SNHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6717 - 80 $ - 6 183 - 92,05%
Level 2:	4000 - 60 $ - 4 000 - 100,00%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 18 $ - 3 980 - 99,51%
Luxury :	1000 - 240 $ - 975 - 97,49%
Total Capacity :	17717
Income
Home Games Left	8
Average Attendance - %	17 138 - 96,73%
Average Income per Game	566 226 $
Year to Date Revenue	18 685 465 $
Expense
Pro Players Total Salaries	81 521 708 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	68 253 368 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	67 820 889 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	4 529 810 $
Pro Remaining Season Days	25
Pro Expenses Per Days	443 361 $
Pro Estimated Expenses	11 084 025 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	11 084 025 $
Estimated Season Salary Cap	78 837 339 $
Estimate Under Maximum Salary Cap of 82 500 000 $	3 662 661 $
Estimate Over Minimum Salary Cap of 58 000 000 $	20 837 339 $
Current Bank Account	254 920 413 $
Projected Bank Account	248 366 198 $

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)
Paul Byron	3 400 000 $ (1)
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)
Christian Fischer	1 125 875 $ (1)
Sam Montembeault	1 000 000 $ (2)
Erik Gustafsson	800 000 $ (1)
Cooper Marody	762 500 $ (2)
Wyatt Kalynuk	750 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 2022 : 81 521 708 $
Year 2023 : 75 445 833 $
Year 2024 : 44 141 667 $
Year 2025 : 38 475 000 $
Salary Average Commitment
Year 2022 : 81 521 708 $
Year 2023 : 75 445 833 $
Year 2024 : 44 141 667 $
Year 2025 : 38 475 000 $
Salary Cap with 1 Way Contract
Year 2022 : 81 521 708 $
Year 2023 : 75 445 833 $
Year 2024 : 44 141 667 $
Year 2025 : 38 475 000 $

Farm Players Salaries
Liam O'Brien	77 500 $ (2)
Xavier Ouellet	76 250 $ (2)
Alex Lyon	75 000 $ (1)
Ryan Poehling	75 000 $ (1)
Maxime Lajoie	75 000 $ (1)
Alex Nylander	75 000 $ (1)
Total Farm Players	6
Salary Commitment
Year 2022 : 453 750 $
Year 2023 : 153 750 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 453 750 $
Year 2023 : 153 750 $
Year 2024 : 0 $
Year 2025 : 0 $

Arizona Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Glendale Arena
Level 1:	6000 - 100 $ - 5 820 - 97,01%
Level 2:	5000 - 60 $ - 4 965 - 99,30%
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	7
Average Attendance - %	17 439 - 98,79%
Average Income per Game	623 737 $
Year to Date Revenue	21 207 067 $
Expense
Pro Players Total Salaries	63 927 500 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	54 950 648 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	54 950 648 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	4 366 161 $
Pro Remaining Season Days	25
Pro Expenses Per Days	345 554 $
Pro Estimated Expenses	8 638 850 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	8 638 850 $
Estimated Season Salary Cap	63 589 498 $
Estimate Under Maximum Salary Cap of 82 500 000 $	18 910 502 $
Estimate Over Minimum Salary Cap of 58 000 000 $	5 589 498 $
Current Bank Account	121 762 290 $
Projected Bank Account	117 489 601 $

Pro Players Salaries
Zach Werenski	9 583 333 $ (6)
Oliver Ekman-Larsson	8 250 000 $ (5)
Nick Schmaltz	5 850 000 $ (4)
Igor Shesterkin	5 666 667 $ (3)
TJ Brodie	5 000 000 $ (2)
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)
Jamie Drysdale	925 000 $ (1)
Lukas Reichel	925 000 $ (2)
Alex Newhook	908 333 $ (1)
Arthur Kaliyev	894 167 $ (2)
Devin Shore	850 000 $ (1)
Justin Dowling	750 000 $ (1)
Matthew Phillips	750 000 $ (1)
Olli Juolevi	750 000 $ (1)
Collin Delia	750 000 $ (1)
Logan Brown	750 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 2022 : 63 927 500 $
Year 2023 : 53 394 167 $
Year 2024 : 29 350 000 $
Year 2025 : 23 683 333 $
Salary Average Commitment
Year 2022 : 63 927 500 $
Year 2023 : 53 394 167 $
Year 2024 : 29 350 000 $
Year 2025 : 23 683 333 $
Salary Cap with 1 Way Contract
Year 2022 : 63 927 500 $
Year 2023 : 53 394 167 $
Year 2024 : 29 350 000 $
Year 2025 : 23 683 333 $

Farm Players Salaries
Zach Bogosian	85 000 $ (2)
Libor Hajek	80 000 $ (1)
David Gustafsson	77 500 $ (2)
Tyler Benson	75 000 $ (1)
Vinni Lettieri	75 000 $ (1)
Total Farm Players	5
Salary Commitment
Year 2022 : 392 500 $
Year 2023 : 162 500 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 392 500 $
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 $ - 5 874 - 97,90%
Level 2:	5000 - 60 $ - 4 928 - 98,55%
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	8
Average Attendance - %	17 366 - 98,87%
Average Income per Game	594 455 $
Year to Date Revenue	19 617 016 $
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	69 539 612 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	69 107 238 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	4 755 640 $
Pro Remaining Season Days	25
Pro Expenses Per Days	436 383 $
Pro Estimated Expenses	10 909 575 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	10 909 575 $
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	52 124 400 $
Projected Bank Account	45 970 465 $

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 $ - 5 907 - 98,46%
Level 2:	5000 - 70 $ - 4 802 - 96,03%
Level 3:	2000 - 50 $ - 2 000 - 100,00%
Level 4:	4690 - 25 $ - 4 282 - 91,30%
Luxury :	1000 - 175 $ - 1 000 - 100,00%
Total Capacity :	18690
Income
Home Games Left	6
Average Attendance - %	17 991 - 96,26%
Average Income per Game	637 412 $
Year to Date Revenue	22 309 423 $
Expense
Pro Players Total Salaries	79 458 200 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	67 322 390 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	66 889 932 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	3 824 473 $
Pro Remaining Season Days	25
Pro Expenses Per Days	432 206 $
Pro Estimated Expenses	10 805 150 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	10 805 150 $
Estimated Season Salary Cap	77 627 532 $
Estimate Under Maximum Salary Cap of 82 500 000 $	4 872 468 $
Estimate Over Minimum Salary Cap of 58 000 000 $	19 627 532 $
Current Bank Account	107 841 167 $
Projected Bank Account	100 860 490 $

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)
Alec Regula	866 667 $ (1)
Urho Vaakanainen	850 000 $ (2)
Pierre-Olivier Joseph	825 000 $ (2)
Colton White	762 500 $ (2)
Total Pro Players	23
Salary Commitment
Year 2022 : 79 458 200 $
Year 2023 : 51 016 533 $
Year 2024 : 25 116 667 $
Year 2025 : 15 950 000 $
Salary Average Commitment
Year 2022 : 79 997 806 $
Year 2023 : 51 556 139 $
Year 2024 : 25 116 667 $
Year 2025 : 15 950 000 $
Salary Cap with 1 Way Contract
Year 2022 : 79 458 200 $
Year 2023 : 51 016 533 $
Year 2024 : 25 116 667 $
Year 2025 : 15 950 000 $

Farm Players Salaries
Zach Fucale	75 000 $ (1)
Antoine Bibeau	75 000 $ (1)
Total Farm Players	2
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 $

Calgary Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pengrowth Saddledome
Level 1:	6000 - 100 $ - 5 853 - 97,56%
Level 2:	5000 - 60 $ - 4 915 - 98,31%
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	7
Average Attendance - %	17 217 - 98,68%
Average Income per Game	621 807 $
Year to Date Revenue	21 141 446 $
Expense
Pro Players Total Salaries	82 153 317 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	0 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	68 225 382 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	68 225 382 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	4 352 651 $
Pro Remaining Season Days	25
Pro Expenses Per Days	444 072 $
Pro Estimated Expenses	11 101 800 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	11 101 800 $
Estimated Season Salary Cap	79 327 182 $
Estimate Under Maximum Salary Cap of 82 500 000 $	3 172 818 $
Estimate Over Minimum Salary Cap of 58 000 000 $	21 327 182 $
Current Bank Account	303 561 711 $
Projected Bank Account	296 812 562 $

