Association Québécoise de Hockey Simulé

Anaheim Icehawks is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	Qualcomm Center
Level 1:	7000 - $110 - 0 - 0.00%
Level 2:	6000 - $70 - 0 - 0.00%
Level 3:	3000 - $35 - 0 - 0.00%
Level 4:	5000 - $28 - 0 - 0.00%
Luxury :	2000 - $200 - 0 - 0.00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$41,375,000
Farm Players Total Salaries	$2,812,500
Coaches Total Salaries	$8,700,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	110
Pro Expenses Per Days	$448,864
Pro Estimated Expenses	$49,375,040
Farm Remaining Season Days	108
Farm Expenses Per Days	$32,523
Farm Estimated Expenses	$3,512,484
Estimated Season Expenses	$52,887,524
Season Salary Cap	$38,875,000
Estimate Under Maximum Salary Cap of $102,000,000	$63,125,000
Estimate Over Minimum Salary Cap of $73,000,000	-$34,125,000
Current Bank Account	$202,276,529
Projected Bank Account	$149,389,005

Pro Players Salaries
Dustin Wolf	$7,500,000 (2)
-Salary Remaining :	$7,500,000
Matt Coronato	$5,000,000 (5)
-Salary Remaining :	$5,000,000
Andrew Peeke	$3,000,000 (4)
-Salary Remaining :	$3,000,000
Justin Holl (Out of Payroll)	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Cale Fleury	$1,775,000 (1)
-Salary Remaining :	$1,775,000
Jack Quinn	$1,750,000 (2)
-Salary Remaining :	$1,750,000
David Jiricek	$1,500,000 (4)
-Salary Remaining :	$1,500,000
Dylan Gambrell	$1,500,000 (4)
-Salary Remaining :	$1,500,000
Paul Cotter	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Connor Bedard	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Emmitt Finnie	$1,200,000 (6)
-Salary Remaining :	$1,200,000
Ben Kindel	$1,200,000 (6)
-Salary Remaining :	$1,200,000
Colten Ellis	$1,200,000 (6)
-Salary Remaining :	$1,200,000
Ilya Solovyov	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Zachary L'Heureux	$1,000,000 (4)
-Salary Remaining :	$1,000,000
Curtis Lazar	$1,000,000 (4)
-Salary Remaining :	$1,000,000
Robert Hagg	$1,000,000 (5)
-Salary Remaining :	$1,000,000
Brendan Brisson	$925,000 (1)
-Salary Remaining :	$925,000
John Ludvig	$850,000 (1)
-Salary Remaining :	$850,000
Sebastian Cossa	$850,000 (3)
-Salary Remaining :	$850,000
Anders Bjork	$800,000 (5)
-Salary Remaining :	$800,000
Filip Zadina	$800,000 (2)
-Salary Remaining :	$800,000
Lassi Thomson	$775,000 (2)
-Salary Remaining :	$775,000
Nolan Foote	$775,000 (2)
-Salary Remaining :	$775,000
Dan Renouf	$775,000 (2)
-Salary Remaining :	$775,000
Total Pro Players	25
Salary Commitment
Year 52 : $41,375,000
Year 53 : $34,125,000
Year 54 : $19,250,000
Year 55 : $18,400,000
Salary Average Commitment
Year 52 : $41,375,000
Year 53 : $34,125,000
Year 54 : $19,250,000
Year 55 : $18,400,000
Salary Cap with 1 Way Contract
Year 52 : $41,375,000
Year 53 : $34,125,000
Year 54 : $19,250,000
Year 55 : $18,400,000

Farm Players Salaries
Yan Kuznetsov	$180,000 (3)
Salary Remaining :	$180,000
Oliver Bonk	$120,000 (6)
Salary Remaining :	$120,000
Matvei Gridin	$120,000 (6)
Salary Remaining :	$120,000
Brady Martin	$120,000 (6)
Salary Remaining :	$120,000
Carson Lambos	$120,000 (6)
Salary Remaining :	$120,000
Isak Rosen	$120,000 (1)
Salary Remaining :	$120,000
Denver Barkey	$120,000 (6)
Salary Remaining :	$120,000
Zeev Buium	$120,000 (6)
Salary Remaining :	$120,000
Simon Lundmark	$120,000 (6)
Salary Remaining :	$120,000
Sandis Vilmanis	$120,000 (6)
Salary Remaining :	$120,000
Joel Nystrom	$120,000 (6)
Salary Remaining :	$120,000
Nate Danielson	$120,000 (6)
Salary Remaining :	$120,000
Michael Benning	$120,000 (6)
Salary Remaining :	$120,000
Luca Pinelli	$120,000 (6)
Salary Remaining :	$120,000
Max Shabanov	$110,000 (6)
Salary Remaining :	$110,000
Stanislav Svozil	$100,000 (4)
Salary Remaining :	$100,000
Jett Luchanko	$80,000 (3)
Salary Remaining :	$80,000
Ales Stezka	$80,000 (3)
Salary Remaining :	$80,000
Olivier Rodrigue	$80,000 (3)
Salary Remaining :	$80,000
Matthew Stienburg	$80,000 (3)
Salary Remaining :	$80,000
Roby Jarventie	$77,500 (1)
Salary Remaining :	$77,500
Michael McNiven	$77,500 (2)
Salary Remaining :	$77,500
Oscar Dansk	$77,500 (4)
Salary Remaining :	$77,500
Frederik Gauthier	$77,500 (3)
Salary Remaining :	$77,500
Nolan Patrick	$77,500 (4)
Salary Remaining :	$77,500
Josef Korenar	$77,500 (3)
Salary Remaining :	$77,500
Graeme Clarke	$77,500 (1)
Salary Remaining :	$77,500
Total Farm Players	27
Salary Commitment
Year 52 : $2,812,500
Year 53 : $2,537,500
Year 54 : $2,460,000
Year 55 : $1,805,000
Salary Average Commitment
Year 52 : $2,812,500
Year 53 : $2,537,500
Year 54 : $2,460,000
Year 55 : $1,805,000

Atlanta Supra

Arena Capacity - Ticket Price Attendance - %
Arena Name	Philips Arena
Level 1:	7000 - $120 - 0 - 0.00%
Level 2:	6000 - $70 - 0 - 0.00%
Level 3:	3000 - $40 - 0 - 0.00%
Level 4:	5000 - $25 - 0 - 0.00%
Luxury :	2000 - $200 - 0 - 0.00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $40 - 0 - 0.00%
Farm Level 2:	1000 - $20 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$91,550,000
Farm Players Total Salaries	$1,220,000
Coaches Total Salaries	$8,700,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	110
Pro Expenses Per Days	$905,000
Pro Estimated Expenses	$99,550,000
Farm Remaining Season Days	108
Farm Expenses Per Days	$17,778
Farm Estimated Expenses	$1,920,024
Estimated Season Expenses	$101,470,024
Season Salary Cap	$91,550,000
Estimate Under Maximum Salary Cap of $102,000,000	$10,450,000
Estimate Over Minimum Salary Cap of $73,000,000	$18,550,000
Current Bank Account	$105,033,782
Projected Bank Account	$3,563,758

Pro Players Salaries
Nikita Kucherov	$12,000,000 (2)
-Salary Remaining :	$12,000,000
Auston Matthews	$11,800,000 (2)
-Salary Remaining :	$11,800,000
Andrei Vasilevskiy	$9,000,000 (1)
-Salary Remaining :	$9,000,000
Lucas Raymond	$8,000,000 (2)
-Salary Remaining :	$8,000,000
Moritz Seider	$7,500,000 (2)
-Salary Remaining :	$7,500,000
Juraj Slafkovsky	$7,000,000 (4)
-Salary Remaining :	$7,000,000
Erik Cernak	$5,000,000 (3)
-Salary Remaining :	$5,000,000
Evgeni Malkin	$4,750,000 (2)
-Salary Remaining :	$4,750,000
Marcus Pettersson	$3,900,000 (2)
-Salary Remaining :	$3,900,000
Pavel Zacha	$3,700,000 (2)
-Salary Remaining :	$3,700,000
Eetu Luostarinen	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Alexander Romanov	$2,850,000 (1)
-Salary Remaining :	$2,850,000
Andrei Kuzmenko	$2,000,000 (4)
-Salary Remaining :	$2,000,000
Zach Whitecloud	$2,000,000 (3)
-Salary Remaining :	$2,000,000
A.J. Greer	$1,500,000 (5)
-Salary Remaining :	$1,500,000
Noel Acciari	$1,050,000 (1)
-Salary Remaining :	$1,050,000
Elmer Soderblom	$1,000,000 (4)
-Salary Remaining :	$1,000,000
Calvin Pickard	$1,000,000 (5)
-Salary Remaining :	$1,000,000
Alexey Toropchenko	$950,000 (2)
-Salary Remaining :	$950,000
Shakir Mukhamadullin	$950,000 (1)
-Salary Remaining :	$950,000
John Beecher	$925,000 (1)
-Salary Remaining :	$925,000
Vladislav Kolyachonok	$900,000 (2)
-Salary Remaining :	$900,000
Adam Edstrom	$775,000 (1)
-Salary Remaining :	$775,000
Total Pro Players	23
Salary Commitment
Year 52 : $91,550,000
Year 53 : $73,000,000
Year 54 : $19,500,000
Year 55 : $12,500,000
Salary Average Commitment
Year 52 : $91,550,000
Year 53 : $73,000,000
Year 54 : $19,500,000
Year 55 : $12,500,000
Salary Cap with 1 Way Contract
Year 52 : $91,550,000
Year 53 : $73,000,000
Year 54 : $19,500,000
Year 55 : $12,500,000

Farm Players Salaries
Ville Husso	$160,000 (3)
Salary Remaining :	$160,000
Petr Mrazek	$150,000 (5)
Salary Remaining :	$150,000
Dalibor Dvorsky	$100,000 (4)
Salary Remaining :	$100,000
Marat Khusnutdinov	$92,500 (1)
Salary Remaining :	$92,500
Artemi Kniazev	$85,000 (2)
Salary Remaining :	$85,000
Ty Mueller	$80,000 (4)
Salary Remaining :	$80,000
Skyler Brind'Amour	$80,000 (4)
Salary Remaining :	$80,000
Nikita Prishchepov	$80,000 (4)
Salary Remaining :	$80,000
Nikita Grebenkin	$80,000 (4)
Salary Remaining :	$80,000
Danil Gushchin	$80,000 (4)
Salary Remaining :	$80,000
Vladislav Kamenev	$77,500 (2)
Salary Remaining :	$77,500
Ruslan Iskhakov	$77,500 (1)
Salary Remaining :	$77,500
Linus Karlsson	$77,500 (1)
Salary Remaining :	$77,500
Zakhar Bardakov	$0 (0)
Salary Remaining :	$0
Total Farm Players	14
Salary Commitment
Year 52 : $1,220,000
Year 53 : $972,500
Year 54 : $810,000
Year 55 : $650,000
Salary Average Commitment
Year 52 : $1,220,000
Year 53 : $972,500
Year 54 : $810,000
Year 55 : $650,000

Boston Bruins

Boston Bruins is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	Fleet Center
Level 1:	7000 - $110 - 0 - 0.00%
Level 2:	6000 - $80 - 0 - 0.00%
Level 3:	3000 - $50 - 0 - 0.00%
Level 4:	5000 - $30 - 0 - 0.00%
Luxury :	2000 - $210 - 0 - 0.00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $30 - 0 - 0.00%
Farm Level 2:	1000 - $20 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$67,550,000
Farm Players Total Salaries	$1,305,000
Coaches Total Salaries	$8,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	110
Pro Expenses Per Days	$677,727
Pro Estimated Expenses	$74,549,970
Farm Remaining Season Days	108
Farm Expenses Per Days	$21,343
Farm Estimated Expenses	$2,305,044
Estimated Season Expenses	$76,855,014
Season Salary Cap	$67,550,000
Estimate Under Maximum Salary Cap of $102,000,000	$34,450,000
Estimate Over Minimum Salary Cap of $73,000,000	-$5,450,000
Current Bank Account	$177,795,632
Projected Bank Account	$100,940,618

Pro Players Salaries
Alex Tuch	$10,000,000 (5)
-Salary Remaining :	$10,000,000
Pierre-Luc Dubois	$8,500,000 (3)
-Salary Remaining :	$8,500,000
Alex Killorn	$5,000,000 (3)
-Salary Remaining :	$5,000,000
Nicolas Hague	$5,000,000 (3)
-Salary Remaining :	$5,000,000
Philipp Grubauer	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Stuart Skinner	$4,650,000 (1)
-Salary Remaining :	$4,650,000
Alexandre Carrier	$3,750,000 (1)
-Salary Remaining :	$3,750,000
Anthony Mantha	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Nicolas Roy	$3,000,000 (4)
-Salary Remaining :	$3,000,000
Evander Kane	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Mathieu Joseph	$2,950,000 (4)
-Salary Remaining :	$2,950,000
Anthony Beauvillier	$2,750,000 (5)
-Salary Remaining :	$2,750,000
Vincent Desharnais	$2,000,000 (4)
-Salary Remaining :	$2,000,000
Louis Crevier	$1,800,000 (4)
-Salary Remaining :	$1,800,000
Simon Benoit	$1,250,000 (3)
-Salary Remaining :	$1,250,000
Matthew Schaefer	$1,200,000 (6)
-Salary Remaining :	$1,200,000
Charle-Edouard D'Astous	$1,100,000 (6)
-Salary Remaining :	$1,100,000
Nicolas Deslauriers	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Jacob Melanson	$900,000 (4)
-Salary Remaining :	$900,000
Joseph Veleno	$900,000 (3)
-Salary Remaining :	$900,000
William Carrier	$800,000 (2)
-Salary Remaining :	$800,000
Total Pro Players	21
Salary Commitment
Year 52 : $67,550,000
Year 53 : $54,150,000
Year 54 : $52,350,000
Year 55 : $25,700,000
Salary Average Commitment
Year 52 : $67,550,000
Year 53 : $54,150,000
Year 54 : $52,350,000
Year 55 : $25,700,000
Salary Cap with 1 Way Contract
Year 52 : $67,550,000
Year 53 : $54,150,000
Year 54 : $52,350,000
Year 55 : $25,700,000

Farm Players Salaries
Cayden Primeau	$250,000 (1)
Salary Remaining :	$250,000
Sacha Boisvert	$120,000 (6)
Salary Remaining :	$120,000
Porter Martone	$120,000 (6)
Salary Remaining :	$120,000
Nathan Gaucher	$100,000 (6)
Salary Remaining :	$100,000
Joshua Roy	$90,000 (1)
Salary Remaining :	$90,000
Pierre-Olivier Joseph	$80,000 (3)
Salary Remaining :	$80,000
Kole Lind	$80,000 (3)
Salary Remaining :	$80,000
Maxime Lajoie	$77,500 (4)
Salary Remaining :	$77,500
Max Comtois	$77,500 (4)
Salary Remaining :	$77,500
Samuel Poulin	$77,500 (4)
Salary Remaining :	$77,500
Samuel Bolduc	$77,500 (4)
Salary Remaining :	$77,500
Maxence Guenette	$77,500 (4)
Salary Remaining :	$77,500
Jakob Pelletier	$77,500 (4)
Salary Remaining :	$77,500
Total Farm Players	13
Salary Commitment
Year 52 : $1,305,000
Year 53 : $965,000
Year 54 : $965,000
Year 55 : $805,000
Salary Average Commitment
Year 52 : $1,305,000
Year 53 : $965,000
Year 54 : $965,000
Year 55 : $805,000

Calgary Red Bull

Arena Capacity - Ticket Price Attendance - %
Arena Name	Vodka Red Bull Center
Level 1:	7000 - $110 - 0 - 0.00%
Level 2:	6000 - $75 - 0 - 0.00%
Level 3:	3000 - $50 - 0 - 0.00%
Level 4:	5000 - $35 - 0 - 0.00%
Luxury :	2000 - $195 - 0 - 0.00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $38 - 0 - 0.00%
Farm Level 2:	1000 - $18 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$86,800,000
Farm Players Total Salaries	$2,810,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	110
Pro Expenses Per Days	$807,273
Pro Estimated Expenses	$88,800,030
Farm Remaining Season Days	108
Farm Expenses Per Days	$35,278
Farm Estimated Expenses	$3,810,024
Estimated Season Expenses	$92,610,054
Season Salary Cap	$86,800,000
Estimate Under Maximum Salary Cap of $102,000,000	$15,200,000
Estimate Over Minimum Salary Cap of $73,000,000	$13,800,000
Current Bank Account	$44,184,994
Projected Bank Account	($48,425,060)

Pro Players Salaries
Artemi Panarin	$12,000,000 (2)
-Salary Remaining :	$12,000,000
Kyle Connor	$10,000,000 (2)
-Salary Remaining :	$10,000,000
Clayton Keller	$7,750,000 (5)
-Salary Remaining :	$7,750,000
Matt Duchene	$7,400,000 (3)
-Salary Remaining :	$7,400,000
Logan Thompson	$6,000,000 (3)
-Salary Remaining :	$6,000,000
Brady Skjei	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Chandler Stephenson	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Rasmus Sandin	$4,500,000 (4)
-Salary Remaining :	$4,500,000
Jacob Middleton	$4,000,000 (5)
-Salary Remaining :	$4,000,000
Shayne Gostisbehere	$3,500,000 (3)
-Salary Remaining :	$3,500,000
Nick Paul	$3,200,000 (1)
-Salary Remaining :	$3,200,000
Brent Burns	$3,000,000 (4)
-Salary Remaining :	$3,000,000
Shane Pinto	$2,750,000 (2)
-Salary Remaining :	$2,750,000
Mason Appleton	$2,500,000 (3)
-Salary Remaining :	$2,500,000
Casey Cizikas	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Anton Forsberg	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Victor Olofsson	$1,850,000 (5)
-Salary Remaining :	$1,850,000
Keegan Kolesar	$1,500,000 (4)
-Salary Remaining :	$1,500,000
Alexander Nikishin	$1,200,000 (5)
-Salary Remaining :	$1,200,000
David Gustafsson	$850,000 (5)
-Salary Remaining :	$850,000
Mike Reilly	$800,000 (3)
-Salary Remaining :	$800,000
Total Pro Players	21
Salary Commitment
Year 52 : $86,800,000
Year 53 : $69,600,000
Year 54 : $44,850,000
Year 55 : $24,650,000
Salary Average Commitment
Year 52 : $86,800,000
Year 53 : $69,600,000
Year 54 : $44,850,000
Year 55 : $24,650,000
Salary Cap with 1 Way Contract
Year 52 : $86,800,000
Year 53 : $69,600,000
Year 54 : $44,850,000
Year 55 : $24,650,000

Farm Players Salaries
Aleksander Barkov	$1,000,000 (1)
Salary Remaining :	$1,000,000
Leevi Merilainen	$120,000 (5)
Salary Remaining :	$120,000
Maxim Groshev	$92,500 (5)
Salary Remaining :	$92,500
Luca Del Bel Belluz	$90,000 (1)
Salary Remaining :	$90,000
Brinson Pasichnuk	$87,500 (5)
Salary Remaining :	$87,500
Jack Thompson	$82,500 (1)
Salary Remaining :	$82,500
James Sheppard	$80,000 (1)
Salary Remaining :	$80,000
Kyle Okposo	$80,000 (1)
Salary Remaining :	$80,000
Scott Perunovich	$80,000 (2)
Salary Remaining :	$80,000
Jack Johnson	$80,000 (1)
Salary Remaining :	$80,000
Matt Martin	$80,000 (1)
Salary Remaining :	$80,000
Jacob Larsson	$80,000 (1)
Salary Remaining :	$80,000
Brandon Halverson	$80,000 (3)
Salary Remaining :	$80,000
Alex Chiasson	$80,000 (1)
Salary Remaining :	$80,000
Austin Czarnik	$77,500 (1)
Salary Remaining :	$77,500
Kaden Fulcher	$77,500 (1)
Salary Remaining :	$77,500
Isaak Phillips	$77,500 (3)
Salary Remaining :	$77,500
Mason Morelli	$77,500 (1)
Salary Remaining :	$77,500
Patrick Brown	$77,500 (1)
Salary Remaining :	$77,500
Maksim Sushko	$77,500 (1)
Salary Remaining :	$77,500
Lean Bergmann	$77,500 (1)
Salary Remaining :	$77,500
J.C. Beaudin	$77,500 (1)
Salary Remaining :	$77,500
Justin Dowling	$77,500 (1)
Salary Remaining :	$77,500
Total Farm Players	23
Salary Commitment
Year 52 : $2,810,000
Year 53 : $537,500
Year 54 : $457,500
Year 55 : $300,000
Salary Average Commitment
Year 52 : $2,810,000
Year 53 : $537,500
Year 54 : $457,500
Year 55 : $300,000

