Association Québécoise de Hockey Simulé

Arena Capacity - Ticket Price Attendance - %
Arena Name	Qualcomm Center
Level 1:	7000 - $110 - 6 638 - 94,82%
Level 2:	6000 - $70 - 5 651 - 94,19%
Level 3:	3000 - $35 - 2 934 - 97,81%
Level 4:	5000 - $28 - 4 871 - 97,42%
Luxury :	2000 - $200 - 1 781 - 89,03%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $35 - 1 989 - 99,45%
Farm Level 2:	1000 - $15 - 998 - 99,76%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	21 875 - 95,11%
Average Income per Game	$2,237,218
Year to Date Revenue	$44,744,362
Farm
Home Games Left	20
Average Attendance - %	2 987 - 99,55%
Average Income per Game	$101,494
Year to Date Revenue	$2,131,380
Expense
Pro Players Total Salaries	$54,225,000
Farm Players Total Salaries	$1,182,500
Coaches Total Salaries	$8,700,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$29,465,224
Farm Year To Date Expenses	$895,911
Pro Salary Cap To Date	$26,329,099
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$46,981,580
Farm Estimated Season Revenue	$2,029,886
Pro Remaining Season Days	59
Pro Expenses Per Days	$565,682
Pro Estimated Expenses	$33,375,238
Farm Remaining Season Days	57
Farm Expenses Per Days	$17,431
Farm Estimated Expenses	$993,567
Estimated Season Expenses	$34,368,805
Season Salary Cap	$52,450,000
Estimate Under Maximum Salary Cap of $91,000,000	$38,550,000
Estimate Over Minimum Salary Cap of $52,000,000	$450,000
Current Bank Account	$191,475,027
Projected Bank Account	$206,117,688

Pro Players Salaries
Dustin Wolf	$7,500,000 (3)
-Salary Remaining :	$4,022,727
Jeff Carter	$7,000,000 (1)
-Salary Remaining :	$3,754,545
Kevin Gravel	$7,000,000 (1)
-Salary Remaining :	$3,754,545
John Hayden (Out of Payroll)	$6,000,000 (1)
-Salary Remaining :	$3,218,182
Anthony Richard	$6,000,000 (1)
-Salary Remaining :	$3,218,182
Matthew Coronato	$3,000,000 (1)
-Salary Remaining :	$1,609,091
Justin Holl	$2,500,000 (3)
-Salary Remaining :	$1,340,909
Cale Fleury (Out of Payroll)	$1,775,000 (1)
-Salary Remaining :	$952,045
Jack Quinn	$1,750,000 (3)
-Salary Remaining :	$938,636
Paul Cotter	$1,500,000 (2)
-Salary Remaining :	$804,545
Dylan Gambrell	$1,500,000 (5)
-Salary Remaining :	$804,545
David Jiricek	$1,500,000 (5)
-Salary Remaining :	$804,545
Filip Zadina	$1,500,000 (1)
-Salary Remaining :	$804,545
Connor Bedard	$1,200,000 (2)
-Salary Remaining :	$643,636
Curtis Lazar	$1,000,000 (5)
-Salary Remaining :	$536,364
Ilya Solovyov	$1,000,000 (2)
-Salary Remaining :	$536,364
Robert Hagg	$1,000,000 (1)
-Salary Remaining :	$536,364
Shakir Mukhamadullin	$950,000 (2)
-Salary Remaining :	$509,545
Brendan Brisson	$925,000 (2)
-Salary Remaining :	$496,136
Sebastian Cossa	$850,000 (4)
-Salary Remaining :	$455,909
John Ludvig	$850,000 (2)
-Salary Remaining :	$455,909
Anders Bjork	$800,000 (1)
-Salary Remaining :	$429,091
Ales Stezka	$800,000 (4)
-Salary Remaining :	$429,091
Lassi Thomson	$775,000 (1)
-Salary Remaining :	$415,682
Dan Renouf	$775,000 (3)
-Salary Remaining :	$415,682
Nolan Patrick	$775,000 (5)
-Salary Remaining :	$415,682
Total Pro Players	26
Salary Commitment
Year 51 : $60,225,000
Year 52 : $25,375,000
Year 53 : $18,950,000
Year 54 : $6,425,000
Salary Average Commitment
Year 51 : $60,175,000
Year 52 : $25,350,000
Year 53 : $18,925,000
Year 54 : $6,400,000
Salary Cap with 1 Way Contract
Year 51 : $60,225,000
Year 52 : $25,375,000
Year 53 : $18,950,000
Year 54 : $6,425,000

Farm Players Salaries
Yan Kuznetsov	$180,000 (4)
Salary Remaining :	$95,000
Isak Rosen	$120,000 (2)
Salary Remaining :	$63,333
Stanislav Svozil	$100,000 (5)
Salary Remaining :	$52,778
Olivier Rodrigue	$80,000 (4)
Salary Remaining :	$42,222
Matthew Stienburg	$80,000 (4)
Salary Remaining :	$42,222
Jett Luchanko	$80,000 (4)
Salary Remaining :	$42,222
Michael McNiven	$77,500 (3)
Salary Remaining :	$40,903
Oscar Dansk	$77,500 (5)
Salary Remaining :	$40,903
Josef Korenar	$77,500 (4)
Salary Remaining :	$40,903
Frederik Gauthier	$77,500 (4)
Salary Remaining :	$40,903
Roby Jarventie	$77,500 (2)
Salary Remaining :	$40,903
Nolan Foote	$77,500 (3)
Salary Remaining :	$40,903
Graeme Clarke	$77,500 (2)
Salary Remaining :	$40,903
Total Farm Players	13
Salary Commitment
Year 51 : $1,182,500
Year 52 : $1,182,500
Year 53 : $907,500
Year 54 : $752,500
Salary Average Commitment
Year 51 : $1,175,000
Year 52 : $1,175,000
Year 53 : $900,000
Year 54 : $747,500

Atlanta Supra

Arena Capacity - Ticket Price Attendance - %
Arena Name	Philips Arena
Level 1:	7000 - $120 - 6 500 - 92,86%
Level 2:	6000 - $70 - 5 726 - 95,44%
Level 3:	3000 - $40 - 2 853 - 95,10%
Level 4:	5000 - $25 - 4 921 - 98,41%
Luxury :	2000 - $200 - 1 766 - 88,32%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $40 - 1 997 - 99,85%
Farm Level 2:	1000 - $20 - 979 - 97,87%
Farm Total Capacity :	3000
Income
Home Games Left	22
Average Attendance - %	21 766 - 94,63%
Average Income per Game	$2,302,609
Year to Date Revenue	$43,749,563
Farm
Home Games Left	20
Average Attendance - %	2 976 - 99,19%
Average Income per Game	$119,345
Year to Date Revenue	$2,506,248
Expense
Pro Players Total Salaries	$90,260,000
Farm Players Total Salaries	$1,690,000
Coaches Total Salaries	$8,700,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$45,371,240
Farm Year To Date Expenses	$1,110,339
Pro Salary Cap To Date	$41,230,316
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$50,657,389
Farm Estimated Season Revenue	$2,386,903
Pro Remaining Season Days	59
Pro Expenses Per Days	$893,273
Pro Estimated Expenses	$52,703,107
Farm Remaining Season Days	57
Farm Expenses Per Days	$22,130
Farm Estimated Expenses	$1,261,410
Estimated Season Expenses	$53,964,517
Season Salary Cap	$90,260,000
Estimate Under Maximum Salary Cap of $91,000,000	$740,000
Estimate Over Minimum Salary Cap of $52,000,000	$38,260,000
Current Bank Account	$84,886,117
Projected Bank Account	$83,965,892