Pro Players Salaries
Ryan Johansen	8 000 000 $ (3)
Jack Hughes	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)
Karel Vejmelka	2 725 000 $ (3)
Nicolas Hague	2 294 150 $ (3)
David Kampf	1 500 000 $ (1)
Phil Kessel	1 500 000 $ (1)
Morgan Geekie	1 400 000 $ (1)
Kevin Rooney	1 300 000 $ (2)
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	24
Salary Commitment
Year 2022 : 82 153 317 $
Year 2023 : 51 353 317 $
Year 2024 : 40 869 150 $
Year 2025 : 19 050 000 $
Salary Average Commitment
Year 2022 : 82 153 317 $
Year 2023 : 51 353 317 $
Year 2024 : 40 869 150 $
Year 2025 : 19 050 000 $
Salary Cap with 1 Way Contract
Year 2022 : 82 153 317 $
Year 2023 : 51 353 317 $
Year 2024 : 40 869 150 $
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 $ - 5 845 - 97,42%
Level 2:	5000 - 60 $ - 4 922 - 98,44%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 3 985 - 99,61%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18000
Income
Home Games Left	7
Average Attendance - %	17 752 - 98,62%
Average Income per Game	627 072 $
Year to Date Revenue	21 320 448 $
Expense
Pro Players Total Salaries	67 440 833 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	59 812 554 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	59 380 090 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	4 389 504 $
Pro Remaining Season Days	25
Pro Expenses Per Days	367 248 $
Pro Estimated Expenses	9 181 200 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	9 181 200 $
Estimated Season Salary Cap	68 493 715 $
Estimate Under Maximum Salary Cap of 82 500 000 $	14 006 285 $
Estimate Over Minimum Salary Cap of 58 000 000 $	10 493 715 $
Current Bank Account	292 089 487 $
Projected Bank Account	287 297 791 $

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)
Rasmus Asplund	825 000 $ (1)
MacKenzie Entwistle	800 000 $ (2)
Lucas Carlsson	800 000 $ (1)
Wade Allison	785 000 $ (2)
Total Pro Players	21
Salary Commitment
Year 2022 : 67 440 833 $
Year 2023 : 44 490 833 $
Year 2024 : 36 655 833 $
Year 2025 : 26 550 000 $
Salary Average Commitment
Year 2022 : 67 440 833 $
Year 2023 : 44 490 833 $
Year 2024 : 36 655 833 $
Year 2025 : 26 550 000 $
Salary Cap with 1 Way Contract
Year 2022 : 67 440 833 $
Year 2023 : 44 490 833 $
Year 2024 : 36 655 833 $
Year 2025 : 26 550 000 $

Farm Players Salaries
Morgan Barron	92 500 $ (1)
Marco Rossi	86 333 $ (3)
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	7
Salary Commitment
Year 2022 : 564 417 $
Year 2023 : 321 917 $
Year 2024 : 163 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 564 417 $
Year 2023 : 321 917 $
Year 2024 : 163 000 $
Year 2025 : 0 $

Chicago Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - 95 $ - 5 886 - 98,10%
Level 2:	5000 - 60 $ - 4 925 - 98,51%
Level 3:	4050 - 25 $ - 2 740 - 67,66%
Level 4:	4000 - 20 $ - 3 987 - 99,67%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	20050
Income
Home Games Left	6
Average Attendance - %	18 538 - 92,46%
Average Income per Game	613 485 $
Year to Date Revenue	21 471 983 $
Expense
Pro Players Total Salaries	83 042 857 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	65 783 271 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	65 350 868 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	3 680 911 $
Pro Remaining Season Days	25
Pro Expenses Per Days	451 583 $
Pro Estimated Expenses	11 289 575 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	11 289 575 $
Estimated Season Salary Cap	76 572 868 $
Estimate Under Maximum Salary Cap of 82 500 000 $	5 927 132 $
Estimate Over Minimum Salary Cap of 58 000 000 $	18 572 868 $
Current Bank Account	61 403 560 $
Projected Bank Account	53 794 896 $

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)
Kyle Palmieri	5 000 000 $ (3)
Alex Killorn	4 450 000 $ (1)
Nicholas Paul	3 150 000 $ (7)
Erik Cernak	2 950 000 $ (1)
Denis Gurianov	2 900 000 $ (1)
Jan Rutta	2 750 000 $ (3)
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)
Mark Jankowski	750 000 $ (1)
Total Pro Players	25
Salary Commitment
Year 2022 : 83 042 857 $
Year 2023 : 54 292 857 $
Year 2024 : 50 892 857 $
Year 2025 : 42 192 857 $
Salary Average Commitment
Year 2022 : 83 042 857 $
Year 2023 : 54 292 857 $
Year 2024 : 50 892 857 $
Year 2025 : 42 192 857 $
Salary Cap with 1 Way Contract
Year 2022 : 83 042 857 $
Year 2023 : 54 292 857 $
Year 2024 : 50 892 857 $
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 $ - 5 836 - 97,27%
Level 2:	5007 - 60 $ - 4 960 - 99,06%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 3 977 - 99,43%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18007
Income
Home Games Left	7
Average Attendance - %	17 773 - 98,70%
Average Income per Game	627 677 $
Year to Date Revenue	21 341 019 $
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	70 325 240 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	69 892 840 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	4 393 739 $
Pro Remaining Season Days	25
Pro Expenses Per Days	437 523 $
Pro Estimated Expenses	10 938 075 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	10 938 075 $
Estimated Season Salary Cap	80 763 340 $
Estimate Under Maximum Salary Cap of 82 500 000 $	1 736 660 $
Estimate Over Minimum Salary Cap of 58 000 000 $	22 763 340 $
Current Bank Account	114 653 759 $
Projected Bank Account	108 109 423 $

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)
Matt Nieto	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)
Tanner Laczynski	76 250 $ (2)
Mikhail Berdin	75 000 $ (1)
Joe Hicketts	75 000 $ (1)
Matthew Highmore	75 000 $ (1)
Total Farm Players	5
Salary Commitment
Year 2022 : 436 250 $
Year 2023 : 76 250 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 436 250 $
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 $ - 3 143 - 52,38%
Level 2:	5000 - 80 $ - 4 813 - 96,26%
Level 3:	2000 - 60 $ - 2 000 - 100,00%
Level 4:	4000 - 30 $ - 3 976 - 99,41%
Luxury :	1000 - 300 $ - 812 - 81,19%
Total Capacity :	18000
Income
Home Games Left	5
Average Attendance - %	14 744 - 81,91%
Average Income per Game	763 208 $
Year to Date Revenue	27 475 489 $
Expense
Pro Players Total Salaries	79 280 833 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	70 929 746 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	70 497 267 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	3 816 040 $
Pro Remaining Season Days	25
Pro Expenses Per Days	431 248 $
Pro Estimated Expenses	10 781 200 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	10 781 200 $
Estimated Season Salary Cap	81 210 892 $
Estimate Under Maximum Salary Cap of 82 500 000 $	1 289 108 $
Estimate Over Minimum Salary Cap of 58 000 000 $	23 210 892 $
Current Bank Account	153 885 551 $
Projected Bank Account	146 920 391 $

Pro Players Salaries
John Tavares	11 000 000 $ (3)
Sergei Bobrovsky	10 000 000 $ (4)
Nicklas Backstrom	9 200 000 $ (3)
Vladimir Tarasenko	7 500 000 $ (1)
Ryan Ellis	6 250 000 $ (5)
Jaden Schwartz	5 500 000 $ (4)
Shayne Gostisbehere	4 500 000 $ (1)
Vince Dunn	4 000 000 $ (1)
Robby Fabbri	4 000 000 $ (3)
Craig Smith	3 100 000 $ (1)
Jake Bean	2 333 333 $ (2)
Antti Raanta	2 000 000 $ (1)
Filip Zadina	1 850 000 $ (3)
Juuso Valimaki	1 550 000 $ (1)
Wayne Simmonds	900 000 $ (1)
Matty Beniers	897 500 $ (2)
Tobias Bjornfot	849 167 $ (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	22
Salary Commitment
Year 2022 : 79 280 833 $
Year 2023 : 51 789 166 $
Year 2024 : 47 800 000 $
Year 2025 : 21 750 000 $
Salary Average Commitment
Year 2022 : 79 280 833 $
Year 2023 : 51 789 166 $
Year 2024 : 47 800 000 $
Year 2025 : 21 750 000 $
Salary Cap with 1 Way Contract
Year 2022 : 79 280 833 $
Year 2023 : 51 789 166 $
Year 2024 : 47 800 000 $
Year 2025 : 21 750 000 $

