SNHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6717 - 80 $ - 6 149 - 91,54%
Level 2:	4000 - 60 $ - 4 000 - 100,00%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 18 $ - 3 975 - 99,37%
Luxury :	1000 - 240 $ - 967 - 96,66%
Total Capacity :	17717
Income
Home Games Left	18
Average Attendance - %	17 090 - 96,46%
Average Income per Game	563 763 $
Year to Date Revenue	12 966 542 $
Expense
Pro Players Total Salaries	78 508 333 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	50 533 730 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	50 212 073 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	10 147 729 $
Pro Remaining Season Days	66
Pro Expenses Per Days	427 072 $
Pro Estimated Expenses	28 186 752 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	28 186 752 $
Estimated Season Salary Cap	78 220 427 $
Estimate Under Maximum Salary Cap of 82 500 000 $	4 279 573 $
Estimate Over Minimum Salary Cap of 58 000 000 $	20 220 427 $
Current Bank Account	266 921 128 $
Projected Bank Account	248 882 105 $

Pro Players Salaries
Mark Stone	9 500 000 $ (5)
Logan Couture	8 000 000 $ (5)
Ryan McDonagh	6 750 000 $ (4)
Brendan Gallagher	6 500 000 $ (5)
Connor Hellebuyck	6 166 666 $ (2)
Tyler Myers	6 000 000 $ (2)
Andrew Copp	5 625 000 $ (5)
Jordan Eberle	5 500 000 $ (2)
David Perron	4 750 000 $ (2)
David Savard	3 500 000 $ (3)
Marco Scandella	3 275 000 $ (2)
Alexander Barabanov	2 500 000 $ (2)
Mason Appleton	2 166 667 $ (3)
Calle Jarnkrok	2 100 000 $ (4)
Riley Stillman	1 350 000 $ (2)
Sam Montembeault	1 000 000 $ (2)
Erik Gustafsson	800 000 $ (1)
Xavier Ouellet	762 500 $ (2)
Cooper Marody	762 500 $ (2)
Ryan Poehling	750 000 $ (1)
Martin Frk	750 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 2022 : 78 508 333 $
Year 2023 : 76 208 333 $
Year 2024 : 44 141 667 $
Year 2025 : 38 475 000 $
Salary Average Commitment
Year 2022 : 78 508 333 $
Year 2023 : 76 208 333 $
Year 2024 : 44 141 667 $
Year 2025 : 38 475 000 $
Salary Cap with 1 Way Contract
Year 2022 : 78 508 333 $
Year 2023 : 76 208 333 $
Year 2024 : 44 141 667 $
Year 2025 : 38 475 000 $

Farm Players Salaries
Liam O'Brien	77 500 $ (2)
Alex Lyon	75 000 $ (1)
Maxime Lajoie	75 000 $ (1)
Alex Nylander	75 000 $ (1)
Total Farm Players	4
Salary Commitment
Year 2022 : 302 500 $
Year 2023 : 77 500 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 302 500 $
Year 2023 : 77 500 $
Year 2024 : 0 $
Year 2025 : 0 $

Arizona Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Glendale Arena
Level 1:	6000 - 100 $ - 5 738 - 95,63%
Level 2:	5000 - 60 $ - 4 961 - 99,22%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	3653 - 20 $ - 3 653 - 100,00%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	17653
Income
Home Games Left	20
Average Attendance - %	17 352 - 98,29%
Average Income per Game	619 404 $
Year to Date Revenue	13 007 476 $
Expense
Pro Players Total Salaries	63 077 500 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	40 699 825 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	40 699 825 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	12 388 072 $
Pro Remaining Season Days	66
Pro Expenses Per Days	340 959 $
Pro Estimated Expenses	22 503 294 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	22 503 294 $
Estimated Season Salary Cap	63 203 119 $
Estimate Under Maximum Salary Cap of 82 500 000 $	19 296 881 $
Estimate Over Minimum Salary Cap of 58 000 000 $	5 203 119 $
Current Bank Account	127 813 522 $
Projected Bank Account	117 698 300 $

Pro Players Salaries
Zach Werenski	9 583 333 $ (6)
Jared Spurgeon	7 575 000 $ (5)
Mats Zuccarello	6 000 000 $ (2)
Nick Schmaltz	5 850 000 $ (4)
Igor Shesterkin	5 666 667 $ (3)
Kevin Labanc	4 725 000 $ (2)
Devon Toews	4 100 000 $ (2)
Chris Driedger	3 500 000 $ (2)
Zack Kassian	3 200 000 $ (2)
Nick Ritchie	2 500 000 $ (1)
Sean Durzi	1 700 000 $ (2)
Anders Bjork	1 600 000 $ (1)
Matt Benning	1 250 000 $ (4)
Jamie Drysdale	925 000 $ (1)
Alex Newhook	908 333 $ (1)
Arthur Kaliyev	894 167 $ (2)
Devin Shore	850 000 $ (1)
Matthew Phillips	750 000 $ (1)
Justin Dowling	750 000 $ (1)
Logan Brown	750 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 2022 : 63 077 500 $
Year 2023 : 54 044 167 $
Year 2024 : 29 925 000 $
Year 2025 : 24 258 333 $
Salary Average Commitment
Year 2022 : 63 077 500 $
Year 2023 : 54 044 167 $
Year 2024 : 29 925 000 $
Year 2025 : 24 258 333 $
Salary Cap with 1 Way Contract
Year 2022 : 63 077 500 $
Year 2023 : 54 044 167 $
Year 2024 : 29 925 000 $
Year 2025 : 24 258 333 $

Farm Players Salaries
Zach Bogosian	85 000 $ (2)
Libor Hajek	80 000 $ (1)
David Gustafsson	77 500 $ (2)
Collin Delia	75 000 $ (1)
Tyler Benson	75 000 $ (1)
Olli Juolevi	75 000 $ (1)
Vinni Lettieri	75 000 $ (1)
Total Farm Players	7
Salary Commitment
Year 2022 : 542 500 $
Year 2023 : 162 500 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 542 500 $
Year 2023 : 162 500 $
Year 2024 : 0 $
Year 2025 : 0 $

Boston Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Fleet Center
Level 1:	6000 - 90 $ - 5 892 - 98,19%
Level 2:	5000 - 60 $ - 4 939 - 98,77%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	3565 - 20 $ - 3 565 - 100,00%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	17565
Income
Home Games Left	15
Average Attendance - %	17 395 - 99,03%
Average Income per Game	595 612 $
Year to Date Revenue	15 485 899 $
Expense
Pro Players Total Salaries	80 230 833 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	51 647 909 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	51 326 358 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	8 934 172 $
Pro Remaining Season Days	66
Pro Expenses Per Days	436 383 $
Pro Estimated Expenses	28 801 278 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	28 801 278 $
Estimated Season Salary Cap	79 949 238 $
Estimate Under Maximum Salary Cap of 82 500 000 $	2 550 762 $
Estimate Over Minimum Salary Cap of 58 000 000 $	21 949 238 $
Current Bank Account	65 884 986 $
Projected Bank Account	46 017 880 $

Pro Players Salaries
Jack Eichel	10 000 000 $ (4)
Charlie McAvoy	9 500 000 $ (8)
Jason Robertson	7 750 000 $ (4)
Jonathan Huberdeau	5 900 000 $ (1)
Zach Hyman	5 500 000 $ (6)
Jaccob Slavin	5 300 000 $ (3)
Jakob Chychrun	4 600 000 $ (3)
Noah Dobson	4 000 000 $ (3)
Alex Iafallo	4 000 000 $ (3)
Tristan Jarry	3 500 000 $ (1)
Kirby Dach	3 362 500 $ (4)
Mackenzie Blackwood	2 800 000 $ (1)
Patrice Bergeron	2 500 000 $ (1)
Paul Stastny	1 500 000 $ (1)
Luke Glendening	1 500 000 $ (1)
Scott Mayfield	1 450 000 $ (1)
Derek Ryan	1 250 000 $ (1)
Justin Braun	1 000 000 $ (1)
Zac Jones	925 000 $ (1)
Cole Caufield	880 833 $ (1)
Liam Foudy	762 500 $ (2)
Jimmy Vesey	750 000 $ (1)
Kale Clague	750 000 $ (1)
Stuart Skinner	750 000 $ (1)
Total Pro Players	24
Salary Commitment
Year 2022 : 80 230 833 $
Year 2023 : 54 775 000 $
Year 2024 : 54 012 500 $
Year 2025 : 36 112 500 $
Salary Average Commitment
Year 2022 : 80 230 833 $
Year 2023 : 54 775 000 $
Year 2024 : 54 012 500 $
Year 2025 : 36 112 500 $
Salary Cap with 1 Way Contract
Year 2022 : 80 230 833 $
Year 2023 : 54 775 000 $
Year 2024 : 54 012 500 $
Year 2025 : 36 112 500 $

Farm Players Salaries
Total Farm Players	0
Salary Commitment
Year 2022 : 0 $
Year 2023 : 0 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 0 $
Year 2023 : 0 $
Year 2024 : 0 $
Year 2025 : 0 $

Buffalo Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	HSBC Arena
Level 1:	6000 - 90 $ - 5 875 - 97,92%
Level 2:	5000 - 70 $ - 4 794 - 95,88%
Level 3:	2000 - 50 $ - 2 000 - 100,00%
Level 4:	4690 - 25 $ - 4 293 - 91,54%
Luxury :	1000 - 175 $ - 1 000 - 100,00%
Total Capacity :	18690
Income
Home Games Left	15
Average Attendance - %	17 963 - 96,11%
Average Income per Game	635 820 $
Year to Date Revenue	16 531 330 $
Expense
Pro Players Total Salaries	77 004 033 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	49 853 979 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	49 532 322 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	9 537 306 $
Pro Remaining Season Days	66
Pro Expenses Per Days	418 941 $
Pro Estimated Expenses	27 650 106 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	27 650 106 $
Estimated Season Salary Cap	77 004 030 $
Estimate Under Maximum Salary Cap of 82 500 000 $	5 495 970 $
Estimate Over Minimum Salary Cap of 58 000 000 $	19 004 030 $
Current Bank Account	119 531 485 $
Projected Bank Account	101 418 685 $

Pro Players Salaries
Patrick Kane	10 500 000 $ (1)
Morgan Rielly	7 500 000 $ (8)
William Nylander	6 962 366 $ (2)
Sam Reinhart	6 500 000 $ (2)
Phillip Danault	5 500 000 $ (5)
Mikael Granlund	5 000 000 $ (3)
Carter Verhaeghe	4 166 667 $ (3)
Alexander Kerfoot	3 500 000 $ (1)
MacKenzie Weegar	3 250 000 $ (1)
Justin Schultz	3 000 000 $ (2)
Mathieu Joseph	2 950 000 $ (4)
Oskar Sundqvist	2 750 000 $ (1)
Carson Soucy	2 750 000 $ (1)
Kaapo Kahkonen	2 750 000 $ (2)
Casey Mittelstadt	2 500 000 $ (2)
Martin Jones	2 000 000 $ (1)
Niko Mikkola	1 900 000 $ (1)
Travis Boyd	1 750 000 $ (2)
Zack MacEwen	925 000 $ (1)
Urho Vaakanainen	850 000 $ (2)
Total Pro Players	20
Salary Commitment
Year 2022 : 77 004 033 $
Year 2023 : 49 429 033 $
Year 2024 : 25 116 667 $
Year 2025 : 15 950 000 $
Salary Average Commitment
Year 2022 : 77 543 639 $
Year 2023 : 49 968 639 $
Year 2024 : 25 116 667 $
Year 2025 : 15 950 000 $
Salary Cap with 1 Way Contract
Year 2022 : 77 004 033 $
Year 2023 : 49 429 033 $
Year 2024 : 25 116 667 $
Year 2025 : 15 950 000 $

Farm Players Salaries
Alec Regula	86 667 $ (1)
Pierre-Olivier Joseph	82 500 $ (2)
Colton White	76 250 $ (2)
Zach Fucale	75 000 $ (1)
Antoine Bibeau	75 000 $ (1)
Total Farm Players	5
Salary Commitment
Year 2022 : 395 417 $
Year 2023 : 158 750 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 395 417 $
Year 2023 : 158 750 $
Year 2024 : 0 $
Year 2025 : 0 $

Calgary Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pengrowth Saddledome
Level 1:	6000 - 100 $ - 5 879 - 97,99%
Level 2:	5000 - 60 $ - 4 923 - 98,47%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	3448 - 20 $ - 3 448 - 100,00%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	17448
Income
Home Games Left	16
Average Attendance - %	17 250 - 98,87%
Average Income per Game	623 359 $
Year to Date Revenue	15 583 964 $
Expense
Pro Players Total Salaries	74 178 317 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	50 182 349 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	50 182 349 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	9 973 737 $
Pro Remaining Season Days	66
Pro Expenses Per Days	400 964 $
Pro Estimated Expenses	26 463 624 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	26 463 624 $
Estimated Season Salary Cap	76 645 973 $
Estimate Under Maximum Salary Cap of 82 500 000 $	5 854 027 $
Estimate Over Minimum Salary Cap of 58 000 000 $	18 645 973 $
Current Bank Account	316 047 262 $
Projected Bank Account	299 557 375 $