Chicago Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Heros Center
Level 1:	7000 - $180 - 0 - 0.00%
Level 2:	6000 - $88 - 0 - 0.00%
Level 3:	3000 - $47 - 0 - 0.00%
Level 4:	5000 - $35 - 0 - 0.00%
Luxury :	2000 - $275 - 0 - 0.00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $80 - 0 - 0.00%
Farm Level 2:	1000 - $30 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$95,850,000
Farm Players Total Salaries	$2,800,500
Coaches Total Salaries	$10,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	110
Pro Expenses Per Days	$957,727
Pro Estimated Expenses	$105,349,970
Farm Remaining Season Days	108
Farm Expenses Per Days	$35,190
Farm Estimated Expenses	$3,800,520
Estimated Season Expenses	$109,150,490
Season Salary Cap	$95,850,000
Estimate Under Maximum Salary Cap of $102,000,000	$6,150,000
Estimate Over Minimum Salary Cap of $73,000,000	$22,850,000
Current Bank Account	$38,500,168
Projected Bank Account	($70,650,322)

Pro Players Salaries
Sebastian Aho	$9,000,000 (4)
-Salary Remaining :	$9,000,000
Adam Fox	$8,500,000 (5)
-Salary Remaining :	$8,500,000
Tim Stutzle	$8,500,000 (3)
-Salary Remaining :	$8,500,000
Dylan Cozens	$7,250,000 (4)
-Salary Remaining :	$7,250,000
Josh Morrissey	$7,200,000 (4)
-Salary Remaining :	$7,200,000
Dylan Larkin	$7,000,000 (1)
-Salary Remaining :	$7,000,000
Gustav Forsling	$5,750,000 (3)
-Salary Remaining :	$5,750,000
Juuse Saros	$5,500,000 (1)
-Salary Remaining :	$5,500,000
Erik Gudbranson	$5,000,000 (3)
-Salary Remaining :	$5,000,000
Anton Lundell	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Matt Roy	$4,500,000 (4)
-Salary Remaining :	$4,500,000
Simon Edvinsson	$3,500,000 (3)
-Salary Remaining :	$3,500,000
Ridly Greig	$3,250,000 (5)
-Salary Remaining :	$3,250,000
Noah Cates	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Jaden Schwartz	$3,000,000 (5)
-Salary Remaining :	$3,000,000
Lukas Dostal	$2,750,000 (1)
-Salary Remaining :	$2,750,000
Mathieu Olivier	$2,000,000 (3)
-Salary Remaining :	$2,000,000
Tanner Jeannot	$2,000,000 (3)
-Salary Remaining :	$2,000,000
Dmitry Kulikov	$1,250,000 (2)
-Salary Remaining :	$1,250,000
Luke Glendening	$1,000,000 (5)
-Salary Remaining :	$1,000,000
Gabriel Landeskog	$900,000 (1)
-Salary Remaining :	$900,000
Total Pro Players	21
Salary Commitment
Year 52 : $95,850,000
Year 53 : $74,700,000
Year 54 : $70,450,000
Year 55 : $43,700,000
Salary Average Commitment
Year 52 : $95,650,000
Year 53 : $74,500,000
Year 54 : $70,250,000
Year 55 : $43,500,000
Salary Cap with 1 Way Contract
Year 52 : $95,850,000
Year 53 : $74,700,000
Year 54 : $70,450,000
Year 55 : $43,700,000

Farm Players Salaries
Tyson Gross	$195,000 (5)
Salary Remaining :	$195,000
Luke Haymes	$125,500 (5)
Salary Remaining :	$125,500
Sergey Murashov	$120,000 (6)
Salary Remaining :	$120,000
Aku Raty	$107,500 (4)
Salary Remaining :	$107,500
Felix Unger-Sorum	$107,500 (6)
Salary Remaining :	$107,500
Stephen Halliday	$105,000 (6)
Salary Remaining :	$105,000
Alex Pietrangelo	$105,000 (2)
Salary Remaining :	$105,000
Jack Devine	$105,000 (6)
Salary Remaining :	$105,000
Rafael Harvey-Pinard	$100,000 (2)
Salary Remaining :	$100,000
Tristan Broz	$100,000 (6)
Salary Remaining :	$100,000
Jake Livanavage	$95,000 (6)
Salary Remaining :	$95,000
Cole O'Hara	$92,500 (6)
Salary Remaining :	$92,500
Landon Slaggert	$92,500 (1)
Salary Remaining :	$92,500
Ben Meyers	$92,500 (1)
Salary Remaining :	$92,500
Taylor Makar	$90,000 (6)
Salary Remaining :	$90,000
Philip Tomasino	$90,000 (5)
Salary Remaining :	$90,000
Clay Stevenson	$90,000 (4)
Salary Remaining :	$90,000
Kai Uchacz	$90,000 (6)
Salary Remaining :	$90,000
Jordan Greenway	$90,000 (5)
Salary Remaining :	$90,000
Hunter McDonald	$85,000 (6)
Salary Remaining :	$85,000
Shane Lachance	$85,000 (6)
Salary Remaining :	$85,000
Ilya Samsonov	$80,000 (4)
Salary Remaining :	$80,000
Cole McWard	$80,000 (4)
Salary Remaining :	$80,000
Aidan McDonough	$80,000 (3)
Salary Remaining :	$80,000
Dysin Mayo	$80,000 (2)
Salary Remaining :	$80,000
Kyle Capobianco	$80,000 (2)
Salary Remaining :	$80,000
Nathan Smith	$80,000 (2)
Salary Remaining :	$80,000
Kevin Mandolese	$80,000 (4)
Salary Remaining :	$80,000
Tanner Laczynski	$77,500 (3)
Salary Remaining :	$77,500
Total Farm Players	29
Salary Commitment
Year 52 : $2,800,500
Year 53 : $2,615,500
Year 54 : $2,170,500
Year 55 : $2,013,000
Salary Average Commitment
Year 52 : $2,800,500
Year 53 : $2,615,500
Year 54 : $2,170,500
Year 55 : $2,013,000

Cleveland Bulldogs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Jacobs ICE
Level 1:	7000 - $100 - 0 - 0.00%
Level 2:	6000 - $70 - 0 - 0.00%
Level 3:	3000 - $45 - 0 - 0.00%
Level 4:	5000 - $30 - 0 - 0.00%
Luxury :	2000 - $200 - 0 - 0.00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$78,150,000
Farm Players Total Salaries	$2,321,167
Coaches Total Salaries	$9,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	110
Pro Expenses Per Days	$783,182
Pro Estimated Expenses	$86,150,020
Farm Remaining Season Days	108
Farm Expenses Per Days	$30,752
Farm Estimated Expenses	$3,321,216
Estimated Season Expenses	$89,471,236
Season Salary Cap	$78,150,000
Estimate Under Maximum Salary Cap of $102,000,000	$23,850,000
Estimate Over Minimum Salary Cap of $73,000,000	$5,150,000
Current Bank Account	$124,455,452
Projected Bank Account	$34,984,216

Pro Players Salaries
Morgan Rielly	$7,000,000 (1)
-Salary Remaining :	$7,000,000
Marco Scandella	$6,000,000 (2)
-Salary Remaining :	$6,000,000
Brock McGinn	$5,000,000 (2)
-Salary Remaining :	$5,000,000
Jackson Blake	$5,000,000 (4)
-Salary Remaining :	$5,000,000
Logan Couture	$5,000,000 (2)
-Salary Remaining :	$5,000,000
Michael Bunting	$4,750,000 (1)
-Salary Remaining :	$4,750,000
Philip Broberg	$4,500,000 (2)
-Salary Remaining :	$4,500,000
Frederik Andersen	$3,800,000 (3)
-Salary Remaining :	$3,800,000
Braden Schneider	$3,800,000 (3)
-Salary Remaining :	$3,800,000
Reilly Smith	$3,750,000 (2)
-Salary Remaining :	$3,750,000
Cole Perfetti	$3,500,000 (2)
-Salary Remaining :	$3,500,000
Ryan Lindgren	$3,500,000 (4)
-Salary Remaining :	$3,500,000
Cam Talbot	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Stefan Noesen	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Nick Seeler	$2,700,000 (1)
-Salary Remaining :	$2,700,000
Ondrej Palat	$2,500,000 (5)
-Salary Remaining :	$2,500,000
Eric Robinson	$2,000,000 (4)
-Salary Remaining :	$2,000,000
Evan Rodrigues	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Ryker Evans	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Sam Steel	$2,000,000 (5)
-Salary Remaining :	$2,000,000
Jack Drury	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Jason Dickinson	$1,050,000 (1)
-Salary Remaining :	$1,050,000
Samuel Helenius	$800,000 (3)
-Salary Remaining :	$800,000
Total Pro Players	23
Salary Commitment
Year 52 : $78,150,000
Year 53 : $60,650,000
Year 54 : $23,400,000
Year 55 : $15,000,000
Salary Average Commitment
Year 52 : $78,150,000
Year 53 : $60,650,000
Year 54 : $23,400,000
Year 55 : $15,000,000
Salary Cap with 1 Way Contract
Year 52 : $78,150,000
Year 53 : $60,650,000
Year 54 : $23,400,000
Year 55 : $15,000,000

Farm Players Salaries
Devon Levi	$180,000 (2)
Salary Remaining :	$180,000
Kevin Hayes	$150,000 (2)
Salary Remaining :	$150,000
Matthew Poitras	$100,000 (2)
Salary Remaining :	$100,000
Noah Gregor	$100,000 (4)
Salary Remaining :	$100,000
Kyle Burroughs	$100,000 (1)
Salary Remaining :	$100,000
Alexander Petrovic	$97,500 (1)
Salary Remaining :	$97,500
Jake Christiansen	$95,000 (2)
Salary Remaining :	$95,000
Brad Lambert	$95,000 (1)
Salary Remaining :	$95,000
Gage Goncalves	$90,000 (1)
Salary Remaining :	$90,000
Zac Jones	$90,000 (1)
Salary Remaining :	$90,000
Niklas Kokko	$90,000 (3)
Salary Remaining :	$90,000
Jacob Bryson	$90,000 (2)
Salary Remaining :	$90,000
Liam Ohgren	$88,667 (1)
Salary Remaining :	$88,667
Ivan Ivan	$85,000 (3)
Salary Remaining :	$85,000
Michael Callahan	$80,000 (2)
Salary Remaining :	$80,000
Matt Luff	$80,000 (2)
Salary Remaining :	$80,000
John Leonard	$80,000 (3)
Salary Remaining :	$80,000
Lane Pederson	$80,000 (3)
Salary Remaining :	$80,000
Jack Ahcan	$80,000 (1)
Salary Remaining :	$80,000
William Lockwood	$80,000 (3)
Salary Remaining :	$80,000
Andre Lee	$80,000 (3)
Salary Remaining :	$80,000
Cal Foote	$77,500 (2)
Salary Remaining :	$77,500
Adam Beckman	$77,500 (2)
Salary Remaining :	$77,500
Trey Fix-Wolansky	$77,500 (2)
Salary Remaining :	$77,500
Alexander True	$77,500 (1)
Salary Remaining :	$77,500
Total Farm Players	25
Salary Commitment
Year 52 : $2,321,167
Year 53 : $1,602,500
Year 54 : $595,000
Year 55 : $100,000
Salary Average Commitment
Year 52 : $2,321,167
Year 53 : $1,602,500
Year 54 : $595,000
Year 55 : $100,000

Colorado Zipper

Colorado Zipper is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	Stomp Center
Level 1:	7000 - $100 - 0 - 0.00%
Level 2:	6000 - $60 - 0 - 0.00%
Level 3:	3000 - $35 - 0 - 0.00%
Level 4:	5000 - $20 - 0 - 0.00%
Luxury :	2000 - $200 - 0 - 0.00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$37,075,000
Farm Players Total Salaries	$3,467,500
Coaches Total Salaries	$10,700,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	110
Pro Expenses Per Days	$427,955
Pro Estimated Expenses	$47,075,050
Farm Remaining Season Days	108
Farm Expenses Per Days	$38,588
Farm Estimated Expenses	$4,167,504
Estimated Season Expenses	$51,242,554
Season Salary Cap	$37,075,000
Estimate Under Maximum Salary Cap of $102,000,000	$64,925,000
Estimate Over Minimum Salary Cap of $73,000,000	-$35,925,000
Current Bank Account	$93,342,349
Projected Bank Account	$42,099,795

Pro Players Salaries
Michael Carcone	$4,200,000 (5)
-Salary Remaining :	$4,200,000
Ryan Graves	$4,000,000 (4)
-Salary Remaining :	$4,000,000
Jake Neighbours	$3,750,000 (2)
-Salary Remaining :	$3,750,000
Jamie Drysdale	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Kirby Dach	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Arturs Silovs	$2,800,000 (4)
-Salary Remaining :	$2,800,000
Juho Lammikko	$2,100,000 (3)
-Salary Remaining :	$2,100,000
Sam Dickinson	$1,200,000 (6)
-Salary Remaining :	$1,200,000
Igor Chernyshov	$1,200,000 (6)
-Salary Remaining :	$1,200,000
Berkly Catton	$1,200,000 (6)
-Salary Remaining :	$1,200,000
Zayne Parekh	$1,200,000 (4)
-Salary Remaining :	$1,200,000
Matthew Wood	$1,200,000 (3)
-Salary Remaining :	$1,200,000
Adam Klapka	$1,100,000 (4)
-Salary Remaining :	$1,100,000
Nathan Bastian	$1,000,000 (4)
-Salary Remaining :	$1,000,000
Nick DeSimone	$950,000 (2)
-Salary Remaining :	$950,000
Logan Mailloux	$900,000 (1)
-Salary Remaining :	$900,000
Vincent Iorio	$900,000 (4)
-Salary Remaining :	$900,000
Jeff Malott	$900,000 (5)
-Salary Remaining :	$900,000
Jonah Gadjovich	$875,000 (5)
-Salary Remaining :	$875,000
Colton Dach	$800,000 (4)
-Salary Remaining :	$800,000
Matthew Murray	$800,000 (1)
-Salary Remaining :	$800,000
Total Pro Players	21
Salary Commitment
Year 52 : $37,075,000
Year 53 : $35,375,000
Year 54 : $30,675,000
Year 55 : $21,375,000
Salary Average Commitment
Year 52 : $37,075,000
Year 53 : $35,375,000
Year 54 : $30,675,000
Year 55 : $21,375,000
Salary Cap with 1 Way Contract
Year 52 : $37,075,000
Year 53 : $35,375,000
Year 54 : $30,675,000
Year 55 : $21,375,000

Farm Players Salaries
Alexandar Georgiev	$380,000 (2)
Salary Remaining :	$380,000
Zack MacEwen	$300,000 (2)
Salary Remaining :	$300,000
Ville Ottavainen	$300,000 (3)
Salary Remaining :	$300,000
Jack Williams	$300,000 (3)
Salary Remaining :	$300,000
Michael McLeod	$210,000 (4)
Salary Remaining :	$210,000
Mason Shaw	$205,000 (2)
Salary Remaining :	$205,000
Reid Schaefer	$120,000 (6)
Salary Remaining :	$120,000
Nick Lardis	$120,000 (6)
Salary Remaining :	$120,000
Matt Rempe	$120,000 (4)
Salary Remaining :	$120,000
Konsta Helenius	$120,000 (6)
Salary Remaining :	$120,000
David Reinbacher	$120,000 (6)
Salary Remaining :	$120,000
Braeden Cootes	$120,000 (6)
Salary Remaining :	$120,000
Sam Lafferty	$100,000 (4)
Salary Remaining :	$100,000
Maveric Lamoureux	$100,000 (3)
Salary Remaining :	$100,000
Dylan McIlrath	$95,000 (3)
Salary Remaining :	$95,000
Brendan Smith	$95,000 (2)
Salary Remaining :	$95,000
Samuel Honzek	$92,500 (4)
Salary Remaining :	$92,500
Matt Dumba	$90,000 (5)
Salary Remaining :	$90,000
Lukas Cormier	$85,000 (1)
Salary Remaining :	$85,000
Devin Kaplan	$80,000 (1)
Salary Remaining :	$80,000
Ludvig Jansson	$80,000 (6)
Salary Remaining :	$80,000
Vitali Kravtsov	$80,000 (1)
Salary Remaining :	$80,000
Elliot Desnoyers	$77,500 (4)
Salary Remaining :	$77,500
Riley Damiani	$77,500 (2)
Salary Remaining :	$77,500
Total Farm Players	24
Salary Commitment
Year 52 : $3,467,500
Year 53 : $3,222,500
Year 54 : $2,165,000
Year 55 : $1,370,000
Salary Average Commitment
Year 52 : $3,467,500
Year 53 : $3,222,500
Year 54 : $2,165,000
Year 55 : $1,370,000

Dallas Storm

Dallas Storm is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	House of Pain
Level 1:	6500 - $150 - 0 - 0.00%
Level 2:	5500 - $90 - 0 - 0.00%
Level 3:	2500 - $52 - 0 - 0.00%
Level 4:	4000 - $40 - 0 - 0.00%
Luxury :	1500 - $270 - 0 - 0.00%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$58,350,000
Farm Players Total Salaries	$2,185,000
Coaches Total Salaries	$7,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	110
Pro Expenses Per Days	$585,000
Pro Estimated Expenses	$64,350,000
Farm Remaining Season Days	108
Farm Expenses Per Days	$29,491
Farm Estimated Expenses	$3,185,028
Estimated Season Expenses	$67,535,028
Season Salary Cap	$58,350,000
Estimate Under Maximum Salary Cap of $102,000,000	$43,650,000
Estimate Over Minimum Salary Cap of $73,000,000	-$14,650,000
Current Bank Account	$129,394,170
Projected Bank Account	$61,859,142

Pro Players Salaries
Frank Nazar	$6,000,000 (4)
-Salary Remaining :	$6,000,000
Jonas Johansson	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Brendan Gallagher	$4,800,000 (1)
-Salary Remaining :	$4,800,000
Barrett Hayton	$4,000,000 (4)
-Salary Remaining :	$4,000,000
Gustav Nyquist	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Jonathan Drouin	$4,000,000 (4)
-Salary Remaining :	$4,000,000
T.J. Brodie	$3,500,000 (1)
-Salary Remaining :	$3,500,000
David Savard	$3,150,000 (2)
-Salary Remaining :	$3,150,000
Nikita Gusev	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Otto Koivula	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Antti Raanta	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Wade Allison	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Jakub Vrana	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Mark Giordano	$1,500,000 (3)
-Salary Remaining :	$1,500,000
David Rundblad	$1,500,000 (3)
-Salary Remaining :	$1,500,000
Calum Ritchie	$1,200,000 (4)
-Salary Remaining :	$1,200,000
Nick Robertson	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Albert Johansson	$1,200,000 (4)
-Salary Remaining :	$1,200,000
Rutger McGroarty	$1,200,000 (4)
-Salary Remaining :	$1,200,000
Ryan Leonard	$1,200,000 (3)
-Salary Remaining :	$1,200,000
Sam Rinzel	$1,200,000 (4)
-Salary Remaining :	$1,200,000
Tom Willander	$1,200,000 (6)
-Salary Remaining :	$1,200,000
Ben Hutton	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Erik Kallgren	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Total Pro Players	24
Salary Commitment
Year 52 : $58,350,000
Year 53 : $31,350,000
Year 54 : $24,200,000
Year 55 : $20,000,000
Salary Average Commitment
Year 52 : $58,350,000
Year 53 : $31,350,000
Year 54 : $24,200,000
Year 55 : $20,000,000
Salary Cap with 1 Way Contract
Year 52 : $58,350,000
Year 53 : $31,350,000
Year 54 : $24,200,000
Year 55 : $20,000,000