Farm Players Salaries
Nolan Patrick	120 000 $ (1)
Connor Mackey	91 200 $ (1)
Cal Foote	85 000 $ (1)
Michael Dipietro	84 000 $ (1)
Jacob MacDonald	76 250 $ (2)
William Lagesson	75 000 $ (1)
Klim Kostin	75 000 $ (1)
Total Farm Players	7
Salary Commitment
Year 2022 : 606 450 $
Year 2023 : 76 250 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 606 450 $
Year 2023 : 76 250 $
Year 2024 : 0 $
Year 2025 : 0 $

Dallas Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - 120 $ - 5 653 - 94,22%
Level 2:	5000 - 80 $ - 4 719 - 94,38%
Level 3:	2000 - 50 $ - 2 000 - 100,00%
Level 4:	4532 - 35 $ - 4 092 - 90,28%
Luxury :	1000 - 300 $ - 803 - 80,31%
Total Capacity :	18532
Income
Home Games Left	7
Average Attendance - %	17 267 - 93,17%
Average Income per Game	785 417 $
Year to Date Revenue	26 704 178 $
Expense
Pro Players Total Salaries	81 750 000 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	70 424 353 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	69 991 891 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	5 497 919 $
Pro Remaining Season Days	25
Pro Expenses Per Days	444 595 $
Pro Estimated Expenses	11 114 875 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	11 114 875 $
Estimated Season Salary Cap	81 039 191 $
Estimate Under Maximum Salary Cap of 82 500 000 $	1 460 809 $
Estimate Over Minimum Salary Cap of 58 000 000 $	23 039 191 $
Current Bank Account	160 696 602 $
Projected Bank Account	155 079 646 $

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)
Jakub Vrana	5 250 000 $ (2)
John Marino	4 400 000 $ (5)
Ilya Sorokin	4 000 000 $ (2)
Roope Hintz	3 150 000 $ (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)
Derek Grant	1 500 000 $ (1)
Garnet Hathaway	1 500 000 $ (1)
Jani Hakanpaa	1 500 000 $ (2)
Timothy Liljegren	1 400 000 $ (2)
Anton Stralman	1 000 000 $ (1)
Riley Sheahan	950 000 $ (1)
Trevor Lewis	800 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 2022 : 81 750 000 $
Year 2023 : 60 550 000 $
Year 2024 : 34 200 000 $
Year 2025 : 27 550 000 $
Salary Average Commitment
Year 2022 : 81 750 000 $
Year 2023 : 60 550 000 $
Year 2024 : 34 200 000 $
Year 2025 : 27 550 000 $
Salary Cap with 1 Way Contract
Year 2022 : 81 750 000 $
Year 2023 : 60 550 000 $
Year 2024 : 34 200 000 $
Year 2025 : 27 550 000 $

Farm Players Salaries
Nils Lundkvist	92 500 $ (2)
Erik Brannstrom	90 000 $ (1)
Connor McMichael	86 333 $ (2)
Morgan Frost	80 000 $ (1)
Brett Leason	77 500 $ (2)
Joseph Woll	76 667 $ (3)
Total Farm Players	6
Salary Commitment
Year 2022 : 503 000 $
Year 2023 : 333 000 $
Year 2024 : 76 667 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 503 000 $
Year 2023 : 333 000 $
Year 2024 : 76 667 $
Year 2025 : 0 $

Detroit Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6000 - 100 $ - 5 865 - 97,75%
Level 2:	5000 - 60 $ - 4 936 - 98,72%
Level 3:	2058 - 35 $ - 2 058 - 100,00%
Level 4:	4000 - 20 $ - 3 988 - 99,70%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18058
Income
Home Games Left	7
Average Attendance - %	17 847 - 98,83%
Average Income per Game	629 572 $
Year to Date Revenue	21 405 440 $
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	54 407 080 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	53 974 760 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	4 407 002 $
Pro Remaining Season Days	25
Pro Expenses Per Days	339 869 $
Pro Estimated Expenses	8 496 725 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	8 496 725 $
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	121 575 449 $
Projected Bank Account	117 485 726 $

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 $ - 5 872 - 97,87%
Level 2:	5000 - 60 $ - 4 961 - 99,22%
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	6
Average Attendance - %	16 672 - 99,01%
Average Income per Game	617 933 $
Year to Date Revenue	21 627 657 $
Expense
Pro Players Total Salaries	76 869 047 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	63 108 155 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	62 675 681 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	3 707 598 $
Pro Remaining Season Days	25
Pro Expenses Per Days	418 211 $
Pro Estimated Expenses	10 455 275 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	10 455 275 $
Estimated Season Salary Cap	73 063 381 $
Estimate Under Maximum Salary Cap of 82 500 000 $	9 436 619 $
Estimate Over Minimum Salary Cap of 58 000 000 $	15 063 381 $
Current Bank Account	116 125 029 $
Projected Bank Account	109 377 352 $

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)
Radek Faksa	3 250 000 $ (3)
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)
Ross Johnston	1 100 000 $ (4)
Thomas Bordeleau	925 000 $ (2)
Braden Schneider	916 667 $ (2)
Nolan Foote	863 333 $ (2)
Martin Frk	750 000 $ (1)
Daniel Walcott	750 000 $ (1)
John Hayden	750 000 $ (1)
Jacob Larsson	750 000 $ (1)
Connor Bunnaman	750 000 $ (1)
Total Pro Players	24
Salary Commitment
Year 2022 : 76 869 047 $
Year 2023 : 46 760 714 $
Year 2024 : 29 705 714 $
Year 2025 : 26 455 714 $
Salary Average Commitment
Year 2022 : 76 886 897 $
Year 2023 : 46 778 564 $
Year 2024 : 29 723 564 $
Year 2025 : 26 473 564 $
Salary Cap with 1 Way Contract
Year 2022 : 76 869 047 $
Year 2023 : 46 760 714 $
Year 2024 : 29 705 714 $
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 $ - 5 804 - 96,73%
Level 2:	5000 - 60 $ - 4 919 - 98,37%
Level 3:	5250 - 30 $ - 2 709 - 51,60%
Level 4:	4000 - 20 $ - 3 990 - 99,75%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	21250
Income
Home Games Left	6
Average Attendance - %	18 422 - 86,69%
Average Income per Game	624 736 $
Year to Date Revenue	21 865 748 $
Expense
Pro Players Total Salaries	76 662 563 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	65 790 731 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	65 358 280 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	3 748 414 $
Pro Remaining Season Days	25
Pro Expenses Per Days	417 095 $
Pro Estimated Expenses	10 427 375 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	10 427 375 $
Estimated Season Salary Cap	75 718 080 $
Estimate Under Maximum Salary Cap of 82 500 000 $	6 781 920 $
Estimate Over Minimum Salary Cap of 58 000 000 $	17 718 080 $
Current Bank Account	295 590 556 $
Projected Bank Account	288 911 595 $

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)
Grigori Denisenko	925 000 $ (1)
Taro Hirose	850 000 $ (2)
Sam Steel	825 000 $ (1)
Aaron Dell	775 000 $ (1)
Haydn Fleury	762 500 $ (2)
Total Pro Players	22
Salary Commitment
Year 2022 : 76 662 563 $
Year 2023 : 63 487 563 $
Year 2024 : 49 450 000 $
Year 2025 : 38 450 000 $
Salary Average Commitment
Year 2022 : 76 662 564 $
Year 2023 : 63 487 564 $
Year 2024 : 49 450 000 $
Year 2025 : 38 450 000 $
Salary Cap with 1 Way Contract
Year 2022 : 76 662 563 $
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 $ - 5 783 - 96,38%
Level 2:	5000 - 66 $ - 4 935 - 98,71%
Level 3:	2118 - 40 $ - 2 118 - 100,00%
Level 4:	4000 - 25 $ - 3 995 - 99,88%
Luxury :	1000 - 300 $ - 802 - 80,18%
Total Capacity :	18118
Income
Home Games Left	6
Average Attendance - %	17 633 - 97,33%
Average Income per Game	707 378 $
Year to Date Revenue	24 758 216 $
Expense
Pro Players Total Salaries	80 333 333 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	67 919 942 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	67 487 541 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	4 244 266 $
Pro Remaining Season Days	25
Pro Expenses Per Days	436 937 $
Pro Estimated Expenses	10 923 425 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	10 923 425 $
Estimated Season Salary Cap	78 343 391 $
Estimate Under Maximum Salary Cap of 82 500 000 $	4 156 609 $
Estimate Over Minimum Salary Cap of 58 000 000 $	20 343 391 $
Current Bank Account	189 199 053 $
Projected Bank Account	182 519 894 $