Pro Players Salaries
Ryan Johansen	8 000 000 $ (3)
Jack Hughes (Out of Payroll)	8 000 000 $ (8)
Chris Kreider	6 500 000 $ (5)
Alex DeBrincat	6 400 000 $ (1)
Timo Meier	6 000 000 $ (1)
Esa Lindell	5 800 000 $ (3)
Jonathan Quick	5 800 000 $ (1)
Jesper Bratt	5 450 000 $ (1)
Rasmus Andersson	4 550 000 $ (4)
Matt Grzelcyk	3 687 500 $ (2)
Joel Edmundson	3 500 000 $ (2)
Jordan Greenway	3 000 000 $ (3)
Nicolas Hague	2 294 150 $ (3)
David Kampf	1 500 000 $ (1)
Phil Kessel	1 500 000 $ (1)
Matt Martin	1 500 000 $ (2)
Morgan Geekie	1 400 000 $ (1)
Kevin Rooney	1 300 000 $ (2)
Thomas Greiss	1 250 000 $ (1)
Colin Blackwell	1 200 000 $ (2)
Nicholas Robertson	796 667 $ (2)
Corey Schueneman	750 000 $ (1)
Marc Staal	750 000 $ (1)
Chris Tierney	750 000 $ (1)
Scott Perunovich	500 000 $ (1)
Total Pro Players	25
Salary Commitment
Year 2022 : 82 178 317 $
Year 2023 : 50 128 317 $
Year 2024 : 38 144 150 $
Year 2025 : 19 050 000 $
Salary Average Commitment
Year 2022 : 82 178 317 $
Year 2023 : 50 128 317 $
Year 2024 : 38 144 150 $
Year 2025 : 19 050 000 $
Salary Cap with 1 Way Contract
Year 2022 : 82 178 317 $
Year 2023 : 50 128 317 $
Year 2024 : 38 144 150 $
Year 2025 : 19 050 000 $

Farm Players Salaries
Lias Andersson	75 000 $ (1)
Connor Ingram	73 333 $ (1)
Total Farm Players	2
Salary Commitment
Year 2022 : 148 333 $
Year 2023 : 0 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 148 333 $
Year 2023 : 0 $
Year 2024 : 0 $
Year 2025 : 0 $

Carolina Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	RBC Center
Level 1:	6000 - 100 $ - 5 880 - 98,00%
Level 2:	5000 - 60 $ - 4 934 - 98,68%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 3 987 - 99,68%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18000
Income
Home Games Left	17
Average Attendance - %	17 801 - 98,89%
Average Income per Game	629 229 $
Year to Date Revenue	15 101 487 $
Expense
Pro Players Total Salaries	67 490 833 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	44 426 526 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	44 104 885 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	10 696 887 $
Pro Remaining Season Days	66
Pro Expenses Per Days	367 518 $
Pro Estimated Expenses	24 256 188 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	24 256 188 $
Estimated Season Salary Cap	68 182 675 $
Estimate Under Maximum Salary Cap of 82 500 000 $	14 317 325 $
Estimate Over Minimum Salary Cap of 58 000 000 $	10 182 675 $
Current Bank Account	301 256 554 $
Projected Bank Account	287 697 253 $

Pro Players Salaries
Thomas Chabot	8 000 000 $ (6)
Nico Hischier	7 250 000 $ (5)
Ivan Provorov	6 750 000 $ (3)
Matt Murray	6 250 000 $ (2)
Dylan Larkin	6 100 000 $ (1)
Charlie Coyle	5 250 000 $ (4)
Lawson Crouse	4 300 000 $ (5)
Andreas Athanasiou	3 000 000 $ (1)
John Moore	2 750 000 $ (1)
Tucker Poolman	2 500 000 $ (3)
Laurent Brossoit	2 325 000 $ (1)
Filip Chytil	2 300 000 $ (1)
Ethan Bear	2 200 000 $ (1)
Nicolas Deslauriers	1 750 000 $ (4)
Vinnie Hinostroza	1 700 000 $ (1)
Dylan Gambrell	950 000 $ (1)
J.J. Peterka	855 833 $ (3)
Luke Schenn	850 000 $ (1)
Rasmus Asplund	825 000 $ (1)
Lucas Carlsson	800 000 $ (1)
Wade Allison	785 000 $ (2)
Total Pro Players	21
Salary Commitment
Year 2022 : 67 490 833 $
Year 2023 : 43 690 833 $
Year 2024 : 36 655 833 $
Year 2025 : 26 550 000 $
Salary Average Commitment
Year 2022 : 67 490 833 $
Year 2023 : 43 690 833 $
Year 2024 : 36 655 833 $
Year 2025 : 26 550 000 $
Salary Cap with 1 Way Contract
Year 2022 : 67 490 833 $
Year 2023 : 43 690 833 $
Year 2024 : 36 655 833 $
Year 2025 : 26 550 000 $

Farm Players Salaries
Morgan Barron	92 500 $ (1)
Marco Rossi	86 333 $ (3)
MacKenzie Entwistle	80 000 $ (2)
Connor Dewar	80 000 $ (2)
Vladislav Kolyachonok	78 917 $ (2)
Jonas Rondbjerg	76 667 $ (3)
Dan Vladar	75 000 $ (1)
Aleksi Heponiemi	75 000 $ (1)
Total Farm Players	8
Salary Commitment
Year 2022 : 644 417 $
Year 2023 : 401 917 $
Year 2024 : 163 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 644 417 $
Year 2023 : 401 917 $
Year 2024 : 163 000 $
Year 2025 : 0 $

Chicago Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - 95 $ - 5 908 - 98,46%
Level 2:	5000 - 60 $ - 4 915 - 98,31%
Level 3:	4050 - 25 $ - 2 737 - 67,59%
Level 4:	4000 - 20 $ - 3 986 - 99,66%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	20050
Income
Home Games Left	14
Average Attendance - %	18 547 - 92,50%
Average Income per Game	614 197 $
Year to Date Revenue	16 583 314 $
Expense
Pro Players Total Salaries	74 092 857 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	47 916 210 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	47 594 610 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	8 598 755 $
Pro Remaining Season Days	66
Pro Expenses Per Days	403 205 $
Pro Estimated Expenses	26 611 530 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	26 611 530 $
Estimated Season Salary Cap	74 027 742 $
Estimate Under Maximum Salary Cap of 82 500 000 $	8 472 258 $
Estimate Over Minimum Salary Cap of 58 000 000 $	16 027 742 $
Current Bank Account	74 381 952 $
Projected Bank Account	56 369 177 $

Pro Players Salaries
Artemi Panarin	11 642 860 $ (4)
Mika Zibanejad	8 500 000 $ (8)
Marc-Edouard Vlasic	7 000 000 $ (4)
Matt Dumba	6 000 000 $ (1)
Ondrej Palat	6 000 000 $ (5)
Philipp Grubauer	5 900 000 $ (5)
Alex Killorn	4 450 000 $ (1)
Kevin Shattenkirk	3 900 000 $ (1)
Nicholas Paul	3 150 000 $ (7)
Erik Haula	2 375 000 $ (1)
Adam Erne	2 100 000 $ (1)
Jordan Martinook	1 800 000 $ (2)
Eric Robinson	1 600 000 $ (2)
Conor Sheary	1 500 000 $ (1)
Tage Thompson	1 400 000 $ (1)
Michael McLeod	975 000 $ (1)
Dysin Mayo	950 000 $ (3)
Jack Johnson	950 000 $ (1)
Mark Borowiecki	900 000 $ (1)
Keith Kinkaid	750 000 $ (1)
Radim Zohorna	750 000 $ (1)
Michal Kempny	750 000 $ (1)
Mark Jankowski	750 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 2022 : 74 092 857 $
Year 2023 : 46 542 857 $
Year 2024 : 43 142 857 $
Year 2025 : 42 192 857 $
Salary Average Commitment
Year 2022 : 74 092 857 $
Year 2023 : 46 542 857 $
Year 2024 : 43 142 857 $
Year 2025 : 42 192 857 $
Salary Cap with 1 Way Contract
Year 2022 : 74 092 857 $
Year 2023 : 46 542 857 $
Year 2024 : 43 142 857 $
Year 2025 : 42 192 857 $

Farm Players Salaries
Troy Stecher	125 000 $ (1)
Nicolas Beaudin	86 333 $ (1)
Filip Gustavsson	78 750 $ (1)
Thomas Novak	75 000 $ (1)
Gavin Bayreuther	75 000 $ (1)
Gemel Smith	75 000 $ (1)
Danny O'Regan	75 000 $ (1)
John Leonard	75 000 $ (1)
Total Farm Players	8
Salary Commitment
Year 2022 : 665 083 $
Year 2023 : 0 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 665 083 $
Year 2023 : 0 $
Year 2024 : 0 $
Year 2025 : 0 $

Colorado Avalanche

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - 100 $ - 5 815 - 96,91%
Level 2:	5007 - 60 $ - 4 974 - 99,34%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 3 982 - 99,56%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18007
Income
Home Games Left	16
Average Attendance - %	17 771 - 98,69%
Average Income per Game	627 076 $
Year to Date Revenue	15 676 898 $
Expense
Pro Players Total Salaries	80 441 667 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	52 373 284 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	52 051 707 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	10 033 215 $
Pro Remaining Season Days	66
Pro Expenses Per Days	437 523 $
Pro Estimated Expenses	28 876 518 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	28 876 518 $
Estimated Season Salary Cap	80 749 827 $
Estimate Under Maximum Salary Cap of 82 500 000 $	1 750 173 $
Estimate Over Minimum Salary Cap of 58 000 000 $	22 749 827 $
Current Bank Account	126 941 594 $
Projected Bank Account	108 098 291 $

Pro Players Salaries
Connor McDavid	12 500 000 $ (4)
Nikita Kucherov	9 500 000 $ (5)
Mikko Rantanen	9 250 000 $ (3)
Shea Theodore	5 200 000 $ (3)
Juuse Saros	5 000 000 $ (3)
Noah Hanifin	4 950 000 $ (2)
Elias Lindholm	4 850 000 $ (2)
Victor Olofsson	4 750 000 $ (2)
Viktor Arvidsson	4 250 000 $ (2)
Kailer Yamamoto	3 100 000 $ (2)
Nicolas Roy	3 000 000 $ (5)
Anton Forsberg	2 750 000 $ (3)
Adam Boqvist	2 600 000 $ (3)
Nick Bonino	2 050 000 $ (1)
Alex Goligoski	2 000 000 $ (2)
Ondrej Kase	1 500 000 $ (1)
Zach Sanford	850 000 $ (1)
Mark Giordano	800 000 $ (2)
Martin Fehervary	791 667 $ (1)
Zach Parise	750 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 2022 : 80 441 667 $
Year 2023 : 74 500 000 $
Year 2024 : 49 800 000 $
Year 2025 : 25 000 000 $
Salary Average Commitment
Year 2022 : 80 441 667 $
Year 2023 : 74 500 000 $
Year 2024 : 49 800 000 $
Year 2025 : 25 000 000 $
Salary Cap with 1 Way Contract
Year 2022 : 80 441 667 $
Year 2023 : 74 500 000 $
Year 2024 : 49 800 000 $
Year 2025 : 25 000 000 $

Farm Players Salaries
Jordan Oesterle	135 000 $ (1)
Matt Nieto	85 000 $ (1)
Tanner Laczynski	76 250 $ (2)
Mikhail Berdin	75 000 $ (1)
Joe Hicketts	75 000 $ (1)
Matthew Highmore	75 000 $ (1)
Total Farm Players	6
Salary Commitment
Year 2022 : 521 250 $
Year 2023 : 76 250 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 521 250 $
Year 2023 : 76 250 $
Year 2024 : 0 $
Year 2025 : 0 $

Columbus Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - 200 $ - 3 137 - 52,29%
Level 2:	5000 - 80 $ - 4 798 - 95,97%
Level 3:	2000 - 60 $ - 2 000 - 100,00%
Level 4:	4000 - 30 $ - 3 979 - 99,48%
Luxury :	1000 - 300 $ - 819 - 81,87%
Total Capacity :	18000
Income
Home Games Left	12
Average Attendance - %	14 734 - 81,85%
Average Income per Game	763 132 $
Year to Date Revenue	22 130 817 $
Expense
Pro Players Total Salaries	76 884 166 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	53 246 110 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	52 924 454 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	9 157 579 $
Pro Remaining Season Days	66
Pro Expenses Per Days	418 293 $
Pro Estimated Expenses	27 607 338 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	27 607 338 $
Estimated Season Salary Cap	80 353 394 $
Estimate Under Maximum Salary Cap of 82 500 000 $	2 146 606 $
Estimate Over Minimum Salary Cap of 58 000 000 $	22 353 394 $
Current Bank Account	166 224 515 $
Projected Bank Account	147 774 756 $