Farm Players Salaries
Michael Eyssimont	$320,000 (2)
Salary Remaining :	$320,000
Dominic Toninato	$300,000 (1)
Salary Remaining :	$300,000
Liam O'Brien	$275,000 (2)
Salary Remaining :	$275,000
Jake Muzzin	$150,000 (3)
Salary Remaining :	$150,000
Thomas Hickey	$150,000 (2)
Salary Remaining :	$150,000
Sami Vatanen	$150,000 (2)
Salary Remaining :	$150,000
Bobby Sanguinetti	$150,000 (2)
Salary Remaining :	$150,000
Alexander Edler	$150,000 (2)
Salary Remaining :	$150,000
Alex Goligoski	$150,000 (2)
Salary Remaining :	$150,000
Matt Irwin	$150,000 (2)
Salary Remaining :	$150,000
Michael Misa	$120,000 (6)
Salary Remaining :	$120,000
James Hagens	$120,000 (6)
Salary Remaining :	$120,000
Total Farm Players	12
Salary Commitment
Year 52 : $2,185,000
Year 53 : $1,885,000
Year 54 : $390,000
Year 55 : $240,000
Salary Average Commitment
Year 52 : $2,185,000
Year 53 : $1,885,000
Year 54 : $390,000
Year 55 : $240,000

Detroit Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	7000 - $130 - 0 - 0.00%
Level 2:	6000 - $90 - 0 - 0.00%
Level 3:	3000 - $50 - 0 - 0.00%
Level 4:	5000 - $30 - 0 - 0.00%
Luxury :	2000 - $210 - 0 - 0.00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $45 - 0 - 0.00%
Farm Level 2:	1000 - $25 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$96,150,000
Farm Players Total Salaries	$1,612,000
Coaches Total Salaries	$2,800,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	110
Pro Expenses Per Days	$892,273
Pro Estimated Expenses	$98,150,030
Farm Remaining Season Days	108
Farm Expenses Per Days	$22,333
Farm Estimated Expenses	$2,411,964
Estimated Season Expenses	$100,561,994
Season Salary Cap	$96,150,000
Estimate Under Maximum Salary Cap of $102,000,000	$5,850,000
Estimate Over Minimum Salary Cap of $73,000,000	$23,150,000
Current Bank Account	$125,957,457
Projected Bank Account	$25,395,463

Pro Players Salaries
Zach Werenski	$10,500,000 (3)
-Salary Remaining :	$10,500,000
Elias Pettersson	$10,000,000 (5)
-Salary Remaining :	$10,000,000
Pavel Dorofeyev	$8,000,000 (5)
-Salary Remaining :	$8,000,000
Jordan Kyrou	$7,500,000 (4)
-Salary Remaining :	$7,500,000
Ukko-Pekka Luukkonen	$7,000,000 (4)
-Salary Remaining :	$7,000,000
Brandon Montour	$6,800,000 (4)
-Salary Remaining :	$6,800,000
Sergei Bobrovsky	$6,000,000 (4)
-Salary Remaining :	$6,000,000
Ryan McLeod	$5,000,000 (2)
-Salary Remaining :	$5,000,000
Kent Johnson	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Taylor Hall	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Connor McMichael	$4,000,000 (5)
-Salary Remaining :	$4,000,000
Fabian Zetterlund	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Jake Walman	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Kiefer Sherwood	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Jalen Chatfield	$2,500,000 (4)
-Salary Remaining :	$2,500,000
Urho Vaakanainen	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Arber Xhekaj	$1,300,000 (4)
-Salary Remaining :	$1,300,000
Lucas Carlsson	$1,000,000 (3)
-Salary Remaining :	$1,000,000
Evgenii Dadonov	$1,000,000 (4)
-Salary Remaining :	$1,000,000
Corey Perry	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Dmitri Voronkov	$925,000 (1)
-Salary Remaining :	$925,000
Kaedan Korczak	$850,000 (2)
-Salary Remaining :	$850,000
Alex Steeves	$775,000 (2)
-Salary Remaining :	$775,000
Total Pro Players	23
Salary Commitment
Year 52 : $96,150,000
Year 53 : $80,225,000
Year 54 : $65,600,000
Year 55 : $54,100,000
Salary Average Commitment
Year 52 : $96,150,000
Year 53 : $80,225,000
Year 54 : $65,600,000
Year 55 : $54,100,000
Salary Cap with 1 Way Contract
Year 52 : $96,150,000
Year 53 : $80,225,000
Year 54 : $65,600,000
Year 55 : $54,100,000

Farm Players Salaries
Taylor Raddysh	$170,000 (1)
Salary Remaining :	$170,000
Nils Lundkvist	$120,000 (1)
Salary Remaining :	$120,000
Jonathan Aspirot	$120,000 (6)
Salary Remaining :	$120,000
William Stromgren	$100,000 (6)
Salary Remaining :	$100,000
Florian Xhekaj	$100,000 (6)
Salary Remaining :	$100,000
Joona Koppanen	$90,000 (3)
Salary Remaining :	$90,000
Akito Hirose	$90,000 (3)
Salary Remaining :	$90,000
Dylan Coghlan	$90,000 (3)
Salary Remaining :	$90,000
Kale Clague	$90,000 (3)
Salary Remaining :	$90,000
Justin Robidas	$89,500 (2)
Salary Remaining :	$89,500
Oskar Steen	$80,000 (3)
Salary Remaining :	$80,000
Drake Rymsha	$80,000 (3)
Salary Remaining :	$80,000
Otto Leskinen	$80,000 (3)
Salary Remaining :	$80,000
Liam Foudy	$80,000 (1)
Salary Remaining :	$80,000
Linus Hogberg	$77,500 (2)
Salary Remaining :	$77,500
Jacob Perreault	$77,500 (2)
Salary Remaining :	$77,500
Ben McCartney	$77,500 (2)
Salary Remaining :	$77,500
Total Farm Players	17
Salary Commitment
Year 52 : $1,612,000
Year 53 : $1,242,000
Year 54 : $920,000
Year 55 : $320,000
Salary Average Commitment
Year 52 : $1,612,000
Year 53 : $1,242,000
Year 54 : $920,000
Year 55 : $320,000

Edmonton Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wayne Gretzky Arena
Level 1:	7000 - $100 - 0 - 0.00%
Level 2:	6000 - $65 - 0 - 0.00%
Level 3:	3000 - $35 - 0 - 0.00%
Level 4:	5000 - $20 - 0 - 0.00%
Luxury :	2000 - $200 - 0 - 0.00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $65 - 0 - 0.00%
Farm Level 2:	1000 - $25 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$98,025,000
Farm Players Total Salaries	$927,500
Coaches Total Salaries	$4,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	110
Pro Expenses Per Days	$927,500
Pro Estimated Expenses	$102,025,000
Farm Remaining Season Days	108
Farm Expenses Per Days	$13,218
Farm Estimated Expenses	$1,427,544
Estimated Season Expenses	$103,452,544
Season Salary Cap	$98,025,000
Estimate Under Maximum Salary Cap of $102,000,000	$3,975,000
Estimate Over Minimum Salary Cap of $73,000,000	$25,025,000
Current Bank Account	$141,666,536
Projected Bank Account	$38,213,992

Pro Players Salaries
Brayden Point	$9,500,000 (5)
-Salary Remaining :	$9,500,000
Tage Thompson	$8,500,000 (4)
-Salary Remaining :	$8,500,000
Andrei Svechnikov	$7,775,000 (2)
-Salary Remaining :	$7,775,000
Igor Shesterkin	$7,000,000 (1)
-Salary Remaining :	$7,000,000
Rickard Rakell	$5,750,000 (2)
-Salary Remaining :	$5,750,000
Chris Kreider	$5,500,000 (2)
-Salary Remaining :	$5,500,000
Blake Coleman	$5,000,000 (5)
-Salary Remaining :	$5,000,000
Cam Fowler	$5,000,000 (4)
-Salary Remaining :	$5,000,000
Phillip Danault	$4,750,000 (4)
-Salary Remaining :	$4,750,000
Artem Zub	$4,600,000 (3)
-Salary Remaining :	$4,600,000
Mario Ferraro	$4,500,000 (5)
-Salary Remaining :	$4,500,000
Morgan Geekie	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Viktor Arvidsson	$4,000,000 (4)
-Salary Remaining :	$4,000,000
Anthony Stolarz	$3,800,000 (2)
-Salary Remaining :	$3,800,000
Alex Iafallo	$3,750,000 (2)
-Salary Remaining :	$3,750,000
Parker Wotherspoon	$3,000,000 (4)
-Salary Remaining :	$3,000,000
Travis Hamonic	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Martin Fehervary	$2,350,000 (1)
-Salary Remaining :	$2,350,000
Alexander Kerfoot	$2,000,000 (4)
-Salary Remaining :	$2,000,000
Radek Faksa	$1,250,000 (2)
-Salary Remaining :	$1,250,000
Oliver Ekman-Larsson	$1,050,000 (2)
-Salary Remaining :	$1,050,000
Danton Heinen	$1,050,000 (2)
-Salary Remaining :	$1,050,000
Bo Groulx (Out of Payroll)	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Jansen Harkins	$900,000 (3)
-Salary Remaining :	$900,000
Total Pro Players	24
Salary Commitment
Year 52 : $99,025,000
Year 53 : $85,675,000
Year 54 : $51,750,000
Year 55 : $46,250,000
Salary Average Commitment
Year 52 : $99,025,000
Year 53 : $85,675,000
Year 54 : $51,750,000
Year 55 : $46,250,000
Salary Cap with 1 Way Contract
Year 52 : $99,025,000
Year 53 : $85,675,000
Year 54 : $51,750,000
Year 55 : $46,250,000

Farm Players Salaries
Calvin de Haan	$260,000 (3)
Salary Remaining :	$260,000
Yaniv Perets	$100,000 (1)
Salary Remaining :	$100,000
Nolan Allan	$100,000 (3)
Salary Remaining :	$100,000
Austin Watson	$100,000 (2)
Salary Remaining :	$100,000
Aleksei Kolosov	$97,500 (3)
Salary Remaining :	$97,500
Boris Katchouk	$95,000 (2)
Salary Remaining :	$95,000
Erik Gustafsson	$90,000 (5)
Salary Remaining :	$90,000
Angus Crookshank	$85,000 (4)
Salary Remaining :	$85,000
Total Farm Players	8
Salary Commitment
Year 52 : $927,500
Year 53 : $827,500
Year 54 : $632,500
Year 55 : $175,000
Salary Average Commitment
Year 52 : $927,500
Year 53 : $827,500
Year 54 : $632,500
Year 55 : $175,000

Halifax Thunder

Arena Capacity - Ticket Price Attendance - %
Arena Name	Colt 45 Center
Level 1:	7000 - $250 - 0 - 0.00%
Level 2:	6000 - $175 - 0 - 0.00%
Level 3:	3000 - $150 - 0 - 0.00%
Level 4:	5000 - $100 - 0 - 0.00%
Luxury :	2000 - $325 - 0 - 0.00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $45 - 0 - 0.00%
Farm Level 2:	1000 - $30 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$90,650,000
Farm Players Total Salaries	$2,287,500
Coaches Total Salaries	$9,900,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	110
Pro Expenses Per Days	$907,727
Pro Estimated Expenses	$99,849,970
Farm Remaining Season Days	108
Farm Expenses Per Days	$27,662
Farm Estimated Expenses	$2,987,496
Estimated Season Expenses	$102,837,466
Season Salary Cap	$90,650,000
Estimate Under Maximum Salary Cap of $102,000,000	$11,350,000
Estimate Over Minimum Salary Cap of $73,000,000	$17,650,000
Current Bank Account	$62,650,785
Projected Bank Account	($40,186,681)

Pro Players Salaries
Cale Makar	$10,500,000 (2)
-Salary Remaining :	$10,500,000
Jakob Chychrun	$8,750,000 (5)
-Salary Remaining :	$8,750,000
Bo Horvat	$8,500,000 (4)
-Salary Remaining :	$8,500,000
Anze Kopitar	$7,500,000 (1)
-Salary Remaining :	$7,500,000
Dylan Holloway	$7,100,000 (5)
-Salary Remaining :	$7,100,000
Travis Sanheim	$7,000,000 (5)
-Salary Remaining :	$7,000,000
Martin Necas	$7,000,000 (1)
-Salary Remaining :	$7,000,000
Dougie Hamilton	$6,500,000 (3)
-Salary Remaining :	$6,500,000
Ivan Barbashev	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Kyle Palmieri	$3,600,000 (1)
-Salary Remaining :	$3,600,000
Jet Greaves	$3,500,000 (2)
-Salary Remaining :	$3,500,000
Josh Anderson	$3,000,000 (5)
-Salary Remaining :	$3,000,000
Trevor Moore	$2,500,000 (4)
-Salary Remaining :	$2,500,000
Dante Fabbro	$2,000,000 (5)
-Salary Remaining :	$2,000,000
Pyotr Kochetkov	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Cole Smith	$1,200,000 (5)
-Salary Remaining :	$1,200,000
Ty Emberson	$1,150,000 (1)
-Salary Remaining :	$1,150,000
Zemgus Girgensons	$1,000,000 (4)
-Salary Remaining :	$1,000,000
Cole Koepke	$1,000,000 (4)
-Salary Remaining :	$1,000,000
Tyson Kozak	$950,000 (4)
-Salary Remaining :	$950,000
Lias Andersson	$800,000 (1)
-Salary Remaining :	$800,000
Matthew Robertson	$800,000 (4)
-Salary Remaining :	$800,000
Jack Campbell	$800,000 (4)
-Salary Remaining :	$800,000
Total Pro Players	23
Salary Commitment
Year 52 : $90,650,000
Year 53 : $66,600,000
Year 54 : $51,100,000
Year 55 : $44,600,000
Salary Average Commitment
Year 52 : $90,650,000
Year 53 : $66,600,000
Year 54 : $51,100,000
Year 55 : $44,600,000
Salary Cap with 1 Way Contract
Year 52 : $90,650,000
Year 53 : $66,600,000
Year 54 : $51,100,000
Year 55 : $44,600,000

Farm Players Salaries
Nick Cousins	$400,000 (1)
Salary Remaining :	$400,000
Brett Kulak	$200,000 (4)
Salary Remaining :	$200,000
Ryan Suter	$150,000 (1)
Salary Remaining :	$150,000
Brett Leason	$125,000 (2)
Salary Remaining :	$125,000
Ryan Lomberg	$120,000 (4)
Salary Remaining :	$120,000
Philippe Myers	$105,000 (1)
Salary Remaining :	$105,000
Spencer Stastney	$100,000 (4)
Salary Remaining :	$100,000
Jani Nyman	$95,000 (4)
Salary Remaining :	$95,000
Matt Murray	$95,000 (1)
Salary Remaining :	$95,000
Ian Moore	$92,500 (4)
Salary Remaining :	$92,500
Frederic Brunet	$85,000 (4)
Salary Remaining :	$85,000
MacKenzie Entwistle	$85,000 (3)
Salary Remaining :	$85,000
Cam Dineen	$82,500 (2)
Salary Remaining :	$82,500
Matej Blumel	$80,000 (4)
Salary Remaining :	$80,000
Jorian Donovan	$80,000 (5)
Salary Remaining :	$80,000
Ben Jones	$80,000 (2)
Salary Remaining :	$80,000
Vyacheslav Buteyets	$80,000 (3)
Salary Remaining :	$80,000
Justin Kirkland	$77,500 (1)
Salary Remaining :	$77,500
Brendan Lemieux	$77,500 (3)
Salary Remaining :	$77,500
Hunter Shepard	$77,500 (1)
Salary Remaining :	$77,500
Total Farm Players	20
Salary Commitment
Year 52 : $2,287,500
Year 53 : $1,382,500
Year 54 : $1,095,000
Year 55 : $852,500
Salary Average Commitment
Year 52 : $2,287,500
Year 53 : $1,382,500
Year 54 : $1,095,000
Year 55 : $852,500

Hamilton Tigers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Smirnoff Arena
Level 1:	6500 - $100 - 0 - 0.00%
Level 2:	5500 - $80 - 0 - 0.00%
Level 3:	3000 - $60 - 0 - 0.00%
Level 4:	4500 - $40 - 0 - 0.00%
Luxury :	1500 - $200 - 0 - 0.00%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - $40 - 0 - 0.00%
Farm Level 2:	1000 - $20 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$92,100,000
Farm Players Total Salaries	$1,725,000
Coaches Total Salaries	$4,750,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	110
Pro Expenses Per Days	$873,636
Pro Estimated Expenses	$96,099,960
Farm Remaining Season Days	108
Farm Expenses Per Days	$22,917
Farm Estimated Expenses	$2,475,036
Estimated Season Expenses	$98,574,996
Season Salary Cap	$92,100,000
Estimate Under Maximum Salary Cap of $102,000,000	$9,900,000
Estimate Over Minimum Salary Cap of $73,000,000	$19,100,000
Current Bank Account	$97,874,992
Projected Bank Account	($700,004)

Pro Players Salaries
Jake Oettinger	$8,500,000 (2)
-Salary Remaining :	$8,500,000
Jesper Bratt	$8,200,000 (5)
-Salary Remaining :	$8,200,000
Devon Toews	$6,800,000 (1)
-Salary Remaining :	$6,800,000
Noah Hanifin	$6,500,000 (2)
-Salary Remaining :	$6,500,000
Tyler Bertuzzi	$5,700,000 (4)
-Salary Remaining :	$5,700,000
J.T. Compher	$5,000,000 (5)
-Salary Remaining :	$5,000,000
Elvis Merzlikins	$4,800,000 (5)
-Salary Remaining :	$4,800,000
Tony DeAngelo	$4,500,000 (5)
-Salary Remaining :	$4,500,000
Joel Edmundson	$4,500,000 (3)
-Salary Remaining :	$4,500,000
Casey Mittelstadt	$4,500,000 (1)
-Salary Remaining :	$4,500,000
Frank Vatrano	$4,200,000 (3)
-Salary Remaining :	$4,200,000
Ben Chiarot	$4,000,000 (4)
-Salary Remaining :	$4,000,000
Samuel Girard	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Warren Foegele	$3,750,000 (2)
-Salary Remaining :	$3,750,000
Jamie Benn	$3,300,000 (4)
-Salary Remaining :	$3,300,000
Adam Henrique	$3,150,000 (3)
-Salary Remaining :	$3,150,000
Nick Perbix	$2,100,000 (4)
-Salary Remaining :	$2,100,000
Ryan Donato	$1,800,000 (1)
-Salary Remaining :	$1,800,000
Brayden Pachal	$1,600,000 (5)
-Salary Remaining :	$1,600,000
Kailer Yamamoto	$1,500,000 (4)
-Salary Remaining :	$1,500,000
Oskar Sundqvist	$1,500,000 (4)
-Salary Remaining :	$1,500,000
Justin Brazeau	$1,200,000 (5)
-Salary Remaining :	$1,200,000
Justin Danforth	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Total Pro Players	23
Salary Commitment
Year 52 : $92,100,000
Year 53 : $75,000,000
Year 54 : $55,250,000
Year 55 : $43,400,000
Salary Average Commitment
Year 52 : $92,100,000
Year 53 : $75,000,000
Year 54 : $55,250,000
Year 55 : $43,400,000
Salary Cap with 1 Way Contract
Year 52 : $92,100,000
Year 53 : $75,000,000
Year 54 : $55,250,000
Year 55 : $43,400,000

Farm Players Salaries
Collin Delia	$500,000 (2)
Salary Remaining :	$500,000
Nick Leddy	$380,000 (2)
Salary Remaining :	$380,000
Adam Werner	$100,000 (3)
Salary Remaining :	$100,000
Rem Pitlick	$100,000 (3)
Salary Remaining :	$100,000
Colin White	$100,000 (3)
Salary Remaining :	$100,000
Adam Gaudette	$100,000 (3)
Salary Remaining :	$100,000
Jaycob Megna	$90,000 (1)
Salary Remaining :	$90,000
Ethen Frank	$90,000 (2)
Salary Remaining :	$90,000
Thomas Bordeleau	$90,000 (2)
Salary Remaining :	$90,000
Mikhail Maltsev	$90,000 (5)
Salary Remaining :	$90,000
Curtis McKenzie	$85,000 (1)
Salary Remaining :	$85,000
Total Farm Players	11
Salary Commitment
Year 52 : $1,725,000
Year 53 : $1,550,000
Year 54 : $490,000
Year 55 : $90,000
Salary Average Commitment
Year 52 : $1,725,000
Year 53 : $1,550,000
Year 54 : $490,000
Year 55 : $90,000