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)
Artem Zub	2 500 000 $ (1)
Ryan Hartman	1 700 000 $ (2)
Charlie Lindgren	1 100 000 $ (3)
Corey Perry	1 000 000 $ (1)
Pierre-Edouard Bellemare	1 000 000 $ (1)
Luke Schenn	850 000 $ (1)
Jaret Anderson-Dolan	750 000 $ (1)
Alexandre Carrier	733 333 $ (1)
Total Pro Players	21
Salary Commitment
Year 2022 : 80 333 333 $
Year 2023 : 64 700 000 $
Year 2024 : 53 400 000 $
Year 2025 : 25 525 000 $
Salary Average Commitment
Year 2022 : 80 333 333 $
Year 2023 : 64 700 000 $
Year 2024 : 53 400 000 $
Year 2025 : 25 525 000 $
Salary Cap with 1 Way Contract
Year 2022 : 80 333 333 $
Year 2023 : 64 700 000 $
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)
Ryan McLeod	79 800 $ (1)
Adam Ruzicka	76 250 $ (2)
Max Willman	75 000 $ (1)
Brandon Duhaime	75 000 $ (1)
Total Farm Players	10
Salary Commitment
Year 2022 : 821 541 $
Year 2023 : 332 250 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 821 541 $
Year 2023 : 332 250 $
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	5
Average Attendance - %	7 200 - 40,00%
Average Income per Game	3 664 044 $
Year to Date Revenue	131 905 584 $
Expense
Pro Players Total Salaries	79 304 125 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	69 767 824 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	69 335 488 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	18 320 220 $
Pro Remaining Season Days	25
Pro Expenses Per Days	431 374 $
Pro Estimated Expenses	10 784 350 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	10 784 350 $
Estimated Season Salary Cap	80 052 263 $
Estimate Under Maximum Salary Cap of 82 500 000 $	2 447 737 $
Estimate Over Minimum Salary Cap of 58 000 000 $	22 052 263 $
Current Bank Account	932 650 206 $
Projected Bank Account	940 186 076 $

Pro Players Salaries
Blake Wheeler	8 250 000 $ (2)
Brent Burns	8 000 000 $ (3)
Anders Lee	7 000 000 $ (4)
John Gibson	6 400 000 $ (5)
Blake Coleman	4 900 000 $ (5)
Ilya Mikheyev	4 750 000 $ (4)
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)
Dylan DeMelo	3 000 000 $ (2)
Travis Hamonic	3 000 000 $ (1)
Brett Kulak	2 750 000 $ (4)
Pierre Engvall	2 250 000 $ (1)
Owen Tippett	1 500 000 $ (2)
Brett Howden	1 500 000 $ (1)
Cody Glass	874 125 $ (1)
Philip Tomasino	863 333 $ (2)
Jeremy Davies	750 000 $ (1)
Erik Kallgren	750 000 $ (1)
Bokondji Imama	750 000 $ (1)
Brett Murray	750 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 2022 : 79 304 125 $
Year 2023 : 65 013 333 $
Year 2024 : 38 250 000 $
Year 2025 : 25 800 000 $
Salary Average Commitment
Year 2022 : 79 304 125 $
Year 2023 : 65 013 333 $
Year 2024 : 38 250 000 $
Year 2025 : 25 800 000 $
Salary Cap with 1 Way Contract
Year 2022 : 79 304 125 $
Year 2023 : 65 013 333 $
Year 2024 : 38 250 000 $
Year 2025 : 25 800 000 $

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 $ - 5 849 - 97,48%
Level 2:	5000 - 70 $ - 4 857 - 97,15%
Level 3:	5273 - 37 $ - 2 611 - 49,52%
Level 4:	4000 - 30 $ - 3 970 - 99,25%
Luxury :	1000 - 210 $ - 1 000 - 100,00%
Total Capacity :	21273
Income
Home Games Left	7
Average Attendance - %	18 288 - 85,97%
Average Income per Game	688 821 $
Year to Date Revenue	23 419 912 $
Expense
Pro Players Total Salaries	80 796 500 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	70 757 421 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	70 324 941 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	4 821 747 $
Pro Remaining Season Days	25
Pro Expenses Per Days	439 441 $
Pro Estimated Expenses	10 986 025 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	10 986 025 $
Estimated Season Salary Cap	81 243 391 $
Estimate Under Maximum Salary Cap of 82 500 000 $	1 256 609 $
Estimate Over Minimum Salary Cap of 58 000 000 $	23 243 391 $
Current Bank Account	224 425 765 $
Projected Bank Account	218 261 487 $

Pro Players Salaries
Roman Josi	9 059 000 $ (6)
Steven Stamkos	8 500 000 $ (2)
Filip Forsberg	8 500 000 $ (8)
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)
Jake McCabe	4 000 000 $ (3)
Boone Jenner	3 750 000 $ (4)
Connor Brown	3 600 000 $ (1)
Nico Sturm	2 000 000 $ (3)
Jacob Bryson	1 850 000 $ (2)
Jon Merrill	1 200 000 $ (3)
Mattias Samuelsson	925 000 $ (1)
Brian Elliott	900 000 $ (1)
A.J. Greer	762 500 $ (2)
Daniel Sprong	750 000 $ (1)
Fabian Zetterlund	750 000 $ (1)
Michael Del Zotto	750 000 $ (1)
Tyler Pitlick	750 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 2022 : 80 796 500 $
Year 2023 : 72 371 500 $
Year 2024 : 55 634 000 $
Year 2025 : 37 434 000 $
Salary Average Commitment
Year 2022 : 80 796 500 $
Year 2023 : 72 371 500 $
Year 2024 : 55 634 000 $
Year 2025 : 37 434 000 $
Salary Cap with 1 Way Contract
Year 2022 : 80 796 500 $
Year 2023 : 72 371 500 $
Year 2024 : 55 634 000 $
Year 2025 : 37 434 000 $

Farm Players Salaries
Vasily Podkolzin	92 500 $ (2)
Emil Bemstrom	90 000 $ (2)
Mark Kastelic	82 167 $ (1)
Joey Daccord	75 000 $ (1)
Riley Tufte	75 000 $ (1)
Total Farm Players	5
Salary Commitment
Year 2022 : 414 667 $
Year 2023 : 182 500 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 414 667 $
Year 2023 : 182 500 $
Year 2024 : 0 $
Year 2025 : 0 $

Nashville Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Summit Arena
Level 1:	6000 - 80 $ - 5 983 - 99,72%
Level 2:	5000 - 55 $ - 4 960 - 99,19%
Level 3:	2000 - 40 $ - 2 000 - 100,00%
Level 4:	4000 - 30 $ - 3 965 - 99,14%
Luxury :	1000 - 250 $ - 955 - 95,46%
Total Capacity :	18000
Income
Home Games Left	7
Average Attendance - %	17 863 - 99,24%
Average Income per Game	606 413 $
Year to Date Revenue	20 618 028 $
Expense
Pro Players Total Salaries	81 916 667 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	71 062 465 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	70 630 058 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	4 244 888 $
Pro Remaining Season Days	25
Pro Expenses Per Days	445 495 $
Pro Estimated Expenses	11 137 375 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	11 137 375 $
Estimated Season Salary Cap	81 699 883 $
Estimate Under Maximum Salary Cap of 82 500 000 $	800 117 $
Estimate Over Minimum Salary Cap of 58 000 000 $	23 699 883 $
Current Bank Account	283 974 936 $
Projected Bank Account	277 082 449 $

