zack MacEwen	$97,500 (2)
Calen Addison	$95,000 (2)
Linus Sandin	$82,500 (1)
Aliaksei Protas	$80,000 (3)
Darren Raddysh	$80,000 (1)
Jalen Chatfield	$80,000 (1)
Matthew Strome	$77,000 (1)
Josef Korenar	$75,000 (2)
Alexander Green	$70,000 (2)
Jordan Harris	$70,000 (3)
Michael Sgarbossa	$67,500 (2)
Alex Lyon	$60,000 (1)
Wyatt Kalynuk	$47,500 (2)
Jasper Weatherby	$35,000 (1)
Total Farm Players	27
Salary Commitment
Year 2022 : $2,677,000
Year 2023 : $1,697,500
Year 2024 : $250,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,703,667
Year 2023 : $1,697,500
Year 2024 : $250,000
Year 2025 : $0

Washington Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6000 - $65 - 5,395 - 89.92%
Level 2:	5000 - $35 - 4,349 - 86.98%
Level 3:	2000 - $20 - 1,856 - 92.80%
Level 4:	4000 - $9 - 3,757 - 93.93%
Luxury :	1277 - $130 - 1,195 - 93.61%
Total Capacity :	18277
Team Popularity :	116.00%
Income
Home Games Left	32
Average Attendance - %	16,553 - 90.57%
Average Income per Game	$1,123,342
Year to Date Revenue	$10,110,082
Expense
Pro Players Total Salaries	$66,933,000
Farm Players Total Salaries	$2,615,800
Coaches Total Salaries	$3,550,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$16,971,692
Farm Year To Date Expenses	$821,025
Pro Salary Cap To Date	$16,302,288
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$35,946,958
Pro Remaining Season Days	115
Pro Expenses Per Days	$458,441
Pro Estimated Expenses	$52,720,715
Farm Remaining Season Days	114
Farm Expenses Per Days	$22,621
Farm Estimated Expenses	$2,578,794
Estimated Season Expenses	$55,299,509
Estimated Season Salary Cap	$66,942,423
Estimate Under Maximum Salary Cap of $67,500,000	$557,577
Estimate Over Minimum Salary Cap of $43,000,000	$23,942,423
Current Bank Account	$33,694,137
Projected Bank Account	$14,341,586

Pro Players Salaries
Jamie Benn	$6,500,000 (1)
Alex Galchenyuk	$5,650,000 (4)
Torey Krug	$5,500,000 (4)
Mitch Marner	$5,000,000 (4)
Jeff Skinner	$5,000,000 (3)
Jeff Petry	$4,400,000 (2)
Tyson Barrie	$4,250,000 (3)
Darcy Kuemper	$4,200,000 (4)
Brendan Gallagher	$3,500,000 (4)
Jordan Eberle	$3,500,000 (1)
Zach Bogosian	$3,333,000 (1)
Nick Schmaltz	$2,950,000 (2)
Brian Dumoulin	$2,900,000 (1)
Ben Chiarot	$2,350,000 (3)
Pierre-Luc Dubois	$1,600,000 (1)
Lawson Crouse	$1,500,000 (1)
Matt Martin	$1,500,000 (1)
Nico Sturm	$1,500,000 (3)
Carter Verhaeghe	$1,000,000 (1)
Karel Vejmelka (1 Way Contract)	$800,000 (2)
Total Pro Players	20
Salary Commitment
Year 2022 : $66,933,000
Year 2023 : $45,150,000
Year 2024 : $36,800,000
Year 2025 : $22,250,000
Salary Average Commitment
Year 2022 : $65,221,043
Year 2023 : $43,401,667
Year 2024 : $35,741,667
Year 2025 : $22,991,667
Salary Cap with 1 Way Contract
Year 2022 : $66,933,000
Year 2023 : $45,100,000
Year 2024 : $36,950,000
Year 2025 : $23,850,000