Pro Players Salaries
John Tavares	11 000 000 $ (3)
Sergei Bobrovsky	10 000 000 $ (4)
Nicklas Backstrom	9 200 000 $ (3)
Ryan Ellis	6 250 000 $ (5)
Jaden Schwartz	5 500 000 $ (4)
Jakub Vrana	5 250 000 $ (2)
Shayne Gostisbehere	4 500 000 $ (1)
Robby Fabbri	4 000 000 $ (3)
Vince Dunn	4 000 000 $ (1)
Ian Cole	3 000 000 $ (1)
Jake Bean	2 333 333 $ (2)
Antti Raanta	2 000 000 $ (1)
Filip Zadina	1 850 000 $ (3)
Jake Evans	1 700 000 $ (3)
Juuso Valimaki	1 550 000 $ (1)
Wayne Simmonds	900 000 $ (1)
Josiah Slavin	842 500 $ (1)
Taylor Raddysh	758 333 $ (2)
Dominic Toninato	750 000 $ (1)
Philipp Kurashev	750 000 $ (1)
Alexei Toropchenko	750 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 2022 : 76 884 166 $
Year 2023 : 57 841 666 $
Year 2024 : 49 500 000 $
Year 2025 : 21 750 000 $
Salary Average Commitment
Year 2022 : 76 884 166 $
Year 2023 : 57 841 666 $
Year 2024 : 49 500 000 $
Year 2025 : 21 750 000 $
Salary Cap with 1 Way Contract
Year 2022 : 76 884 166 $
Year 2023 : 57 841 666 $
Year 2024 : 49 500 000 $
Year 2025 : 21 750 000 $

Farm Players Salaries
Nolan Patrick	120 000 $ (1)
Connor Mackey	91 200 $ (1)
Matty Beniers	89 750 $ (2)
Tobias Bjornfot	84 917 $ (1)
Michael Dipietro	84 000 $ (1)
Jacob MacDonald	76 250 $ (2)
William Lagesson	75 000 $ (1)
Klim Kostin	75 000 $ (1)
Total Farm Players	8
Salary Commitment
Year 2022 : 696 117 $
Year 2023 : 166 000 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 696 117 $
Year 2023 : 166 000 $
Year 2024 : 0 $
Year 2025 : 0 $

Dallas Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - 120 $ - 5 625 - 93,74%
Level 2:	5000 - 80 $ - 4 721 - 94,43%
Level 3:	2000 - 50 $ - 2 000 - 100,00%
Level 4:	4532 - 35 $ - 4 158 - 91,76%
Luxury :	1000 - 300 $ - 807 - 80,74%
Total Capacity :	18532
Income
Home Games Left	16
Average Attendance - %	17 312 - 93,42%
Average Income per Game	785 620 $
Year to Date Revenue	19 640 492 $
Expense
Pro Players Total Salaries	79 763 333 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	52 207 734 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	51 886 084 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	12 569 915 $
Pro Remaining Season Days	66
Pro Expenses Per Days	433 856 $
Pro Estimated Expenses	28 634 496 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	28 634 496 $
Estimated Season Salary Cap	80 342 182 $
Estimate Under Maximum Salary Cap of 82 500 000 $	2 157 818 $
Estimate Over Minimum Salary Cap of 58 000 000 $	22 342 182 $
Current Bank Account	171 849 535 $
Projected Bank Account	155 784 954 $

Pro Players Salaries
Anze Kopitar	10 000 000 $ (2)
Adam Fox	9 500 000 $ (7)
Clayton Keller	7 150 000 $ (6)
Brock Boeser	6 650 000 $ (3)
Colton Parayko	6 500 000 $ (8)
Joe Pavelski	5 500 000 $ (1)
John Marino	4 400 000 $ (5)
Ilya Sorokin	4 000 000 $ (2)
Roope Hintz	3 150 000 $ (1)
Craig Smith	3 100 000 $ (1)
Jake Allen	2 875 000 $ (1)
Dominik Kubalik	2 500 000 $ (2)
Dante Fabbro	2 400 000 $ (1)
Yakov Trenin	1 700 000 $ (2)
Alexandre Texier	1 525 000 $ (1)
Jani Hakanpaa	1 500 000 $ (2)
Garnet Hathaway	1 500 000 $ (1)
Timothy Liljegren	1 400 000 $ (2)
Anton Stralman	1 000 000 $ (1)
Riley Sheahan	950 000 $ (1)
Connor McMichael	863 333 $ (2)
Morgan Frost	800 000 $ (1)
Trevor Lewis	800 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 2022 : 79 763 333 $
Year 2023 : 56 163 333 $
Year 2024 : 34 200 000 $
Year 2025 : 27 550 000 $
Salary Average Commitment
Year 2022 : 79 763 333 $
Year 2023 : 56 163 333 $
Year 2024 : 34 200 000 $
Year 2025 : 27 550 000 $
Salary Cap with 1 Way Contract
Year 2022 : 79 763 333 $
Year 2023 : 56 163 333 $
Year 2024 : 34 200 000 $
Year 2025 : 27 550 000 $

Farm Players Salaries
Nils Lundkvist	92 500 $ (2)
Erik Brannstrom	90 000 $ (1)
Cal Foote	85 000 $ (1)
Brett Leason	77 500 $ (2)
Joseph Woll	76 667 $ (3)
Axel Jonsson-Fjallby	75 000 $ (1)
Total Farm Players	6
Salary Commitment
Year 2022 : 496 667 $
Year 2023 : 246 667 $
Year 2024 : 76 667 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 496 667 $
Year 2023 : 246 667 $
Year 2024 : 76 667 $
Year 2025 : 0 $

Detroit Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6000 - 100 $ - 5 874 - 97,91%
Level 2:	5000 - 60 $ - 4 943 - 98,87%
Level 3:	2058 - 35 $ - 2 058 - 100,00%
Level 4:	4000 - 20 $ - 3 992 - 99,81%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18058
Income
Home Games Left	16
Average Attendance - %	17 868 - 98,95%
Average Income per Game	630 311 $
Year to Date Revenue	15 757 777 $
Expense
Pro Players Total Salaries	62 375 833 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	40 472 451 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	40 150 913 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	10 084 977 $
Pro Remaining Season Days	66
Pro Expenses Per Days	339 869 $
Pro Estimated Expenses	22 431 354 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	22 431 354 $
Estimated Season Salary Cap	62 403 935 $
Estimate Under Maximum Salary Cap of 82 500 000 $	20 096 065 $
Estimate Over Minimum Salary Cap of 58 000 000 $	4 403 935 $
Current Bank Account	129 862 415 $
Projected Bank Account	117 516 038 $

Pro Players Salaries
Nick Suzuki	7 875 000 $ (8)
Jordan Binnington	6 000 000 $ (5)
Anthony Mantha	5 700 000 $ (2)
Andrew Ladd	5 500 000 $ (1)
Tyler Bertuzzi	4 750 000 $ (1)
Tomas Tatar	4 500 000 $ (1)
Nick Foligno	3 800 000 $ (1)
Mario Ferraro	3 250 000 $ (4)
Brock McGinn	2 750 000 $ (3)
Radim Simek	2 250 000 $ (2)
Tomas Nosek	1 750 000 $ (1)
Blake Lizotte	1 675 000 $ (2)
Keegan Kolesar	1 400 000 $ (3)
Nic Dowd	1 300 000 $ (3)
Mattias Janmark	1 250 000 $ (1)
Brendan Smith	1 100 000 $ (2)
Nicolas Aube-Kubel	1 000 000 $ (1)
Jeremy Swayman	925 000 $ (1)
Anton Lundell	925 000 $ (2)
Ty Smith	863 333 $ (1)
Julien Gauthier	800 000 $ (1)
Brad Hunt	762 500 $ (1)
Connor Carrick	750 000 $ (1)
Jordie Benn	750 000 $ (1)
Austin Strand	750 000 $ (1)
Total Pro Players	25
Salary Commitment
Year 2022 : 62 375 833 $
Year 2023 : 34 225 000 $
Year 2024 : 22 575 000 $
Year 2025 : 17 125 000 $
Salary Average Commitment
Year 2022 : 62 375 833 $
Year 2023 : 34 225 000 $
Year 2024 : 22 575 000 $
Year 2025 : 17 125 000 $
Salary Cap with 1 Way Contract
Year 2022 : 62 375 833 $
Year 2023 : 34 225 000 $
Year 2024 : 22 575 000 $
Year 2025 : 17 125 000 $

Farm Players Salaries
Craig Anderson	150 000 $ (1)
Dennis Gilbert	76 250 $ (2)
Rhett Gardner	75 000 $ (1)
Total Farm Players	3
Salary Commitment
Year 2022 : 301 250 $
Year 2023 : 76 250 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 301 250 $
Year 2023 : 76 250 $
Year 2024 : 0 $
Year 2025 : 0 $

Edmonton Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	6000 - 100 $ - 5 871 - 97,85%
Level 2:	5000 - 60 $ - 4 960 - 99,19%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	2839 - 20 $ - 2 839 - 100,00%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	16839
Income
Home Games Left	14
Average Attendance - %	16 669 - 98,99%
Average Income per Game	617 833 $
Year to Date Revenue	16 681 492 $
Expense
Pro Players Total Salaries	74 835 552 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	46 541 838 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	46 220 181 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	8 649 663 $
Pro Remaining Season Days	66
Pro Expenses Per Days	407 219 $
Pro Estimated Expenses	26 876 454 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	26 876 454 $
Estimated Season Salary Cap	72 918 237 $
Estimate Under Maximum Salary Cap of 82 500 000 $	9 581 763 $
Estimate Over Minimum Salary Cap of 58 000 000 $	14 918 237 $
Current Bank Account	127 745 181 $
Projected Bank Account	109 518 390 $

Pro Players Salaries
Jonathan Toews	10 500 000 $ (1)
Matthew Tkachuk	9 500 000 $ (8)
Brady Tkachuk	8 205 714 $ (6)
Kyle Okposo	6 000 000 $ (1)
Christopher Tanev	4 500 000 $ (2)
Connor Murphy	4 400 000 $ (4)
Jonathan Bernier	4 125 000 $ (1)
Nikita Zadorov	3 750 000 $ (2)
Anton Khudobin	3 333 333 $ (1)
Adam Lowry	3 250 000 $ (4)
Marcus Foligno	3 100 000 $ (2)
Mike Reilly	3 000 000 $ (2)
Colin White	1 200 000 $ (1)
Ryan Donato	1 200 000 $ (1)
Christian Fischer	1 125 875 $ (1)
Ross Johnston	1 100 000 $ (4)
Thomas Bordeleau	925 000 $ (2)
Braden Schneider	916 667 $ (2)
Nolan Foote	863 333 $ (2)
Zach Aston-Reese	840 630 $ (1)
Connor Bunnaman	750 000 $ (1)
Daniel Walcott	750 000 $ (1)
John Hayden	750 000 $ (1)
Jacob Larsson	750 000 $ (1)
Total Pro Players	24
Salary Commitment
Year 2022 : 74 835 552 $
Year 2023 : 43 510 714 $
Year 2024 : 26 455 714 $
Year 2025 : 26 455 714 $
Salary Average Commitment
Year 2022 : 74 853 402 $
Year 2023 : 43 528 564 $
Year 2024 : 26 473 564 $
Year 2025 : 26 473 564 $
Salary Cap with 1 Way Contract
Year 2022 : 74 835 552 $
Year 2023 : 43 510 714 $
Year 2024 : 26 455 714 $
Year 2025 : 26 455 714 $

Farm Players Salaries
Spencer Knight	92 500 $ (1)
Total Farm Players	1
Salary Commitment
Year 2022 : 92 500 $
Year 2023 : 0 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 92 500 $
Year 2023 : 0 $
Year 2024 : 0 $
Year 2025 : 0 $

Florida Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Office Depot Center
Level 1:	6000 - 98 $ - 5 789 - 96,48%
Level 2:	5000 - 60 $ - 4 914 - 98,29%
Level 3:	5250 - 30 $ - 2 733 - 52,06%
Level 4:	4000 - 20 $ - 3 989 - 99,73%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	21250
Income
Home Games Left	17
Average Attendance - %	18 426 - 86,71%
Average Income per Game	624 217 $
Year to Date Revenue	14 981 211 $
Expense
Pro Players Total Salaries	75 737 563 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	48 874 701 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	48 553 073 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	10 611 691 $
Pro Remaining Season Days	66
Pro Expenses Per Days	412 095 $
Pro Estimated Expenses	27 198 270 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	27 198 270 $
Estimated Season Salary Cap	75 572 945 $
Estimate Under Maximum Salary Cap of 82 500 000 $	6 927 055 $
Estimate Over Minimum Salary Cap of 58 000 000 $	17 572 945 $
Current Bank Account	305 622 049 $
Projected Bank Account	289 035 470 $