Pro Players Salaries
Brayden Point	9 500 000 $ (8)
Cale Makar	9 000 000 $ (5)
Patrik Laine	8 700 000 $ (4)
Ryan O'Reilly	7 500 000 $ (1)
Mathew Barzal	7 000 000 $ (1)
Rasmus Ristolainen	5 100 000 $ (5)
Anthony Cirelli	4 800 000 $ (1)
Travis Sanheim	4 675 000 $ (1)
Petr Mrazek	3 800 000 $ (2)
Frank Vatrano	3 650 000 $ (3)
Pius Suter	3 250 000 $ (1)
Matt Roy	3 150 000 $ (2)
Ian Cole	3 000 000 $ (1)
Colin Miller	1 850 000 $ (2)
Nick Cousins	1 100 000 $ (2)
Rem Pitlick	1 100 000 $ (2)
Noah Gregor	950 000 $ (1)
Logan Thompson	766 667 $ (3)
Adam Brooks	762 500 $ (2)
Daniil Miromanov	762 500 $ (2)
Matt Luff	750 000 $ (1)
Givani Smith	750 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 2022 : 81 916 667 $
Year 2023 : 49 241 667 $
Year 2024 : 36 716 667 $
Year 2025 : 32 300 000 $
Salary Average Commitment
Year 2022 : 81 916 667 $
Year 2023 : 49 241 667 $
Year 2024 : 36 716 667 $
Year 2025 : 32 300 000 $
Salary Cap with 1 Way Contract
Year 2022 : 81 916 667 $
Year 2023 : 49 241 667 $
Year 2024 : 36 716 667 $
Year 2025 : 32 300 000 $

Farm Players Salaries
Austin Wagner	113 333 $ (1)
Kurtis MacDermid	98 750 $ (2)
Ian Mitchell	92 500 $ (1)
Mark Pysyk	85 000 $ (1)
Louis Domingue	77 500 $ (2)
Jon Gillies	75 000 $ (1)
Brogan Rafferty	75 000 $ (1)
Total Farm Players	7
Salary Commitment
Year 2022 : 617 083 $
Year 2023 : 176 250 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 617 083 $
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 $ - 5 948 - 99,14%
Level 2:	5000 - 47 $ - 4 995 - 99,91%
Level 3:	3040 - 23 $ - 2 664 - 87,63%
Level 4:	4000 - 14 $ - 3 995 - 99,87%
Luxury :	1000 - 175 $ - 1 000 - 100,00%
Total Capacity :	19040
Income
Home Games Left	6
Average Attendance - %	18 602 - 97,70%
Average Income per Game	517 524 $
Year to Date Revenue	18 113 335 $
Expense
Pro Players Total Salaries	79 650 417 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	70 710 413 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	70 277 956 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	3 105 143 $
Pro Remaining Season Days	25
Pro Expenses Per Days	433 245 $
Pro Estimated Expenses	10 831 125 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	10 831 125 $
Estimated Season Salary Cap	81 041 531 $
Estimate Under Maximum Salary Cap of 82 500 000 $	1 458 469 $
Estimate Over Minimum Salary Cap of 58 000 000 $	23 041 531 $
Current Bank Account	185 609 129 $
Projected Bank Account	177 883 147 $

Pro Players Salaries
Alex Ovechkin	9 500 000 $ (4)
Alex Pietrangelo	8 800 000 $ (5)
Sidney Crosby	8 700 000 $ (3)
Nathan MacKinnon	6 300 000 $ (1)
Mats Zuccarello	6 000 000 $ (2)
Josh Anderson	5 500 000 $ (5)
Drake Batherson	4 975 000 $ (5)
Artturi Lehkonen	4 500 000 $ (5)
Alexandar Georgiev	3 400 000 $ (3)
Vitek Vanecek	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)
Marcus Johansson	1 100 000 $ (1)
Jujhar Khaira	975 000 $ (1)
Jack McBain	883 750 $ (1)
Zach Sanford	850 000 $ (1)
Michael Stone	750 000 $ (1)
Kyle Burroughs	750 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 2022 : 79 650 417 $
Year 2023 : 65 241 667 $
Year 2024 : 56 575 000 $
Year 2025 : 33 275 000 $
Salary Average Commitment
Year 2022 : 79 650 417 $
Year 2023 : 65 241 667 $
Year 2024 : 56 575 000 $
Year 2025 : 33 275 000 $
Salary Cap with 1 Way Contract
Year 2022 : 79 650 417 $
Year 2023 : 65 241 667 $
Year 2024 : 56 575 000 $
Year 2025 : 33 275 000 $

Farm Players Salaries
Ryan Merkley	86 333 $ (1)
Lukas Dostal	82 250 $ (1)
Oskar Steen	80 000 $ (2)
Calen Addison	79 500 $ (1)
Jonah Gadjovich	75 000 $ (1)
Total Farm Players	5
Salary Commitment
Year 2022 : 403 083 $
Year 2023 : 80 000 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 403 083 $
Year 2023 : 80 000 $
Year 2024 : 0 $
Year 2025 : 0 $

New York Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nassau Veteran's Memorial
Level 1:	6000 - 90 $ - 5 902 - 98,37%
Level 2:	5000 - 55 $ - 4 952 - 99,04%
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	6
Average Attendance - %	16 088 - 99,10%
Average Income per Game	599 546 $
Year to Date Revenue	20 984 122 $
Expense
Pro Players Total Salaries	83 674 630 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	71 353 225 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	70 920 747 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	3 597 278 $
Pro Remaining Season Days	25
Pro Expenses Per Days	454 998 $
Pro Estimated Expenses	11 374 950 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	11 374 950 $
Estimated Season Salary Cap	82 228 122 $
Estimate Under Maximum Salary Cap of 82 500 000 $	271 878 $
Estimate Over Minimum Salary Cap of 58 000 000 $	24 228 122 $
Current Bank Account	273 395 754 $
Projected Bank Account	265 618 082 $

Pro Players Salaries
Auston Matthews	11 634 000 $ (2)
Victor Hedman	7 875 000 $ (3)
Jared Spurgeon	7 575 000 $ (5)
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)
Josh Bailey	5 000 000 $ (2)
Semyon Varlamov	5 000 000 $ (1)
Alex Wennberg	4 500 000 $ (2)
Zach Whitecloud	2 750 000 $ (6)
James Reimer	2 250 000 $ (1)
Yegor Sharangovich	2 000 000 $ (1)
Darren Helm	1 250 000 $ (1)
Matt Benning	1 250 000 $ (4)
Zach Aston-Reese	840 630 $ (1)
Tanner Jeannot	800 000 $ (1)
Michal Kempny	750 000 $ (1)
Ryan Carpenter	750 000 $ (1)
Alexander Edler	750 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 2022 : 83 674 630 $
Year 2023 : 69 284 000 $
Year 2024 : 37 075 000 $
Year 2025 : 23 075 000 $
Salary Average Commitment
Year 2022 : 83 674 630 $
Year 2023 : 69 284 000 $
Year 2024 : 37 075 000 $
Year 2025 : 23 075 000 $
Salary Cap with 1 Way Contract
Year 2022 : 83 674 630 $
Year 2023 : 69 284 000 $
Year 2024 : 37 075 000 $
Year 2025 : 23 075 000 $

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 $ - 5 854 - 97,57%
Level 2:	5000 - 54 $ - 4 961 - 99,23%
Level 3:	3000 - 32 $ - 2 708 - 90,28%
Level 4:	4000 - 22 $ - 3 982 - 99,54%
Luxury :	3000 - 180 $ - 1 264 - 42,14%
Total Capacity :	21000
Income
Home Games Left	5
Average Attendance - %	18 769 - 89,38%
Average Income per Game	628 168 $
Year to Date Revenue	22 614 035 $
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	71 570 148 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	71 137 673 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	3 140 838 $
Pro Remaining Season Days	25
Pro Expenses Per Days	447 881 $
Pro Estimated Expenses	11 197 025 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	11 197 025 $
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	105 704 636 $
Projected Bank Account	97 648 449 $

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 $ - 5 876 - 97,94%
Level 2:	5000 - 60 $ - 4 906 - 98,13%
Level 3:	2000 - 30 $ - 2 000 - 100,00%
Level 4:	4000 - 21 $ - 3 987 - 99,67%
Luxury :	3000 - 150 $ - 1 301 - 43,36%
Total Capacity :	20000
Income
Home Games Left	6
Average Attendance - %	18 070 - 90,35%
Average Income per Game	592 656 $
Year to Date Revenue	20 742 970 $
Expense
Pro Players Total Salaries	70 694 167 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	62 546 240 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	62 113 920 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	3 555 938 $
Pro Remaining Season Days	25
Pro Expenses Per Days	384 833 $
Pro Estimated Expenses	9 620 825 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	9 620 825 $
Estimated Season Salary Cap	71 667 195 $
Estimate Under Maximum Salary Cap of 82 500 000 $	10 832 805 $
Estimate Over Minimum Salary Cap of 58 000 000 $	13 667 195 $
Current Bank Account	35 209 475 $
Projected Bank Account	29 144 588 $