Houston Supernova

Arena Capacity - Ticket Price Attendance - %
Arena Name	Thunder Dome
Level 1:	6500 - $114 - 0 - 0.00%
Level 2:	5000 - $78 - 0 - 0.00%
Level 3:	2500 - $46 - 0 - 0.00%
Level 4:	4500 - $31 - 0 - 0.00%
Luxury :	1500 - $240 - 0 - 0.00%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $65 - 0 - 0.00%
Farm Level 2:	1000 - $20 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$94,250,000
Farm Players Total Salaries	$1,332,500
Coaches Total Salaries	$8,700,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	110
Pro Expenses Per Days	$929,545
Pro Estimated Expenses	$102,249,950
Farm Remaining Season Days	108
Farm Expenses Per Days	$18,819
Farm Estimated Expenses	$2,032,452
Estimated Season Expenses	$104,282,402
Season Salary Cap	$94,250,000
Estimate Under Maximum Salary Cap of $102,000,000	$7,750,000
Estimate Over Minimum Salary Cap of $73,000,000	$21,250,000
Current Bank Account	$94,979,755
Projected Bank Account	($9,302,647)

Pro Players Salaries
Leon Draisaitl	$13,500,000 (3)
-Salary Remaining :	$13,500,000
Adrian Kempe	$9,000,000 (5)
-Salary Remaining :	$9,000,000
Jackson LaCombe	$8,300,000 (2)
-Salary Remaining :	$8,300,000
Noah Dobson	$7,000,000 (1)
-Salary Remaining :	$7,000,000
Josh Norris	$6,500,000 (1)
-Salary Remaining :	$6,500,000
Anthony Cirelli	$6,000,000 (3)
-Salary Remaining :	$6,000,000
Ryan Nugent-Hopkins	$5,750,000 (2)
-Salary Remaining :	$5,750,000
Jared McCann	$5,550,000 (2)
-Salary Remaining :	$5,550,000
Vince Dunn	$5,500,000 (1)
-Salary Remaining :	$5,500,000
Bobby McMann	$4,000,000 (4)
-Salary Remaining :	$4,000,000
Brayden McNabb	$3,750,000 (1)
-Salary Remaining :	$3,750,000
Jamie Oleksiak	$3,500,000 (4)
-Salary Remaining :	$3,500,000
Ilya Mikheyev	$3,500,000 (5)
-Salary Remaining :	$3,500,000
Josh Manson	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Jake Evans	$2,600,000 (4)
-Salary Remaining :	$2,600,000
Kevin Stenlund	$2,000,000 (5)
-Salary Remaining :	$2,000,000
Joonas Korpisalo	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Dan Vladar	$1,200,000 (2)
-Salary Remaining :	$1,200,000
Easton Cowan	$1,200,000 (6)
-Salary Remaining :	$1,200,000
Connor Dewar	$900,000 (2)
-Salary Remaining :	$900,000
Total Pro Players	20
Salary Commitment
Year 52 : $94,250,000
Year 53 : $70,000,000
Year 54 : $48,300,000
Year 55 : $25,800,000
Salary Average Commitment
Year 52 : $94,250,000
Year 53 : $70,000,000
Year 54 : $48,300,000
Year 55 : $25,800,000
Salary Cap with 1 Way Contract
Year 52 : $94,250,000
Year 53 : $70,000,000
Year 54 : $48,300,000
Year 55 : $25,800,000

Farm Players Salaries
Karsen Dorwart	$300,000 (3)
Salary Remaining :	$300,000
Cody Glass	$250,000 (2)
Salary Remaining :	$250,000
Seamus Casey	$120,000 (4)
Salary Remaining :	$120,000
Zack Ostapchuk	$110,000 (4)
Salary Remaining :	$110,000
Tyson Hinds	$80,000 (6)
Salary Remaining :	$80,000
Marshall Warren	$80,000 (6)
Salary Remaining :	$80,000
Adam Engstrom	$80,000 (6)
Salary Remaining :	$80,000
Klim Kostin	$80,000 (5)
Salary Remaining :	$80,000
Adam Huska	$77,500 (2)
Salary Remaining :	$77,500
Robin Salo	$77,500 (2)
Salary Remaining :	$77,500
Chase Pearson	$77,500 (2)
Salary Remaining :	$77,500
Total Farm Players	11
Salary Commitment
Year 52 : $1,332,500
Year 53 : $1,332,500
Year 54 : $850,000
Year 55 : $550,000
Salary Average Commitment
Year 52 : $1,332,500
Year 53 : $1,332,500
Year 54 : $850,000
Year 55 : $550,000

London Spartiates

London Spartiates is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	Kingdom Arena
Level 1:	7000 - $150 - 0 - 0.00%
Level 2:	6000 - $80 - 0 - 0.00%
Level 3:	3000 - $70 - 0 - 0.00%
Level 4:	5000 - $50 - 0 - 0.00%
Luxury :	2000 - $200 - 0 - 0.00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $80 - 0 - 0.00%
Farm Level 2:	1000 - $30 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$37,880,000
Farm Players Total Salaries	$9,145,000
Coaches Total Salaries	$8,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	110
Pro Expenses Per Days	$408,000
Pro Estimated Expenses	$44,880,000
Farm Remaining Season Days	108
Farm Expenses Per Days	$93,935
Farm Estimated Expenses	$10,144,980
Estimated Season Expenses	$55,024,980
Season Salary Cap	$35,355,000
Estimate Under Maximum Salary Cap of $102,000,000	$66,645,000
Estimate Over Minimum Salary Cap of $73,000,000	-$37,645,000
Current Bank Account	$66,064,226
Projected Bank Account	$11,039,246

Pro Players Salaries
Semyon Varlamov	$4,500,000 (3)
-Salary Remaining :	$4,500,000
Cody Ceci	$3,250,000 (2)
-Salary Remaining :	$3,250,000
Calle Jarnkrok	$3,100,000 (4)
-Salary Remaining :	$3,100,000
Patrick Giles	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Colin Miller	$2,500,000 (3)
-Salary Remaining :	$2,500,000
Pheonix Copley	$2,500,000 (3)
-Salary Remaining :	$2,500,000
Jan Rutta	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Nick Jensen	$2,250,000 (2)
-Salary Remaining :	$2,250,000
David Kampf (Out of Payroll)	$1,750,000 (1)
-Salary Remaining :	$1,750,000
Matt Kiersted	$1,600,000 (1)
-Salary Remaining :	$1,600,000
Vinnie Hinostroza	$1,330,000 (3)
-Salary Remaining :	$1,330,000
Jeff Petry	$1,050,000 (2)
-Salary Remaining :	$1,050,000
Tristen Nielsen	$1,000,000 (5)
-Salary Remaining :	$1,000,000
Jonas Rondbjerg	$1,000,000 (5)
-Salary Remaining :	$1,000,000
Tyler Pitlick	$900,000 (3)
-Salary Remaining :	$900,000
Tyson Jost	$850,000 (5)
-Salary Remaining :	$850,000
Cameron Hughes	$850,000 (4)
-Salary Remaining :	$850,000
Michael Milne	$800,000 (4)
-Salary Remaining :	$800,000
William Dufour	$800,000 (3)
-Salary Remaining :	$800,000
Ethan Cardwell	$800,000 (1)
-Salary Remaining :	$800,000
Josiah Slavin (Out of Payroll)	$775,000 (2)
-Salary Remaining :	$775,000
Brett Murray	$775,000 (2)
-Salary Remaining :	$775,000
Total Pro Players	22
Salary Commitment
Year 52 : $37,880,000
Year 53 : $31,230,000
Year 54 : $23,130,000
Year 55 : $7,600,000
Salary Average Commitment
Year 52 : $37,880,000
Year 53 : $31,230,000
Year 54 : $23,130,000
Year 55 : $7,600,000
Salary Cap with 1 Way Contract
Year 52 : $37,880,000
Year 53 : $31,230,000
Year 54 : $23,130,000
Year 55 : $7,600,000

Farm Players Salaries
Kirill Kaprizov	$1,000,000 (3)
Salary Remaining :	$1,000,000
Ryan O'Reilly	$800,000 (5)
Salary Remaining :	$800,000
Alex Ovechkin	$800,000 (2)
Salary Remaining :	$800,000
Dmitry Orlov	$650,000 (2)
Salary Remaining :	$650,000
Tomas Hertl	$650,000 (2)
Salary Remaining :	$650,000
Colton Parayko	$630,000 (3)
Salary Remaining :	$630,000
Nikolaj Ehlers	$620,000 (1)
Salary Remaining :	$620,000
Justin Faulk	$600,000 (4)
Salary Remaining :	$600,000
John Gibson	$550,000 (2)
Salary Remaining :	$550,000
Vladimir Tarasenko	$440,000 (2)
Salary Remaining :	$440,000
Samuel Montembeault	$400,000 (4)
Salary Remaining :	$400,000
Nino Niederreiter	$380,000 (5)
Salary Remaining :	$380,000
Brandon Carlo	$350,000 (3)
Salary Remaining :	$350,000
Bobby Brink	$250,000 (4)
Salary Remaining :	$250,000
Yanni Gourde	$225,000 (5)
Salary Remaining :	$225,000
Calvin Petersen	$200,000 (3)
Salary Remaining :	$200,000
Dennis Cholowski	$160,000 (4)
Salary Remaining :	$160,000
Marcus Foligno	$150,000 (5)
Salary Remaining :	$150,000
Ronan Seeley	$100,000 (5)
Salary Remaining :	$100,000
Viking Gustafsson Nyberg	$100,000 (6)
Salary Remaining :	$100,000
Oskar Olausson	$90,000 (4)
Salary Remaining :	$90,000
Total Farm Players	21
Salary Commitment
Year 52 : $9,145,000
Year 53 : $8,525,000
Year 54 : $5,435,000
Year 55 : $3,255,000
Salary Average Commitment
Year 52 : $9,145,000
Year 53 : $8,525,000
Year 54 : $5,435,000
Year 55 : $3,255,000

Los Angeles Kings

Los Angeles Kings is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	Jacobs Center
Level 1:	7000 - $102 - 0 - 0.00%
Level 2:	6000 - $60 - 0 - 0.00%
Level 3:	3000 - $37 - 0 - 0.00%
Level 4:	5000 - $27 - 0 - 0.00%
Luxury :	2000 - $166 - 0 - 0.00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$60,375,000
Farm Players Total Salaries	$2,972,500
Coaches Total Salaries	$6,800,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	110
Pro Expenses Per Days	$603,409
Pro Estimated Expenses	$66,374,990
Farm Remaining Season Days	108
Farm Expenses Per Days	$34,931
Farm Estimated Expenses	$3,772,548
Estimated Season Expenses	$70,147,538
Season Salary Cap	$60,375,000
Estimate Under Maximum Salary Cap of $102,000,000	$41,625,000
Estimate Over Minimum Salary Cap of $73,000,000	-$12,625,000
Current Bank Account	$91,109,584
Projected Bank Account	$20,962,046

Pro Players Salaries
Drew Doughty	$6,500,000 (3)
-Salary Remaining :	$6,500,000
Patrick Kane	$5,000,000 (3)
-Salary Remaining :	$5,000,000
Sean Monahan	$4,500,000 (5)
-Salary Remaining :	$4,500,000
Cam York	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Mason Marchment	$4,000,000 (3)
-Salary Remaining :	$4,000,000
Andrew Copp	$3,750,000 (1)
-Salary Remaining :	$3,750,000
Tyler Myers	$3,750,000 (1)
-Salary Remaining :	$3,750,000
Rasmus Ristolainen	$3,600,000 (1)
-Salary Remaining :	$3,600,000
Sean Couturier	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Joel Armia	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Fraser Minten	$3,000,000 (4)
-Salary Remaining :	$3,000,000
Johnathan Kovacevic	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Kaapo Kakko	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Marco Kasper	$2,300,000 (4)
-Salary Remaining :	$2,300,000
Patrik Laine	$1,750,000 (5)
-Salary Remaining :	$1,750,000
Connor Ingram	$1,600,000 (2)
-Salary Remaining :	$1,600,000
Denton Mateychuk	$1,200,000 (4)
-Salary Remaining :	$1,200,000
Colin Blackwell	$1,200,000 (2)
-Salary Remaining :	$1,200,000
Hunter Brzustewicz	$950,000 (4)
-Salary Remaining :	$950,000
Justin Hryckowian	$900,000 (4)
-Salary Remaining :	$900,000
Tristan Lennox	$875,000 (1)
-Salary Remaining :	$875,000
Total Pro Players	21
Salary Commitment
Year 52 : $60,375,000
Year 53 : $38,400,000
Year 54 : $30,100,000
Year 55 : $14,600,000
Salary Average Commitment
Year 52 : $60,375,000
Year 53 : $38,400,000
Year 54 : $30,100,000
Year 55 : $14,600,000
Salary Cap with 1 Way Contract
Year 52 : $60,375,000
Year 53 : $38,400,000
Year 54 : $30,100,000
Year 55 : $14,600,000

Farm Players Salaries
Jiri Kulich	$200,000 (4)
Salary Remaining :	$200,000
Alex Bump	$120,000 (6)
Salary Remaining :	$120,000
Luca Cagnoni	$120,000 (4)
Salary Remaining :	$120,000
Oliver Moore	$120,000 (4)
Salary Remaining :	$120,000
Jonathan Lekkerimaki	$120,000 (4)
Salary Remaining :	$120,000
Axel Sandin-Pellikka	$120,000 (6)
Salary Remaining :	$120,000
Michael Brandsegg-Nygard	$120,000 (6)
Salary Remaining :	$120,000
Isaac Howard	$120,000 (6)
Salary Remaining :	$120,000
Brayden Yager	$120,000 (6)
Salary Remaining :	$120,000
Noah Ostlund	$110,000 (4)
Salary Remaining :	$110,000
Dominic James	$110,000 (6)
Salary Remaining :	$110,000
Otto Stenberg	$110,000 (6)
Salary Remaining :	$110,000
Charles-Alexis Legault	$100,000 (6)
Salary Remaining :	$100,000
Oscar Fisker-Molgaard	$100,000 (6)
Salary Remaining :	$100,000
Carter Hart	$100,000 (1)
Salary Remaining :	$100,000
Owen Pickering	$100,000 (4)
Salary Remaining :	$100,000
Oskar Back	$100,000 (4)
Salary Remaining :	$100,000
Joakim Kemell	$97,500 (4)
Salary Remaining :	$97,500
William Villeneuve	$95,000 (6)
Salary Remaining :	$95,000
Connor Clattenburg	$95,000 (6)
Salary Remaining :	$95,000
Brennan Othmann	$90,000 (4)
Salary Remaining :	$90,000
Hunter Skinner	$90,000 (6)
Salary Remaining :	$90,000
Dennis Gilbert	$90,000 (3)
Salary Remaining :	$90,000
Cameron Lund	$87,500 (1)
Salary Remaining :	$87,500
Felix Sandstrom	$87,500 (3)
Salary Remaining :	$87,500
Owen Beck	$85,000 (4)
Salary Remaining :	$85,000
Sean Day	$85,000 (5)
Salary Remaining :	$85,000
Ryan Suzuki	$80,000 (4)
Salary Remaining :	$80,000
Total Farm Players	28
Salary Commitment
Year 52 : $2,972,500
Year 53 : $2,785,000
Year 54 : $2,785,000
Year 55 : $2,607,500
Salary Average Commitment
Year 52 : $2,972,500
Year 53 : $2,785,000
Year 54 : $2,785,000
Year 55 : $2,607,500

Miami Heat

Arena Capacity - Ticket Price Attendance - %
Arena Name	Miami Arena
Level 1:	6000 - $145 - 0 - 0.00%
Level 2:	5000 - $105 - 0 - 0.00%
Level 3:	2500 - $65 - 0 - 0.00%
Level 4:	4000 - $53 - 0 - 0.00%
Luxury :	1000 - $282 - 0 - 0.00%
Total Capacity :	18500
Farm
Farm Level 1:	3000 - $35 - 0 - 0.00%
Farm Level 2:	2000 - $15 - 0 - 0.00%
Farm Total Capacity :	5000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$92,700,000
Farm Players Total Salaries	$1,087,500
Coaches Total Salaries	$5,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	110
Pro Expenses Per Days	$879,091
Pro Estimated Expenses	$96,700,010
Farm Remaining Season Days	108
Farm Expenses Per Days	$19,329
Farm Estimated Expenses	$2,087,532
Estimated Season Expenses	$98,787,542
Season Salary Cap	$92,700,000
Estimate Under Maximum Salary Cap of $102,000,000	$9,300,000
Estimate Over Minimum Salary Cap of $73,000,000	$19,700,000
Current Bank Account	$105,179,839
Projected Bank Account	$6,392,297

Pro Players Salaries
Jason Robertson	$8,750,000 (3)
-Salary Remaining :	$8,750,000
Wyatt Johnston	$8,400,000 (4)
-Salary Remaining :	$8,400,000
Rasmus Dahlin	$8,000,000 (1)
-Salary Remaining :	$8,000,000
Nick Suzuki	$7,800,000 (1)
-Salary Remaining :	$7,800,000
John Tavares	$7,000,000 (4)
-Salary Remaining :	$7,000,000
Charlie Coyle	$6,000,000 (5)
-Salary Remaining :	$6,000,000
MacKenzie Weegar	$6,000,000 (2)
-Salary Remaining :	$6,000,000
Joel Eriksson Ek	$6,000,000 (5)
-Salary Remaining :	$6,000,000
K'Andre Miller	$5,000,000 (1)
-Salary Remaining :	$5,000,000
MacKenzie Blackwood	$5,000,000 (3)
-Salary Remaining :	$5,000,000
Ryan Pulock	$4,900,000 (3)
-Salary Remaining :	$4,900,000
Jordan Staal	$4,200,000 (4)
-Salary Remaining :	$4,200,000
Alex Vlasic	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Casey DeSmith	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Colton Sissons	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Mason McTavish	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Cole Sillinger	$1,750,000 (2)
-Salary Remaining :	$1,750,000
Pius Suter	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Jeremy Lauzon	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Michael McCarron	$900,000 (3)
-Salary Remaining :	$900,000
Total Pro Players	20
Salary Commitment
Year 52 : $92,700,000
Year 53 : $68,400,000
Year 54 : $51,150,000
Year 55 : $31,600,000
Salary Average Commitment
Year 52 : $92,700,000
Year 53 : $68,400,000
Year 54 : $51,150,000
Year 55 : $31,600,000
Salary Cap with 1 Way Contract
Year 52 : $92,700,000
Year 53 : $68,400,000
Year 54 : $51,150,000
Year 55 : $31,600,000

Farm Players Salaries
Ivan Demidov	$120,000 (4)
Salary Remaining :	$120,000
Simon Nemec	$120,000 (1)
Salary Remaining :	$120,000
Nico Daws	$100,000 (5)
Salary Remaining :	$100,000
Scott Morrow	$95,000 (1)
Salary Remaining :	$95,000
Ivan Miroshnichenko	$95,000 (1)
Salary Remaining :	$95,000
Filip Hallander	$85,000 (5)
Salary Remaining :	$85,000
Angus Booth	$80,000 (6)
Salary Remaining :	$80,000
Quinn Hutson	$80,000 (4)
Salary Remaining :	$80,000
Jack St. Ivany	$80,000 (1)
Salary Remaining :	$80,000
Reilly Walsh	$77,500 (1)
Salary Remaining :	$77,500
Jeremy Davies	$77,500 (2)
Salary Remaining :	$77,500
Alec Regula	$77,500 (1)
Salary Remaining :	$77,500
Total Farm Players	12
Salary Commitment
Year 52 : $1,087,500
Year 53 : $542,500
Year 54 : $465,000
Year 55 : $465,000
Salary Average Commitment
Year 52 : $1,087,500
Year 53 : $542,500
Year 54 : $465,000
Year 55 : $465,000

Moncton Wildcats

Arena Capacity - Ticket Price Attendance - %
Arena Name	Moncton Coliseum
Level 1:	7000 - $105 - 0 - 0.00%
Level 2:	5250 - $75 - 0 - 0.00%
Level 3:	4000 - $45 - 0 - 0.00%
Level 4:	5000 - $25 - 0 - 0.00%
Luxury :	1750 - $178 - 0 - 0.00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$87,700,000
Farm Players Total Salaries	$1,162,000
Coaches Total Salaries	$4,700,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	110
Pro Expenses Per Days	$833,636
Pro Estimated Expenses	$91,699,960
Farm Remaining Season Days	108
Farm Expenses Per Days	$17,241
Farm Estimated Expenses	$1,862,028
Estimated Season Expenses	$93,561,988
Season Salary Cap	$86,925,000
Estimate Under Maximum Salary Cap of $102,000,000	$15,075,000
Estimate Over Minimum Salary Cap of $73,000,000	$13,925,000
Current Bank Account	$129,662,351
Projected Bank Account	$36,100,363