Pro Players Salaries
Nikita Kucherov	$12,000,000 (3)
-Salary Remaining :	$6,436,364
Andrei Vasilevskiy	$9,000,000 (2)
-Salary Remaining :	$4,827,273
Lucas Raymond	$8,000,000 (3)
-Salary Remaining :	$4,290,909
Moritz Seider	$7,500,000 (3)
-Salary Remaining :	$4,022,727
Dylan Larkin	$7,000,000 (2)
-Salary Remaining :	$3,754,545
Juraj Slafkovsky	$7,000,000 (5)
-Salary Remaining :	$3,754,545
Erik Cernak	$5,000,000 (4)
-Salary Remaining :	$2,681,818
Evgeni Malkin	$4,750,000 (3)
-Salary Remaining :	$2,547,727
Marcus Pettersson	$3,900,000 (3)
-Salary Remaining :	$2,091,818
Kaiden Guhle	$3,750,000 (5)
-Salary Remaining :	$2,011,364
Pavel Zacha	$3,700,000 (3)
-Salary Remaining :	$1,984,545
Brock Boeser	$3,500,000 (5)
-Salary Remaining :	$1,877,273
Eetu Luostarinen	$3,000,000 (2)
-Salary Remaining :	$1,609,091
Alexander Romanov	$2,850,000 (2)
-Salary Remaining :	$1,528,636
Andrei Kuzmenko	$2,000,000 (5)
-Salary Remaining :	$1,072,727
Zach Whitecloud	$2,000,000 (4)
-Salary Remaining :	$1,072,727
Calvin Pickard	$1,385,000 (1)
-Salary Remaining :	$742,864
Noel Acciari	$1,050,000 (2)
-Salary Remaining :	$563,182
Elmer Soderblom	$1,000,000 (5)
-Salary Remaining :	$536,364
Alexey Toropchenko	$950,000 (3)
-Salary Remaining :	$509,545
John Beecher	$925,000 (2)
-Salary Remaining :	$496,136
Total Pro Players	21
Salary Commitment
Year 51 : $90,260,000
Year 52 : $88,875,000
Year 53 : $65,050,000
Year 54 : $24,250,000
Salary Average Commitment
Year 51 : $90,260,000
Year 52 : $88,875,000
Year 53 : $65,050,000
Year 54 : $24,250,000
Salary Cap with 1 Way Contract
Year 51 : $90,260,000
Year 52 : $88,875,000
Year 53 : $65,050,000
Year 54 : $24,250,000

Farm Players Salaries
Petr Mrazek	$275,000 (1)
Salary Remaining :	$145,139
Ville Husso	$160,000 (4)
Salary Remaining :	$84,444
Dalibor Dvorsky	$100,000 (5)
Salary Remaining :	$52,778
A.J. Greer	$100,000 (1)
Salary Remaining :	$52,778
Marat Khusnutdinov	$92,500 (2)
Salary Remaining :	$48,819
Vladislav Kolyachonok	$90,000 (3)
Salary Remaining :	$47,500
Artemi Kniazev	$85,000 (3)
Salary Remaining :	$44,861
Ty Mueller	$80,000 (5)
Salary Remaining :	$42,222
Skyler Brind'Amour	$80,000 (5)
Salary Remaining :	$42,222
Nikita Prishchepov	$80,000 (5)
Salary Remaining :	$42,222
Nikita Grebenkin	$80,000 (5)
Salary Remaining :	$42,222
Danil Gushchin	$80,000 (5)
Salary Remaining :	$42,222
Evgeny Svechnikov	$77,500 (1)
Salary Remaining :	$40,903
Vladislav Kamenev	$77,500 (3)
Salary Remaining :	$40,903
Ruslan Iskhakov	$77,500 (2)
Salary Remaining :	$40,903
Linus Karlsson	$77,500 (2)
Salary Remaining :	$40,903
Adam Edstrom	$77,500 (2)
Salary Remaining :	$40,903
Total Farm Players	17
Salary Commitment
Year 51 : $1,690,000
Year 52 : $1,237,500
Year 53 : $912,500
Year 54 : $660,000
Salary Average Commitment
Year 51 : $1,687,500
Year 52 : $1,237,500
Year 53 : $912,500
Year 54 : $660,000

Boston Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Fleet Center
Level 1:	7000 - $110 - 6 551 - 93,59%
Level 2:	6000 - $80 - 5 596 - 93,27%
Level 3:	3000 - $50 - 2 780 - 92,68%
Level 4:	5000 - $30 - 4 750 - 94,99%
Luxury :	2000 - $210 - 1 774 - 88,72%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $30 - 2 000 - 100,00%
Farm Level 2:	1000 - $20 - 979 - 97,94%
Farm Total Capacity :	3000
Income
Home Games Left	22
Average Attendance - %	21 452 - 93,27%
Average Income per Game	$2,369,210
Year to Date Revenue	$45,014,983
Farm
Home Games Left	20
Average Attendance - %	2 979 - 99,31%
Average Income per Game	$95,506
Year to Date Revenue	$2,005,632
Expense
Pro Players Total Salaries	$63,750,000
Farm Players Total Salaries	$1,200,000
Coaches Total Salaries	$8,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$32,454,543
Farm Year To Date Expenses	$1,070,964
Pro Salary Cap To Date	$29,045,456
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$52,122,612
Farm Estimated Season Revenue	$1,910,126
Pro Remaining Season Days	59
Pro Expenses Per Days	$643,182
Pro Estimated Expenses	$37,947,738
Farm Remaining Season Days	57
Farm Expenses Per Days	$20,370
Farm Estimated Expenses	$1,161,090
Estimated Season Expenses	$39,108,828
Season Salary Cap	$63,750,000
Estimate Under Maximum Salary Cap of $91,000,000	$27,250,000
Estimate Over Minimum Salary Cap of $52,000,000	$11,750,000
Current Bank Account	$162,358,137
Projected Bank Account	$177,282,047

Pro Players Salaries
Pierre-Luc Dubois	$8,500,000 (4)
-Salary Remaining :	$4,559,091
Alex Tuch	$5,500,000 (1)
-Salary Remaining :	$2,950,000
Alex Killorn	$5,000,000 (4)
-Salary Remaining :	$2,681,818
Nicolas Hague	$5,000,000 (4)
-Salary Remaining :	$2,681,818
Philipp Grubauer	$5,000,000 (2)
-Salary Remaining :	$2,681,818
Stuart Skinner	$4,650,000 (2)
-Salary Remaining :	$2,494,091
Lawson Crouse	$4,000,000 (1)
-Salary Remaining :	$2,145,455
Alexandre Carrier	$3,750,000 (2)
-Salary Remaining :	$2,011,364
Anthony Mantha	$3,000,000 (4)
-Salary Remaining :	$1,609,091
Nicolas Roy	$3,000,000 (5)
-Salary Remaining :	$1,609,091
Mathieu Joseph	$2,950,000 (5)
-Salary Remaining :	$1,582,273
Anthony Beauvillier	$2,500,000 (1)
-Salary Remaining :	$1,340,909
Vincent Desharnais	$2,000,000 (5)
-Salary Remaining :	$1,072,727
Louis Crevier	$1,800,000 (5)
-Salary Remaining :	$965,455
Simon Benoit	$1,250,000 (4)
-Salary Remaining :	$670,455
Nicolas Deslauriers	$1,000,000 (3)
-Salary Remaining :	$536,364
Joe Veleno	$900,000 (4)
-Salary Remaining :	$482,727
Pierre-Olivier Joseph	$800,000 (4)
-Salary Remaining :	$429,091
Jesse Puljujarvi	$800,000 (1)
-Salary Remaining :	$429,091
William Carrier	$800,000 (3)
-Salary Remaining :	$429,091
Samuel Bolduc	$775,000 (5)
-Salary Remaining :	$415,682
Jakob Pelletier	$775,000 (5)
-Salary Remaining :	$415,682
Total Pro Players	22
Salary Commitment
Year 51 : $63,750,000
Year 52 : $50,950,000
Year 53 : $37,550,000
Year 54 : $35,750,000
Salary Average Commitment
Year 51 : $63,750,000
Year 52 : $50,950,000
Year 53 : $37,550,000
Year 54 : $35,750,000
Salary Cap with 1 Way Contract
Year 51 : $63,750,000
Year 52 : $50,950,000
Year 53 : $37,550,000
Year 54 : $35,750,000