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)
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)
Will Butcher	750 000 $ (1)
Evgeny Svechnikov	750 000 $ (1)
Cole Bardreau	750 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 2022 : 70 694 167 $
Year 2023 : 53 994 167 $
Year 2024 : 34 175 000 $
Year 2025 : 18 500 000 $
Salary Average Commitment
Year 2022 : 70 694 167 $
Year 2023 : 53 994 167 $
Year 2024 : 34 175 000 $
Year 2025 : 18 500 000 $
Salary Cap with 1 Way Contract
Year 2022 : 70 694 167 $
Year 2023 : 53 994 167 $
Year 2024 : 34 175 000 $
Year 2025 : 18 500 000 $

Farm Players Salaries
Jaroslav Halak	150 000 $ (1)
Axel Jonsson-Fjallby	75 000 $ (1)
Total Farm Players	2
Salary Commitment
Year 2022 : 225 000 $
Year 2023 : 0 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 225 000 $
Year 2023 : 0 $
Year 2024 : 0 $
Year 2025 : 0 $

Philadelphia Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wachovia Center
Level 1:	6000 - 110 $ - 5 870 - 97,83%
Level 2:	5000 - 70 $ - 4 851 - 97,03%
Level 3:	3523 - 45 $ - 2 528 - 71,76%
Level 4:	4000 - 30 $ - 3 977 - 99,42%
Luxury :	1000 - 220 $ - 1 000 - 100,00%
Total Capacity :	19523
Income
Home Games Left	7
Average Attendance - %	18 226 - 93,36%
Average Income per Game	733 543 $
Year to Date Revenue	24 940 452 $
Expense
Pro Players Total Salaries	75 230 001 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	69 964 188 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	69 531 719 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	5 134 799 $
Pro Remaining Season Days	25
Pro Expenses Per Days	409 351 $
Pro Estimated Expenses	10 233 775 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	10 233 775 $
Estimated Season Salary Cap	79 697 944 $
Estimate Under Maximum Salary Cap of 82 500 000 $	2 802 056 $
Estimate Over Minimum Salary Cap of 58 000 000 $	21 697 944 $
Current Bank Account	80 210 564 $
Projected Bank Account	75 111 588 $

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)
Max Domi	3 000 000 $ (1)
Zemgus Girgensons	2 200 000 $ (1)
Jake Evans	1 700 000 $ (3)
Thomas Greiss	1 250 000 $ (1)
Pat Maroon	1 000 000 $ (2)
Mikey Anderson	1 000 000 $ (1)
Seth Jarvis	894 167 $ (2)
Oliver Wahlstrom	894 167 $ (1)
Philip Broberg	863 334 $ (2)
Matias Maccelli	853 333 $ (1)
Andrew Peeke	787 500 $ (1)
Jack Studnicka	762 500 $ (2)
Ivan Prosvetov	750 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 2022 : 75 230 001 $
Year 2023 : 64 495 001 $
Year 2024 : 60 975 000 $
Year 2025 : 43 975 000 $
Salary Average Commitment
Year 2022 : 75 230 001 $
Year 2023 : 64 495 001 $
Year 2024 : 60 975 000 $
Year 2025 : 43 975 000 $
Salary Cap with 1 Way Contract
Year 2022 : 75 230 001 $
Year 2023 : 64 495 001 $
Year 2024 : 60 975 000 $
Year 2025 : 43 975 000 $

Farm Players Salaries
Kole Lind	85 000 $ (1)
Jasper Weatherby	84 250 $ (1)
Victor Mete	75 000 $ (1)
Total Farm Players	3
Salary Commitment
Year 2022 : 244 250 $
Year 2023 : 0 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 244 250 $
Year 2023 : 0 $
Year 2024 : 0 $
Year 2025 : 0 $

Pittsburgh Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Mellon Arena
Level 1:	6000 - 100 $ - 5 890 - 98,17%
Level 2:	5000 - 60 $ - 4 948 - 98,96%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 3 980 - 99,49%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18000
Income
Home Games Left	7
Average Attendance - %	17 818 - 98,99%
Average Income per Game	630 094 $
Year to Date Revenue	21 423 212 $
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	68 635 795 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	68 203 366 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	4 410 661 $
Pro Remaining Season Days	25
Pro Expenses Per Days	424 308 $
Pro Estimated Expenses	10 607 700 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	10 607 700 $
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	230 891 169 $
Projected Bank Account	224 694 130 $

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 $ - 5 846 - 97,43%
Level 2:	5000 - 63 $ - 4 921 - 98,42%
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	5
Average Attendance - %	17 262 - 98,67%
Average Income per Game	670 985 $
Year to Date Revenue	24 155 474 $
Expense
Pro Players Total Salaries	82 171 666 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	71 369 380 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	70 936 900 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	3 354 927 $
Pro Remaining Season Days	25
Pro Expenses Per Days	446 874 $
Pro Estimated Expenses	11 171 850 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	11 171 850 $
Estimated Season Salary Cap	82 041 175 $
Estimate Under Maximum Salary Cap of 82 500 000 $	458 825 $
Estimate Over Minimum Salary Cap of 58 000 000 $	24 041 175 $
Current Bank Account	168 199 282 $
Projected Bank Account	160 382 359 $

Pro Players Salaries
Sean Couturier	7 750 000 $ (8)
Andrei Svechnikov	7 750 000 $ (7)
Gabriel Landeskog	7 000 000 $ (7)
David Pastrnak	6 666 666 $ (1)
Justin Faulk	6 500 000 $ (5)
Rasmus Dahlin	6 000 000 $ (2)
Neal Pionk	5 875 000 $ (3)
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)
Teddy Blueger	2 200 000 $ (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)
Kyle Capobianco	762 500 $ (2)
Carsen Twarynski	750 000 $ (1)
Adam Gaudette	750 000 $ (1)
Total Pro Players	23
Salary Commitment
Year 2022 : 82 171 666 $
Year 2023 : 67 562 500 $
Year 2024 : 48 650 000 $
Year 2025 : 34 125 000 $
Salary Average Commitment
Year 2022 : 82 171 666 $
Year 2023 : 67 562 500 $
Year 2024 : 48 650 000 $
Year 2025 : 34 125 000 $
Salary Cap with 1 Way Contract
Year 2022 : 82 171 666 $
Year 2023 : 67 562 500 $
Year 2024 : 48 650 000 $
Year 2025 : 34 125 000 $

Farm Players Salaries
Dustin Tokarski	77 500 $ (1)
Roland McKeown	76 250 $ (2)
Luke Witkowski	75 000 $ (1)
Michael Sgarbossa	75 000 $ (1)
Dylan McIlrath	75 000 $ (1)
Total Farm Players	5
Salary Commitment
Year 2022 : 378 750 $
Year 2023 : 76 250 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 378 750 $
Year 2023 : 76 250 $
Year 2024 : 0 $
Year 2025 : 0 $

Seattle Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	KeyArena
Level 1:	6000 - 100 $ - 5 850 - 97,51%
Level 2:	5000 - 60 $ - 4 885 - 97,71%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 25 $ - 3 988 - 99,71%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18000
Income
Home Games Left	6
Average Attendance - %	17 724 - 98,47%
Average Income per Game	636 414 $
Year to Date Revenue	22 274 496 $
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	51 352 890 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	50 920 555 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	3 818 485 $
Pro Remaining Season Days	25
Pro Expenses Per Days	321 968 $
Pro Estimated Expenses	8 049 200 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	8 049 200 $
Estimated Season Salary Cap	58 902 205 $
Estimate Under Maximum Salary Cap of 82 500 000 $	23 597 795 $
Estimate Over Minimum Salary Cap of 58 000 000 $	902 205 $
Current Bank Account	30 181 583 $
Projected Bank Account	25 950 868 $

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 $ - 5 930 - 98,84%
Level 2:	5000 - 60 $ - 4 923 - 98,45%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 25 $ - 3 995 - 99,87%
Luxury :	2022 - 150 $ - 1 331 - 65,84%
Total Capacity :	19022
Income
Home Games Left	6
Average Attendance - %	18 179 - 95,57%
Average Income per Game	611 315 $
Year to Date Revenue	21 396 010 $
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	71 525 112 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	71 092 636 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	3 667 887 $
Pro Remaining Season Days	25
Pro Expenses Per Days	447 059 $
Pro Estimated Expenses	11 176 475 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	11 176 475 $
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	427 300 313 $
Projected Bank Account	419 791 725 $