Pro Players Salaries
Evan Bouchard	$10,000,000 (3)
-Salary Remaining :	$10,000,000
Brock Faber	$8,500,000 (4)
-Salary Remaining :	$8,500,000
Gabriel Vilardi	$7,500,000 (4)
-Salary Remaining :	$7,500,000
Dylan Strome	$7,250,000 (2)
-Salary Remaining :	$7,250,000
Troy Terry	$6,500,000 (2)
-Salary Remaining :	$6,500,000
Damon Severson	$6,250,000 (2)
-Salary Remaining :	$6,250,000
William Karlsson	$5,500,000 (2)
-Salary Remaining :	$5,500,000
Tyler Toffoli	$5,000,000 (4)
-Salary Remaining :	$5,000,000
Joel Farabee	$4,750,000 (3)
-Salary Remaining :	$4,750,000
William Borgen	$4,500,000 (1)
-Salary Remaining :	$4,500,000
Kevin Lankinen	$4,500,000 (2)
-Salary Remaining :	$4,500,000
Morgan Frost	$4,375,000 (3)
-Salary Remaining :	$4,375,000
Carson Soucy	$2,750,000 (2)
-Salary Remaining :	$2,750,000
Brandon Saad	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Lane Hutson	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Zachary Bolduc	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Jakub Dobes	$1,000,000 (3)
-Salary Remaining :	$1,000,000
Hendrix Lapierre	$1,000,000 (3)
-Salary Remaining :	$1,000,000
Fabian Lysell	$1,000,000 (3)
-Salary Remaining :	$1,000,000
Martin Pospisil	$900,000 (1)
-Salary Remaining :	$900,000
Alex Turcotte	$900,000 (3)
-Salary Remaining :	$900,000
Julien Gauthier	$850,000 (1)
-Salary Remaining :	$850,000
Tobias Bjornfot (Out of Payroll)	$775,000 (1)
-Salary Remaining :	$775,000
Total Pro Players	23
Salary Commitment
Year 52 : $87,700,000
Year 53 : $76,775,000
Year 54 : $44,025,000
Year 55 : $21,000,000
Salary Average Commitment
Year 52 : $87,700,000
Year 53 : $76,775,000
Year 54 : $44,025,000
Year 55 : $21,000,000
Salary Cap with 1 Way Contract
Year 52 : $87,700,000
Year 53 : $76,775,000
Year 54 : $44,025,000
Year 55 : $21,000,000

Farm Players Salaries
Victor Eklund	$120,000 (5)
Salary Remaining :	$120,000
Carter Yakemchuk	$120,000 (6)
Salary Remaining :	$120,000
Anton Frondell	$120,000 (5)
Salary Remaining :	$120,000
Samuel Fagemo	$95,000 (3)
Salary Remaining :	$95,000
Jean-Luc Foudy	$92,500 (1)
Salary Remaining :	$92,500
Kirill Kudryavtsev	$90,000 (3)
Salary Remaining :	$90,000
Mac Hollowell	$90,000 (2)
Salary Remaining :	$90,000
Cole Reinhardt	$90,000 (1)
Salary Remaining :	$90,000
Marek Alscher	$87,500 (3)
Salary Remaining :	$87,500
Domenick Fensore	$87,000 (3)
Salary Remaining :	$87,000
Topias Vilen	$85,000 (5)
Salary Remaining :	$85,000
Jared Davidson	$85,000 (4)
Salary Remaining :	$85,000
Total Farm Players	12
Salary Commitment
Year 52 : $1,162,000
Year 53 : $979,500
Year 54 : $889,500
Year 55 : $530,000
Salary Average Commitment
Year 52 : $1,162,000
Year 53 : $979,500
Year 54 : $889,500
Year 55 : $530,000

Montreal Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Molson
Level 1:	7000 - $100 - 0 - 0.00%
Level 2:	6000 - $77 - 0 - 0.00%
Level 3:	3000 - $48 - 0 - 0.00%
Level 4:	5000 - $30 - 0 - 0.00%
Luxury :	2000 - $130 - 0 - 0.00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$81,450,000
Farm Players Total Salaries	$1,615,000
Coaches Total Salaries	$6,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	110
Pro Expenses Per Days	$785,909
Pro Estimated Expenses	$86,449,990
Farm Remaining Season Days	108
Farm Expenses Per Days	$24,213
Farm Estimated Expenses	$2,615,004
Estimated Season Expenses	$89,064,994
Season Salary Cap	$81,450,000
Estimate Under Maximum Salary Cap of $102,000,000	$20,550,000
Estimate Over Minimum Salary Cap of $73,000,000	$8,450,000
Current Bank Account	$42,867,656
Projected Bank Account	($46,197,338)

Pro Players Salaries
Neal Pionk	$6,500,000 (3)
-Salary Remaining :	$6,500,000
Valeri Nichushkin	$6,500,000 (3)
-Salary Remaining :	$6,500,000
Kevin Fiala	$6,500,000 (1)
-Salary Remaining :	$6,500,000
Jonathan Huberdeau	$6,000,000 (3)
-Salary Remaining :	$6,000,000
Darnell Nurse	$5,250,000 (1)
-Salary Remaining :	$5,250,000
Jonathan Marchessault	$5,000,000 (4)
-Salary Remaining :	$5,000,000
Oliver Bjorkstrand	$5,000,000 (5)
-Salary Remaining :	$5,000,000
Teuvo Teravainen	$4,500,000 (5)
-Salary Remaining :	$4,500,000
Adam Lowry	$4,250,000 (5)
-Salary Remaining :	$4,250,000
Hampus Lindholm	$4,000,000 (4)
-Salary Remaining :	$4,000,000
Jacob Trouba	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Brett Howden	$3,500,000 (4)
-Salary Remaining :	$3,500,000
Simon Holmstrom	$3,100,000 (2)
-Salary Remaining :	$3,100,000
Yakov Trenin	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Akira Schmid	$2,500,000 (4)
-Salary Remaining :	$2,500,000
Jack McBain	$2,250,000 (4)
-Salary Remaining :	$2,250,000
Henri Jokiharju	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Vasily Podkolzin	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Christian Dvorak	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Jonas Siegenthaler	$1,050,000 (2)
-Salary Remaining :	$1,050,000
Alex Laferriere	$950,000 (1)
-Salary Remaining :	$950,000
Mads Sogaard	$900,000 (3)
-Salary Remaining :	$900,000
Spencer Martin	$900,000 (3)
-Salary Remaining :	$900,000
Troy Stecher	$800,000 (1)
-Salary Remaining :	$800,000
Total Pro Players	24
Salary Commitment
Year 52 : $81,450,000
Year 53 : $66,450,000
Year 54 : $51,800,000
Year 55 : $31,000,000
Salary Average Commitment
Year 52 : $81,450,000
Year 53 : $66,450,000
Year 54 : $51,800,000
Year 55 : $31,000,000
Salary Cap with 1 Way Contract
Year 52 : $81,450,000
Year 53 : $66,450,000
Year 54 : $51,800,000
Year 55 : $31,000,000

Farm Players Salaries
Kaapo Kahkonen	$125,000 (1)
Salary Remaining :	$125,000
Pierre Engvall	$100,000 (4)
Salary Remaining :	$100,000
Max Crozier	$100,000 (4)
Salary Remaining :	$100,000
Ryan Winterton	$100,000 (4)
Salary Remaining :	$100,000
Hunter Haight	$100,000 (6)
Salary Remaining :	$100,000
Alexander Alexeyev	$95,000 (2)
Salary Remaining :	$95,000
Marc Gatcomb	$90,000 (2)
Salary Remaining :	$90,000
Trent Miner	$90,000 (3)
Salary Remaining :	$90,000
Aleksanteri Kaskimaki	$90,000 (3)
Salary Remaining :	$90,000
MacKenzie MacEachern	$85,000 (4)
Salary Remaining :	$85,000
Guillaume Brisebois	$82,500 (4)
Salary Remaining :	$82,500
Nikolay Goldobin	$80,000 (1)
Salary Remaining :	$80,000
Brady Keeper	$80,000 (3)
Salary Remaining :	$80,000
Jayden Halbgewachs	$80,000 (3)
Salary Remaining :	$80,000
Nicolas Meloche	$80,000 (3)
Salary Remaining :	$80,000
Austin Strand	$80,000 (3)
Salary Remaining :	$80,000
Semyon Der-Arguchintsev	$80,000 (4)
Salary Remaining :	$80,000
Mackie Samoskevich	$77,500 (1)
Salary Remaining :	$77,500
Total Farm Players	18
Salary Commitment
Year 52 : $1,615,000
Year 53 : $1,332,500
Year 54 : $1,147,500
Year 55 : $647,500
Salary Average Commitment
Year 52 : $1,602,500
Year 53 : $1,320,000
Year 54 : $1,135,000
Year 55 : $647,500

New York Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Aréna Patrick Roy
Level 1:	6000 - $126 - 0 - 0.00%
Level 2:	5250 - $75 - 0 - 0.00%
Level 3:	2250 - $51 - 0 - 0.00%
Level 4:	4000 - $33 - 0 - 0.00%
Luxury :	1500 - $235 - 0 - 0.00%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $40 - 0 - 0.00%
Farm Level 2:	1000 - $20 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$89,850,000
Farm Players Total Salaries	$3,980,000
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	110
Pro Expenses Per Days	$825,909
Pro Estimated Expenses	$90,849,990
Farm Remaining Season Days	108
Farm Expenses Per Days	$41,481
Farm Estimated Expenses	$4,479,948
Estimated Season Expenses	$95,329,938
Season Salary Cap	$89,850,000
Estimate Under Maximum Salary Cap of $102,000,000	$12,150,000
Estimate Over Minimum Salary Cap of $73,000,000	$16,850,000
Current Bank Account	$158,064,199
Projected Bank Account	$62,734,261

Pro Players Salaries
Luke Hughes	$8,000,000 (3)
-Salary Remaining :	$8,000,000
Logan Cooley	$8,000,000 (3)
-Salary Remaining :	$8,000,000
JJ Peterka	$6,500,000 (5)
-Salary Remaining :	$6,500,000
Quinton Byfield	$6,250,000 (3)
-Salary Remaining :	$6,250,000
Logan Stankoven	$6,000,000 (3)
-Salary Remaining :	$6,000,000
Trevor Zegras	$5,000,000 (3)
-Salary Remaining :	$5,000,000
Brandt Clarke	$5,000,000 (4)
-Salary Remaining :	$5,000,000
Spencer Knight	$4,500,000 (5)
-Salary Remaining :	$4,500,000
Anders Lee	$4,500,000 (4)
-Salary Remaining :	$4,500,000
Adam Fantilli	$4,000,000 (4)
-Salary Remaining :	$4,000,000
Michael Stone	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Jesperi Kotkaniemi	$3,850,000 (2)
-Salary Remaining :	$3,850,000
Olen Zellweger	$3,500,000 (4)
-Salary Remaining :	$3,500,000
Wyatt Kaiser	$3,000,000 (4)
-Salary Remaining :	$3,000,000
Arvid Soderblom	$2,700,000 (3)
-Salary Remaining :	$2,700,000
Matias Maccelli	$2,500,000 (5)
-Salary Remaining :	$2,500,000
Trevor van Riemsdyk	$2,500,000 (4)
-Salary Remaining :	$2,500,000
Justin Barron	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Joel Hofer	$1,250,000 (2)
-Salary Remaining :	$1,250,000
Jonatan Berggren	$1,200,000 (2)
-Salary Remaining :	$1,200,000
Leo Carlsson	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Matvei Michkov	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Cutter Gauthier	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Michael Kesselring	$1,100,000 (4)
-Salary Remaining :	$1,100,000
Adam Wilsby	$900,000 (1)
-Salary Remaining :	$900,000
Total Pro Players	25
Salary Commitment
Year 52 : $89,850,000
Year 53 : $81,350,000
Year 54 : $73,050,000
Year 55 : $37,100,000
Salary Average Commitment
Year 52 : $89,850,000
Year 53 : $81,350,000
Year 54 : $73,050,000
Year 55 : $37,100,000
Salary Cap with 1 Way Contract
Year 52 : $89,850,000
Year 53 : $81,350,000
Year 54 : $73,050,000
Year 55 : $37,100,000

Farm Players Salaries
Duncan Keith	$650,000 (1)
Salary Remaining :	$650,000
Peyton Krebs	$400,000 (4)
Salary Remaining :	$400,000
Matt Savoie	$300,000 (4)
Salary Remaining :	$300,000
Tristan Luneau	$135,000 (2)
Salary Remaining :	$135,000
Matt Nieto	$130,000 (1)
Salary Remaining :	$130,000
Gavin Brindley	$120,000 (3)
Salary Remaining :	$120,000
Ivan Fedotov	$120,000 (1)
Salary Remaining :	$120,000
Daniil But	$120,000 (6)
Salary Remaining :	$120,000
Ville Heinola	$115,000 (3)
Salary Remaining :	$115,000
Xavier Bourgault	$110,000 (6)
Salary Remaining :	$110,000
Aatu Raty	$110,000 (2)
Salary Remaining :	$110,000
Lukas Reichel	$100,000 (5)
Salary Remaining :	$100,000
Logan Morrison	$100,000 (4)
Salary Remaining :	$100,000
Georgii Merkulov	$100,000 (3)
Salary Remaining :	$100,000
Jake Livingstone	$100,000 (4)
Salary Remaining :	$100,000
Maksymilian Szuber	$100,000 (4)
Salary Remaining :	$100,000
Sean Farrell	$100,000 (3)
Salary Remaining :	$100,000
Dmitri Simashev	$100,000 (6)
Salary Remaining :	$100,000
Georgi Romanov	$100,000 (3)
Salary Remaining :	$100,000
Lukas Rousek	$100,000 (4)
Salary Remaining :	$100,000
Matt Villalta	$97,500 (5)
Salary Remaining :	$97,500
Grigori Denisenko	$95,000 (4)
Salary Remaining :	$95,000
Dmitri Samorukov	$92,500 (2)
Salary Remaining :	$92,500
Thomas Milic	$90,000 (6)
Salary Remaining :	$90,000
Elias D Pettersson	$80,000 (1)
Salary Remaining :	$80,000
Donovan Sebrango	$80,000 (1)
Salary Remaining :	$80,000
Nikita Tolopilo	$80,000 (1)
Salary Remaining :	$80,000
Viktor Lodin	$77,500 (1)
Salary Remaining :	$77,500
Bradly Nadeau	$77,500 (1)
Salary Remaining :	$77,500
Total Farm Players	29
Salary Commitment
Year 52 : $3,980,000
Year 53 : $2,685,000
Year 54 : $2,347,500
Year 55 : $1,812,500
Salary Average Commitment
Year 52 : $3,980,000
Year 53 : $2,685,000
Year 54 : $2,347,500
Year 55 : $1,812,500

Nunavut Mystery

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nunavut Dome
Level 1:	6000 - $175 - 0 - 0.00%
Level 2:	5000 - $100 - 0 - 0.00%
Level 3:	2250 - $75 - 0 - 0.00%
Level 4:	4000 - $60 - 0 - 0.00%
Luxury :	1250 - $300 - 0 - 0.00%
Total Capacity :	18500
Farm
Farm Level 1:	2000 - $50 - 0 - 0.00%
Farm Level 2:	1000 - $30 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$74,775,000
Farm Players Total Salaries	$2,370,000
Coaches Total Salaries	$6,700,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	110
Pro Expenses Per Days	$734,318
Pro Estimated Expenses	$80,774,980
Farm Remaining Season Days	108
Farm Expenses Per Days	$28,426
Farm Estimated Expenses	$3,070,008
Estimated Season Expenses	$83,844,988
Season Salary Cap	$74,775,000
Estimate Under Maximum Salary Cap of $102,000,000	$27,225,000
Estimate Over Minimum Salary Cap of $73,000,000	$1,775,000
Current Bank Account	$141,786,225
Projected Bank Account	$57,941,237

Pro Players Salaries
Connor Hellebuyck	$8,500,000 (3)
-Salary Remaining :	$8,500,000
Seth Jarvis	$7,000,000 (2)
-Salary Remaining :	$7,000,000
Bowen Byram	$6,000,000 (4)
-Salary Remaining :	$6,000,000
Mikael Granlund	$5,100,000 (2)
-Salary Remaining :	$5,100,000
Owen Power	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Nathan Walker	$5,000,000 (4)
-Salary Remaining :	$5,000,000
Connor Murphy	$4,000,000 (5)
-Salary Remaining :	$4,000,000
David Perron	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Tyson Foerster	$3,500,000 (4)
-Salary Remaining :	$3,500,000
Sean Walker	$3,000,000 (4)
-Salary Remaining :	$3,000,000
Ross Colton	$3,000,000 (4)
-Salary Remaining :	$3,000,000
Ross Johnston	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Trevor Lewis	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Tristan Jarry	$2,000,000 (5)
-Salary Remaining :	$2,000,000
Shane Wright	$1,500,000 (4)
-Salary Remaining :	$1,500,000
Jimmy Snuggerud	$1,200,000 (4)
-Salary Remaining :	$1,200,000
Artyom Levshunov	$1,200,000 (4)
-Salary Remaining :	$1,200,000
Dennis Hildeby	$1,200,000 (4)
-Salary Remaining :	$1,200,000
Macklin Celebrini	$1,200,000 (4)
-Salary Remaining :	$1,200,000
Will Smith	$1,200,000 (4)
-Salary Remaining :	$1,200,000
Beckett Sennecke	$1,200,000 (6)
-Salary Remaining :	$1,200,000
Lian Bichsel	$1,200,000 (4)
-Salary Remaining :	$1,200,000
Jordan Harris	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Sammy Blais	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Nikita Nesterenko	$775,000 (4)
-Salary Remaining :	$775,000
Total Pro Players	25
Salary Commitment
Year 52 : $74,775,000
Year 53 : $64,775,000
Year 54 : $51,675,000
Year 55 : $37,175,000
Salary Average Commitment
Year 52 : $74,775,000
Year 53 : $64,775,000
Year 54 : $51,675,000
Year 55 : $37,175,000
Salary Cap with 1 Way Contract
Year 52 : $74,775,000
Year 53 : $64,775,000
Year 54 : $51,675,000
Year 55 : $37,175,000

Farm Players Salaries
Shea Weber	$500,000 (1)
Salary Remaining :	$500,000
Jordie Benn	$500,000 (1)
Salary Remaining :	$500,000
Mikulas Hovorka	$200,000 (5)
Salary Remaining :	$200,000
Marian Studenic	$150,000 (3)
Salary Remaining :	$150,000
Glenn Gawdin	$150,000 (3)
Salary Remaining :	$150,000
Carl Lindbom	$120,000 (6)
Salary Remaining :	$120,000
Riley Duran	$120,000 (4)
Salary Remaining :	$120,000
Isaiah George	$120,000 (4)
Salary Remaining :	$120,000
Veini Vehvilainen	$100,000 (1)
Salary Remaining :	$100,000
Steven Santini	$100,000 (1)
Salary Remaining :	$100,000
Jiri Patera	$77,500 (4)
Salary Remaining :	$77,500
Zach Sawchenko	$77,500 (2)
Salary Remaining :	$77,500
Nikita Tryamkin	$77,500 (2)
Salary Remaining :	$77,500
Pierrick Dube	$77,500 (1)
Salary Remaining :	$77,500
Total Farm Players	14
Salary Commitment
Year 52 : $2,370,000
Year 53 : $1,092,500
Year 54 : $937,500
Year 55 : $637,500
Salary Average Commitment
Year 52 : $2,370,000
Year 53 : $1,092,500
Year 54 : $937,500
Year 55 : $637,500