Farm Players Salaries
Evander Kane	$300,000 (4)
Salary Remaining :	$158,333
Cayden Primeau	$250,000 (2)
Salary Remaining :	$131,944
Jacob Melanson	$90,000 (5)
Salary Remaining :	$47,500
Joshua Roy	$90,000 (2)
Salary Remaining :	$47,500
Logan Brown	$80,000 (1)
Salary Remaining :	$42,222
Kole Lind	$80,000 (4)
Salary Remaining :	$42,222
Maxime Lajoie	$77,500 (5)
Salary Remaining :	$40,903
Max Comtois	$77,500 (5)
Salary Remaining :	$40,903
Samuel Poulin	$77,500 (5)
Salary Remaining :	$40,903
Maxence Guenette	$77,500 (5)
Salary Remaining :	$40,903
Total Farm Players	10
Salary Commitment
Year 51 : $1,200,000
Year 52 : $1,120,000
Year 53 : $780,000
Year 54 : $780,000
Salary Average Commitment
Year 51 : $1,200,000
Year 52 : $1,120,000
Year 53 : $780,000
Year 54 : $780,000

Calgary Red Bull

Arena Capacity - Ticket Price Attendance - %
Arena Name	Vodka Red Bull Center
Level 1:	7000 - $100 - 6 744 - 96,34%
Level 2:	6000 - $65 - 5 572 - 92,87%
Level 3:	3000 - $40 - 2 926 - 97,53%
Level 4:	5000 - $30 - 4 704 - 94,08%
Luxury :	2000 - $170 - 1 811 - 90,54%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $38 - 1 991 - 99,55%
Farm Level 2:	1000 - $18 - 990 - 99,00%
Farm Total Capacity :	3000
Income
Home Games Left	22
Average Attendance - %	21 757 - 94,59%
Average Income per Game	$2,104,720
Year to Date Revenue	$39,989,671
Farm
Home Games Left	21
Average Attendance - %	2 981 - 99,37%
Average Income per Game	$112,171
Year to Date Revenue	$2,243,426
Expense
Pro Players Total Salaries	$87,225,000
Farm Players Total Salaries	$1,905,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$41,959,541
Farm Year To Date Expenses	$1,340,117
Pro Salary Cap To Date	$40,464,103
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$46,303,830
Farm Estimated Season Revenue	$2,355,597
Pro Remaining Season Days	59
Pro Expenses Per Days	$811,136
Pro Estimated Expenses	$47,857,024
Farm Remaining Season Days	57
Farm Expenses Per Days	$26,898
Farm Estimated Expenses	$1,533,186
Estimated Season Expenses	$49,390,210
Season Salary Cap	$87,225,000
Estimate Under Maximum Salary Cap of $91,000,000	$3,775,000
Estimate Over Minimum Salary Cap of $52,000,000	$35,225,000
Current Bank Account	$17,568,723
Projected Bank Account	$16,837,940

Pro Players Salaries
Artemi Panarin	$12,000,000 (3)
-Salary Remaining :	$6,436,364
Aleksander Barkov	$10,000,000 (2)
-Salary Remaining :	$5,363,636
Kyle Connor	$10,000,000 (3)
-Salary Remaining :	$5,363,636
Clayton Keller	$7,750,000 (1)
-Salary Remaining :	$4,156,818
Logan Thompson	$6,000,000 (4)
-Salary Remaining :	$3,218,182
Chandler Stephenson	$5,000,000 (2)
-Salary Remaining :	$2,681,818
Brady Skjei	$5,000,000 (2)
-Salary Remaining :	$2,681,818
Rasmus Sandin	$4,500,000 (5)
-Salary Remaining :	$2,413,636
Shayne Gostisbehere	$3,500,000 (4)
-Salary Remaining :	$1,877,273
Scott Mayfield	$3,500,000 (1)
-Salary Remaining :	$1,877,273
Nick Paul	$3,200,000 (2)
-Salary Remaining :	$1,716,364
Brent Burns	$3,000,000 (5)
-Salary Remaining :	$1,609,091
Shane Pinto	$2,750,000 (3)
-Salary Remaining :	$1,475,000
Jacob Middleton	$2,500,000 (1)
-Salary Remaining :	$1,340,909
Casey Cizikas	$2,000,000 (2)
-Salary Remaining :	$1,072,727
Anton Forsberg	$2,000,000 (2)
-Salary Remaining :	$1,072,727
Victor Olofsson	$2,000,000 (1)
-Salary Remaining :	$1,072,727
Luca Del Bel Belluz	$900,000 (2)
-Salary Remaining :	$482,727
David Gustafsson	$850,000 (1)
-Salary Remaining :	$455,909
Patrick Brown	$775,000 (2)
-Salary Remaining :	$415,682
Total Pro Players	20
Salary Commitment
Year 51 : $87,225,000
Year 52 : $70,625,000
Year 53 : $41,750,000
Year 54 : $17,000,000
Salary Average Commitment
Year 51 : $87,225,000
Year 52 : $70,625,000
Year 53 : $41,750,000
Year 54 : $17,000,000
Salary Cap with 1 Way Contract
Year 51 : $87,225,000
Year 52 : $70,625,000
Year 53 : $41,750,000
Year 54 : $17,000,000

Farm Players Salaries
Mason Appleton	$250,000 (4)
Salary Remaining :	$131,944
Keegan Kolesar	$150,000 (5)
Salary Remaining :	$79,167
Leevi Merilainen	$85,000 (1)
Salary Remaining :	$44,861
Jack Thompson	$82,500 (2)
Salary Remaining :	$43,542
Jack Johnson	$80,000 (2)
Salary Remaining :	$42,222
James Sheppard	$80,000 (2)
Salary Remaining :	$42,222
Kyle Okposo	$80,000 (2)
Salary Remaining :	$42,222
Scott Perunovich	$80,000 (3)
Salary Remaining :	$42,222
Matt Martin (Out of Payroll)	$80,000 (2)
Salary Remaining :	$42,222
Mike Reilly	$80,000 (4)
Salary Remaining :	$42,222
Jacob Larsson	$80,000 (2)
Salary Remaining :	$42,222
Brandon Halverson	$80,000 (4)
Salary Remaining :	$42,222
Alex Chiasson	$80,000 (2)
Salary Remaining :	$42,222
Austin Czarnik	$77,500 (2)
Salary Remaining :	$40,903
Kaden Fulcher	$77,500 (2)
Salary Remaining :	$40,903
Isaak Phillips	$77,500 (4)
Salary Remaining :	$40,903
Mason Morelli	$77,500 (2)
Salary Remaining :	$40,903
Brinson Pasichnuk	$77,500 (1)
Salary Remaining :	$40,903
Maksim Sushko	$77,500 (2)
Salary Remaining :	$40,903
Justin Dowling	$77,500 (2)
Salary Remaining :	$40,903
Lean Bergmann	$77,500 (2)
Salary Remaining :	$40,903
J.C. Beaudin	$77,500 (2)
Salary Remaining :	$40,903
Total Farm Players	22
Salary Commitment
Year 51 : $1,985,000
Year 52 : $1,822,500
Year 53 : $717,500
Year 54 : $637,500
Salary Average Commitment
Year 51 : $1,985,000
Year 52 : $1,822,500
Year 53 : $717,500
Year 54 : $637,500