Pro Players Salaries
Johnny Gaudreau	9 750 000 $ (7)
Jeff Skinner	9 000 000 $ (5)
Jakub Voracek	8 250 063 $ (2)
Cam Fowler	6 500 000 $ (4)
Brock Nelson	6 000 000 $ (3)
Jordan Staal	6 000 000 $ (1)
Jamie Oleksiak	4 600 000 $ (4)
Josh Manson	4 500 000 $ (4)
Brandon Carlo	4 100 000 $ (5)
Jake Oettinger	4 000 000 $ (3)
Jeff Carter	3 125 000 $ (2)
Troy Terry	1 450 000 $ (1)
Frederick Gaudreau	1 200 000 $ (1)
Steven Lorentz	1 050 000 $ (2)
Connor Clifton	1 000 000 $ (1)
Curtis Lazar	1 000 000 $ (3)
Danton Heinen	1 000 000 $ (1)
Taro Hirose	850 000 $ (2)
Sam Steel	825 000 $ (1)
Aaron Dell	775 000 $ (1)
Haydn Fleury	762 500 $ (2)
Total Pro Players	21
Salary Commitment
Year 2022 : 75 737 563 $
Year 2023 : 63 487 563 $
Year 2024 : 49 450 000 $
Year 2025 : 38 450 000 $
Salary Average Commitment
Year 2022 : 75 737 564 $
Year 2023 : 63 487 564 $
Year 2024 : 49 450 000 $
Year 2025 : 38 450 000 $
Salary Cap with 1 Way Contract
Year 2022 : 75 737 563 $
Year 2023 : 63 487 563 $
Year 2024 : 49 450 000 $
Year 2025 : 38 450 000 $

Farm Players Salaries
Malcolm Subban	75 000 $ (1)
Total Farm Players	1
Salary Commitment
Year 2022 : 75 000 $
Year 2023 : 0 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 75 000 $
Year 2023 : 0 $
Year 2024 : 0 $
Year 2025 : 0 $

Los Angeles Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - 110 $ - 5 772 - 96,20%
Level 2:	5000 - 66 $ - 4 943 - 98,87%
Level 3:	2118 - 40 $ - 2 118 - 100,00%
Level 4:	4000 - 25 $ - 4 000 - 100,00%
Luxury :	1000 - 300 $ - 799 - 79,94%
Total Capacity :	18118
Income
Home Games Left	16
Average Attendance - %	17 633 - 97,32%
Average Income per Game	706 710 $
Year to Date Revenue	17 667 754 $
Expense
Pro Players Total Salaries	78 293 833 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	50 384 399 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	50 062 820 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	11 307 363 $
Pro Remaining Season Days	66
Pro Expenses Per Days	425 913 $
Pro Estimated Expenses	28 110 258 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	28 110 258 $
Estimated Season Salary Cap	77 994 680 $
Estimate Under Maximum Salary Cap of 82 500 000 $	4 505 320 $
Estimate Over Minimum Salary Cap of 58 000 000 $	19 994 680 $
Current Bank Account	199 644 134 $
Projected Bank Account	182 841 239 $

Pro Players Salaries
Leon Draisaitl	8 500 000 $ (3)
John Carlson	8 000 000 $ (4)
Torey Krug	6 500 000 $ (5)
Erik Johnson	6 000 000 $ (1)
Cam Atkinson	5 875 000 $ (3)
T.J. Oshie	5 750 000 $ (3)
Vincent Trocheck	5 625 000 $ (7)
Elvis Merzlikins	5 400 000 $ (5)
Mikael Backlund	5 350 000 $ (2)
Tyler Toffoli	4 250 000 $ (2)
Joel Armia	3 400 000 $ (3)
Cody Ceci	3 250 000 $ (3)
Jordan Kyrou	2 800 000 $ (1)
Ryan Hartman	1 700 000 $ (2)
Charlie Lindgren	1 100 000 $ (3)
Pierre-Edouard Bellemare	1 000 000 $ (1)
Ryan McLeod	798 000 $ (1)
Adam Ruzicka	762 500 $ (2)
Jaret Anderson-Dolan	750 000 $ (1)
Wyatt Kalynuk	750 000 $ (1)
Alexandre Carrier	733 333 $ (1)
Total Pro Players	21
Salary Commitment
Year 2022 : 78 293 833 $
Year 2023 : 65 462 500 $
Year 2024 : 53 400 000 $
Year 2025 : 25 525 000 $
Salary Average Commitment
Year 2022 : 78 293 833 $
Year 2023 : 65 462 500 $
Year 2024 : 53 400 000 $
Year 2025 : 25 525 000 $
Salary Cap with 1 Way Contract
Year 2022 : 78 293 833 $
Year 2023 : 65 462 500 $
Year 2024 : 53 400 000 $
Year 2025 : 25 525 000 $

Farm Players Salaries
Chase Pearson	91 783 $ (1)
Thomas Harley	86 333 $ (2)
Rasmus Kupari	86 333 $ (1)
Isaak Phillips	85 917 $ (2)
Ukko-Pekka Luukkonen	83 750 $ (2)
Isaac Ratcliffe	81 375 $ (1)
Max Willman	75 000 $ (1)
Brandon Duhaime	75 000 $ (1)
Total Farm Players	8
Salary Commitment
Year 2022 : 665 491 $
Year 2023 : 256 000 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 665 491 $
Year 2023 : 256 000 $
Year 2024 : 0 $
Year 2025 : 0 $

Minnesota Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - 999 $ - 2 400 - 40,00%
Level 2:	5000 - 998 $ - 2 000 - 40,00%
Level 3:	2000 - 997 $ - 800 - 40,00%
Level 4:	4000 - 996 $ - 1 600 - 40,00%
Luxury :	1000 - 999 $ - 400 - 40,00%
Total Capacity :	18000
Income
Home Games Left	17
Average Attendance - %	7 200 - 40,00%
Average Income per Game	3 664 044 $
Year to Date Revenue	87 937 056 $
Expense
Pro Players Total Salaries	79 990 792 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	51 892 681 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	51 571 143 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	62 288 748 $
Pro Remaining Season Days	66
Pro Expenses Per Days	435 085 $
Pro Estimated Expenses	28 715 610 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	28 715 610 $
Estimated Season Salary Cap	80 108 421 $
Estimate Under Maximum Salary Cap of 82 500 000 $	2 391 579 $
Estimate Over Minimum Salary Cap of 58 000 000 $	22 108 421 $
Current Bank Account	906 556 821 $
Projected Bank Account	940 129 959 $

Pro Players Salaries
Sidney Crosby	8 700 000 $ (3)
Blake Wheeler	8 250 000 $ (2)
Brent Burns	8 000 000 $ (3)
Gustav Nyquist	5 500 000 $ (1)
Josh Anderson	5 500 000 $ (5)
Blake Coleman	4 900 000 $ (5)
Tyson Barrie	4 500 000 $ (2)
Nikita Zaitsev	4 500 000 $ (2)
Christian Dvorak	4 450 000 $ (3)
Anthony Beauvillier	4 150 000 $ (2)
Cam Talbot	3 666 667 $ (1)
Travis Hamonic	3 000 000 $ (1)
Dylan DeMelo	3 000 000 $ (2)
Brett Kulak	2 750 000 $ (4)
Pierre Engvall	2 250 000 $ (1)
Brett Howden	1 500 000 $ (1)
Owen Tippett	1 500 000 $ (2)
Cody Glass	874 125 $ (1)
Brett Murray	750 000 $ (1)
Bokondji Imama	750 000 $ (1)
Jeremy Davies	750 000 $ (1)
Erik Kallgren	750 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 2022 : 79 990 792 $
Year 2023 : 60 200 000 $
Year 2024 : 34 300 000 $
Year 2025 : 13 150 000 $
Salary Average Commitment
Year 2022 : 79 990 792 $
Year 2023 : 60 200 000 $
Year 2024 : 34 300 000 $
Year 2025 : 13 150 000 $
Salary Cap with 1 Way Contract
Year 2022 : 79 990 792 $
Year 2023 : 60 200 000 $
Year 2024 : 34 300 000 $
Year 2025 : 13 150 000 $

Farm Players Salaries
Nico Daws	85 083 $ (2)
Nick Caamano	75 000 $ (1)
Total Farm Players	2
Salary Commitment
Year 2022 : 160 083 $
Year 2023 : 85 083 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 160 083 $
Year 2023 : 85 083 $
Year 2024 : 0 $
Year 2025 : 0 $

Montreal Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Center
Level 1:	6000 - 100 $ - 5 843 - 97,38%
Level 2:	5000 - 70 $ - 4 857 - 97,14%
Level 3:	5273 - 37 $ - 2 600 - 49,30%
Level 4:	4000 - 30 $ - 3 978 - 99,45%
Luxury :	1000 - 210 $ - 1 000 - 100,00%
Total Capacity :	21273
Income
Home Games Left	15
Average Attendance - %	18 277 - 85,92%
Average Income per Game	688 384 $
Year to Date Revenue	17 897 975 $
Expense
Pro Players Total Salaries	82 215 667 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	52 860 916 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	52 539 259 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	10 325 755 $
Pro Remaining Season Days	66
Pro Expenses Per Days	447 112 $
Pro Estimated Expenses	29 509 392 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	29 509 392 $
Estimated Season Salary Cap	81 870 253 $
Estimate Under Maximum Salary Cap of 82 500 000 $	629 747 $
Estimate Over Minimum Salary Cap of 58 000 000 $	23 870 253 $
Current Bank Account	236 800 333 $
Projected Bank Account	217 616 696 $

Pro Players Salaries
Roman Josi	9 059 000 $ (6)
Filip Forsberg	8 500 000 $ (8)
Steven Stamkos	8 500 000 $ (2)
Valeri Nichushkin	6 125 000 $ (8)
Nikolaj Ehlers	6 000 000 $ (3)
Jake Muzzin	5 625 000 $ (2)
Jean-Gabriel Pageau	5 000 000 $ (4)
Reilly Smith	5 000 000 $ (3)
Jack Campbell	5 000 000 $ (5)
Filip Hronek	4 400 000 $ (2)
Jake McCabe	4 000 000 $ (3)
Connor Brown	3 600 000 $ (1)
Nico Sturm	2 000 000 $ (3)
Jacob Bryson	1 850 000 $ (2)
Mattias Samuelsson	925 000 $ (1)
Vasily Podkolzin	925 000 $ (2)
Emil Bemstrom	900 000 $ (2)
Brian Elliott	900 000 $ (1)
Dylan Cozens	894 167 $ (1)
A.J. Greer	762 500 $ (2)
Daniel Sprong	750 000 $ (1)
Michael Del Zotto	750 000 $ (1)
Tyler Pitlick	750 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 2022 : 82 215 667 $
Year 2023 : 73 646 500 $
Year 2024 : 50 684 000 $
Year 2025 : 33 684 000 $
Salary Average Commitment
Year 2022 : 82 215 667 $
Year 2023 : 73 646 500 $
Year 2024 : 50 684 000 $
Year 2025 : 33 684 000 $
Salary Cap with 1 Way Contract
Year 2022 : 82 215 667 $
Year 2023 : 73 646 500 $
Year 2024 : 50 684 000 $
Year 2025 : 33 684 000 $

Farm Players Salaries
Mark Kastelic	82 167 $ (1)
Joey Daccord	75 000 $ (1)
Riley Tufte	75 000 $ (1)
Total Farm Players	3
Salary Commitment
Year 2022 : 232 167 $
Year 2023 : 0 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 232 167 $
Year 2023 : 0 $
Year 2024 : 0 $
Year 2025 : 0 $

Nashville Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Summit Arena
Level 1:	6000 - 80 $ - 5 981 - 99,69%
Level 2:	5000 - 55 $ - 4 958 - 99,15%
Level 3:	2000 - 40 $ - 2 000 - 100,00%
Level 4:	4000 - 30 $ - 3 964 - 99,09%
Luxury :	1000 - 250 $ - 948 - 94,80%
Total Capacity :	18000
Income
Home Games Left	16
Average Attendance - %	17 851 - 99,17%
Average Income per Game	605 418 $
Year to Date Revenue	15 135 438 $
Expense
Pro Players Total Salaries	82 875 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	53 032 825 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	52 711 223 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	9 686 680 $
Pro Remaining Season Days	66
Pro Expenses Per Days	450 676 $
Pro Estimated Expenses	29 744 616 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	29 744 616 $
Estimated Season Salary Cap	82 277 441 $
Estimate Under Maximum Salary Cap of 82 500 000 $	222 559 $
Estimate Over Minimum Salary Cap of 58 000 000 $	24 277 441 $
Current Bank Account	296 521 986 $
Projected Bank Account	276 464 050 $

Pro Players Salaries
Brayden Point	9 500 000 $ (8)
Cale Makar	9 000 000 $ (5)
Patrik Laine	8 700 000 $ (4)
Vladimir Tarasenko	7 500 000 $ (1)
Mathew Barzal	7 000 000 $ (1)
Neal Pionk	5 875 000 $ (3)
Rasmus Ristolainen	5 100 000 $ (5)
Travis Sanheim	4 675 000 $ (1)
Petr Mrazek	3 800 000 $ (2)
Frank Vatrano	3 650 000 $ (3)
Vitek Vanecek	3 400 000 $ (3)
Pius Suter	3 250 000 $ (1)
Ivan Barbashev	2 250 000 $ (1)
Colin Miller	1 850 000 $ (2)
Nick Cousins	1 100 000 $ (2)
Rem Pitlick	1 100 000 $ (2)
Jujhar Khaira	975 000 $ (1)
Noah Gregor	950 000 $ (1)
Ian Mitchell	925 000 $ (1)
Adam Brooks	762 500 $ (2)
Daniil Miromanov	762 500 $ (2)
Brogan Rafferty	750 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 2022 : 82 875 000 $
Year 2023 : 54 600 000 $
Year 2024 : 45 225 000 $
Year 2025 : 32 300 000 $
Salary Average Commitment
Year 2022 : 82 875 000 $
Year 2023 : 54 600 000 $
Year 2024 : 45 225 000 $
Year 2025 : 32 300 000 $
Salary Cap with 1 Way Contract
Year 2022 : 82 875 000 $
Year 2023 : 54 600 000 $
Year 2024 : 45 225 000 $
Year 2025 : 32 300 000 $