Ottawa Lumberjacks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Corel Center
Level 1:	7000 - $125 - 0 - 0.00%
Level 2:	6000 - $90 - 0 - 0.00%
Level 3:	3000 - $55 - 0 - 0.00%
Level 4:	5000 - $25 - 0 - 0.00%
Luxury :	2000 - $200 - 0 - 0.00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$98,291,667
Farm Players Total Salaries	$2,823,250
Coaches Total Salaries	$8,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	110
Pro Expenses Per Days	$948,106
Pro Estimated Expenses	$104,291,660
Farm Remaining Season Days	108
Farm Expenses Per Days	$44,660
Farm Estimated Expenses	$4,823,280
Estimated Season Expenses	$109,114,940
Season Salary Cap	$98,291,667
Estimate Under Maximum Salary Cap of $102,000,000	$3,708,333
Estimate Over Minimum Salary Cap of $73,000,000	$25,291,667
Current Bank Account	$117,236,194
Projected Bank Account	$8,121,254

Pro Players Salaries
David Pastrnak	$10,500,000 (1)
-Salary Remaining :	$10,500,000
J.T. Miller	$8,000,000 (3)
-Salary Remaining :	$8,000,000
Mika Zibanejad	$8,000,000 (1)
-Salary Remaining :	$8,000,000
Roman Josi	$8,000,000 (4)
-Salary Remaining :	$8,000,000
Brandon Hagel	$7,750,000 (4)
-Salary Remaining :	$7,750,000
Kirill Marchenko	$7,000,000 (4)
-Salary Remaining :	$7,000,000
Mike Matheson	$7,000,000 (1)
-Salary Remaining :	$7,000,000
Jeremy Swayman	$6,250,000 (1)
-Salary Remaining :	$6,250,000
Aliaksei Protas	$5,250,000 (2)
-Salary Remaining :	$5,250,000
Artturi Lehkonen	$5,000,000 (5)
-Salary Remaining :	$5,000,000
Jean-Gabriel Pageau	$3,500,000 (4)
-Salary Remaining :	$3,500,000
Darcy Kuemper	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Sam Malinski	$3,000,000 (5)
-Salary Remaining :	$3,000,000
Tim Washe	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Ian Cole	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Connor Clifton	$2,500,000 (4)
-Salary Remaining :	$2,500,000
Dylan Samberg	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Sam Carrick	$1,250,000 (2)
-Salary Remaining :	$1,250,000
Parker Kelly	$1,100,000 (3)
-Salary Remaining :	$1,100,000
Erik Johnson	$1,050,000 (1)
-Salary Remaining :	$1,050,000
Collin Graf	$941,667 (1)
-Salary Remaining :	$941,667
Sam Colangelo	$925,000 (1)
-Salary Remaining :	$925,000
Emil Heineman	$775,000 (1)
-Salary Remaining :	$775,000
Total Pro Players	23
Salary Commitment
Year 52 : $98,291,667
Year 53 : $59,850,000
Year 54 : $51,850,000
Year 55 : $36,750,000
Salary Average Commitment
Year 52 : $98,291,667
Year 53 : $59,850,000
Year 54 : $51,850,000
Year 55 : $36,750,000
Salary Cap with 1 Way Contract
Year 52 : $98,291,667
Year 53 : $59,850,000
Year 54 : $51,850,000
Year 55 : $36,750,000

Farm Players Salaries
Timothy Liljegren	$200,000 (5)
Salary Remaining :	$200,000
Tyler Kleven	$200,000 (4)
Salary Remaining :	$200,000
Nils Hoglander	$200,000 (3)
Salary Remaining :	$200,000
Logan O'Connor	$150,000 (3)
Salary Remaining :	$150,000
Jordan Spence	$125,000 (2)
Salary Remaining :	$125,000
Kevin Korchinski	$120,000 (1)
Salary Remaining :	$120,000
Pavel Mintyukov	$120,000 (1)
Salary Remaining :	$120,000
Alex Formenton	$101,000 (3)
Salary Remaining :	$101,000
Josh Mahura	$100,000 (4)
Salary Remaining :	$100,000
Declan Chisholm	$100,000 (2)
Salary Remaining :	$100,000
Josh Samanski	$100,000 (6)
Salary Remaining :	$100,000
Alexander Holtz	$100,000 (3)
Salary Remaining :	$100,000
Ronald Attard	$95,000 (2)
Salary Remaining :	$95,000
Drew Commesso	$92,500 (4)
Salary Remaining :	$92,500
Nikita Chibrikov	$92,500 (1)
Salary Remaining :	$92,500
Carter Mazur	$90,500 (4)
Salary Remaining :	$90,500
Kenny Connors	$90,000 (6)
Salary Remaining :	$90,000
Jeffrey Viel	$87,500 (3)
Salary Remaining :	$87,500
Dylan Duke	$86,750 (4)
Salary Remaining :	$86,750
Nikita Okhotyuk	$85,000 (2)
Salary Remaining :	$85,000
Joey Anderson	$85,000 (4)
Salary Remaining :	$85,000
Jack Studnicka	$85,000 (4)
Salary Remaining :	$85,000
Riley Stillman	$80,000 (4)
Salary Remaining :	$80,000
Nathan Legare	$80,000 (4)
Salary Remaining :	$80,000
Ben Gleason	$80,000 (4)
Salary Remaining :	$80,000
Tristen Robins	$77,500 (4)
Salary Remaining :	$77,500
Total Farm Players	26
Salary Commitment
Year 52 : $2,823,250
Year 53 : $2,490,750
Year 54 : $2,085,750
Year 55 : $1,447,250
Salary Average Commitment
Year 52 : $2,823,250
Year 53 : $2,490,750
Year 54 : $2,085,750
Year 55 : $1,447,250

Quebec Nordiques

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Vidéotron
Level 1:	7000 - $95 - 0 - 0.00%
Level 2:	6000 - $68 - 0 - 0.00%
Level 3:	3000 - $50 - 0 - 0.00%
Level 4:	5000 - $30 - 0 - 0.00%
Luxury :	2000 - $190 - 0 - 0.00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $45 - 0 - 0.00%
Farm Level 2:	1000 - $25 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$98,050,000
Farm Players Total Salaries	$3,109,802
Coaches Total Salaries	$10,900,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	110
Pro Expenses Per Days	$982,273
Pro Estimated Expenses	$108,050,030
Farm Remaining Season Days	108
Farm Expenses Per Days	$37,128
Farm Estimated Expenses	$4,009,824
Estimated Season Expenses	$112,059,854
Season Salary Cap	$98,050,000
Estimate Under Maximum Salary Cap of $102,000,000	$3,950,000
Estimate Over Minimum Salary Cap of $73,000,000	$25,050,000
Current Bank Account	$73,703,585
Projected Bank Account	($38,356,269)

Pro Players Salaries
Matthew Tkachuk	$9,500,000 (1)
-Salary Remaining :	$9,500,000
Sam Reinhart	$8,700,000 (3)
-Salary Remaining :	$8,700,000
Sidney Crosby	$8,700,000 (3)
-Salary Remaining :	$8,700,000
Victor Hedman	$8,500,000 (3)
-Salary Remaining :	$8,500,000
Brady Tkachuk	$8,250,000 (3)
-Salary Remaining :	$8,250,000
Matt Boldy	$8,000,000 (2)
-Salary Remaining :	$8,000,000
Linus Ullmark	$7,600,000 (5)
-Salary Remaining :	$7,600,000
Tom Wilson	$6,500,000 (4)
-Salary Remaining :	$6,500,000
Jordan Eberle	$5,000,000 (5)
-Salary Remaining :	$5,000,000
Mattias Ekholm	$4,500,000 (4)
-Salary Remaining :	$4,500,000
Adam Pelech	$4,500,000 (1)
-Salary Remaining :	$4,500,000
Dylan DeMelo	$4,000,000 (5)
-Salary Remaining :	$4,000,000
Thomas Chabot	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Michael Amadio	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Ryan Shea	$2,000,000 (4)
-Salary Remaining :	$2,000,000
Brandon Duhaime	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Erik Haula	$1,250,000 (3)
-Salary Remaining :	$1,250,000
David Rittich	$1,050,000 (1)
-Salary Remaining :	$1,050,000
Tomas Nosek	$1,000,000 (4)
-Salary Remaining :	$1,000,000
Frederick Gaudreau	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Total Pro Players	20
Salary Commitment
Year 52 : $98,050,000
Year 53 : $83,000,000
Year 54 : $66,000,000
Year 55 : $30,600,000
Salary Average Commitment
Year 52 : $98,050,000
Year 53 : $83,000,000
Year 54 : $66,000,000
Year 55 : $30,600,000
Salary Cap with 1 Way Contract
Year 52 : $98,050,000
Year 53 : $83,000,000
Year 54 : $66,000,000
Year 55 : $30,600,000

Farm Players Salaries
Haydn Fleury	$260,000 (4)
Salary Remaining :	$260,000
Jake Bean	$180,000 (1)
Salary Remaining :	$180,000
Laurent Brossoit	$178,346 (5)
Salary Remaining :	$178,346
Jesper Boqvist	$150,000 (4)
Salary Remaining :	$150,000
Juuso Valimaki	$150,000 (2)
Salary Remaining :	$150,000
Tyler Motte	$123,988 (4)
Salary Remaining :	$123,988
Magnus Chrona	$120,000 (1)
Salary Remaining :	$120,000
Jacob Lucchini	$100,000 (1)
Salary Remaining :	$100,000
Christian Fischer	$99,600 (3)
Salary Remaining :	$99,600
Lucas Johansen	$99,500 (2)
Salary Remaining :	$99,500
Jonny Brodzinski	$95,000 (5)
Salary Remaining :	$95,000
Louis Domingue	$92,523 (3)
Salary Remaining :	$92,523
Conor Sheary	$90,000 (3)
Salary Remaining :	$90,000
Adam Boqvist	$90,000 (4)
Salary Remaining :	$90,000
Kurtis MacDermid	$88,346 (5)
Salary Remaining :	$88,346
Declan Carlile (Out of Payroll)	$80,000 (3)
Salary Remaining :	$80,000
Marc McLaughlin	$80,000 (4)
Salary Remaining :	$80,000
Zach Dean	$80,000 (3)
Salary Remaining :	$80,000
Santeri Hatakka	$80,000 (2)
Salary Remaining :	$80,000
Eetu Makiniemi	$80,000 (3)
Salary Remaining :	$80,000
James Hamblin	$80,000 (3)
Salary Remaining :	$80,000
Tye Felhaber	$80,000 (1)
Salary Remaining :	$80,000
Bogdan Trineyev	$80,000 (3)
Salary Remaining :	$80,000
Jared Wright	$80,000 (3)
Salary Remaining :	$80,000
Xavier Parent	$80,000 (3)
Salary Remaining :	$80,000
Zach Metsa	$80,000 (3)
Salary Remaining :	$80,000
Curtis Douglas	$80,000 (3)
Salary Remaining :	$80,000
Isaac Ratcliffe	$77,500 (2)
Salary Remaining :	$77,500
Bokondji Imama	$77,500 (1)
Salary Remaining :	$77,500
Mike Hardman	$77,500 (3)
Salary Remaining :	$77,500
Total Farm Players	30
Salary Commitment
Year 52 : $3,109,802
Year 53 : $2,552,302
Year 54 : $2,145,302
Year 55 : $1,065,680
Salary Average Commitment
Year 52 : $3,109,802
Year 53 : $2,552,302
Year 54 : $2,145,302
Year 55 : $1,065,680

Regina Pats

Arena Capacity - Ticket Price Attendance - %
Arena Name	Vodka Center
Level 1:	7000 - $140 - 0 - 0.00%
Level 2:	6000 - $90 - 0 - 0.00%
Level 3:	3000 - $50 - 0 - 0.00%
Level 4:	5000 - $40 - 0 - 0.00%
Luxury :	2000 - $220 - 0 - 0.00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$94,575,000
Farm Players Total Salaries	$3,070,000
Coaches Total Salaries	$8,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	110
Pro Expenses Per Days	$932,500
Pro Estimated Expenses	$102,575,000
Farm Remaining Season Days	108
Farm Expenses Per Days	$33,056
Farm Estimated Expenses	$3,570,048
Estimated Season Expenses	$106,145,048
Season Salary Cap	$94,575,000
Estimate Under Maximum Salary Cap of $102,000,000	$7,425,000
Estimate Over Minimum Salary Cap of $73,000,000	$21,575,000
Current Bank Account	$38,426,960
Projected Bank Account	($67,718,088)

Pro Players Salaries
Robert Thomas	$10,000,000 (4)
-Salary Remaining :	$10,000,000
Jake Sanderson	$7,650,000 (4)
-Salary Remaining :	$7,650,000
Roope Hintz	$7,500,000 (3)
-Salary Remaining :	$7,500,000
Miro Heiskanen	$7,000,000 (1)
-Salary Remaining :	$7,000,000
Matthew Knies	$6,275,000 (4)
-Salary Remaining :	$6,275,000
Cole Caufield	$6,000,000 (1)
-Salary Remaining :	$6,000,000
Sam Bennett	$5,800,000 (2)
-Salary Remaining :	$5,800,000
Nick Schmaltz	$5,700,000 (2)
-Salary Remaining :	$5,700,000
Filip Hronek	$5,500,000 (5)
-Salary Remaining :	$5,500,000
Drake Batherson	$5,200,000 (1)
-Salary Remaining :	$5,200,000
Vladislav Gavrikov	$5,000,000 (5)
-Salary Remaining :	$5,000,000
Owen Tippett	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Mathew Barzal	$4,900,000 (3)
-Salary Remaining :	$4,900,000
Karel Vejmelka	$3,500,000 (2)
-Salary Remaining :	$3,500,000
Mark Kastelic	$2,750,000 (2)
-Salary Remaining :	$2,750,000
Mikey Anderson	$2,600,000 (1)
-Salary Remaining :	$2,600,000
Drew Helleson	$1,200,000 (4)
-Salary Remaining :	$1,200,000
Josh Doan	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Justus Annunen	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Teddy Blueger	$800,000 (2)
-Salary Remaining :	$800,000
Total Pro Players	20
Salary Commitment
Year 52 : $94,575,000
Year 53 : $67,575,000
Year 54 : $48,025,000
Year 55 : $35,625,000
Salary Average Commitment
Year 52 : $94,575,000
Year 53 : $67,575,000
Year 54 : $48,025,000
Year 55 : $35,625,000
Salary Cap with 1 Way Contract
Year 52 : $94,575,000
Year 53 : $67,575,000
Year 54 : $48,025,000
Year 55 : $35,625,000

Farm Players Salaries
Dakota Joshua	$230,000 (1)
Salary Remaining :	$230,000
Yaroslav Askarov	$200,000 (4)
Salary Remaining :	$200,000
Nick Blankenburg	$180,000 (4)
Salary Remaining :	$180,000
Alex Newhook	$150,000 (5)
Salary Remaining :	$150,000
Conor Geekie	$120,000 (3)
Salary Remaining :	$120,000
Danila Yurov	$120,000 (6)
Salary Remaining :	$120,000
Arseny Gritsyuk	$120,000 (6)
Salary Remaining :	$120,000
Tyler Tucker	$120,000 (4)
Salary Remaining :	$120,000
Harrison Brunicke	$110,000 (6)
Salary Remaining :	$110,000
Dylan Garand	$100,000 (6)
Salary Remaining :	$100,000
Ryan Greene	$95,000 (4)
Salary Remaining :	$95,000
Connor Zary	$90,000 (1)
Salary Remaining :	$90,000
Vitek Vanecek	$90,000 (1)
Salary Remaining :	$90,000
Jack Finley	$80,000 (4)
Salary Remaining :	$80,000
Helge Grans	$80,000 (4)
Salary Remaining :	$80,000
Egor Afanasyev	$80,000 (4)
Salary Remaining :	$80,000
John Farinacci	$80,000 (4)
Salary Remaining :	$80,000
Henry Thrun	$80,000 (4)
Salary Remaining :	$80,000
Oliver Kapanen	$80,000 (4)
Salary Remaining :	$80,000
Adam Sykora	$80,000 (6)
Salary Remaining :	$80,000
Jaroslav Chmelar	$80,000 (6)
Salary Remaining :	$80,000
Trevor Kuntar	$80,000 (6)
Salary Remaining :	$80,000
Ty Murchison	$80,000 (6)
Salary Remaining :	$80,000
Erik Portillo	$80,000 (4)
Salary Remaining :	$80,000
Ryan Johnson	$77,500 (1)
Salary Remaining :	$77,500
Victor Soderstrom	$77,500 (3)
Salary Remaining :	$77,500
Jacob Bernard-Docker	$77,500 (3)
Salary Remaining :	$77,500
Daniil Tarasov	$77,500 (3)
Salary Remaining :	$77,500
Daemon Hunt	$77,500 (1)
Salary Remaining :	$77,500
Akil Thomas	$77,500 (1)
Salary Remaining :	$77,500
Total Farm Players	30
Salary Commitment
Year 52 : $3,070,000
Year 53 : $2,427,500
Year 54 : $2,427,500
Year 55 : $2,075,000
Salary Average Commitment
Year 52 : $3,070,000
Year 53 : $2,427,500
Year 54 : $2,427,500
Year 55 : $2,075,000

San Jose Hydrofish

Arena Capacity - Ticket Price Attendance - %
Arena Name	San Jose Arena
Level 1:	7000 - $145 - 0 - 0.00%
Level 2:	6000 - $115 - 0 - 0.00%
Level 3:	3000 - $90 - 0 - 0.00%
Level 4:	5000 - $75 - 0 - 0.00%
Luxury :	2000 - $250 - 0 - 0.00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $80 - 0 - 0.00%
Farm Level 2:	1000 - $20 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$86,050,000
Farm Players Total Salaries	$1,072,500
Coaches Total Salaries	$6,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	110
Pro Expenses Per Days	$818,636
Pro Estimated Expenses	$90,049,960
Farm Remaining Season Days	108
Farm Expenses Per Days	$28,449
Farm Estimated Expenses	$3,072,492
Estimated Season Expenses	$93,122,452
Season Salary Cap	$86,050,000
Estimate Under Maximum Salary Cap of $102,000,000	$15,950,000
Estimate Over Minimum Salary Cap of $73,000,000	$13,050,000
Current Bank Account	$36,644,448
Projected Bank Account	($56,478,004)

Pro Players Salaries
Mikko Rantanen	$11,000,000 (5)
-Salary Remaining :	$11,000,000
Filip Forsberg	$8,500,000 (2)
-Salary Remaining :	$8,500,000
Charlie McAvoy	$8,500,000 (1)
-Salary Remaining :	$8,500,000
Rasmus Andersson	$8,000,000 (5)
-Salary Remaining :	$8,000,000
Jordan Binnington	$6,000,000 (3)
-Salary Remaining :	$6,000,000
Timo Meier	$6,000,000 (2)
-Salary Remaining :	$6,000,000
Brett Pesce	$5,200,000 (4)
-Salary Remaining :	$5,200,000
J.J. Moser	$5,000,000 (5)
-Salary Remaining :	$5,000,000
Marco Rossi	$5,000,000 (5)
-Salary Remaining :	$5,000,000
Chris Tanev	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Jake DeBrusk	$3,750,000 (3)
-Salary Remaining :	$3,750,000
Brock Boeser	$3,500,000 (4)
-Salary Remaining :	$3,500,000
Vladislav Namestnikov	$2,100,000 (2)
-Salary Remaining :	$2,100,000
Nick Foligno	$1,650,000 (5)
-Salary Remaining :	$1,650,000
Jordan Martinook	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Ryan Poehling	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Logan Stanley	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Zach Aston-Reese	$1,200,000 (2)
-Salary Remaining :	$1,200,000
Pavol Regenda	$1,100,000 (2)
-Salary Remaining :	$1,100,000
Jake Allen	$1,050,000 (1)
-Salary Remaining :	$1,050,000
Total Pro Players	20
Salary Commitment
Year 52 : $86,050,000
Year 53 : $71,000,000
Year 54 : $49,100,000
Year 55 : $39,350,000
Salary Average Commitment
Year 52 : $86,050,000
Year 53 : $71,000,000
Year 54 : $49,100,000
Year 55 : $39,350,000
Salary Cap with 1 Way Contract
Year 52 : $86,050,000
Year 53 : $71,000,000
Year 54 : $49,100,000
Year 55 : $39,350,000