Chicago Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Heros Center
Level 1:	7000 - $180 - 3 738 - 53,40%
Level 2:	6000 - $88 - 4 336 - 72,27%
Level 3:	3000 - $47 - 2 820 - 93,99%
Level 4:	5000 - $35 - 4 603 - 92,06%
Luxury :	2000 - $275 - 1 128 - 56,40%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $80 - 2 000 - 100,00%
Farm Level 2:	1000 - $30 - 1 000 - 100,00%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	16 625 - 72,28%
Average Income per Game	$2,155,743
Year to Date Revenue	$43,114,856
Farm
Home Games Left	21
Average Attendance - %	3 000 - 100,00%
Average Income per Game	$228,000
Year to Date Revenue	$4,560,000
Expense
Pro Players Total Salaries	$87,450,000
Farm Players Total Salaries	$3,127,500
Coaches Total Salaries	$10,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$44,406,818
Farm Year To Date Expenses	$1,892,516
Pro Salary Cap To Date	$40,002,278
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$45,270,599
Farm Estimated Season Revenue	$4,788,000
Pro Remaining Season Days	59
Pro Expenses Per Days	$881,364
Pro Estimated Expenses	$52,000,476
Farm Remaining Season Days	57
Farm Expenses Per Days	$38,218
Farm Estimated Expenses	$2,178,426
Estimated Season Expenses	$54,178,902
Season Salary Cap	$87,450,000
Estimate Under Maximum Salary Cap of $91,000,000	$3,550,000
Estimate Over Minimum Salary Cap of $52,000,000	$35,450,000
Current Bank Account	$60,468,704
Projected Bank Account	$56,348,401

Pro Players Salaries
Sebastian Aho	$9,000,000 (5)
-Salary Remaining :	$4,827,273
Adam Fox	$8,750,000 (1)
-Salary Remaining :	$4,693,182
Tim Stutzle	$8,500,000 (4)
-Salary Remaining :	$4,559,091
Igor Shesterkin	$7,000,000 (2)
-Salary Remaining :	$3,754,545
Nikolaj Ehlers	$6,200,000 (2)
-Salary Remaining :	$3,325,455
Gustav Forsling	$5,750,000 (4)
-Salary Remaining :	$3,084,091
Mikael Granlund	$5,100,000 (3)
-Salary Remaining :	$2,735,455
Jonathan Marchessault	$5,000,000 (5)
-Salary Remaining :	$2,681,818
Anton Lundell	$5,000,000 (2)
-Salary Remaining :	$2,681,818
Phillip Danault	$4,750,000 (5)
-Salary Remaining :	$2,547,727
Adam Larsson	$4,500,000 (1)
-Salary Remaining :	$2,413,636
Simon Edvinsson	$3,500,000 (4)
-Salary Remaining :	$1,877,273
Ridly Greig	$3,100,000 (1)
-Salary Remaining :	$1,662,727
Noah Cates	$3,000,000 (3)
-Salary Remaining :	$1,609,091
Lukas Dostal	$2,750,000 (2)
-Salary Remaining :	$1,475,000
Ryan Suter	$1,500,000 (2)
-Salary Remaining :	$804,545
Oliver Ekman-Larsson	$1,050,000 (3)
-Salary Remaining :	$563,182
Danton Heinen	$1,050,000 (3)
-Salary Remaining :	$563,182
Luke Glendening	$1,025,000 (1)
-Salary Remaining :	$549,773
Landon Slaggert	$925,000 (2)
-Salary Remaining :	$496,136
Total Pro Players	20
Salary Commitment
Year 51 : $87,450,000
Year 52 : $70,075,000
Year 53 : $46,700,000
Year 54 : $36,500,000
Salary Average Commitment
Year 51 : $87,450,000
Year 52 : $70,075,000
Year 53 : $46,700,000
Year 54 : $36,500,000
Salary Cap with 1 Way Contract
Year 51 : $87,450,000
Year 52 : $70,075,000
Year 53 : $46,700,000
Year 54 : $36,500,000

Farm Players Salaries
Parker Wotherspoon	$300,000 (5)
Salary Remaining :	$158,333
Luke Evangelista	$300,000 (3)
Salary Remaining :	$158,333
Torey Krug	$225,000 (2)
Salary Remaining :	$118,750
Tanner Jeannot	$200,000 (4)
Salary Remaining :	$105,556
Matt Kiersted	$160,000 (2)
Salary Remaining :	$84,444
Juha Jaaska	$155,000 (4)
Salary Remaining :	$81,806
Brett Leason	$125,000 (3)
Salary Remaining :	$65,972
Philip Tomasino	$120,000 (1)
Salary Remaining :	$63,333
Aku Raty	$107,500 (5)
Salary Remaining :	$56,736
Nikita Alexandrov	$107,500 (5)
Salary Remaining :	$56,736
Craig Smith	$95,000 (2)
Salary Remaining :	$50,139
Ben Meyers	$92,500 (2)
Salary Remaining :	$48,819
Adam Boqvist	$90,000 (5)
Salary Remaining :	$47,500
Gabriel Landeskog	$90,000 (2)
Salary Remaining :	$47,500
Clay Stevenson	$90,000 (5)
Salary Remaining :	$47,500
Kevin Mandolese	$80,000 (5)
Salary Remaining :	$42,222
Nathan Smith	$80,000 (3)
Salary Remaining :	$42,222
Dysin Mayo	$80,000 (3)
Salary Remaining :	$42,222
Aidan McDonough	$80,000 (4)
Salary Remaining :	$42,222
Cole McWard	$80,000 (5)
Salary Remaining :	$42,222
Kyle Capobianco	$80,000 (3)
Salary Remaining :	$42,222
Samuel Laberge	$80,000 (2)
Salary Remaining :	$42,222
Alexander Chmelevski	$77,500 (4)
Salary Remaining :	$40,903
Tanner Laczynski	$77,500 (4)
Salary Remaining :	$40,903
Matthew Phillips	$77,500 (4)
Salary Remaining :	$40,903
Rocco Grimaldi	$77,500 (3)
Salary Remaining :	$40,903
Total Farm Players	26
Salary Commitment
Year 51 : $3,127,500
Year 52 : $3,007,500
Year 53 : $2,265,000
Year 54 : $1,522,500
Salary Average Commitment
Year 51 : $3,127,500
Year 52 : $3,007,500
Year 53 : $2,265,000
Year 54 : $1,522,500

Cleveland Bulldogs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Jacobs ICE
Level 1:	7000 - $100 - 6 558 - 93,69%
Level 2:	6000 - $70 - 5 665 - 94,41%
Level 3:	3000 - $45 - 2 882 - 96,08%
Level 4:	5000 - $30 - 4 799 - 95,98%
Luxury :	2000 - $200 - 1 758 - 87,88%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $35 - 1 991 - 99,54%
Farm Level 2:	1000 - $15 - 998 - 99,84%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	21 662 - 94,18%
Average Income per Game	$2,180,807
Year to Date Revenue	$43,616,146
Farm
Home Games Left	20
Average Attendance - %	2 989 - 99,64%
Average Income per Game	$101,585
Year to Date Revenue	$2,133,282
Expense
Pro Players Total Salaries	$59,175,000
Farm Players Total Salaries	$2,483,667
Coaches Total Salaries	$9,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$32,533,858
Farm Year To Date Expenses	$1,717,284
Pro Salary Cap To Date	$28,824,780
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$45,796,953
Farm Estimated Season Revenue	$2,031,697
Pro Remaining Season Days	59
Pro Expenses Per Days	$610,682
Pro Estimated Expenses	$36,030,238
Farm Remaining Season Days	57
Farm Expenses Per Days	$32,256
Farm Estimated Expenses	$1,838,592
Estimated Season Expenses	$37,868,830
Season Salary Cap	$59,175,000
Estimate Under Maximum Salary Cap of $91,000,000	$31,825,000
Estimate Over Minimum Salary Cap of $52,000,000	$7,175,000
Current Bank Account	$118,502,615
Projected Bank Account	$128,462,435