Farm Players Salaries
Austin Watson	$143,000 (1)
Scott Wilson	$130,000 (3)
Jacob MacDonald	$128,800 (2)
Austin Rueschhoff	$100,000 (2)
Kevin Stenlund	$100,000 (2)
Ken Appleby	$100,000 (2)
Connor McMichael	$100,000 (3)
Nelson Nogier	$100,000 (2)
Connor Carrick	$100,000 (2)
Pavel Gogolev	$100,000 (2)
Brady Lyle	$100,000 (1)
Evan Weinger	$99,000 (1)
Alexander Romanov	$95,000 (2)
Donald Busdeker	$90,000 (3)
Jordan Gross	$87,500 (3)
Grant Hutton	$87,500 (3)
Bryce Kindopp	$87,500 (1)
Dereck Baribeau	$85,000 (2)
Joel Teasdale	$82,500 (1)
Jordie Benn	$80,000 (1)
MacKenzie Entwistle	$80,000 (1)
Justin Richards	$77,500 (1)
Isaac Ratcliffe	$75,000 (2)
Nate Thompson	$75,000 (1)
Bobo Carpenter	$75,000 (1)
Ryan Shea	$67,500 (2)
Sean Malone	$67,500 (1)
Dylan Wells	$55,000 (1)
Cayden Primeau	$47,500 (1)
Total Farm Players	29
Salary Commitment
Year 2022 : $2,615,800
Year 2023 : $1,526,300
Year 2024 : $455,000
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,623,467
Year 2023 : $1,553,967
Year 2024 : $503,000
Year 2025 : $0

Winnipeg Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Centre
Level 1:	6000 - $58 - 5,991 - 99.84%
Level 2:	4000 - $36 - 3,906 - 97.65%
Level 3:	2915 - $14 - 2,552 - 87.54%
Level 4:	1000 - $13 - 1,000 - 100.00%
Luxury :	1100 - $121 - 1,100 - 100.00%
Total Capacity :	15015
Team Popularity :	108.00%
Income
Home Games Left	32
Average Attendance - %	14,548 - 96.89%
Average Income per Game	$998,150
Year to Date Revenue	$8,983,353
Expense
Pro Players Total Salaries	$48,500,000
Farm Players Total Salaries	$2,158,500
Coaches Total Salaries	$2,350,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$12,107,549
Farm Year To Date Expenses	$778,435
Pro Salary Cap To Date	$11,766,778
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$31,940,811
Pro Remaining Season Days	115
Pro Expenses Per Days	$328,289
Pro Estimated Expenses	$37,753,235
Farm Remaining Season Days	114
Farm Expenses Per Days	$20,586
Farm Estimated Expenses	$2,346,804
Estimated Season Expenses	$40,100,039
Estimated Season Salary Cap	$48,460,863
Estimate Under Maximum Salary Cap of $67,500,000	$19,039,137
Estimate Over Minimum Salary Cap of $43,000,000	$5,460,863
Current Bank Account	$33,435,798
Projected Bank Account	$25,276,570

Pro Players Salaries
Anders Lee	$6,000,000 (2)
Robin Lehner	$5,000,000 (4)
Josh Bailey	$4,500,000 (2)
Ryan Strome	$3,500,000 (5)
Sam Reinhart	$3,500,000 (4)
Ben Gleason	$2,500,000 (5)
Rasmus Sandin	$2,500,000 (4)
Cal Clutterbuck	$2,500,000 (1)
Kerby Rychel	$2,250,000 (2)
Malcolm Subban	$2,000,000 (2)
Brandon Carlo	$2,000,000 (1)
Adam Pelech	$1,900,000 (5)
Alex Biega	$1,750,000 (1)
Evan Rodrigues	$1,750,000 (1)
Dominik Simon	$1,500,000 (1)
Dylan Strome	$1,400,000 (1)
Drake Caggiula	$1,250,000 (1)
Mattias Samuelsson	$950,000 (3)
Paul Thompson	$900,000 (1)
Benoit-Olivier Groulx	$850,000 (2)
Total Pro Players	20
Salary Commitment
Year 2022 : $48,500,000
Year 2023 : $38,600,000
Year 2024 : $24,275,000
Year 2025 : $23,658,750
Salary Average Commitment
Year 2022 : $49,491,513
Year 2023 : $36,774,846
Year 2024 : $22,008,179
Year 2025 : $21,058,179
Salary Cap with 1 Way Contract
Year 2022 : $48,500,000
Year 2023 : $35,450,000
Year 2024 : $19,850,000
Year 2025 : $18,900,000