Farm Players Salaries
Austin Wagner	113 333 $ (1)
Kurtis MacDermid	98 750 $ (2)
Mark Pysyk	85 000 $ (1)
Louis Domingue	77 500 $ (2)
Jon Gillies	75 000 $ (1)
Matt Luff	75 000 $ (1)
Givani Smith	75 000 $ (1)
Total Farm Players	7
Salary Commitment
Year 2022 : 599 583 $
Year 2023 : 176 250 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 599 583 $
Year 2023 : 176 250 $
Year 2024 : 0 $
Year 2025 : 0 $

New Jersey Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Continental Airlines Arena
Level 1:	6000 - 82 $ - 5 929 - 98,82%
Level 2:	5000 - 47 $ - 4 994 - 99,88%
Level 3:	3040 - 23 $ - 2 679 - 88,13%
Level 4:	4000 - 14 $ - 3 996 - 99,89%
Luxury :	1000 - 175 $ - 1 000 - 100,00%
Total Capacity :	19040
Income
Home Games Left	15
Average Attendance - %	18 598 - 97,68%
Average Income per Game	516 872 $
Year to Date Revenue	13 438 663 $
Expense
Pro Players Total Salaries	81 244 758 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	53 038 407 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	52 716 752 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	7 753 075 $
Pro Remaining Season Days	66
Pro Expenses Per Days	441 864 $
Pro Estimated Expenses	29 163 024 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	29 163 024 $
Estimated Season Salary Cap	81 701 378 $
Estimate Under Maximum Salary Cap of 82 500 000 $	798 622 $
Estimate Over Minimum Salary Cap of 58 000 000 $	23 701 378 $
Current Bank Account	198 606 463 $
Projected Bank Account	177 196 514 $

Pro Players Salaries
Alex Pietrangelo	8 800 000 $ (5)
Oliver Ekman-Larsson	8 250 000 $ (5)
Anders Lee	7 000 000 $ (4)
John Gibson	6 400 000 $ (5)
Nathan MacKinnon	6 300 000 $ (1)
Drake Batherson	4 975 000 $ (5)
Anthony Cirelli	4 800 000 $ (1)
Artturi Lehkonen	4 500 000 $ (5)
Marcus Pettersson	4 025 175 $ (3)
Alexandar Georgiev	3 400 000 $ (3)
Brayden McNabb	2 850 000 $ (3)
Vladislav Gavrikov	2 800 000 $ (1)
Gustav Forsling	2 666 667 $ (2)
Sean Kuraly	2 500 000 $ (3)
Jacob Middleton	2 450 000 $ (3)
Trevor Moore	1 875 000 $ (1)
Marcus Johansson	1 100 000 $ (1)
Lukas Reichel	925 000 $ (2)
Jack McBain	883 750 $ (1)
Matt Boldy	880 833 $ (1)
Philip Tomasino	863 333 $ (2)
Jonah Gadjovich	750 000 $ (1)
Kyle Burroughs	750 000 $ (1)
Jonas Johansson	750 000 $ (1)
Michael McCarron	750 000 $ (1)
Total Pro Players	25
Salary Commitment
Year 2022 : 81 244 758 $
Year 2023 : 59 605 175 $
Year 2024 : 55 150 175 $
Year 2025 : 39 925 000 $
Salary Average Commitment
Year 2022 : 81 244 758 $
Year 2023 : 59 605 175 $
Year 2024 : 55 150 175 $
Year 2025 : 39 925 000 $
Salary Cap with 1 Way Contract
Year 2022 : 81 244 758 $
Year 2023 : 59 605 175 $
Year 2024 : 55 150 175 $
Year 2025 : 39 925 000 $

Farm Players Salaries
Grigori Denisenko	92 500 $ (1)
Ryan Merkley	86 333 $ (1)
Oskar Steen	80 000 $ (2)
Calen Addison	79 500 $ (1)
Logan Thompson	76 667 $ (3)
Total Farm Players	5
Salary Commitment
Year 2022 : 415 000 $
Year 2023 : 156 667 $
Year 2024 : 76 667 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 415 000 $
Year 2023 : 156 667 $
Year 2024 : 76 667 $
Year 2025 : 0 $

New York Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nassau Veteran's Memorial
Level 1:	6000 - 90 $ - 5 898 - 98,30%
Level 2:	5000 - 55 $ - 4 965 - 99,29%
Level 3:	2000 - 40 $ - 2 000 - 100,00%
Level 4:	2234 - 30 $ - 2 234 - 100,00%
Luxury :	1000 - 225 $ - 1 000 - 100,00%
Total Capacity :	16234
Income
Home Games Left	15
Average Attendance - %	16 097 - 99,15%
Average Income per Game	599 711 $
Year to Date Revenue	15 592 480 $
Expense
Pro Players Total Salaries	83 509 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	52 735 834 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	52 414 177 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	8 995 662 $
Pro Remaining Season Days	66
Pro Expenses Per Days	454 103 $
Pro Estimated Expenses	29 970 798 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	29 970 798 $
Estimated Season Salary Cap	82 206 577 $
Estimate Under Maximum Salary Cap of 82 500 000 $	293 423 $
Estimate Over Minimum Salary Cap of 58 000 000 $	24 206 577 $
Current Bank Account	286 621 503 $
Projected Bank Account	265 646 367 $

Pro Players Salaries
Auston Matthews	11 634 000 $ (2)
Victor Hedman	7 875 000 $ (3)
Brad Marchand	6 125 000 $ (3)
Evgeni Malkin	6 100 000 $ (4)
Adam Henrique	5 825 000 $ (2)
Oliver Bjorkstrand	5 400 000 $ (4)
Alec Martinez	5 250 000 $ (2)
TJ Brodie	5 000 000 $ (2)
Semyon Varlamov	5 000 000 $ (1)
Josh Bailey	5 000 000 $ (2)
Alex Wennberg	4 500 000 $ (2)
Jan Rutta	2 750 000 $ (3)
Zach Whitecloud	2 750 000 $ (6)
Artem Zub	2 500 000 $ (1)
James Reimer	2 250 000 $ (1)
Yegor Sharangovich	2 000 000 $ (1)
Darren Helm	1 250 000 $ (1)
Tanner Jeannot	800 000 $ (1)
Ryan Carpenter	750 000 $ (1)
Alexander Edler	750 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 2022 : 83 509 000 $
Year 2023 : 68 209 000 $
Year 2024 : 31 000 000 $
Year 2025 : 14 250 000 $
Salary Average Commitment
Year 2022 : 83 509 000 $
Year 2023 : 68 209 000 $
Year 2024 : 31 000 000 $
Year 2025 : 14 250 000 $
Salary Cap with 1 Way Contract
Year 2022 : 83 509 000 $
Year 2023 : 68 209 000 $
Year 2024 : 31 000 000 $
Year 2025 : 14 250 000 $

Farm Players Salaries
Spencer Martin	76 250 $ (2)
Guillaume Brisebois	75 000 $ (1)
Total Farm Players	2
Salary Commitment
Year 2022 : 151 250 $
Year 2023 : 76 250 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 151 250 $
Year 2023 : 76 250 $
Year 2024 : 0 $
Year 2025 : 0 $

New York Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - 96 $ - 5 825 - 97,08%
Level 2:	5000 - 54 $ - 4 959 - 99,17%
Level 3:	3000 - 32 $ - 2 733 - 91,10%
Level 4:	4000 - 22 $ - 3 984 - 99,60%
Luxury :	3000 - 180 $ - 1 264 - 42,14%
Total Capacity :	21000
Income
Home Games Left	14
Average Attendance - %	18 765 - 89,36%
Average Income per Game	627 099 $
Year to Date Revenue	16 931 671 $
Expense
Pro Players Total Salaries	82 358 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	53 207 027 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	52 885 375 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	8 779 385 $
Pro Remaining Season Days	66
Pro Expenses Per Days	447 881 $
Pro Estimated Expenses	29 560 146 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	29 560 146 $
Estimated Season Salary Cap	82 267 123 $
Estimate Under Maximum Salary Cap of 82 500 000 $	232 877 $
Estimate Over Minimum Salary Cap of 58 000 000 $	24 267 123 $
Current Bank Account	118 385 393 $
Projected Bank Account	97 604 632 $

Pro Players Salaries
Sebastian Aho	8 454 000 $ (2)
Jacob Trouba	8 000 000 $ (4)
Max Pacioretty	7 000 000 $ (1)
Hampus Lindholm	6 500 000 $ (8)
Josh Morrissey	6 250 000 $ (6)
Taylor Hall	6 000 000 $ (3)
Pierre-Luc Dubois	6 000 000 $ (1)
Andrew Mangiapane	5 800 000 $ (3)
Jared McCann	5 000 000 $ (5)
Adam Larsson	4 000 000 $ (3)
Carter Hart	3 979 000 $ (2)
J.T. Compher	3 500 000 $ (1)
Brandon Montour	3 500 000 $ (2)
Tyson Jost	2 000 000 $ (1)
Justin Holl	2 000 000 $ (1)
Ross Colton	1 125 000 $ (1)
Scott Wedgewood	1 000 000 $ (2)
Joey Anderson	750 000 $ (1)
Derick Brassard	750 000 $ (1)
Drew O'Connor	750 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 2022 : 82 358 000 $
Year 2023 : 58 483 000 $
Year 2024 : 41 550 000 $
Year 2025 : 25 750 000 $
Salary Average Commitment
Year 2022 : 82 358 000 $
Year 2023 : 58 483 000 $
Year 2024 : 41 550 000 $
Year 2025 : 25 750 000 $
Salary Cap with 1 Way Contract
Year 2022 : 82 358 000 $
Year 2023 : 58 483 000 $
Year 2024 : 41 550 000 $
Year 2025 : 25 750 000 $

Farm Players Salaries
Caleb Jones	135 000 $ (1)
Felix Sandstrom	77 500 $ (2)
Total Farm Players	2
Salary Commitment
Year 2022 : 212 500 $
Year 2023 : 77 500 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 212 500 $
Year 2023 : 77 500 $
Year 2024 : 0 $
Year 2025 : 0 $

Ottawa Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Place
Level 1:	6000 - 90 $ - 5 850 - 97,50%
Level 2:	5000 - 60 $ - 4 911 - 98,22%
Level 3:	2000 - 30 $ - 2 000 - 100,00%
Level 4:	4000 - 21 $ - 3 988 - 99,69%
Luxury :	3000 - 150 $ - 1 297 - 43,23%
Total Capacity :	20000
Income
Home Games Left	14
Average Attendance - %	18 045 - 90,23%
Average Income per Game	591 310 $
Year to Date Revenue	15 965 361 $
Expense
Pro Players Total Salaries	72 194 167 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	46 662 683 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	46 341 145 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	8 278 335 $
Pro Remaining Season Days	66
Pro Expenses Per Days	392 941 $
Pro Estimated Expenses	25 934 106 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	25 934 106 $
Estimated Season Salary Cap	72 096 919 $
Estimate Under Maximum Salary Cap of 82 500 000 $	10 403 081 $
Estimate Over Minimum Salary Cap of 58 000 000 $	14 096 919 $
Current Bank Account	46 315 423 $
Projected Bank Account	28 659 652 $

Pro Players Salaries
Erik Karlsson	11 500 000 $ (5)
Claude Giroux	6 500 000 $ (3)
Jake Guentzel	6 000 000 $ (2)
Jason Zucker	5 500 000 $ (1)
Jakob Silfverberg	5 250 000 $ (2)
Dmitry Orlov	5 100 000 $ (1)
Ville Husso	4 750 000 $ (3)
Brandon Saad	4 500 000 $ (4)
Sam Bennett	4 425 000 $ (3)
Ilya Lyubushkin	2 750 000 $ (2)
Casey Cizikas	2 500 000 $ (5)
Cal Clutterbuck	1 750 000 $ (2)
Derek Grant	1 500 000 $ (1)
Josh Brown	1 275 000 $ (2)
Andrew Cogliano	1 250 000 $ (1)
Jakub Zboril	1 137 500 $ (2)
Anthony Stolarz	950 000 $ (1)
Quinton Byfield	894 167 $ (2)
Calvin de Haan	850 000 $ (1)
Robert Hagg	800 000 $ (1)
Nic Petan	762 500 $ (2)
Evgeny Svechnikov	750 000 $ (1)
Cole Bardreau	750 000 $ (1)
Will Butcher	750 000 $ (1)
Total Pro Players	24
Salary Commitment
Year 2022 : 72 194 167 $
Year 2023 : 53 994 167 $
Year 2024 : 34 175 000 $
Year 2025 : 18 500 000 $
Salary Average Commitment
Year 2022 : 72 194 167 $
Year 2023 : 53 994 167 $
Year 2024 : 34 175 000 $
Year 2025 : 18 500 000 $
Salary Cap with 1 Way Contract
Year 2022 : 72 194 167 $
Year 2023 : 53 994 167 $
Year 2024 : 34 175 000 $
Year 2025 : 18 500 000 $