Pro Players Salaries
Morgan Rielly	$7,000,000 (2)
-Salary Remaining :	$3,754,545
Justin Faulk	$5,500,000 (1)
-Salary Remaining :	$2,950,000
Jackson Blake	$5,000,000 (5)
-Salary Remaining :	$2,681,818
Michael Bunting	$4,750,000 (2)
-Salary Remaining :	$2,547,727
Frederik Andersen (Out of Payroll)	$3,800,000 (4)
-Salary Remaining :	$2,038,182
Reilly Smith	$3,750,000 (3)
-Salary Remaining :	$2,011,364
T.J. Brodie	$3,500,000 (2)
-Salary Remaining :	$1,877,273
Cody Ceci	$3,250,000 (3)
-Salary Remaining :	$1,743,182
Thatcher Demko	$3,000,000 (3)
-Salary Remaining :	$1,609,091
Stefan Noesen	$3,000,000 (3)
-Salary Remaining :	$1,609,091
Cam Talbot	$3,000,000 (3)
-Salary Remaining :	$1,609,091
Mattias Samuelsson (Out of Payroll)	$2,700,000 (2)
-Salary Remaining :	$1,448,182
Michael Amadio	$2,500,000 (3)
-Salary Remaining :	$1,340,909
Ondrej Palat	$2,500,000 (1)
-Salary Remaining :	$1,340,909
Evan Rodrigues	$2,000,000 (2)
-Salary Remaining :	$1,072,727
Eric Robinson	$2,000,000 (5)
-Salary Remaining :	$1,072,727
Ryker Evans	$2,000,000 (3)
-Salary Remaining :	$1,072,727
Kevin Hayes	$1,500,000 (3)
-Salary Remaining :	$804,545
Jack Drury	$1,500,000 (3)
-Salary Remaining :	$804,545
Jake Christiansen	$950,000 (3)
-Salary Remaining :	$509,545
Gage Goncalves	$900,000 (2)
-Salary Remaining :	$482,727
Samuel Helenius	$800,000 (4)
-Salary Remaining :	$429,091
Noah Gregor	$775,000 (1)
-Salary Remaining :	$415,682
Total Pro Players	23
Salary Commitment
Year 51 : $65,675,000
Year 52 : $56,900,000
Year 53 : $36,050,000
Year 54 : $11,600,000
Salary Average Commitment
Year 51 : $65,650,000
Year 52 : $56,900,000
Year 53 : $36,050,000
Year 54 : $11,600,000
Salary Cap with 1 Way Contract
Year 51 : $65,675,000
Year 52 : $56,900,000
Year 53 : $36,050,000
Year 54 : $11,600,000

Farm Players Salaries
Logan Couture	$500,000 (3)
Salary Remaining :	$263,889
Ville Koivunen	$120,000 (4)
Salary Remaining :	$63,333
Matthew Poitras	$100,000 (3)
Salary Remaining :	$52,778
Rafael Harvey-Pinard	$100,000 (3)
Salary Remaining :	$52,778
Kyle Burroughs	$100,000 (2)
Salary Remaining :	$52,778
Brad Lambert	$95,000 (2)
Salary Remaining :	$50,139
Jacob Bryson	$90,000 (3)
Salary Remaining :	$47,500
Zac Jones	$90,000 (2)
Salary Remaining :	$47,500
Niklas Kokko	$90,000 (4)
Salary Remaining :	$47,500
Liam Ohgren	$88,667 (2)
Salary Remaining :	$46,796
Ivan Ivan	$85,000 (4)
Salary Remaining :	$44,861
Andre Lee	$80,000 (4)
Salary Remaining :	$42,222
Jack Ahcan	$80,000 (2)
Salary Remaining :	$42,222
William Lockwood	$80,000 (1)
Salary Remaining :	$42,222
Lane Pederson	$80,000 (4)
Salary Remaining :	$42,222
John Leonard	$80,000 (4)
Salary Remaining :	$42,222
Michael Callahan	$80,000 (3)
Salary Remaining :	$42,222
Matt Luff	$80,000 (3)
Salary Remaining :	$42,222
Adam Beckman	$77,500 (3)
Salary Remaining :	$40,903
Trey Fix-Wolansky	$77,500 (3)
Salary Remaining :	$40,903
Hunter Shepard	$77,500 (2)
Salary Remaining :	$40,903
Cal Foote	$77,500 (3)
Salary Remaining :	$40,903
Joachim Blichfeld	$77,500 (1)
Salary Remaining :	$40,903
Alexander True	$77,500 (2)
Salary Remaining :	$40,903
Total Farm Players	24
Salary Commitment
Year 51 : $2,483,667
Year 52 : $2,326,167
Year 53 : $1,717,500
Year 54 : $535,000
Salary Average Commitment
Year 51 : $2,476,167
Year 52 : $2,321,167
Year 53 : $1,715,000
Year 54 : $535,000

Colorado Zipper

Arena Capacity - Ticket Price Attendance - %
Arena Name	Stomp Center
Level 1:	7000 - $100 - 6 749 - 96,42%
Level 2:	6000 - $60 - 5 735 - 95,58%
Level 3:	3000 - $35 - 2 921 - 97,38%
Level 4:	5000 - $20 - 4 961 - 99,21%
Luxury :	2000 - $200 - 1 779 - 88,97%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $35 - 1 999 - 99,93%
Farm Level 2:	1000 - $15 - 999 - 99,89%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	22 145 - 96,28%
Average Income per Game	$2,049,262
Year to Date Revenue	$40,985,236
Farm
Home Games Left	20
Average Attendance - %	2 997 - 99,91%
Average Income per Game	$101,917
Year to Date Revenue	$2,140,266
Expense
Pro Players Total Salaries	$59,285,000
Farm Players Total Salaries	$2,012,500
Coaches Total Salaries	$10,700,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$33,340,551
Farm Year To Date Expenses	$1,448,888
Pro Salary Cap To Date	$28,067,827
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$43,034,498
Farm Estimated Season Revenue	$2,038,349
Pro Remaining Season Days	59
Pro Expenses Per Days	$629,864
Pro Estimated Expenses	$37,161,976
Farm Remaining Season Days	57
Farm Expenses Per Days	$25,116
Farm Estimated Expenses	$1,431,612
Estimated Season Expenses	$38,593,588
Season Salary Cap	$59,285,000
Estimate Under Maximum Salary Cap of $91,000,000	$31,715,000
Estimate Over Minimum Salary Cap of $52,000,000	$7,285,000
Current Bank Account	$81,105,821
Projected Bank Account	$87,585,080