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 $ - 5 894 - 98,23%
Level 2:	5000 - 57 $ - 4 946 - 98,91%
Level 3:	3758 - 35 $ - 2 688 - 71,53%
Level 4:	4000 - 15 $ - 3 992 - 99,79%
Luxury :	1000 - 190 $ - 1 000 - 100,00%
Total Capacity :	19758
Income
Home Games Left	4
Average Attendance - %	18 519 - 93,73%
Average Income per Game	610 759 $
Year to Date Revenue	22 598 065 $
Expense
Pro Players Total Salaries	82 243 833 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	70 853 879 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	70 421 483 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	2 443 034 $
Pro Remaining Season Days	25
Pro Expenses Per Days	447 264 $
Pro Estimated Expenses	11 181 600 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	11 181 600 $
Estimated Season Salary Cap	81 535 508 $
Estimate Under Maximum Salary Cap of 82 500 000 $	964 492 $
Estimate Over Minimum Salary Cap of 58 000 000 $	23 535 508 $
Current Bank Account	197 687 762 $
Projected Bank Account	188 949 196 $

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)
Jesse Ylonen	880 833 $ (1)
Chad Ruhwedel	800 000 $ (2)
Ryan Lomberg	800 000 $ (2)
Mathieu Olivier	750 000 $ (1)
Clark Bishop	750 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 2022 : 82 243 833 $
Year 2023 : 59 663 000 $
Year 2024 : 48 513 000 $
Year 2025 : 31 820 000 $
Salary Average Commitment
Year 2022 : 82 243 833 $
Year 2023 : 59 663 000 $
Year 2024 : 48 513 000 $
Year 2025 : 31 820 000 $
Salary Cap with 1 Way Contract
Year 2022 : 82 243 833 $
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)
Jesper Boqvist	87 413 $ (1)
Gustav Lindstrom	85 000 $ (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)
Total Farm Players	11
Salary Commitment
Year 2022 : 892 662 $
Year 2023 : 399 000 $
Year 2024 : 166 500 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 892 662 $
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 $ - 4 123 - 68,72%
Level 2:	5000 - 100 $ - 3 583 - 71,66%
Level 3:	2000 - 99 $ - 1 323 - 66,15%
Level 4:	4000 - 80 $ - 2 123 - 53,07%
Luxury :	3000 - 400 $ - 1 200 - 40,00%
Total Capacity :	20000
Income
Home Games Left	4
Average Attendance - %	12 352 - 61,76%
Average Income per Game	896 359 $
Year to Date Revenue	33 165 266 $
Expense
Pro Players Total Salaries	75 247 977 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	68 283 899 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	67 851 518 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	3 585 434 $
Pro Remaining Season Days	25
Pro Expenses Per Days	409 449 $
Pro Estimated Expenses	10 236 225 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	10 236 225 $
Estimated Season Salary Cap	78 020 168 $
Estimate Under Maximum Salary Cap of 82 500 000 $	4 479 832 $
Estimate Over Minimum Salary Cap of 58 000 000 $	20 020 168 $
Current Bank Account	8 227 838 $
Projected Bank Account	1 577 047 $

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)
Robin Lehner	5 000 000 $ (3)
Tony DeAngelo	5 000 000 $ (2)
Jack Roslovic	4 000 000 $ (2)
Kevin Shattenkirk	3 900 000 $ (1)
Barclay Goodrow	3 641 667 $ (5)
Ryan Graves	3 166 667 $ (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)
Michael Pezzetta	750 000 $ (1)
Total Pro Players	21
Salary Commitment
Year 2022 : 75 247 977 $
Year 2023 : 49 831 310 $
Year 2024 : 25 998 810 $
Year 2025 : 13 498 810 $
Salary Average Commitment
Year 2022 : 75 247 977 $
Year 2023 : 49 831 310 $
Year 2024 : 25 998 810 $
Year 2025 : 13 498 810 $
Salary Cap with 1 Way Contract
Year 2022 : 75 247 977 $
Year 2023 : 49 831 310 $
Year 2024 : 25 998 810 $
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)
Total Farm Players	5
Salary Commitment
Year 2022 : 508 375 $
Year 2023 : 0 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 508 375 $
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 $ - 5 864 - 97,74%
Level 2:	5000 - 60 $ - 4 927 - 98,55%
Level 3:	2630 - 35 $ - 2 585 - 98,29%
Level 4:	4000 - 20 $ - 3 975 - 99,37%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18630
Income
Home Games Left	7
Average Attendance - %	18 352 - 98,51%
Average Income per Game	638 551 $
Year to Date Revenue	21 710 747 $
Expense
Pro Players Total Salaries	79 589 166 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	66 905 366 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	66 472 934 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	4 469 860 $
Pro Remaining Season Days	25
Pro Expenses Per Days	432 914 $
Pro Estimated Expenses	10 822 850 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	10 822 850 $
Estimated Season Salary Cap	77 228 234 $
Estimate Under Maximum Salary Cap of 82 500 000 $	5 271 766 $
Estimate Over Minimum Salary Cap of 58 000 000 $	19 228 234 $
Current Bank Account	190 568 891 $
Projected Bank Account	184 215 901 $

Pro Players Salaries
Kris Letang	6 100 000 $ (6)
Jacob Markstrom	6 000 000 $ (4)
Jonas Brodin	6 000 000 $ (6)
Gustav Nyquist	5 500 000 $ (1)
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)
Brett Pesce	4 025 000 $ (2)
Brandon Tanev	3 500 000 $ (3)
Robert Thomas	2 800 000 $ (1)
Patrik Nemeth	2 500 000 $ (2)
Ivan Barbashev	2 250 000 $ (1)
Adin Hill	2 175 000 $ (1)
Jeremy Lauzon	2 000 000 $ (4)
Isac Lundestrom	1 800 000 $ (2)
Michael Rasmussen	1 460 000 $ (2)
Yegor Chinakhov	925 000 $ (1)
Dryden Hunt	762 500 $ (1)
Noah Juulsen	750 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 2022 : 79 589 166 $
Year 2023 : 53 676 666 $
Year 2024 : 33 725 000 $
Year 2025 : 30 225 000 $
Salary Average Commitment
Year 2022 : 79 589 166 $
Year 2023 : 53 676 666 $
Year 2024 : 33 725 000 $
Year 2025 : 30 225 000 $
Salary Cap with 1 Way Contract
Year 2022 : 79 589 166 $
Year 2023 : 53 676 666 $
Year 2024 : 33 725 000 $
Year 2025 : 30 225 000 $

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 $ - 5 861 - 97,69%
Level 2:	5000 - 60 $ - 4 904 - 98,08%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 25 $ - 3 990 - 99,75%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18000
Income
Home Games Left	4
Average Attendance - %	17 755 - 98,64%
Average Income per Game	637 562 $
Year to Date Revenue	23 589 787 $
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	71 738 075 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	71 305 606 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	2 550 247 $
Pro Remaining Season Days	25
Pro Expenses Per Days	448 137 $
Pro Estimated Expenses	11 203 425 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	11 203 425 $
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	258 458 546 $
Projected Bank Account	249 805 368 $

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 $ - 5 873 - 97,89%
Level 2:	5000 - 60 $ - 4 925 - 98,49%
Level 3:	2000 - 35 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 3 972 - 99,30%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18000
Income
Home Games Left	7
Average Attendance - %	17 770 - 98,72%
Average Income per Game	628 435 $
Year to Date Revenue	21 366 788 $
Expense
Pro Players Total Salaries	58 044 341 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	51 090 737 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	50 658 325 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	4 399 045 $
Pro Remaining Season Days	25
Pro Expenses Per Days	316 456 $
Pro Estimated Expenses	7 911 400 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	7 911 400 $
Estimated Season Salary Cap	58 502 150 $
Estimate Under Maximum Salary Cap of 82 500 000 $	23 997 850 $
Estimate Over Minimum Salary Cap of 58 000 000 $	502 150 $
Current Bank Account	61 126 579 $
Projected Bank Account	57 614 224 $