Farm Players Salaries
Justin Scott	$150,000 (2)
Dryden Hunt	$150,000 (2)
Nikolas Brouillard	$95,000 (2)
Cole Bardreau	$95,000 (1)
Turner Elson	$95,000 (1)
Kyle Capobianco	$92,500 (2)
Logan Day	$90,000 (1)
Zack Hayes	$90,000 (2)
Brian Lashoff	$90,000 (1)
Filip Hallander	$90,000 (3)
Mason Geertsen	$90,000 (2)
Adam Helewka	$90,000 (2)
Adam Wilcox	$85,000 (1)
Dylan Sadowy	$82,500 (3)
Corey Durocher	$80,000 (1)
Paul Cotter	$80,000 (1)
Jack Kopacka	$75,000 (3)
Ty Emberson	$72,500 (3)
Jeremy Helvig	$70,000 (2)
Michael Carcone (Out of Payroll)	$70,000 (2)
Jimmy Lodge	$70,000 (1)
Parker Gahagen	$70,000 (1)
Colton White	$68,500 (1)
Riley Damiani	$65,000 (2)
Ty Ronning	$62,500 (3)
Nick Caamano	$60,000 (3)
Total Farm Players	26
Salary Commitment
Year 2022 : $2,228,500
Year 2023 : $1,405,000
Year 2024 : $442,500
Year 2025 : $0
Salary Average Commitment
Year 2022 : $2,228,500
Year 2023 : $1,405,000
Year 2024 : $442,500
Year 2025 : $0

Team	Current Fund	Estimated Season Salary Cap	Under Maximum of $67,500,000 Available Cap Space	Over Minimum of $43,000,000	Pro Players	Farm Players	Total Players
Anaheim Ducks	$61,952,264	$62,581,335	$4,918,665	$19,581,335	20	27	47
Arizona Coyotes	$27,282,369	$48,133,408	$19,366,592	$5,133,408	20	23	43
Boston Bruins	$31,623,382	$63,460,077	$4,039,923	$20,460,077	20	23	43
Buffalo Sabres	$35,258,017	$63,225,008	$4,274,992	$20,225,008	20	26	46
Calgary Flames	$43,716,603	$53,424,960	$14,075,040	$10,424,960	20	27	47
Carolina Hurricanes	$66,376,923	$62,102,970	$5,397,030	$19,102,970	20	25	45
Chicago Blackhawks	$53,285,468	$66,800,048	$699,952	$23,800,048	20	25	45
Colorado Avalanche	$50,527,289	$64,110,166	$3,389,834	$21,110,166	20	25	45
Columbus Blue Jackets	$26,977,821	$59,728,596	$7,771,404	$16,728,596	20	25	45
Dallas Stars	$20,230,116	$67,085,048	$414,952	$24,085,048	20	30	50
Detroit Red Wings	$31,752,165	$57,224,960	$10,275,040	$14,224,960	22	21	43
Edmonton Oilers	$58,974,150	$60,549,960	$6,950,040	$17,549,960	20	25	45
Florida Panthers	$39,025,270	$65,499,992	$2,000,008	$22,499,992	21	25	46
Los Angeles Kings	$41,077,389	$65,793,812	$1,706,188	$22,793,812	20	28	48
Minnesota Wild	$24,077,458	$65,044,024	$2,455,976	$22,044,024	21	25	46
Montreal Canadiens	$34,032,888	$62,084,830	$5,415,170	$19,084,830	21	23	44
Nashville Predators	$32,248,508	$61,913,308	$5,586,692	$18,913,308	20	29	49
New Jersey Devils	$46,583,654	$59,890,726	$7,609,274	$16,890,726	20	26	46
New York Islanders	$24,281,858	$59,809,241	$7,690,759	$16,809,241	20	25	45
New York Rangers	$29,113,598	$51,652,295	$15,847,705	$8,652,295	23	26	49
Ottawa Senators	$20,097,550	$64,500,648	$2,999,352	$21,500,648	22	28	50
Philadelphia Flyers	$62,808,282	$66,234,248	$1,265,752	$23,234,248	20	24	44
Pittsburgh Penguins	$22,262,017	$63,483,105	$4,016,895	$20,483,105	20	27	47
San Jose Sharks	$15,976,856	$64,557,248	$2,942,752	$21,557,248	21	25	46
Seattle Kraken	$26,148,867	$59,800,555	$7,699,445	$16,800,555	20	25	45
St. Louis Blues	$14,444,435	$59,391,251	$8,108,749	$16,391,251	21	28	49
Tampa Bay Lightning	$49,893,183	$45,611,933	$21,888,067	$2,611,933	20	25	45
Toronto Maple Leafs	$34,303,936	$59,111,142	$8,388,858	$16,111,142	20	27	47
Vancouver Canucks	$41,907,752	$66,499,282	$1,000,718	$23,499,282	20	27	47
Vegas Golden Knights	$35,401,038	$62,026,336	$5,473,664	$19,026,336	20	27	47
Washington Capitals	$33,694,137	$66,942,423	$557,577	$23,942,423	20	29	49
Winnipeg Jets	$33,435,798	$48,460,863	$19,039,137	$5,460,863	20	26	46

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 - %