Pro Players Salaries
Robin Lehner	$10,000,000 (1)
-Salary Remaining :	$5,363,636
Carey Price	$10,000,000 (1)
-Salary Remaining :	$5,363,636
Ryan Graves	$4,000,000 (5)
-Salary Remaining :	$2,145,455
Jake Neighbours	$3,750,000 (3)
-Salary Remaining :	$2,011,364
Tyson Foerster	$3,500,000 (5)
-Salary Remaining :	$1,877,273
Zack MacEwen	$3,000,000 (3)
-Salary Remaining :	$1,609,091
Kirby Dach	$3,000,000 (4)
-Salary Remaining :	$1,609,091
Jamie Drysdale	$3,000,000 (4)
-Salary Remaining :	$1,609,091
Arturs Silovs	$2,800,000 (5)
-Salary Remaining :	$1,501,818
Calvin de Haan	$2,600,000 (4)
-Salary Remaining :	$1,394,545
Michael McLeod	$2,100,000 (5)
-Salary Remaining :	$1,126,364
Matt Rempe	$1,200,000 (5)
-Salary Remaining :	$643,636
Adam Klapka	$1,025,000 (1)
-Salary Remaining :	$549,773
Michael Pezzetta	$1,000,000 (1)
-Salary Remaining :	$536,364
Nathan Bastian	$1,000,000 (5)
-Salary Remaining :	$536,364
Sam Lafferty	$1,000,000 (5)
-Salary Remaining :	$536,364
Jonah Gadjovich	$985,000 (1)
-Salary Remaining :	$528,318
Nick DeSimone	$950,000 (3)
-Salary Remaining :	$509,545
Dylan McIlrath	$950,000 (4)
-Salary Remaining :	$509,545
Brendan Smith	$950,000 (3)
-Salary Remaining :	$509,545
Logan Mailloux	$900,000 (2)
-Salary Remaining :	$482,727
Klim Kostin	$800,000 (1)
-Salary Remaining :	$429,091
Ryan Reaves	$775,000 (2)
-Salary Remaining :	$415,682
Total Pro Players	23
Salary Commitment
Year 51 : $59,285,000
Year 52 : $35,475,000
Year 53 : $33,800,000
Year 54 : $25,150,000
Salary Average Commitment
Year 51 : $59,285,000
Year 52 : $35,475,000
Year 53 : $33,800,000
Year 54 : $25,150,000
Salary Cap with 1 Way Contract
Year 51 : $59,285,000
Year 52 : $35,475,000
Year 53 : $33,800,000
Year 54 : $25,150,000

Farm Players Salaries
Ville Ottavainen	$300,000 (4)
Salary Remaining :	$158,333
Jack Williams	$300,000 (4)
Salary Remaining :	$158,333
Mason Shaw	$205,000 (3)
Salary Remaining :	$108,194
Zayne Parekh	$120,000 (5)
Salary Remaining :	$63,333
Matthew Wood	$120,000 (4)
Salary Remaining :	$63,333
Austin Watson	$100,000 (3)
Salary Remaining :	$52,778
Maveric Lamoureux	$100,000 (4)
Salary Remaining :	$52,778
Boris Katchouk	$95,000 (3)
Salary Remaining :	$50,139
Vincent Iorio	$90,000 (5)
Salary Remaining :	$47,500
Vitali Kravtsov	$85,000 (1)
Salary Remaining :	$44,861
Lukas Cormier	$85,000 (2)
Salary Remaining :	$44,861
Guillaume Brisebois	$82,500 (5)
Salary Remaining :	$43,542
Matthew Murray	$80,000 (2)
Salary Remaining :	$42,222
Devin Kaplan	$80,000 (2)
Salary Remaining :	$42,222
Jeff Malott	$80,000 (1)
Salary Remaining :	$42,222
Colton Dach	$80,000 (5)
Salary Remaining :	$42,222
Riley Damiani	$77,500 (3)
Salary Remaining :	$40,903
Elliot Desnoyers	$77,500 (5)
Salary Remaining :	$40,903
Nick Ritchie	$77,500 (1)
Salary Remaining :	$40,903
Justin Sourdif	$77,500 (2)
Salary Remaining :	$40,903
Total Farm Players	20
Salary Commitment
Year 51 : $2,312,500
Year 52 : $2,070,000
Year 53 : $1,747,500
Year 54 : $1,270,000
Salary Average Commitment
Year 51 : $2,305,000
Year 52 : $2,065,000
Year 53 : $1,742,500
Year 54 : $1,267,500

Dallas Storm

Arena Capacity - Ticket Price Attendance - %
Arena Name	House of Pain
Level 1:	6500 - $150 - 4 435 - 68,23%
Level 2:	5500 - $90 - 4 236 - 77,01%
Level 3:	2500 - $52 - 2 500 - 100,00%
Level 4:	4000 - $40 - 3 635 - 90,88%
Luxury :	1500 - $270 - 1 190 - 79,31%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $35 - 1 998 - 99,91%
Farm Level 2:	1000 - $15 - 1 000 - 99,95%
Farm Total Capacity :	3000
Income
Home Games Left	22
Average Attendance - %	15 995 - 79,98%
Average Income per Game	$2,135,937
Year to Date Revenue	$40,582,802
Farm
Home Games Left	20
Average Attendance - %	2 998 - 99,92%
Average Income per Game	$101,915
Year to Date Revenue	$2,140,224
Expense
Pro Players Total Salaries	$57,225,000
Farm Players Total Salaries	$1,620,000
Coaches Total Salaries	$7,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$30,472,044
Farm Year To Date Expenses	$1,091,989
Pro Salary Cap To Date	$26,937,500
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$46,990,613
Farm Estimated Season Revenue	$2,038,309
Pro Remaining Season Days	59
Pro Expenses Per Days	$574,773
Pro Estimated Expenses	$33,911,607
Farm Remaining Season Days	57
Farm Expenses Per Days	$24,259
Farm Estimated Expenses	$1,382,763
Estimated Season Expenses	$35,294,370
Season Salary Cap	$57,225,000
Estimate Under Maximum Salary Cap of $91,000,000	$33,775,000
Estimate Over Minimum Salary Cap of $52,000,000	$5,225,000
Current Bank Account	$116,976,109
Projected Bank Account	$130,710,661

Pro Players Salaries
Jeff Skinner	$6,000,000 (1)
-Salary Remaining :	$3,218,182
Frank Nazar	$6,000,000 (5)
-Salary Remaining :	$3,218,182
Cam Atkinson	$4,150,000 (1)
-Salary Remaining :	$2,225,909
Alexander Radulov	$4,000,000 (1)
-Salary Remaining :	$2,145,455
T.J. Oshie	$3,750,000 (1)
-Salary Remaining :	$2,011,364
Ryan Ellis	$3,000,000 (1)
-Salary Remaining :	$1,609,091
Derek Grant	$3,000,000 (1)
-Salary Remaining :	$1,609,091
Michael Del Zotto	$3,000,000 (1)
-Salary Remaining :	$1,609,091
Ben Hutton	$2,500,000 (1)
-Salary Remaining :	$1,340,909
Martin Kaut	$2,150,000 (1)
-Salary Remaining :	$1,153,182
Antti Raanta	$2,000,000 (2)
-Salary Remaining :	$1,072,727
Wade Allison	$2,000,000 (3)
-Salary Remaining :	$1,072,727
Jake Muzzin	$1,500,000 (4)
-Salary Remaining :	$804,545
Mark Giordano	$1,500,000 (4)
-Salary Remaining :	$804,545
Sami Vatanen	$1,500,000 (3)
-Salary Remaining :	$804,545
Matt Irwin	$1,500,000 (3)
-Salary Remaining :	$804,545
David Rundblad	$1,500,000 (4)
-Salary Remaining :	$804,545
Nicholas Robertson	$1,200,000 (2)
-Salary Remaining :	$643,636
Sam Rinzel	$1,200,000 (5)
-Salary Remaining :	$643,636
Rutger McGroarty	$1,200,000 (5)
-Salary Remaining :	$643,636
Ryan Leonard	$1,200,000 (4)
-Salary Remaining :	$643,636
Erik Kallgren	$1,000,000 (3)
-Salary Remaining :	$536,364
Adam Wilcox	$800,000 (1)
-Salary Remaining :	$429,091
Aaron Dell	$800,000 (1)
-Salary Remaining :	$429,091
Matt Benning	$775,000 (1)
-Salary Remaining :	$415,682
Total Pro Players	25
Salary Commitment
Year 51 : $57,225,000
Year 52 : $23,300,000
Year 53 : $20,100,000
Year 54 : $14,100,000
Salary Average Commitment
Year 51 : $57,225,000
Year 52 : $23,300,000
Year 53 : $20,100,000
Year 54 : $14,100,000
Salary Cap with 1 Way Contract
Year 51 : $57,225,000
Year 52 : $23,300,000
Year 53 : $20,100,000
Year 54 : $14,100,000