Farm Players Salaries
Chris Tierney	$150,000 (1)
Salary Remaining :	$150,000
Devin Shore	$140,000 (1)
Salary Remaining :	$140,000
Ilya Lyubushkin	$110,000 (1)
Salary Remaining :	$110,000
Phillip Di Giuseppe	$100,000 (3)
Salary Remaining :	$100,000
Ondrej Pavel	$100,000 (1)
Salary Remaining :	$100,000
Nikolas Matinpalo	$100,000 (1)
Salary Remaining :	$100,000
Cameron Butler	$100,000 (1)
Salary Remaining :	$100,000
Brian Halonen	$100,000 (1)
Salary Remaining :	$100,000
Devin Cooley	$95,000 (1)
Salary Remaining :	$95,000
P.K. Subban	$77,500 (1)
Salary Remaining :	$77,500
Total Farm Players	10
Salary Commitment
Year 52 : $1,072,500
Year 53 : $100,000
Year 54 : $100,000
Year 55 : $0
Salary Average Commitment
Year 52 : $1,072,500
Year 53 : $100,000
Year 54 : $100,000
Year 55 : $0

Seattle Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Skank-A-Feller Center
Level 1:	7000 - $110 - 0 - 0.00%
Level 2:	6000 - $75 - 0 - 0.00%
Level 3:	3000 - $50 - 0 - 0.00%
Level 4:	5000 - $35 - 0 - 0.00%
Luxury :	2000 - $200 - 0 - 0.00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $40 - 0 - 0.00%
Farm Level 2:	1000 - $20 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$96,250,000
Farm Players Total Salaries	$2,625,000
Coaches Total Salaries	$10,200,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	110
Pro Expenses Per Days	$949,545
Pro Estimated Expenses	$104,449,950
Farm Remaining Season Days	108
Farm Expenses Per Days	$42,824
Farm Estimated Expenses	$4,624,992
Estimated Season Expenses	$109,074,942
Season Salary Cap	$96,250,000
Estimate Under Maximum Salary Cap of $102,000,000	$5,750,000
Estimate Over Minimum Salary Cap of $73,000,000	$23,250,000
Current Bank Account	$68,556,174
Projected Bank Account	($40,518,768)

Pro Players Salaries
Jack Eichel	$10,000,000 (3)
-Salary Remaining :	$10,000,000
Mitch Marner	$9,500,000 (5)
-Salary Remaining :	$9,500,000
Jake Guentzel	$9,000,000 (5)
-Salary Remaining :	$9,000,000
Ilya Sorokin	$8,000,000 (4)
-Salary Remaining :	$8,000,000
Mikhail Sergachev	$7,800,000 (5)
-Salary Remaining :	$7,800,000
Vincent Trocheck	$7,000,000 (4)
-Salary Remaining :	$7,000,000
Shea Theodore	$6,800,000 (4)
-Salary Remaining :	$6,800,000
Jaccob Slavin	$6,200,000 (1)
-Salary Remaining :	$6,200,000
Thomas Harley	$6,000,000 (3)
-Salary Remaining :	$6,000,000
Alexis Lafreniere	$4,500,000 (2)
-Salary Remaining :	$4,500,000
Boone Jenner	$4,500,000 (3)
-Salary Remaining :	$4,500,000
Dawson Mercer	$3,500,000 (2)
-Salary Remaining :	$3,500,000
Kevin Bahl	$3,400,000 (3)
-Salary Remaining :	$3,400,000
Beck Malenstyn	$1,750,000 (1)
-Salary Remaining :	$1,750,000
Nico Sturm	$1,700,000 (3)
-Salary Remaining :	$1,700,000
Jesper Wallstedt	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Morgan Barron	$1,200,000 (2)
-Salary Remaining :	$1,200,000
Steven Lorentz	$1,200,000 (4)
-Salary Remaining :	$1,200,000
Isac Lundestrom	$1,000,000 (4)
-Salary Remaining :	$1,000,000
Mavrik Bourque	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Mason Lohrei	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Total Pro Players	21
Salary Commitment
Year 52 : $96,250,000
Year 53 : $85,100,000
Year 54 : $75,900,000
Year 55 : $50,300,000
Salary Average Commitment
Year 52 : $96,250,000
Year 53 : $85,100,000
Year 54 : $75,900,000
Year 55 : $50,300,000
Salary Cap with 1 Way Contract
Year 52 : $96,250,000
Year 53 : $85,100,000
Year 54 : $75,900,000
Year 55 : $50,300,000

Farm Players Salaries
Charlie Lindgren	$150,000 (5)
Salary Remaining :	$150,000
Derek Forbort	$150,000 (3)
Salary Remaining :	$150,000
Pontus Holmberg	$140,000 (1)
Salary Remaining :	$140,000
Elias Salomonsson	$120,000 (6)
Salary Remaining :	$120,000
Trent Frederic	$100,000 (5)
Salary Remaining :	$100,000
Erik Brannstrom	$100,000 (4)
Salary Remaining :	$100,000
Rasmus Kupari	$97,500 (5)
Salary Remaining :	$97,500
Arthur Kaliyev	$97,500 (5)
Salary Remaining :	$97,500
Jayden Struble	$90,000 (1)
Salary Remaining :	$90,000
Nikolai Kovalenko	$85,000 (5)
Salary Remaining :	$85,000
Arsenii Sergeev	$80,000 (6)
Salary Remaining :	$80,000
Jack LaFontaine	$80,000 (4)
Salary Remaining :	$80,000
Riley Tufte	$80,000 (5)
Salary Remaining :	$80,000
Sampo Ranta	$80,000 (4)
Salary Remaining :	$80,000
Jonathan Gruden	$80,000 (4)
Salary Remaining :	$80,000
Samuel Knazko	$80,000 (4)
Salary Remaining :	$80,000
Shane Bowers	$80,000 (4)
Salary Remaining :	$80,000
Ryan Ufko	$80,000 (4)
Salary Remaining :	$80,000
Dillon Dube	$80,000 (5)
Salary Remaining :	$80,000
Ryan Merkley	$77,500 (2)
Salary Remaining :	$77,500
Vasiliy Ponomarev	$77,500 (1)
Salary Remaining :	$77,500
Egor Sokolov	$77,500 (2)
Salary Remaining :	$77,500
Raphael Lavoie	$77,500 (1)
Salary Remaining :	$77,500
Calen Addison	$77,500 (3)
Salary Remaining :	$77,500
Alex Barre-Boulet	$77,500 (3)
Salary Remaining :	$77,500
Aleksi Heponiemi	$77,500 (2)
Salary Remaining :	$77,500
Tyce Thompson	$77,500 (2)
Salary Remaining :	$77,500
Jaret Anderson-Dolan	$77,500 (1)
Salary Remaining :	$77,500
Nicolas Beaudin	$77,500 (1)
Salary Remaining :	$77,500
Total Farm Players	29
Salary Commitment
Year 52 : $2,625,000
Year 53 : $2,085,000
Year 54 : $1,775,000
Year 55 : $1,470,000
Salary Average Commitment
Year 52 : $2,625,000
Year 53 : $2,085,000
Year 54 : $1,775,000
Year 55 : $1,470,000

St-Johns Desperados

St-Johns Desperados is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	Newfie Center
Level 1:	7000 - $85 - 0 - 0.00%
Level 2:	6000 - $55 - 0 - 0.00%
Level 3:	3000 - $30 - 0 - 0.00%
Level 4:	5000 - $25 - 0 - 0.00%
Luxury :	2000 - $160 - 0 - 0.00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$72,150,000
Farm Players Total Salaries	$3,400,000
Coaches Total Salaries	$10,510,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	110
Pro Expenses Per Days	$746,909
Pro Estimated Expenses	$82,159,990
Farm Remaining Season Days	108
Farm Expenses Per Days	$36,111
Farm Estimated Expenses	$3,899,988
Estimated Season Expenses	$86,059,978
Season Salary Cap	$72,150,000
Estimate Under Maximum Salary Cap of $102,000,000	$29,850,000
Estimate Over Minimum Salary Cap of $73,000,000	-$850,000
Current Bank Account	$95,972,028
Projected Bank Account	$9,912,050

Pro Players Salaries
Quinn Hughes	$8,000,000 (1)
-Salary Remaining :	$8,000,000
Dylan Guenther	$7,000,000 (3)
-Salary Remaining :	$7,000,000
William Eklund	$5,500,000 (1)
-Salary Remaining :	$5,500,000
Nate Schmidt	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Scott Wedgewood	$4,500,000 (4)
-Salary Remaining :	$4,500,000
Connor Brown	$4,500,000 (2)
-Salary Remaining :	$4,500,000
Lawson Crouse	$4,250,000 (5)
-Salary Remaining :	$4,250,000
Matty Beniers	$4,250,000 (4)
-Salary Remaining :	$4,250,000
Andre Burakovsky	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Egor Chinakhov	$3,500,000 (2)
-Salary Remaining :	$3,500,000
Sheldon Dries	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Scott Sabourin	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Kevin Gravel	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Emil Andrae	$2,000,000 (4)
-Salary Remaining :	$2,000,000
Noah Juulsen	$1,250,000 (1)
-Salary Remaining :	$1,250,000
Jacob Fowler	$1,200,000 (6)
-Salary Remaining :	$1,200,000
Cole Hutson	$1,200,000 (6)
-Salary Remaining :	$1,200,000
Ilya Protas	$1,200,000 (6)
-Salary Remaining :	$1,200,000
Theo Lindstein	$1,200,000 (6)
-Salary Remaining :	$1,200,000
Zach Benson	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Gabe Perreault (Out of Payroll)	$1,050,000 (4)
-Salary Remaining :	$1,050,000
Nick Bjugstad	$1,050,000 (1)
-Salary Remaining :	$1,050,000
Arttu Hyry	$875,000 (4)
-Salary Remaining :	$875,000
Jacob Quillan	$800,000 (4)
-Salary Remaining :	$800,000
Justin Sourdif	$775,000 (1)
-Salary Remaining :	$775,000
Total Pro Players	25
Salary Commitment
Year 52 : $73,200,000
Year 53 : $46,525,000
Year 54 : $29,525,000
Year 55 : $22,525,000
Salary Average Commitment
Year 52 : $73,200,000
Year 53 : $46,525,000
Year 54 : $29,525,000
Year 55 : $22,525,000
Salary Cap with 1 Way Contract
Year 52 : $73,200,000
Year 53 : $46,525,000
Year 54 : $29,525,000
Year 55 : $22,525,000

Farm Players Salaries
Evgeny Kuznetsov	$400,000 (1)
Salary Remaining :	$400,000
Jaxson Stauber	$300,000 (1)
Salary Remaining :	$300,000
Colton White	$300,000 (2)
Salary Remaining :	$300,000
Jakob Silfverberg	$300,000 (1)
Salary Remaining :	$300,000
Jan Jenik	$150,000 (1)
Salary Remaining :	$150,000
Max Jones	$125,000 (4)
Salary Remaining :	$125,000
Maxim Tsyplakov	$120,000 (4)
Salary Remaining :	$120,000
Lenni Hameenaho	$120,000 (6)
Salary Remaining :	$120,000
Adam Erne	$110,000 (4)
Salary Remaining :	$110,000
Jack Rathbone	$100,000 (1)
Salary Remaining :	$100,000
Dylan Wells	$100,000 (1)
Salary Remaining :	$100,000
Adam Ruzicka	$100,000 (1)
Salary Remaining :	$100,000
Olle Lycksell	$97,500 (1)
Salary Remaining :	$97,500
Nils Aman	$95,000 (3)
Salary Remaining :	$95,000
Oliver Wahlstrom	$95,000 (3)
Salary Remaining :	$95,000
Alex Belzile	$95,000 (4)
Salary Remaining :	$95,000
Artur Akhtyamov	$95,000 (4)
Salary Remaining :	$95,000
Aydar Suniev	$95,000 (4)
Salary Remaining :	$95,000
Mikael Pyyhtia	$95,000 (3)
Salary Remaining :	$95,000
Avery Hayes	$90,000 (6)
Salary Remaining :	$90,000
Brett Berard	$87,500 (4)
Salary Remaining :	$87,500
Rory Kerins	$85,000 (4)
Salary Remaining :	$85,000
Adam Ginning	$85,000 (3)
Salary Remaining :	$85,000
Jaroslav Halak	$80,000 (1)
Salary Remaining :	$80,000
Ozzy Wiesblatt	$80,000 (4)
Salary Remaining :	$80,000
Adam Raska	$0 (0)
Salary Remaining :	$0
Total Farm Players	26
Salary Commitment
Year 52 : $3,400,000
Year 53 : $1,772,500
Year 54 : $1,472,500
Year 55 : $1,102,500
Salary Average Commitment
Year 52 : $3,400,000
Year 53 : $1,772,500
Year 54 : $1,472,500
Year 55 : $1,102,500

St-Louis Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Enterprise Center
Level 1:	7000 - $100 - 0 - 0.00%
Level 2:	6000 - $65 - 0 - 0.00%
Level 3:	3000 - $35 - 0 - 0.00%
Level 4:	5000 - $25 - 0 - 0.00%
Luxury :	2000 - $200 - 0 - 0.00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$89,600,000
Farm Players Total Salaries	$1,974,000
Coaches Total Salaries	$4,200,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	110
Pro Expenses Per Days	$846,364
Pro Estimated Expenses	$93,100,040
Farm Remaining Season Days	108
Farm Expenses Per Days	$24,759
Farm Estimated Expenses	$2,673,972
Estimated Season Expenses	$95,774,012
Season Salary Cap	$89,600,000
Estimate Under Maximum Salary Cap of $102,000,000	$12,400,000
Estimate Over Minimum Salary Cap of $73,000,000	$16,600,000
Current Bank Account	$31,825,483
Projected Bank Account	($63,948,529)

Pro Players Salaries
Nathan MacKinnon	$13,000,000 (3)
-Salary Remaining :	$13,000,000
Mark Stone	$9,250,000 (4)
-Salary Remaining :	$9,250,000
Elias Lindholm	$7,750,000 (4)
-Salary Remaining :	$7,750,000
Travis Konecny	$6,600,000 (1)
-Salary Remaining :	$6,600,000
Filip Gustavsson	$6,400,000 (3)
-Salary Remaining :	$6,400,000
Ivan Provorov	$6,000,000 (5)
-Salary Remaining :	$6,000,000
Joseph Woll	$6,000,000 (2)
-Salary Remaining :	$6,000,000
Ryan McDonagh	$5,500,000 (1)
-Salary Remaining :	$5,500,000
Aaron Ekblad	$5,250,000 (1)
-Salary Remaining :	$5,250,000
Conor Garland	$4,500,000 (2)
-Salary Remaining :	$4,500,000
Claude Giroux	$4,300,000 (4)
-Salary Remaining :	$4,300,000
Kaiden Guhle	$3,750,000 (4)
-Salary Remaining :	$3,750,000
Nic Dowd	$2,250,000 (3)
-Salary Remaining :	$2,250,000
Eeli Tolvanen	$1,900,000 (2)
-Salary Remaining :	$1,900,000
Conor Timmins	$1,300,000 (2)
-Salary Remaining :	$1,300,000
Emil Lilleberg	$1,250,000 (5)
-Salary Remaining :	$1,250,000
Sean Kuraly	$1,200,000 (5)
-Salary Remaining :	$1,200,000
Tye Kartye	$1,200,000 (4)
-Salary Remaining :	$1,200,000
Philipp Kurashev	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Ty Dellandrea	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Total Pro Players	20
Salary Commitment
Year 52 : $89,600,000
Year 53 : $71,050,000
Year 54 : $56,350,000
Year 55 : $34,700,000
Salary Average Commitment
Year 52 : $89,600,000
Year 53 : $71,050,000
Year 54 : $56,350,000
Year 55 : $34,700,000
Salary Cap with 1 Way Contract
Year 52 : $89,600,000
Year 53 : $71,050,000
Year 54 : $56,350,000
Year 55 : $34,700,000

Farm Players Salaries
Jacob Gaucher	$300,000 (3)
Salary Remaining :	$300,000
Drew Fortescue	$120,000 (6)
Salary Remaining :	$120,000
Danil Zhilkin	$120,000 (6)
Salary Remaining :	$120,000
James Reimer	$110,000 (3)
Salary Remaining :	$110,000
Egor Zamula	$100,000 (2)
Salary Remaining :	$100,000
Fedor Svechkov	$100,000 (4)
Salary Remaining :	$100,000
Cole Schwindt	$84,000 (2)
Salary Remaining :	$84,000
James Malatesta	$82,500 (5)
Salary Remaining :	$82,500
Nick Cicek	$80,000 (4)
Salary Remaining :	$80,000
Victor Mancini	$80,000 (4)
Salary Remaining :	$80,000
Jakub Lauko	$80,000 (4)
Salary Remaining :	$80,000
Damien Giroux	$80,000 (4)
Salary Remaining :	$80,000
Carl Grundstrom	$80,000 (4)
Salary Remaining :	$80,000
Ryan Johansen	$80,000 (3)
Salary Remaining :	$80,000
Hunter Drew	$80,000 (4)
Salary Remaining :	$80,000
Abram Wiebe	$80,000 (3)
Salary Remaining :	$80,000
Kyle MacLean	$80,000 (2)
Salary Remaining :	$80,000
Arshdeep Bains	$80,000 (1)
Salary Remaining :	$80,000
Ethan Del Mastro	$80,000 (1)
Salary Remaining :	$80,000
Carson Meyer (Out of Payroll)	$77,500 (1)
Salary Remaining :	$77,500
Total Farm Players	20
Salary Commitment
Year 52 : $1,974,000
Year 53 : $1,736,500
Year 54 : $1,472,500
Year 55 : $902,500
Salary Average Commitment
Year 52 : $1,974,000
Year 53 : $1,736,500
Year 54 : $1,472,500
Year 55 : $902,500

Toronto Maple Leafs

Toronto Maple Leafs is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	Eagle Palace
Level 1:	6500 - $125 - 0 - 0.00%
Level 2:	5500 - $80 - 0 - 0.00%
Level 3:	3000 - $65 - 0 - 0.00%
Level 4:	5000 - $50 - 0 - 0.00%
Luxury :	1500 - $250 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $45 - 0 - 0.00%
Farm Level 2:	1000 - $25 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$63,825,000
Farm Players Total Salaries	$3,969,500
Coaches Total Salaries	$7,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	110
Pro Expenses Per Days	$625,682
Pro Estimated Expenses	$68,825,020
Farm Remaining Season Days	108
Farm Expenses Per Days	$59,903
Farm Estimated Expenses	$6,469,524
Estimated Season Expenses	$75,294,544
Season Salary Cap	$61,325,000
Estimate Under Maximum Salary Cap of $102,000,000	$40,675,000
Estimate Over Minimum Salary Cap of $73,000,000	-$11,675,000
Current Bank Account	$106,924,085
Projected Bank Account	$31,629,541

Pro Players Salaries
Andrew Mangiapane	$8,000,000 (5)
-Salary Remaining :	$8,000,000
Ryan Strome	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Caleb Jones	$5,000,000 (5)
-Salary Remaining :	$5,000,000
Scott Mayfield	$5,000,000 (5)
-Salary Remaining :	$5,000,000
Thomas Novak	$3,500,000 (5)
-Salary Remaining :	$3,500,000
Matt Grzelcyk	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Anthony Duclair	$3,500,000 (4)
-Salary Remaining :	$3,500,000
Jeff Skinner	$3,000,000 (5)
-Salary Remaining :	$3,000,000
Robby Fabbri	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Olli Maatta	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Yegor Sharangovich	$2,500,000 (5)
-Salary Remaining :	$2,500,000
Alexandre Texier	$2,500,000 (4)
-Salary Remaining :	$2,500,000
Blake Lizotte	$2,500,000 (4)
-Salary Remaining :	$2,500,000
Michael Rasmussen (Out of Payroll)	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Jonathan Quick	$2,000,000 (5)
-Salary Remaining :	$2,000,000
Filip Chytil	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Kasperi Kapanen	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Samuel Ersson	$1,400,000 (2)
-Salary Remaining :	$1,400,000
Jordan Oesterle	$1,050,000 (1)
-Salary Remaining :	$1,050,000
Daniil Miromanov	$900,000 (2)
-Salary Remaining :	$900,000
Miles Wood	$900,000 (3)
-Salary Remaining :	$900,000
Matthew Kessel	$800,000 (3)
-Salary Remaining :	$800,000
Joel Kiviranta	$775,000 (1)
-Salary Remaining :	$775,000
Total Pro Players	23
Salary Commitment
Year 52 : $63,825,000
Year 53 : $47,000,000
Year 54 : $42,200,000
Year 55 : $37,500,000
Salary Average Commitment
Year 52 : $63,825,000
Year 53 : $47,000,000
Year 54 : $42,200,000
Year 55 : $37,500,000
Salary Cap with 1 Way Contract
Year 52 : $63,825,000
Year 53 : $47,000,000
Year 54 : $42,200,000
Year 55 : $37,500,000