Farm Players Salaries
Jaroslav Halak	150 000 $ (1)
Total Farm Players	1
Salary Commitment
Year 2022 : 150 000 $
Year 2023 : 0 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 150 000 $
Year 2023 : 0 $
Year 2024 : 0 $
Year 2025 : 0 $

Philadelphia Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wachovia Center
Level 1:	6000 - 110 $ - 5 832 - 97,20%
Level 2:	5000 - 70 $ - 4 843 - 96,87%
Level 3:	3523 - 45 $ - 2 554 - 72,50%
Level 4:	4000 - 30 $ - 3 990 - 99,75%
Luxury :	1000 - 220 $ - 1 000 - 100,00%
Total Capacity :	19523
Income
Home Games Left	16
Average Attendance - %	18 219 - 93,32%
Average Income per Game	731 943 $
Year to Date Revenue	18 298 573 $
Expense
Pro Players Total Salaries	80 739 168 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	52 470 776 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	52 149 119 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	11 711 087 $
Pro Remaining Season Days	66
Pro Expenses Per Days	439 131 $
Pro Estimated Expenses	28 982 646 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	28 982 646 $
Estimated Season Salary Cap	80 953 367 $
Estimate Under Maximum Salary Cap of 82 500 000 $	1 546 633 $
Estimate Over Minimum Salary Cap of 58 000 000 $	22 953 367 $
Current Bank Account	91 062 097 $
Projected Bank Account	73 790 538 $

Pro Players Salaries
Drew Doughty	11 000 000 $ (5)
Darnell Nurse	9 250 000 $ (8)
Kevin Fiala	7 875 000 $ (7)
Evgeny Kuznetsov	7 800 000 $ (3)
Aaron Ekblad	7 500 000 $ (3)
William Karlsson	5 900 000 $ (5)
Thatcher Demko	5 000 000 $ (4)
Conor Garland	4 950 000 $ (4)
Paul Byron	3 400 000 $ (1)
Max Domi	3 000 000 $ (1)
Karel Vejmelka	2 725 000 $ (3)
Zemgus Girgensons	2 200 000 $ (1)
Teddy Blueger	2 200 000 $ (1)
Pat Maroon	1 000 000 $ (2)
Mikey Anderson	1 000 000 $ (1)
Corey Perry	1 000 000 $ (1)
Seth Jarvis	894 167 $ (2)
Oliver Wahlstrom	894 167 $ (1)
Philip Broberg	863 334 $ (2)
Andrew Peeke	787 500 $ (1)
Noah Juulsen	750 000 $ (1)
Ivan Prosvetov	750 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 2022 : 80 739 168 $
Year 2023 : 64 757 501 $
Year 2024 : 62 000 000 $
Year 2025 : 43 975 000 $
Salary Average Commitment
Year 2022 : 80 739 168 $
Year 2023 : 64 757 501 $
Year 2024 : 62 000 000 $
Year 2025 : 43 975 000 $
Salary Cap with 1 Way Contract
Year 2022 : 80 739 168 $
Year 2023 : 64 757 501 $
Year 2024 : 62 000 000 $
Year 2025 : 43 975 000 $

Farm Players Salaries
Matias Maccelli	85 333 $ (1)
Kole Lind	85 000 $ (1)
Jasper Weatherby	84 250 $ (1)
Jack Studnicka	76 250 $ (2)
Victor Mete	75 000 $ (1)
Total Farm Players	5
Salary Commitment
Year 2022 : 405 833 $
Year 2023 : 76 250 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 405 833 $
Year 2023 : 76 250 $
Year 2024 : 0 $
Year 2025 : 0 $

Pittsburgh Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Mellon Arena
Level 1:	6000 - 100 $ - 5 902 - 98,37%
Level 2:	5000 - 60 $ - 4 942 - 98,84%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 3 981 - 99,53%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18000
Income
Home Games Left	17
Average Attendance - %	17 825 - 99,03%
Average Income per Game	630 530 $
Year to Date Revenue	15 132 719 $
Expense
Pro Players Total Salaries	77 997 024 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	51 239 167 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	50 917 520 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	10 719 009 $
Pro Remaining Season Days	66
Pro Expenses Per Days	424 308 $
Pro Estimated Expenses	28 004 328 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	28 004 328 $
Estimated Season Salary Cap	78 743 516 $
Estimate Under Maximum Salary Cap of 82 500 000 $	3 756 484 $
Estimate Over Minimum Salary Cap of 58 000 000 $	20 743 516 $
Current Bank Account	241 997 304 $
Projected Bank Account	224 711 985 $

Pro Players Salaries
Seth Jones	9 500 000 $ (8)
Josh Norris	7 950 000 $ (8)
Quinn Hughes	7 850 000 $ (5)
Kyle Connor	7 142 857 $ (4)
Adam Pelech	5 750 000 $ (7)
Travis Konecny	5 500 000 $ (3)
Joel Farabee	5 000 000 $ (6)
Alex Tuch	4 750 000 $ (4)
Lars Eller	3 500 000 $ (1)
Dylan Strome	3 500 000 $ (1)
Anthony Duclair	3 000 000 $ (2)
Jason Dickinson	2 650 000 $ (2)
Mike Smith	2 200 000 $ (1)
Max Comtois	2 037 500 $ (1)
Joonas Korpisalo	1 300 000 $ (1)
Nick Holden	1 300 000 $ (1)
K'Andre Miller	925 000 $ (1)
Trevor Zegras	925 000 $ (1)
Nils Hoglander	891 667 $ (1)
Sebastien Aho	825 000 $ (2)
Matt Irwin	750 000 $ (1)
Sam Gagner	750 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 2022 : 77 997 024 $
Year 2023 : 59 917 857 $
Year 2024 : 53 442 857 $
Year 2025 : 47 942 857 $
Salary Average Commitment
Year 2022 : 77 997 024 $
Year 2023 : 59 917 857 $
Year 2024 : 53 442 857 $
Year 2025 : 47 942 857 $
Salary Cap with 1 Way Contract
Year 2022 : 77 997 024 $
Year 2023 : 59 917 857 $
Year 2024 : 53 442 857 $
Year 2025 : 47 942 857 $

Farm Players Salaries
Travis Dermott	150 000 $ (1)
Eetu Luostarinen	150 000 $ (2)
Noah Cates	92 500 $ (1)
Joe Veleno	89 417 $ (1)
Cole Perfetti	89 417 $ (2)
Karson Kuhlman	82 500 $ (1)
Robin Salo	80 000 $ (2)
Jake Leschyshyn	76 667 $ (3)
Matthew Peca	76 250 $ (2)
Cameron Hughes	76 250 $ (2)
Boris Katchouk	75 833 $ (2)
Alex Barre-Boulet	75 833 $ (2)
Michael Hutchinson	75 000 $ (1)
Dakota Mermis	75 000 $ (1)
Total Farm Players	14
Salary Commitment
Year 2022 : 1 264 667 $
Year 2023 : 700 250 $
Year 2024 : 76 667 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 1 264 667 $
Year 2023 : 700 250 $
Year 2024 : 76 667 $
Year 2025 : 0 $

San Jose Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	HP Pavilion
Level 1:	6000 - 102 $ - 5 856 - 97,60%
Level 2:	5000 - 63 $ - 4 909 - 98,18%
Level 3:	2000 - 45 $ - 2 000 - 100,00%
Level 4:	3496 - 27 $ - 3 496 - 100,00%
Luxury :	1000 - 225 $ - 1 000 - 100,00%
Total Capacity :	17496
Income
Home Games Left	17
Average Attendance - %	17 261 - 98,66%
Average Income per Game	671 154 $
Year to Date Revenue	16 107 698 $
Expense
Pro Players Total Salaries	82 371 666 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	53 015 116 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	52 693 459 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	11 409 619 $
Pro Remaining Season Days	66
Pro Expenses Per Days	447 955 $
Pro Estimated Expenses	29 565 030 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	29 565 030 $
Estimated Season Salary Cap	82 080 091 $
Estimate Under Maximum Salary Cap of 82 500 000 $	419 909 $
Estimate Over Minimum Salary Cap of 58 000 000 $	24 080 091 $
Current Bank Account	178 505 770 $
Projected Bank Account	160 350 359 $

Pro Players Salaries
Sean Couturier	7 750 000 $ (8)
Andrei Svechnikov	7 750 000 $ (7)
Ryan O'Reilly	7 500 000 $ (1)
Gabriel Landeskog	7 000 000 $ (7)
David Pastrnak	6 666 666 $ (1)
Justin Faulk	6 500 000 $ (5)
Rasmus Dahlin	6 000 000 $ (2)
Ryan Nugent-Hopkins	5 125 000 $ (7)
Linus Ullmark	5 000 000 $ (3)
Ryan Suter	3 650 000 $ (3)
Marc-Andre Fleury	3 500 000 $ (2)
Derek Forbort	3 000 000 $ (2)
Nick Jensen	2 500 000 $ (1)
Barrett Hayton	1 775 000 $ (2)
Brandon Hagel	1 500 000 $ (2)
Eeli Tolvanen	1 450 000 $ (2)
Lucas Raymond	925 000 $ (2)
Jarred Tinordi	900 000 $ (1)
Jacob Peterson	842 500 $ (1)
Dustin Tokarski	775 000 $ (1)
Kyle Capobianco	762 500 $ (2)
Adam Gaudette	750 000 $ (1)
Carsen Twarynski	750 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 2022 : 82 371 666 $
Year 2023 : 61 687 500 $
Year 2024 : 42 775 000 $
Year 2025 : 34 125 000 $
Salary Average Commitment
Year 2022 : 82 371 666 $
Year 2023 : 61 687 500 $
Year 2024 : 42 775 000 $
Year 2025 : 34 125 000 $
Salary Cap with 1 Way Contract
Year 2022 : 82 371 666 $
Year 2023 : 61 687 500 $
Year 2024 : 42 775 000 $
Year 2025 : 34 125 000 $

Farm Players Salaries
Roland McKeown	76 250 $ (2)
Luke Witkowski	75 000 $ (1)
Michael Sgarbossa	75 000 $ (1)
Dylan McIlrath	75 000 $ (1)
Total Farm Players	4
Salary Commitment
Year 2022 : 301 250 $
Year 2023 : 76 250 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 301 250 $
Year 2023 : 76 250 $
Year 2024 : 0 $
Year 2025 : 0 $

Seattle Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	KeyArena
Level 1:	6000 - 100 $ - 5 870 - 97,83%
Level 2:	5000 - 60 $ - 4 897 - 97,94%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 25 $ - 3 986 - 99,64%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18000
Income
Home Games Left	15
Average Attendance - %	17 752 - 98,62%
Average Income per Game	637 716 $
Year to Date Revenue	16 580 604 $
Expense
Pro Players Total Salaries	59 064 166 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	38 189 291 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	37 867 747 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	9 565 733 $
Pro Remaining Season Days	66
Pro Expenses Per Days	321 968 $
Pro Estimated Expenses	21 249 888 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	21 249 888 $
Estimated Season Salary Cap	58 939 303 $
Estimate Under Maximum Salary Cap of 82 500 000 $	23 560 697 $
Estimate Over Minimum Salary Cap of 58 000 000 $	939 303 $
Current Bank Account	37 651 290 $
Projected Bank Account	25 967 135 $

Pro Players Salaries
Jamie Benn	9 500 000 $ (3)
Milan Lucic	6 000 000 $ (1)
Patric Hornqvist	5 300 000 $ (1)
Tyler Johnson	5 000 000 $ (2)
Rickard Rakell	5 000 000 $ (6)
Mike Hoffman	4 500 000 $ (2)
Andreas Johnsson	3 400 000 $ (1)
Vladislav Namestnikov	2 500 000 $ (1)
Dmitry Kulikov	2 250 000 $ (1)
Casey DeSmith	1 800 000 $ (2)
Ryan Reaves	1 750 000 $ (1)
William Carrier	1 400 000 $ (2)
Rasmus Sandin	1 400 000 $ (2)
Alexis Lafreniere	925 000 $ (1)
Slater Koekkoek	925 000 $ (1)
Nick Bjugstad	900 000 $ (1)
Bowen Byram	894 167 $ (1)
Cam York	880 833 $ (1)
Lassi Thomson	863 333 $ (2)
Victor Soderstrom	863 333 $ (2)
Dennis Cholowski	762 500 $ (2)
Rudolfs Balcers	750 000 $ (1)
Alex Stalock	750 000 $ (1)
Troy Grosenick	750 000 $ (1)
Total Pro Players	24
Salary Commitment
Year 2022 : 59 064 166 $
Year 2023 : 31 089 166 $
Year 2024 : 14 500 000 $
Year 2025 : 5 000 000 $
Salary Average Commitment
Year 2022 : 59 064 166 $
Year 2023 : 31 089 166 $
Year 2024 : 14 500 000 $
Year 2025 : 5 000 000 $
Salary Cap with 1 Way Contract
Year 2022 : 59 064 166 $
Year 2023 : 31 089 166 $
Year 2024 : 14 500 000 $
Year 2025 : 5 000 000 $