Farm Players Salaries
Michael Bournival	$400,000 (1)
Salary Remaining :	$211,111
Otto Koivula	$200,000 (2)
Salary Remaining :	$105,556
Dustin Jeffrey	$200,000 (1)
Salary Remaining :	$105,556
Thomas Hickey	$150,000 (3)
Salary Remaining :	$79,167
Bobby Sanguinetti	$150,000 (3)
Salary Remaining :	$79,167
Alexander Edler	$150,000 (3)
Salary Remaining :	$79,167
Alex Goligoski	$150,000 (3)
Salary Remaining :	$79,167
Calum Ritchie	$120,000 (5)
Salary Remaining :	$63,333
Travis Boyd	$100,000 (1)
Salary Remaining :	$52,778
Total Farm Players	9
Salary Commitment
Year 51 : $1,620,000
Year 52 : $920,000
Year 53 : $720,000
Year 54 : $120,000
Salary Average Commitment
Year 51 : $1,620,000
Year 52 : $920,000
Year 53 : $720,000
Year 54 : $120,000

Detroit Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	7000 - $130 - 5 075 - 72,50%
Level 2:	6000 - $90 - 4 182 - 69,71%
Level 3:	3000 - $50 - 2 879 - 95,95%
Level 4:	5000 - $30 - 4 702 - 94,04%
Luxury :	2000 - $210 - 1 753 - 87,65%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $45 - 1 955 - 97,76%
Farm Level 2:	1000 - $25 - 695 - 69,49%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	18 591 - 80,83%
Average Income per Game	$2,196,041
Year to Date Revenue	$43,920,812
Farm
Home Games Left	21
Average Attendance - %	2 650 - 88,34%
Average Income per Game	$126,431
Year to Date Revenue	$2,528,610
Expense
Pro Players Total Salaries	$90,650,000
Farm Players Total Salaries	$1,822,000
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$42,714,786
Farm Year To Date Expenses	$1,117,586
Pro Salary Cap To Date	$41,787,504
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$46,116,853
Farm Estimated Season Revenue	$2,655,040
Pro Remaining Season Days	59
Pro Expenses Per Days	$842,273
Pro Estimated Expenses	$49,694,107
Farm Remaining Season Days	57
Farm Expenses Per Days	$21,500
Farm Estimated Expenses	$1,225,500
Estimated Season Expenses	$50,919,607
Season Salary Cap	$90,650,000
Estimate Under Maximum Salary Cap of $91,000,000	$350,000
Estimate Over Minimum Salary Cap of $52,000,000	$38,650,000
Current Bank Account	$127,807,925
Projected Bank Account	$125,660,211

Pro Players Salaries
Elias Pettersson	$11,750,000 (1)
-Salary Remaining :	$6,302,273
Zach Werenski	$10,500,000 (4)
-Salary Remaining :	$5,631,818
Jordan Kyrou	$7,500,000 (5)
-Salary Remaining :	$4,022,727
Brandon Montour	$6,800,000 (5)
-Salary Remaining :	$3,647,273
Sergei Bobrovsky	$6,250,000 (1)
-Salary Remaining :	$3,352,273
Kent Johnson	$5,000,000 (2)
-Salary Remaining :	$2,681,818
Taylor Hall	$5,000,000 (2)
-Salary Remaining :	$2,681,818
Ryan McLeod	$5,000,000 (3)
-Salary Remaining :	$2,681,818
Fabian Zetterlund	$4,000,000 (3)
-Salary Remaining :	$2,145,455
Connor McMichael	$3,750,000 (1)
-Salary Remaining :	$2,011,364
Jake Walman	$3,500,000 (2)
-Salary Remaining :	$1,877,273
Pavel Dorofeyev	$3,300,000 (1)
-Salary Remaining :	$1,770,000
Kiefer Sherwood	$3,000,000 (3)
-Salary Remaining :	$1,609,091
Ukko-Pekka Luukkonen	$2,500,000 (1)
-Salary Remaining :	$1,340,909
Jalen Chatfield	$2,500,000 (5)
-Salary Remaining :	$1,340,909
Ilya Samsonov	$2,000,000 (1)
-Salary Remaining :	$1,072,727
Corey Perry	$2,000,000 (1)
-Salary Remaining :	$1,072,727
Urho Vaakanainen	$1,500,000 (2)
-Salary Remaining :	$804,545
Arber Xhekaj	$1,300,000 (5)
-Salary Remaining :	$697,273
Evgenii Dadonov	$1,000,000 (5)
-Salary Remaining :	$536,364
Dmitri Voronkov	$925,000 (2)
-Salary Remaining :	$496,136
Lucas Carlsson	$800,000 (1)
-Salary Remaining :	$429,091
Alex Steeves	$775,000 (3)
-Salary Remaining :	$415,682
Total Pro Players	23
Salary Commitment
Year 51 : $90,650,000
Year 52 : $58,300,000
Year 53 : $42,375,000
Year 54 : $29,600,000
Salary Average Commitment
Year 51 : $90,650,000
Year 52 : $58,300,000
Year 53 : $42,375,000
Year 54 : $29,600,000
Salary Cap with 1 Way Contract
Year 51 : $90,650,000
Year 52 : $58,300,000
Year 53 : $42,375,000
Year 54 : $29,600,000

Farm Players Salaries
Taylor Raddysh	$170,000 (2)
Salary Remaining :	$89,722
Nils Lundkvist	$120,000 (2)
Salary Remaining :	$63,333
Michael Carcone	$100,000 (1)
Salary Remaining :	$52,778
Ethan Bear	$95,000 (1)
Salary Remaining :	$50,139
Joona Koppanen	$90,000 (4)
Salary Remaining :	$47,500
Akito Hirose	$90,000 (4)
Salary Remaining :	$47,500
Kale Clague	$90,000 (4)
Salary Remaining :	$47,500
Dylan Coghlan	$90,000 (4)
Salary Remaining :	$47,500
Arthur Kaliyev	$90,000 (1)
Salary Remaining :	$47,500
Justin Robidas	$89,500 (3)
Salary Remaining :	$47,236
Kaedan Korczak	$85,000 (3)
Salary Remaining :	$44,861
Otto Leskinen	$80,000 (4)
Salary Remaining :	$42,222
Emil Bemstrom	$80,000 (1)
Salary Remaining :	$42,222
Nikolai Knyzhov	$80,000 (1)
Salary Remaining :	$42,222
Liam Foudy	$80,000 (2)
Salary Remaining :	$42,222
Drake Rymsha	$80,000 (4)
Salary Remaining :	$42,222
Oskar Steen	$80,000 (4)
Salary Remaining :	$42,222
Jacob Perreault	$77,500 (3)
Salary Remaining :	$40,903
Linus Hogberg	$77,500 (3)
Salary Remaining :	$40,903
Ben McCartney	$77,500 (3)
Salary Remaining :	$40,903
Total Farm Players	20
Salary Commitment
Year 51 : $1,822,000
Year 52 : $1,377,000
Year 53 : $1,007,000
Year 54 : $600,000
Salary Average Commitment
Year 51 : $1,822,000
Year 52 : $1,377,000
Year 53 : $1,007,000
Year 54 : $600,000