Farm Players Salaries
Emil Bemstrom	$800,000 (2)
Salary Remaining :	$800,000
John Hayden	$800,000 (2)
Salary Remaining :	$800,000
Eric Comrie	$250,000 (1)
Salary Remaining :	$250,000
Valtteri Puustinen	$150,000 (5)
Salary Remaining :	$150,000
David Spacek	$100,000 (6)
Salary Remaining :	$100,000
Jon Merrill	$99,500 (3)
Salary Remaining :	$99,500
Joel Blomqvist	$97,500 (3)
Salary Remaining :	$97,500
Michael Dipietro	$90,000 (4)
Salary Remaining :	$90,000
Mattias Norlinder	$90,000 (1)
Salary Remaining :	$90,000
Jesse Ylonen	$90,000 (3)
Salary Remaining :	$90,000
Chase Bradley	$90,000 (4)
Salary Remaining :	$90,000
Hunter McKown	$90,000 (4)
Salary Remaining :	$90,000
Sam Morton	$90,000 (4)
Salary Remaining :	$90,000
Ryan Tverberg	$90,000 (6)
Salary Remaining :	$90,000
Alexander Nylander	$90,000 (3)
Salary Remaining :	$90,000
Hugo Alnefelt	$85,000 (2)
Salary Remaining :	$85,000
Nicolas Aube-Kubel	$85,000 (4)
Salary Remaining :	$85,000
Lucas Condotta	$80,000 (4)
Salary Remaining :	$80,000
Filip Roos	$80,000 (4)
Salary Remaining :	$80,000
Mitchell Chaffee	$80,000 (2)
Salary Remaining :	$80,000
Jacob Moverare	$77,500 (2)
Salary Remaining :	$77,500
Ryan Reaves	$77,500 (1)
Salary Remaining :	$77,500
Fredrik Karlstrom	$77,500 (2)
Salary Remaining :	$77,500
Brandon Gignac	$77,500 (1)
Salary Remaining :	$77,500
Justin Richards	$77,500 (1)
Salary Remaining :	$77,500
William Lagesson	$77,500 (1)
Salary Remaining :	$77,500
German Rubtsov	$77,500 (1)
Salary Remaining :	$77,500
Total Farm Players	27
Salary Commitment
Year 52 : $3,969,500
Year 53 : $3,242,000
Year 54 : $1,322,000
Year 55 : $945,000
Salary Average Commitment
Year 52 : $3,969,500
Year 53 : $3,242,000
Year 54 : $1,322,000
Year 55 : $945,000

Vancouver Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	General Motors Place
Level 1:	7000 - $145 - 0 - 0.00%
Level 2:	6000 - $115 - 0 - 0.00%
Level 3:	3000 - $90 - 0 - 0.00%
Level 4:	5000 - $75 - 0 - 0.00%
Luxury :	2000 - $250 - 0 - 0.00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $80 - 0 - 0.00%
Farm Level 2:	1000 - $30 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$93,770,000
Farm Players Total Salaries	$3,016,000
Coaches Total Salaries	$8,750,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	110
Pro Expenses Per Days	$897,909
Pro Estimated Expenses	$98,769,990
Farm Remaining Season Days	108
Farm Expenses Per Days	$62,648
Farm Estimated Expenses	$6,765,984
Estimated Season Expenses	$105,535,974
Season Salary Cap	$86,670,000
Estimate Under Maximum Salary Cap of $102,000,000	$15,330,000
Estimate Over Minimum Salary Cap of $73,000,000	$13,670,000
Current Bank Account	$82,870,481
Projected Bank Account	($22,665,493)

Pro Players Salaries
Erik Karlsson	$8,500,000 (1)
-Salary Remaining :	$8,500,000
Nico Hischier	$7,500,000 (2)
-Salary Remaining :	$7,500,000
Zach Hyman (Out of Payroll)	$7,100,000 (5)
-Salary Remaining :	$7,100,000
Carter Verhaeghe	$6,000,000 (4)
-Salary Remaining :	$6,000,000
Alex DeBrincat	$6,000,000 (1)
-Salary Remaining :	$6,000,000
Nazem Kadri	$6,000,000 (3)
-Salary Remaining :	$6,000,000
Seth Jones	$6,000,000 (4)
-Salary Remaining :	$6,000,000
Jacob Markstrom	$5,500,000 (3)
-Salary Remaining :	$5,500,000
Bryan Rust	$5,200,000 (1)
-Salary Remaining :	$5,200,000
Jonas Brodin	$5,000,000 (5)
-Salary Remaining :	$5,000,000
John Marino	$4,500,000 (5)
-Salary Remaining :	$4,500,000
Adam Larsson	$4,500,000 (5)
-Salary Remaining :	$4,500,000
Jake McCabe	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Jason Zucker	$4,000,000 (3)
-Salary Remaining :	$4,000,000
Mikael Backlund	$3,500,000 (2)
-Salary Remaining :	$3,500,000
Brian Dumoulin	$3,000,000 (5)
-Salary Remaining :	$3,000,000
Alex Nedeljkovic	$2,800,000 (4)
-Salary Remaining :	$2,800,000
Mark Jankowski	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Barclay Goodrow	$1,250,000 (2)
-Salary Remaining :	$1,250,000
Noah Laba	$1,100,000 (6)
-Salary Remaining :	$1,100,000
Brendan Gaunce	$820,000 (3)
-Salary Remaining :	$820,000
Total Pro Players	21
Salary Commitment
Year 52 : $93,770,000
Year 53 : $72,570,000
Year 54 : $56,320,000
Year 55 : $40,000,000
Salary Average Commitment
Year 52 : $93,770,000
Year 53 : $72,570,000
Year 54 : $56,320,000
Year 55 : $40,000,000
Salary Cap with 1 Way Contract
Year 52 : $93,770,000
Year 53 : $72,570,000
Year 54 : $56,320,000
Year 55 : $40,000,000

Farm Players Salaries
Max Sasson	$300,000 (3)
Salary Remaining :	$300,000
Uvis Balinskis	$175,100 (1)
Salary Remaining :	$175,100
Sonny Milano	$150,000 (2)
Salary Remaining :	$150,000
Garnet Hathaway	$150,000 (4)
Salary Remaining :	$150,000
Lars Eller	$150,000 (2)
Salary Remaining :	$150,000
Josh Brown	$130,100 (3)
Salary Remaining :	$130,100
Travis Mitchell	$125,100 (5)
Salary Remaining :	$125,100
Matt Tomkins	$100,000 (2)
Salary Remaining :	$100,000
Ian Mitchell	$100,000 (2)
Salary Remaining :	$100,000
Philip Kemp	$95,100 (2)
Salary Remaining :	$95,100
Nathan Clurman	$85,100 (3)
Salary Remaining :	$85,100
Wyatt Aamodt	$85,100 (3)
Salary Remaining :	$85,100
Noah Philp	$85,100 (3)
Salary Remaining :	$85,100
Parker Ford	$85,100 (3)
Salary Remaining :	$85,100
Taylor Ward	$85,100 (3)
Salary Remaining :	$85,100
Daniel Sprong	$85,100 (3)
Salary Remaining :	$85,100
Cameron Crotty	$85,000 (4)
Salary Remaining :	$85,000
Juuso Parssinen	$85,000 (5)
Salary Remaining :	$85,000
Connor Mackey	$80,000 (4)
Salary Remaining :	$80,000
Josh Dunne	$80,000 (5)
Salary Remaining :	$80,000
Victor Ostman	$80,000 (4)
Salary Remaining :	$80,000
Walker Duehr	$77,500 (2)
Salary Remaining :	$77,500
Brandon Biro	$77,500 (2)
Salary Remaining :	$77,500
Zachary Hayes	$77,500 (2)
Salary Remaining :	$77,500
Keaton Middleton	$77,500 (3)
Salary Remaining :	$77,500
Cole Guttman	$77,500 (4)
Salary Remaining :	$77,500
Reese Johnson	$77,500 (3)
Salary Remaining :	$77,500
Jason Polin	$77,500 (1)
Salary Remaining :	$77,500
Olle Eriksson Ek	$77,500 (4)
Salary Remaining :	$77,500
Total Farm Players	29
Salary Commitment
Year 52 : $3,016,000
Year 53 : $2,763,400
Year 54 : $1,935,800
Year 55 : $840,100
Salary Average Commitment
Year 52 : $3,016,000
Year 53 : $2,763,400
Year 54 : $1,935,800
Year 55 : $840,100

Washington Budweiser

Washington Budweiser is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	Washington Arena
Level 1:	7000 - $130 - 0 - 0.00%
Level 2:	6000 - $100 - 0 - 0.00%
Level 3:	3000 - $75 - 0 - 0.00%
Level 4:	5000 - $55 - 0 - 0.00%
Luxury :	2000 - $230 - 0 - 0.00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $65 - 0 - 0.00%
Farm Level 2:	1000 - $25 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$102,350,000
Farm Players Total Salaries	$1,132,500
Coaches Total Salaries	$8,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	110
Pro Expenses Per Days	$985,000
Pro Estimated Expenses	$108,350,000
Farm Remaining Season Days	108
Farm Expenses Per Days	$29,005
Farm Estimated Expenses	$3,132,540
Estimated Season Expenses	$111,482,540
Season Salary Cap	$102,350,000
Estimate Under Maximum Salary Cap of $102,000,000	-$350,000
Estimate Over Minimum Salary Cap of $73,000,000	$29,350,000
Current Bank Account	$55,861,442
Projected Bank Account	($55,621,098)

Pro Players Salaries
Connor McDavid	$13,000,000 (1)
-Salary Remaining :	$13,000,000
William Nylander	$10,000,000 (1)
-Salary Remaining :	$10,000,000
Mark Scheifele	$9,600,000 (5)
-Salary Remaining :	$9,600,000
Jack Hughes	$9,000,000 (1)
-Salary Remaining :	$9,000,000
John Carlson	$7,700,000 (4)
-Salary Remaining :	$7,700,000
Darren Raddysh	$7,000,000 (3)
-Salary Remaining :	$7,000,000
Esa Lindell	$6,000,000 (5)
-Salary Remaining :	$6,000,000
Alexander Wennberg	$4,750,000 (5)
-Salary Remaining :	$4,750,000
Ryan Hartman	$4,200,000 (1)
-Salary Remaining :	$4,200,000
Adin Hill	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Tyler Seguin	$3,500,000 (3)
-Salary Remaining :	$3,500,000
John Klingberg	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Luke Evangelista	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Thatcher Demko	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Will Cuylle	$2,800,000 (4)
-Salary Remaining :	$2,800,000
Mattias Samuelsson	$2,700,000 (1)
-Salary Remaining :	$2,700,000
Scott Laughton	$2,500,000 (5)
-Salary Remaining :	$2,500,000
Niko Mikkola	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Drew O'Connor	$1,600,000 (1)
-Salary Remaining :	$1,600,000
Luke Schenn	$1,500,000 (3)
-Salary Remaining :	$1,500,000
James van Riemsdyk	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Total Pro Players	21
Salary Commitment
Year 52 : $102,350,000
Year 53 : $55,350,000
Year 54 : $45,350,000
Year 55 : $33,350,000
Salary Average Commitment
Year 52 : $102,350,000
Year 53 : $55,350,000
Year 54 : $45,350,000
Year 55 : $33,350,000
Salary Cap with 1 Way Contract
Year 52 : $102,350,000
Year 53 : $55,350,000
Year 54 : $45,350,000
Year 55 : $33,350,000

Farm Players Salaries
Brandon Bussi	$120,000 (6)
Salary Remaining :	$120,000
Braeden Bowman	$120,000 (6)
Salary Remaining :	$120,000
Ville Koivunen	$120,000 (3)
Salary Remaining :	$120,000
Joel Hanley	$105,000 (1)
Salary Remaining :	$105,000
Gustav Lindstrom	$100,000 (1)
Salary Remaining :	$100,000
Derek Ryan	$90,000 (1)
Salary Remaining :	$90,000
Jonathan Dahlen	$90,000 (2)
Salary Remaining :	$90,000
Mikhail Vorobyev	$77,500 (1)
Salary Remaining :	$77,500
Max Veronneau	$77,500 (1)
Salary Remaining :	$77,500
Brett Seney	$77,500 (2)
Salary Remaining :	$77,500
Blake Hillman	$77,500 (1)
Salary Remaining :	$77,500
Mitchell Stephens	$77,500 (3)
Salary Remaining :	$77,500
Total Farm Players	12
Salary Commitment
Year 52 : $1,132,500
Year 53 : $605,000
Year 54 : $437,500
Year 55 : $240,000
Salary Average Commitment
Year 52 : $1,132,500
Year 53 : $605,000
Year 54 : $437,500
Year 55 : $240,000

Winnipeg Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Winnipeg Arena
Level 1:	7000 - $100 - 0 - 0.00%
Level 2:	6000 - $60 - 0 - 0.00%
Level 3:	3000 - $35 - 0 - 0.00%
Level 4:	5000 - $20 - 0 - 0.00%
Luxury :	2000 - $200 - 0 - 0.00%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$81,650,000
Farm Players Total Salaries	$942,500
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	110
Pro Expenses Per Days	$751,364
Pro Estimated Expenses	$82,650,040
Farm Remaining Season Days	108
Farm Expenses Per Days	$13,356
Farm Estimated Expenses	$1,442,448
Estimated Season Expenses	$84,092,488
Season Salary Cap	$81,650,000
Estimate Under Maximum Salary Cap of $102,000,000	$20,350,000
Estimate Over Minimum Salary Cap of $73,000,000	$8,650,000
Current Bank Account	$92,223,325
Projected Bank Account	$8,130,837

Pro Players Salaries
Steven Stamkos	$8,000,000 (2)
-Salary Remaining :	$8,000,000
Brock Nelson	$7,000,000 (2)
-Salary Remaining :	$7,000,000
Jared Spurgeon	$6,000,000 (3)
-Salary Remaining :	$6,000,000
Pavel Buchnevich	$6,000,000 (4)
-Salary Remaining :	$6,000,000
Joey Daccord	$5,500,000 (3)
-Salary Remaining :	$5,500,000
Brayden Schenn	$5,500,000 (4)
-Salary Remaining :	$5,500,000
Brad Marchand	$5,500,000 (2)
-Salary Remaining :	$5,500,000
Mats Zuccarello	$5,250,000 (2)
-Salary Remaining :	$5,250,000
Kris Letang	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Brenden Dillon	$3,800,000 (2)
-Salary Remaining :	$3,800,000
Radko Gudas	$3,500,000 (4)
-Salary Remaining :	$3,500,000
Sean Durzi	$3,500,000 (3)
-Salary Remaining :	$3,500,000
Jack Roslovic	$3,500,000 (5)
-Salary Remaining :	$3,500,000
Max Domi	$3,250,000 (3)
-Salary Remaining :	$3,250,000
Nikita Zadorov	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Luke Kunin	$2,100,000 (2)
-Salary Remaining :	$2,100,000
Alex Lyon	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Jonathan Toews	$2,000,000 (3)
-Salary Remaining :	$2,000,000
Zach Bogosian	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Marcus Johansson	$1,050,000 (1)
-Salary Remaining :	$1,050,000
Total Pro Players	20
Salary Commitment
Year 52 : $81,650,000
Year 53 : $74,400,000
Year 54 : $38,750,000
Year 55 : $18,500,000
Salary Average Commitment
Year 52 : $81,650,000
Year 53 : $74,400,000
Year 54 : $38,750,000
Year 55 : $18,500,000
Salary Cap with 1 Way Contract
Year 52 : $81,650,000
Year 53 : $74,400,000
Year 54 : $38,750,000
Year 55 : $18,500,000

Farm Players Salaries
Brandon Tanev	$250,000 (1)
Salary Remaining :	$250,000
Tanner Pearson	$200,000 (2)
Salary Remaining :	$200,000
Tyson Barrie	$125,000 (1)
Salary Remaining :	$125,000
Mattias Janmark	$110,000 (5)
Salary Remaining :	$110,000
Rodrigo Abols	$95,000 (4)
Salary Remaining :	$95,000
Marc Del Gaizo	$85,000 (1)
Salary Remaining :	$85,000
Andreas Englund	$77,500 (1)
Salary Remaining :	$77,500
Total Farm Players	7
Salary Commitment
Year 52 : $942,500
Year 53 : $405,000
Year 54 : $205,000
Year 55 : $205,000
Salary Average Commitment
Year 52 : $942,500
Year 53 : $405,000
Year 54 : $205,000
Year 55 : $205,000

Team	Current Fund	Season Salary Cap	Under Maximum of $102,000,000 Available Cap Space	Over Minimum of $73,000,000	Pro Players	Farm Players	Total Players
Anaheim Icehawks	$202,276,529	$38,875,000	$63,125,000	-$34,125,000	25	27	52
Atlanta Supra	$105,033,782	$91,550,000	$10,450,000	$18,550,000	23	14	37
Boston Bruins	$177,795,632	$67,550,000	$34,450,000	-$5,450,000	21	13	34
Calgary Red Bull	$44,184,994	$86,800,000	$15,200,000	$13,800,000	21	23	44
Chicago Blackhawks	$38,500,168	$95,850,000	$6,150,000	$22,850,000	21	29	50
Cleveland Bulldogs	$124,455,452	$78,150,000	$23,850,000	$5,150,000	23	25	48
Colorado Zipper	$93,342,349	$37,075,000	$64,925,000	-$35,925,000	21	24	45
Dallas Storm	$129,394,170	$58,350,000	$43,650,000	-$14,650,000	24	12	36
Detroit Red Wings	$125,957,457	$96,150,000	$5,850,000	$23,150,000	23	17	40
Edmonton Oilers	$141,666,536	$98,025,000	$3,975,000	$25,025,000	24	8	32
Halifax Thunder	$62,650,785	$90,650,000	$11,350,000	$17,650,000	23	20	43
Hamilton Tigers	$97,874,992	$92,100,000	$9,900,000	$19,100,000	23	11	34
Houston Supernova	$94,979,755	$94,250,000	$7,750,000	$21,250,000	20	11	31
London Spartiates	$66,064,226	$35,355,000	$66,645,000	-$37,645,000	22	21	43
Los Angeles Kings	$91,109,584	$60,375,000	$41,625,000	-$12,625,000	21	28	49
Miami Heat	$105,179,839	$92,700,000	$9,300,000	$19,700,000	20	12	32
Moncton Wildcats	$129,662,351	$86,925,000	$15,075,000	$13,925,000	23	12	35
Montreal Canadiens	$42,867,656	$81,450,000	$20,550,000	$8,450,000	24	18	42
New York Rangers	$158,064,199	$89,850,000	$12,150,000	$16,850,000	25	29	54
Nunavut Mystery	$141,786,225	$74,775,000	$27,225,000	$1,775,000	25	14	39
Ottawa Lumberjacks	$117,236,194	$98,291,667	$3,708,333	$25,291,667	23	26	49
Quebec Nordiques	$73,703,585	$98,050,000	$3,950,000	$25,050,000	20	30	50
Regina Pats	$38,426,960	$94,575,000	$7,425,000	$21,575,000	20	30	50
San Jose Hydrofish	$36,644,448	$86,050,000	$15,950,000	$13,050,000	20	10	30
Seattle Kraken	$68,556,174	$96,250,000	$5,750,000	$23,250,000	21	29	50
St-Johns Desperados	$95,972,028	$72,150,000	$29,850,000	-$850,000	25	26	51
St-Louis Blues	$31,825,483	$89,600,000	$12,400,000	$16,600,000	20	20	40
Toronto Maple Leafs	$106,924,085	$61,325,000	$40,675,000	-$11,675,000	23	27	50
Vancouver Knights	$82,870,481	$86,670,000	$15,330,000	$13,670,000	21	29	50
Washington Budweiser	$55,861,442	$102,350,000	-$350,000	$29,350,000	21	12	33
Winnipeg Jets	$92,223,325	$81,650,000	$20,350,000	$8,650,000	20	7	27

Anaheim Icehawks is over or under the salary cap!

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Boston Bruins is over or under the salary cap!

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Colorado Zipper is over or under the salary cap!

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Dallas Storm is over or under the salary cap!

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

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 - %