Farm Players Salaries
Total Farm Players	0
Salary Commitment
Year 2022 : 0 $
Year 2023 : 0 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 0 $
Year 2023 : 0 $
Year 2024 : 0 $
Year 2025 : 0 $

St. Louis Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Savvis Center
Level 1:	6000 - 90 $ - 5 905 - 98,41%
Level 2:	5000 - 60 $ - 4 924 - 98,48%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 25 $ - 3 994 - 99,85%
Luxury :	2022 - 150 $ - 1 317 - 65,15%
Total Capacity :	19022
Income
Home Games Left	17
Average Attendance - %	18 140 - 95,36%
Average Income per Game	609 109 $
Year to Date Revenue	14 618 621 $
Expense
Pro Players Total Salaries	82 205 832 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	53 195 693 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	52 874 040 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	10 354 857 $
Pro Remaining Season Days	66
Pro Expenses Per Days	447 059 $
Pro Estimated Expenses	29 505 894 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	29 505 894 $
Estimated Season Salary Cap	82 201 536 $
Estimate Under Maximum Salary Cap of 82 500 000 $	298 464 $
Estimate Over Minimum Salary Cap of 58 000 000 $	24 201 536 $
Current Bank Account	438 852 343 $
Projected Bank Account	419 701 306 $

Pro Players Salaries
Tyler Seguin	9 850 000 $ (5)
Andrei Vasilevskiy	9 500 000 $ (6)
Dougie Hamilton	9 000 000 $ (6)
Jeff Petry	6 250 000 $ (3)
Ryan Pulock	6 150 000 $ (8)
Teuvo Teravainen	5 400 000 $ (2)
Yanni Gourde	5 166 666 $ (3)
Evander Kane	5 125 000 $ (4)
Nino Niederreiter	4 000 000 $ (2)
Tanner Pearson	3 250 000 $ (2)
Martin Necas	3 000 000 $ (2)
Chandler Stephenson	2 750 000 $ (2)
Austin Watson	1 500 000 $ (1)
Kevin Lankinen	1 500 000 $ (1)
Kieffer Bellows	1 200 000 $ (1)
Trevor van Riemsdyk	950 000 $ (1)
Robert Bortuzzo	950 000 $ (2)
Michael Bunting	950 000 $ (1)
Logan Stanley	900 000 $ (1)
Moritz Seider	863 333 $ (2)
Ty Dellandrea	863 333 $ (1)
Nathan Bastian	825 000 $ (1)
Michael Amadio	762 500 $ (2)
Josh Mahura	750 000 $ (1)
Gabriel Carlsson	750 000 $ (1)
Total Pro Players	25
Salary Commitment
Year 2022 : 82 205 832 $
Year 2023 : 72 017 499 $
Year 2024 : 51 041 666 $
Year 2025 : 39 625 000 $
Salary Average Commitment
Year 2022 : 82 205 832 $
Year 2023 : 72 017 499 $
Year 2024 : 51 041 666 $
Year 2025 : 39 625 000 $
Salary Cap with 1 Way Contract
Year 2022 : 82 205 832 $
Year 2023 : 72 017 499 $
Year 2024 : 51 041 666 $
Year 2025 : 39 625 000 $

Farm Players Salaries
Pheonix Copley	82 500 $ (1)
Aliaksei Protas	78 917 $ (2)
Total Farm Players	2
Salary Commitment
Year 2022 : 161 417 $
Year 2023 : 78 917 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 161 417 $
Year 2023 : 78 917 $
Year 2024 : 0 $
Year 2025 : 0 $

Tampa Bay Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	St-Pete Times Forum
Level 1:	6000 - 97 $ - 5 855 - 97,58%
Level 2:	5000 - 57 $ - 4 946 - 98,93%
Level 3:	3758 - 35 $ - 2 668 - 70,98%
Level 4:	4000 - 15 $ - 3 997 - 99,92%
Luxury :	1000 - 190 $ - 1 000 - 100,00%
Total Capacity :	19758
Income
Home Games Left	16
Average Attendance - %	18 465 - 93,46%
Average Income per Game	608 509 $
Year to Date Revenue	15 212 722 $
Expense
Pro Players Total Salaries	82 337 125 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	52 497 407 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	52 175 797 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	9 736 142 $
Pro Remaining Season Days	66
Pro Expenses Per Days	447 768 $
Pro Estimated Expenses	29 552 688 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	29 552 688 $
Estimated Season Salary Cap	81 550 153 $
Estimate Under Maximum Salary Cap of 82 500 000 $	949 847 $
Estimate Over Minimum Salary Cap of 58 000 000 $	23 550 153 $
Current Bank Account	208 658 891 $
Projected Bank Account	188 842 345 $

Pro Players Salaries
Mitchell Marner	10 893 000 $ (3)
Aleksander Barkov	10 000 000 $ (8)
Brayden Schenn	6 500 000 $ (6)
Pavel Buchnevich	5 800 000 $ (3)
Andre Burakovsky	5 500 000 $ (5)
Brady Skjei	5 250 000 $ (2)
Ryan Strome	5 000 000 $ (5)
Jesperi Kotkaniemi	4 820 000 $ (8)
Mikhail Sergachev	4 800 000 $ (1)
Brian Dumoulin	4 100 000 $ (1)
Ryan Lindgren	3 000 000 $ (2)
Alex Nedeljkovic	3 000 000 $ (1)
Carl Hagelin	2 750 000 $ (1)
Radko Gudas	2 500 000 $ (1)
Ilya Samsonov	1 800 000 $ (1)
Carl Grundstrom	1 300 000 $ (2)
Noel Acciari	1 250 000 $ (1)
Jesper Boqvist	874 125 $ (1)
Gustav Lindstrom	850 000 $ (1)
Chad Ruhwedel	800 000 $ (2)
Ryan Lomberg	800 000 $ (2)
Mathieu Olivier	750 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 2022 : 82 337 125 $
Year 2023 : 59 663 000 $
Year 2024 : 48 513 000 $
Year 2025 : 31 820 000 $
Salary Average Commitment
Year 2022 : 82 337 125 $
Year 2023 : 59 663 000 $
Year 2024 : 48 513 000 $
Year 2025 : 31 820 000 $
Salary Cap with 1 Way Contract
Year 2022 : 82 337 125 $
Year 2023 : 59 663 000 $
Year 2024 : 48 513 000 $
Year 2025 : 31 820 000 $

Farm Players Salaries
Dylan Samberg	92 500 $ (1)
Cayden Primeau	89 000 $ (3)
Jesse Ylonen	88 083 $ (1)
Reese Johnson	80 000 $ (2)
Jackson Cates	77 500 $ (1)
Grant Hutton	77 500 $ (3)
Parker Kelly	76 250 $ (2)
Dylan Coghlan	76 250 $ (1)
Chris Wideman	76 250 $ (2)
Simon Benoit	75 000 $ (1)
Clark Bishop	75 000 $ (1)
Total Farm Players	11
Salary Commitment
Year 2022 : 883 333 $
Year 2023 : 399 000 $
Year 2024 : 166 500 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 883 333 $
Year 2023 : 399 000 $
Year 2024 : 166 500 $
Year 2025 : 0 $

Toronto Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Center
Level 1:	6000 - 150 $ - 4 139 - 68,98%
Level 2:	5000 - 100 $ - 3 570 - 71,41%
Level 3:	2000 - 99 $ - 1 324 - 66,21%
Level 4:	4000 - 80 $ - 2 123 - 53,07%
Luxury :	3000 - 400 $ - 1 200 - 40,00%
Total Capacity :	20000
Income
Home Games Left	12
Average Attendance - %	12 356 - 61,78%
Average Income per Game	896 962 $
Year to Date Revenue	26 011 885 $
Expense
Pro Players Total Salaries	78 497 977 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	51 461 356 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	51 139 798 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	10 763 539 $
Pro Remaining Season Days	66
Pro Expenses Per Days	427 016 $
Pro Estimated Expenses	28 183 056 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	28 183 056 $
Estimated Season Salary Cap	79 144 456 $
Estimate Under Maximum Salary Cap of 82 500 000 $	3 355 544 $
Estimate Over Minimum Salary Cap of 58 000 000 $	21 144 456 $
Current Bank Account	17 897 000 $
Projected Bank Account	477 483 $

Pro Players Salaries
Elias Pettersson	7 350 000 $ (2)
Nazem Kadri	7 000 000 $ (7)
James van Riemsdyk	7 000 000 $ (1)
John Klingberg	7 000 000 $ (1)
Cal Petersen	5 000 000 $ (3)
Kyle Palmieri	5 000 000 $ (3)
Robin Lehner	5 000 000 $ (3)
Tony DeAngelo	5 000 000 $ (2)
Jack Roslovic	4 000 000 $ (2)
Barclay Goodrow	3 641 667 $ (5)
Ryan Graves	3 166 667 $ (1)
Denis Gurianov	2 900 000 $ (1)
Colton Sissons	2 857 143 $ (4)
Alexander Romanov	2 500 000 $ (3)
Oliver Kylington	2 500 000 $ (2)
Dillon Dube	2 300 000 $ (2)
Olli Maatta	2 250 000 $ (1)
Tyler Motte	1 350 000 $ (1)
Cole Sillinger	925 000 $ (2)
Dawson Mercer	894 167 $ (2)
Peyton Krebs	863 333 $ (2)
Total Pro Players	21
Salary Commitment
Year 2022 : 78 497 977 $
Year 2023 : 54 831 310 $
Year 2024 : 30 998 810 $
Year 2025 : 13 498 810 $
Salary Average Commitment
Year 2022 : 78 497 977 $
Year 2023 : 54 831 310 $
Year 2024 : 30 998 810 $
Year 2025 : 13 498 810 $
Salary Cap with 1 Way Contract
Year 2022 : 78 497 977 $
Year 2023 : 54 831 310 $
Year 2024 : 30 998 810 $
Year 2025 : 13 498 810 $

Farm Players Salaries
Brendan Lemieux	135 000 $ (1)
Joel Kiviranta	105 000 $ (1)
David Rittich	90 000 $ (1)
Will Borgen	90 000 $ (1)
Nathan Smith	88 375 $ (1)
Michael Pezzetta	75 000 $ (1)
Total Farm Players	6
Salary Commitment
Year 2022 : 583 375 $
Year 2023 : 0 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 583 375 $
Year 2023 : 0 $
Year 2024 : 0 $
Year 2025 : 0 $

Vancouver Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	General Motors Place
Level 1:	6000 - 100 $ - 5 839 - 97,32%
Level 2:	5000 - 60 $ - 4 929 - 98,57%
Level 3:	2630 - 35 $ - 2 591 - 98,50%
Level 4:	4000 - 20 $ - 3 969 - 99,22%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18630
Income
Home Games Left	17
Average Attendance - %	18 327 - 98,37%
Average Income per Game	637 343 $
Year to Date Revenue	15 296 229 $
Expense
Pro Players Total Salaries	80 189 166 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	49 195 346 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	48 873 702 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	10 834 829 $
Pro Remaining Season Days	66
Pro Expenses Per Days	436 158 $
Pro Estimated Expenses	28 786 428 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	28 786 428 $
Estimated Season Salary Cap	77 481 732 $
Estimate Under Maximum Salary Cap of 82 500 000 $	5 018 268 $
Estimate Over Minimum Salary Cap of 58 000 000 $	19 481 732 $
Current Bank Account	201 864 393 $
Projected Bank Account	183 912 794 $

Pro Players Salaries
Kris Letang	6 100 000 $ (6)
Jacob Markstrom	6 000 000 $ (4)
Jonas Brodin	6 000 000 $ (6)
Bo Horvat	5 500 000 $ (1)
Joel Eriksson Ek	5 250 000 $ (7)
J.T. Miller	5 250 000 $ (1)
Tom Wilson	5 166 666 $ (2)
Jonathan Marchessault	5 000 000 $ (2)
Mike Matheson	4 875 000 $ (4)
Ilya Mikheyev	4 750 000 $ (4)
Brett Pesce	4 025 000 $ (2)
Brandon Tanev	3 500 000 $ (3)
Matt Roy	3 150 000 $ (2)
Robert Thomas	2 800 000 $ (1)
Patrik Nemeth	2 500 000 $ (2)
Adin Hill	2 175 000 $ (1)
Jeremy Lauzon	2 000 000 $ (4)
Isac Lundestrom	1 800 000 $ (2)
Michael Rasmussen	1 460 000 $ (2)
Jon Merrill	1 200 000 $ (3)
Yegor Chinakhov	925 000 $ (1)
Dryden Hunt	762 500 $ (1)
Total Pro Players	22
Salary Commitment
Year 2022 : 80 189 166 $
Year 2023 : 62 776 666 $
Year 2024 : 39 675 000 $
Year 2025 : 34 975 000 $
Salary Average Commitment
Year 2022 : 80 189 166 $
Year 2023 : 62 776 666 $
Year 2024 : 39 675 000 $
Year 2025 : 34 975 000 $
Salary Cap with 1 Way Contract
Year 2022 : 80 189 166 $
Year 2023 : 62 776 666 $
Year 2024 : 39 675 000 $
Year 2025 : 34 975 000 $