Pro Players Salaries
Matt Duchene	8 000 000 $ (4)
Nate Schmidt	5 950 000 $ (3)
Darcy Kuemper	5 250 000 $ (5)
Bryan Rust	5 125 000 $ (6)
Marcus Pettersson	4 025 175 $ (3)
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)
Trevor Moore	1 875 000 $ (1)
Sammy Blais	1 525 000 $ (1)
Matt Martin	1 500 000 $ (2)
Sam Lafferty	1 150 000 $ (2)
Tim Stutzle	925 000 $ (1)
Justin Barron	925 000 $ (2)
Matt Boldy	880 833 $ (1)
Evan Bouchard	863 333 $ (1)
Jansen Harkins	850 000 $ (2)
Michael McCarron	750 000 $ (1)
Maxime Lagace	750 000 $ (1)
Total Pro Players	22
Salary Commitment
Year 2022 : 58 044 341 $
Year 2023 : 50 475 175 $
Year 2024 : 32 350 175 $
Year 2025 : 22 375 000 $
Salary Average Commitment
Year 2022 : 58 044 341 $
Year 2023 : 50 475 175 $
Year 2024 : 32 350 175 $
Year 2025 : 22 375 000 $
Salary Cap with 1 Way Contract
Year 2022 : 58 044 341 $
Year 2023 : 50 475 175 $
Year 2024 : 32 350 175 $
Year 2025 : 22 375 000 $

Farm Players Salaries
J.J. Moser	88 667 $ (2)
Jan Jenik	79 500 $ (1)
CJ Suess	77 500 $ (1)
Jonas Johansson	75 000 $ (1)
Total Farm Players	4
Salary Commitment
Year 2022 : 320 667 $
Year 2023 : 88 667 $
Year 2024 : 0 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 320 667 $
Year 2023 : 88 667 $
Year 2024 : 0 $
Year 2025 : 0 $

Winnipeg Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Philips Arena
Level 1:	6000 - 85 $ - 5 951 - 99,18%
Level 2:	5000 - 50 $ - 4 981 - 99,62%
Level 3:	2000 - 30 $ - 2 000 - 100,00%
Level 4:	4000 - 20 $ - 3 979 - 99,48%
Luxury :	3000 - 150 $ - 1 324 - 44,14%
Total Capacity :	20000
Income
Home Games Left	6
Average Attendance - %	18 235 - 91,18%
Average Income per Game	557 471 $
Year to Date Revenue	19 511 475 $
Expense
Pro Players Total Salaries	75 935 833 $
Farm Players Total Salaries	0 $
Coaches Total Salaries	500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	70 540 600 $
Farm Year To Date Expenses	0 $
Pro Salary Cap To Date	70 108 125 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	3 344 824 $
Pro Remaining Season Days	25
Pro Expenses Per Days	413 167 $
Pro Estimated Expenses	10 329 175 $
Farm Remaining Season Days	0
Farm Expenses Per Days	0 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	10 329 175 $
Estimated Season Salary Cap	80 369 725 $
Estimate Under Maximum Salary Cap of 82 500 000 $	2 130 275 $
Estimate Over Minimum Salary Cap of 58 000 000 $	22 369 725 $
Current Bank Account	463 787 105 $
Projected Bank Account	456 802 754 $

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)
Mason Marchment	4 500 000 $ (4)
Frederik Andersen	4 500 000 $ (1)
Filip Hronek	4 400 000 $ (2)
Damon Severson	4 166 666 $ (1)
Nick Leddy	4 000 000 $ (4)
Joonas Donskoi	3 900 000 $ (1)
Pavel Zacha	3 500 000 $ (1)
Miles Wood	3 200 000 $ (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)
Dylan Cozens	894 167 $ (1)
Gabriel Vilardi	825 000 $ (1)
Total Pro Players	20
Salary Commitment
Year 2022 : 75 935 833 $
Year 2023 : 43 275 000 $
Year 2024 : 30 950 000 $
Year 2025 : 30 950 000 $
Salary Average Commitment
Year 2022 : 75 935 833 $
Year 2023 : 43 275 000 $
Year 2024 : 30 950 000 $
Year 2025 : 30 950 000 $
Salary Cap with 1 Way Contract
Year 2022 : 75 935 833 $
Year 2023 : 43 275 000 $
Year 2024 : 30 950 000 $
Year 2025 : 30 950 000 $

Farm Players Salaries
Daniil Tarasov	105 000 $ (3)
Justin Danforth	97 500 $ (2)
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)
Total Farm Players	8
Salary Commitment
Year 2022 : 664 000 $
Year 2023 : 278 750 $
Year 2024 : 105 000 $
Year 2025 : 0 $
Salary Average Commitment
Year 2022 : 664 000 $
Year 2023 : 278 750 $
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	254 920 413 $	78 837 339 $	3 662 661 $	20 837 339 $	21	6	27
Arizona Coyotes	121 762 290 $	63 589 498 $	18 910 502 $	5 589 498 $	22	5	27
Boston Bruins	52 124 400 $	79 949 238 $	2 550 762 $	21 949 238 $	24	0	24
Buffalo Sabres	107 841 167 $	77 627 532 $	4 872 468 $	19 627 532 $	23	2	25
Calgary Flames	303 561 711 $	79 327 182 $	3 172 818 $	21 327 182 $	24	2	26
Carolina Hurricanes	292 089 487 $	68 493 715 $	14 006 285 $	10 493 715 $	21	7	28
Chicago Blackhawks	61 403 560 $	76 572 868 $	5 927 132 $	18 572 868 $	25	8	33
Colorado Avalanche	114 653 759 $	80 763 340 $	1 736 660 $	22 763 340 $	20	5	25
Columbus Blue Jackets	153 885 551 $	81 210 892 $	1 289 108 $	23 210 892 $	22	7	29
Dallas Stars	160 696 602 $	81 039 191 $	1 460 809 $	23 039 191 $	22	6	28
Detroit Red Wings	121 575 449 $	62 403 935 $	20 096 065 $	4 403 935 $	25	3	28
Edmonton Oilers	116 125 029 $	73 063 381 $	9 436 619 $	15 063 381 $	24	1	25
Florida Panthers	295 590 556 $	75 718 080 $	6 781 920 $	17 718 080 $	22	1	23
Los Angeles Kings	189 199 053 $	78 343 391 $	4 156 609 $	20 343 391 $	21	10	31
Minnesota Wild	932 650 206 $	80 052 263 $	2 447 737 $	22 052 263 $	23	2	25
Montreal Canadiens	224 425 765 $	81 243 391 $	1 256 609 $	23 243 391 $	22	5	27
Nashville Predators	283 974 936 $	81 699 883 $	800 117 $	23 699 883 $	22	7	29
New Jersey Devils	185 609 129 $	81 041 531 $	1 458 469 $	23 041 531 $	21	5	26
New York Islanders	273 395 754 $	82 228 122 $	271 878 $	24 228 122 $	21	2	23
New York Rangers	105 704 636 $	82 267 123 $	232 877 $	24 267 123 $	20	2	22
Ottawa Senators	35 209 475 $	71 667 195 $	10 832 805 $	13 667 195 $	23	2	25
Philadelphia Flyers	80 210 564 $	79 697 944 $	2 802 056 $	21 697 944 $	21	3	24
Pittsburgh Penguins	230 891 169 $	78 743 516 $	3 756 484 $	20 743 516 $	22	14	36
San Jose Sharks	168 199 282 $	82 041 175 $	458 825 $	24 041 175 $	23	5	28
Seattle Kraken	30 181 583 $	58 902 205 $	23 597 795 $	902 205 $	24	0	24
St. Louis Blues	427 300 313 $	82 201 536 $	298 464 $	24 201 536 $	25	2	27
Tampa Bay Lightning	197 687 762 $	81 535 508 $	964 492 $	23 535 508 $	22	11	33
Toronto Maple Leafs	8 227 838 $	78 020 168 $	4 479 832 $	20 020 168 $	21	5	26
Vancouver Canucks	190 568 891 $	77 228 234 $	5 271 766 $	19 228 234 $	22	6	28
Vegas Golden Knights	258 458 546 $	82 441 456 $	58 544 $	24 441 456 $	22	1	23
Washington Capitals	61 126 579 $	58 502 150 $	23 997 850 $	502 150 $	22	4	26
Winnipeg Jets	463 787 105 $	80 369 725 $	2 130 275 $	22 369 725 $	20	8	28

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 - %