Farm Players Salaries
Ville Heinola	89 417 $ (1)
Ronnie Attard	88 375 $ (1)
Jack Rathbone	85 000 $ (2)
Joe Snively	80 000 $ (2)
Calvin Pickard	76 250 $ (2)
Tyce Thompson	76 250 $ (2)
Total Farm Players	6
Salary Commitment
Year 2022 : 495 292 $
Year 2023 : 317 500 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 495 292 $
Year 2023 : 317 500 $
Year 2024 : 0 $
Year 2025 : 0 $

Vegas Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	6000 - 100 $ - 5 832 - 97,21%
Level 2:	5000 - 60 $ - 4 896 - 97,91%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 25 $ - 3 994 - 99,84%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18000
Income
Home Games Left	14
Average Attendance - %	17 722 - 98,45%
Average Income per Game	635 878 $
Year to Date Revenue	17 168 712 $
Expense
Pro Players Total Salaries	82 405 357 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	53 364 458 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	53 042 812 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	8 902 295 $
Pro Remaining Season Days	66
Pro Expenses Per Days	448 137 $
Pro Estimated Expenses	29 577 042 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	29 577 042 $
Estimated Season Salary Cap	82 441 456 $
Estimate Under Maximum Salary Cap of 82 500 000 $	58 544 $
Estimate Over Minimum Salary Cap of 58 000 000 $	24 441 456 $
Current Bank Account	270 411 088 $
Projected Bank Account	249 736 341 $

Pro Players Salaries
Carey Price	10 500 000 $ (4)
Tomas Hertl	8 137 500 $ (8)
Kevin Hayes	7 142 857 $ (4)
Sean Monahan	6 375 000 $ (1)
Mattias Ekholm	6 250 000 $ (4)
Evgenii Dadonov	5 000 000 $ (1)
Samuel Girard	5 000 000 $ (5)
Ben Chiarot	4 750 000 $ (4)
Jake DeBrusk	4 000 000 $ (2)
Brenden Dillon	3 900 000 $ (2)
Jesse Puljujarvi	3 000 000 $ (1)
Scott Laughton	3 000 000 $ (4)
Richard Panik	2 750 000 $ (1)
Philippe Myers	2 550 000 $ (1)
Kaapo Kakko	2 100 000 $ (2)
Pavel Francouz	2 000 000 $ (2)
Chris Wagner	1 350 000 $ (1)
Logan O'Connor	1 050 000 $ (3)
Trent Frederic	1 050 000 $ (1)
Nicolas Meloche	950 000 $ (1)
Mikhail Maltsev	800 000 $ (1)
Ryan Murray	750 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 2022 : 82 405 357 $
Year 2023 : 57 830 357 $
Year 2024 : 45 830 357 $
Year 2025 : 44 780 357 $
Salary Average Commitment
Year 2022 : 82 405 357 $
Year 2023 : 57 830 357 $
Year 2024 : 45 830 357 $
Year 2025 : 44 780 357 $
Salary Cap with 1 Way Contract
Year 2022 : 82 405 357 $
Year 2023 : 57 830 357 $
Year 2024 : 45 830 357 $
Year 2025 : 44 780 357 $

Farm Players Salaries
Justus Annunen	88 083 $ (1)
Total Farm Players	1
Salary Commitment
Year 2022 : 88 083 $
Year 2023 : 0 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 88 083 $
Year 2023 : 0 $
Year 2024 : 0 $
Year 2025 : 0 $

Washington Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6000 - 100 $ - 5 859 - 97,65%
Level 2:	5000 - 60 $ - 4 939 - 98,77%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 3 973 - 99,34%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18000
Income
Home Games Left	16
Average Attendance - %	17 771 - 98,73%
Average Income per Game	628 166 $
Year to Date Revenue	15 704 146 $
Expense
Pro Players Total Salaries	61 720 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	37 719 770 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	37 398 164 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	10 050 653 $
Pro Remaining Season Days	66
Pro Expenses Per Days	336 324 $
Pro Estimated Expenses	22 197 384 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	22 197 384 $
Estimated Season Salary Cap	59 417 216 $
Estimate Under Maximum Salary Cap of 82 500 000 $	23 082 784 $
Estimate Over Minimum Salary Cap of 58 000 000 $	1 417 216 $
Current Bank Account	68 834 904 $
Projected Bank Account	56 688 173 $

Pro Players Salaries
Alex Ovechkin	9 500 000 $ (4)
Matt Duchene	8 000 000 $ (4)
Nate Schmidt	5 950 000 $ (3)
Darcy Kuemper	5 250 000 $ (5)
Bryan Rust	5 125 000 $ (6)
Erik Gudbranson	4 000 000 $ (4)
Kasperi Kapanen	3 200 000 $ (2)
Luke Kunin	2 750 000 $ (2)
Warren Foegele	2 750 000 $ (2)
Oskar Lindblom	2 500 000 $ (2)
Henri Jokiharju	2 500 000 $ (2)
Sammy Blais	1 525 000 $ (1)
Sam Lafferty	1 150 000 $ (2)
Tim Stutzle	925 000 $ (1)
Justin Barron	925 000 $ (2)
J.J. Moser	886 667 $ (2)
Evan Bouchard	863 333 $ (1)
Jansen Harkins	850 000 $ (2)
Jan Jenik	795 000 $ (1)
CJ Suess	775 000 $ (1)
Michael Stone	750 000 $ (1)
Maxime Lagace	750 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 2022 : 61 720 000 $
Year 2023 : 55 336 667 $
Year 2024 : 37 825 000 $
Year 2025 : 31 875 000 $
Salary Average Commitment
Year 2022 : 61 720 000 $
Year 2023 : 55 336 667 $
Year 2024 : 37 825 000 $
Year 2025 : 31 875 000 $
Salary Cap with 1 Way Contract
Year 2022 : 61 720 000 $
Year 2023 : 55 336 667 $
Year 2024 : 37 825 000 $
Year 2025 : 31 875 000 $

Farm Players Salaries
Total Farm Players	0
Salary Commitment
Year 2022 : 0 $
Year 2023 : 0 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 0 $
Year 2023 : 0 $
Year 2024 : 0 $
Year 2025 : 0 $

Winnipeg Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Philips Arena
Level 1:	6000 - 85 $ - 5 934 - 98,90%
Level 2:	5000 - 50 $ - 4 978 - 99,56%
Level 3:	2000 - 30 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 3 981 - 99,53%
Luxury :	3000 - 150 $ - 1 327 - 44,22%
Total Capacity :	20000
Income
Home Games Left	15
Average Attendance - %	18 220 - 91,10%
Average Income per Game	556 883 $
Year to Date Revenue	14 478 964 $
Expense
Pro Players Total Salaries	81 566 666 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	52 840 606 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	52 518 950 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	8 353 248 $
Pro Remaining Season Days	66
Pro Expenses Per Days	443 604 $
Pro Estimated Expenses	29 277 864 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	29 277 864 $
Estimated Season Salary Cap	81 618 416 $
Estimate Under Maximum Salary Cap of 82 500 000 $	881 584 $
Estimate Over Minimum Salary Cap of 58 000 000 $	23 618 416 $
Current Bank Account	476 454 588 $
Projected Bank Account	455 529 972 $

Pro Players Salaries
Kirill Kaprizov	9 000 000 $ (4)
Miro Heiskanen	8 450 000 $ (7)
Mark Scheifele	6 125 000 $ (2)
Jonathan Drouin	5 500 000 $ (1)
Adrian Kempe	5 000 000 $ (4)
Frederik Andersen	4 500 000 $ (1)
Mason Marchment	4 500 000 $ (4)
Damon Severson	4 166 666 $ (1)
Nick Leddy	4 000 000 $ (4)
Joonas Donskoi	3 900 000 $ (1)
Boone Jenner	3 750 000 $ (4)
Pavel Zacha	3 500 000 $ (1)
Radek Faksa	3 250 000 $ (3)
Miles Wood	3 200 000 $ (1)
Erik Cernak	2 950 000 $ (1)
Evan Rodrigues	2 000 000 $ (1)
Jesper Fast	2 000 000 $ (1)
Eric Comrie	1 800 000 $ (2)
Jonas Siegenthaler	1 125 000 $ (1)
Jake Walman	1 050 000 $ (1)
Justin Danforth	975 000 $ (2)
Gabriel Vilardi	825 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 2022 : 81 566 666 $
Year 2023 : 46 850 000 $
Year 2024 : 37 950 000 $
Year 2025 : 34 700 000 $
Salary Average Commitment
Year 2022 : 81 566 666 $
Year 2023 : 46 850 000 $
Year 2024 : 37 950 000 $
Year 2025 : 34 700 000 $
Salary Cap with 1 Way Contract
Year 2022 : 81 566 666 $
Year 2023 : 46 850 000 $
Year 2024 : 37 950 000 $
Year 2025 : 34 700 000 $

Farm Players Salaries
Daniil Tarasov	105 000 $ (3)
Scott Reedy	84 250 $ (1)
Calle Rosen	76 250 $ (2)
Paul Cotter	76 000 $ (1)
Tanner Kero	75 000 $ (1)
Mason Shaw	75 000 $ (1)
Kevin Stenlund	75 000 $ (1)
Fabian Zetterlund	75 000 $ (1)
Total Farm Players	8
Salary Commitment
Year 2022 : 641 500 $
Year 2023 : 181 250 $
Year 2024 : 105 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 641 500 $
Year 2023 : 181 250 $
Year 2024 : 105 000 $
Year 2025 : 0 $

Team	Current Fund	Estimated Season Salary Cap	Under Maximum of 82 500 000 $ Available Cap Space	Over Minimum of 58 000 000 $	Pro Players	Farm Players	Total Players
Anaheim Ducks	266 921 128 $	78 220 427 $	4 279 573 $	20 220 427 $	21	4	25
Arizona Coyotes	127 813 522 $	63 203 119 $	19 296 881 $	5 203 119 $	20	7	27
Boston Bruins	65 884 986 $	79 949 238 $	2 550 762 $	21 949 238 $	24	0	24
Buffalo Sabres	119 531 485 $	77 004 030 $	5 495 970 $	19 004 030 $	20	5	25
Calgary Flames	316 047 262 $	76 645 973 $	5 854 027 $	18 645 973 $	25	2	27
Carolina Hurricanes	301 256 554 $	68 182 675 $	14 317 325 $	10 182 675 $	21	8	29
Chicago Blackhawks	74 381 952 $	74 027 742 $	8 472 258 $	16 027 742 $	23	8	31
Colorado Avalanche	126 941 594 $	80 749 827 $	1 750 173 $	22 749 827 $	20	6	26
Columbus Blue Jackets	166 224 515 $	80 353 394 $	2 146 606 $	22 353 394 $	21	8	29
Dallas Stars	171 849 535 $	80 342 182 $	2 157 818 $	22 342 182 $	23	6	29
Detroit Red Wings	129 862 415 $	62 403 935 $	20 096 065 $	4 403 935 $	25	3	28
Edmonton Oilers	127 745 181 $	72 918 237 $	9 581 763 $	14 918 237 $	24	1	25
Florida Panthers	305 622 049 $	75 572 945 $	6 927 055 $	17 572 945 $	21	1	22
Los Angeles Kings	199 644 134 $	77 994 680 $	4 505 320 $	19 994 680 $	21	8	29
Minnesota Wild	906 556 821 $	80 108 421 $	2 391 579 $	22 108 421 $	22	2	24
Montreal Canadiens	236 800 333 $	81 870 253 $	629 747 $	23 870 253 $	23	3	26
Nashville Predators	296 521 986 $	82 277 441 $	222 559 $	24 277 441 $	22	7	29
New Jersey Devils	198 606 463 $	81 701 378 $	798 622 $	23 701 378 $	25	5	30
New York Islanders	286 621 503 $	82 206 577 $	293 423 $	24 206 577 $	20	2	22
New York Rangers	118 385 393 $	82 267 123 $	232 877 $	24 267 123 $	20	2	22
Ottawa Senators	46 315 423 $	72 096 919 $	10 403 081 $	14 096 919 $	24	1	25
Philadelphia Flyers	91 062 097 $	80 953 367 $	1 546 633 $	22 953 367 $	22	5	27
Pittsburgh Penguins	241 997 304 $	78 743 516 $	3 756 484 $	20 743 516 $	22	14	36
San Jose Sharks	178 505 770 $	82 080 091 $	419 909 $	24 080 091 $	23	4	27
Seattle Kraken	37 651 290 $	58 939 303 $	23 560 697 $	939 303 $	24	0	24
St. Louis Blues	438 852 343 $	82 201 536 $	298 464 $	24 201 536 $	25	2	27
Tampa Bay Lightning	208 658 891 $	81 550 153 $	949 847 $	23 550 153 $	22	11	33
Toronto Maple Leafs	17 897 000 $	79 144 456 $	3 355 544 $	21 144 456 $	21	6	27
Vancouver Canucks	201 864 393 $	77 481 732 $	5 018 268 $	19 481 732 $	22	6	28
Vegas Golden Knights	270 411 088 $	82 441 456 $	58 544 $	24 441 456 $	22	1	23
Washington Capitals	68 834 904 $	59 417 216 $	23 082 784 $	1 417 216 $	22	0	22
Winnipeg Jets	476 454 588 $	81 618 416 $	881 584 $	23 618 416 $	22	8	30

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 - %