Edmonton Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wayne Gretzky Arena
Level 1:	7000 - $100 - 6 710 - 95,86%
Level 2:	6000 - $65 - 5 739 - 95,65%
Level 3:	3000 - $35 - 2 951 - 98,38%
Level 4:	5000 - $20 - 4 937 - 98,73%
Luxury :	2000 - $200 - 1 760 - 88,01%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $65 - 1 216 - 60,78%
Farm Level 2:	1000 - $25 - 705 - 70,53%
Farm Total Capacity :	3000
Income
Home Games Left	22
Average Attendance - %	22 097 - 96,07%
Average Income per Game	$2,077,532
Year to Date Revenue	$39,473,115
Farm
Home Games Left	21
Average Attendance - %	1 921 - 64,03%
Average Income per Game	$115,968
Year to Date Revenue	$2,319,360
Expense
Pro Players Total Salaries	$89,825,000
Farm Players Total Salaries	$1,357,500
Coaches Total Salaries	$4,700,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$43,591,599
Farm Year To Date Expenses	$962,341
Pro Salary Cap To Date	$41,737,051
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$45,705,712
Farm Estimated Season Revenue	$2,435,328
Pro Remaining Season Days	59
Pro Expenses Per Days	$852,955
Pro Estimated Expenses	$50,324,345
Farm Remaining Season Days	57
Farm Expenses Per Days	$19,051
Farm Estimated Expenses	$1,085,907
Estimated Season Expenses	$51,410,252
Season Salary Cap	$89,825,000
Estimate Under Maximum Salary Cap of $91,000,000	$1,175,000
Estimate Over Minimum Salary Cap of $52,000,000	$37,825,000
Current Bank Account	$140,509,900
Projected Bank Account	$137,240,688

Pro Players Salaries
Brayden Point	$8,500,000 (1)
-Salary Remaining :	$4,559,091
Tage Thompson	$8,500,000 (5)
-Salary Remaining :	$4,559,091
Andrei Svechnikov	$7,775,000 (3)
-Salary Remaining :	$4,170,227
Dylan Cozens	$7,250,000 (5)
-Salary Remaining :	$3,888,636
Joseph Woll	$6,000,000 (3)
-Salary Remaining :	$3,218,182
Chris Kreider	$5,500,000 (3)
-Salary Remaining :	$2,950,000
Cam Fowler	$5,000,000 (5)
-Salary Remaining :	$2,681,818
Blake Coleman	$4,500,000 (1)
-Salary Remaining :	$2,413,636
Philip Broberg	$4,500,000 (3)
-Salary Remaining :	$2,413,636
Matt Roy	$4,500,000 (5)
-Salary Remaining :	$2,413,636
Morgan Geekie	$4,000,000 (2)
-Salary Remaining :	$2,145,455
Alexandar Georgiev	$3,800,000 (3)
-Salary Remaining :	$2,038,182
Alex Iafallo	$3,750,000 (3)
-Salary Remaining :	$2,011,364
Cole Perfetti	$3,500,000 (3)
-Salary Remaining :	$1,877,273
Mario Ferraro	$3,250,000 (1)
-Salary Remaining :	$1,743,182
Dylan DeMelo	$3,000,000 (1)
-Salary Remaining :	$1,609,091
Martin Fehervary	$2,350,000 (2)
-Salary Remaining :	$1,260,455
Barrett Hayton	$2,000,000 (1)
-Salary Remaining :	$1,072,727
Radek Faksa	$1,250,000 (3)
-Salary Remaining :	$670,455
Jansen Harkins	$900,000 (4)
-Salary Remaining :	$482,727
Total Pro Players	20
Salary Commitment
Year 51 : $89,825,000
Year 52 : $68,575,000
Year 53 : $62,225,000
Year 54 : $26,150,000
Salary Average Commitment
Year 51 : $89,825,000
Year 52 : $68,575,000
Year 53 : $62,225,000
Year 54 : $26,150,000
Salary Cap with 1 Way Contract
Year 51 : $89,825,000
Year 52 : $68,575,000
Year 53 : $62,225,000
Year 54 : $26,150,000

Farm Players Salaries
Travis Hamonic	$300,000 (3)
Salary Remaining :	$158,333
Nikita Gusev	$300,000 (2)
Salary Remaining :	$158,333
Yaniv Perets	$100,000 (2)
Salary Remaining :	$52,778
Nolan Allan	$100,000 (4)
Salary Remaining :	$52,778
Benoit-Olivier Groulx	$100,000 (3)
Salary Remaining :	$52,778
Gustav Lindstrom	$100,000 (2)
Salary Remaining :	$52,778
Aleksei Kolosov	$97,500 (4)
Salary Remaining :	$51,458
Scott Morrow	$95,000 (2)
Salary Remaining :	$50,139
Angus Crookshank	$85,000 (5)
Salary Remaining :	$44,861
Lias Andersson	$80,000 (2)
Salary Remaining :	$42,222
Total Farm Players	10
Salary Commitment
Year 51 : $1,357,500
Year 52 : $1,357,500
Year 53 : $682,500
Year 54 : $282,500
Salary Average Commitment
Year 51 : $1,357,500
Year 52 : $1,357,500
Year 53 : $682,500
Year 54 : $282,500

Halifax Thunder

Arena Capacity - Ticket Price Attendance - %
Arena Name	Colt 45 Center
Level 1:	7000 - $250 - 2 818 - 40,26%
Level 2:	6000 - $175 - 2 400 - 40,00%
Level 3:	3000 - $150 - 1 200 - 40,00%
Level 4:	5000 - $100 - 2 000 - 40,00%
Luxury :	2000 - $325 - 987 - 49,37%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $45 - 1 990 - 99,52%
Farm Level 2:	1000 - $30 - 585 - 58,53%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	9 406 - 40,89%
Average Income per Game	$2,373,075
Year to Date Revenue	$47,461,504
Farm
Home Games Left	20
Average Attendance - %	2 576 - 85,86%
Average Income per Game	$128,551
Year to Date Revenue	$2,699,568
Expense
Pro Players Total Salaries	$88,075,000
Farm Players Total Salaries	$3,662,500
Coaches Total Salaries	$11,200,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$43,668,853
Farm Year To Date Expenses	$2,823,095
Pro Salary Cap To Date	$39,403,417
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$49,834,579
Farm Estimated Season Revenue	$2,571,017
Pro Remaining Season Days	59
Pro Expenses Per Days	$884,318
Pro Estimated Expenses	$52,174,762
Farm Remaining Season Days	57
Farm Expenses Per Days	$52,431
Farm Estimated Expenses	$2,988,567
Estimated Season Expenses	$55,163,329
Season Salary Cap	$88,075,000
Estimate Under Maximum Salary Cap of $91,000,000	$2,925,000
Estimate Over Minimum Salary Cap of $52,000,000	$36,075,000
Current Bank Account	$65,681,321
Projected Bank Account	$62,923,588

Pro Players Salaries
Cale Makar	$10,500,000 (1)
-Salary Remaining :	$5,631,818
Anze Kopitar	$7,500,000 (2)
-Salary Remaining :	$4,022,727
Martin Necas	$7,000,000 (2)
-Salary Remaining :	$3,754,545
Kevin Fiala	$6,500,000 (2)
-Salary Remaining :	$3,486,364
William Eklund	$5,500,000 (2)
-Salary Remaining :	$2,950,000
Dylan Holloway	$5,500,000 (1)
-Salary Remaining :	$2,950,000
Jakob Chychrun	$5,500,000 (1)
-Salary Remaining :	$2,950,000
Brock McGinn	$5,000,000 (3)
-Salary Remaining :	$2,681,818
Artem Zub	$4,600,000 (4)
-Salary Remaining :	$2,467,273
Ivan Barbashev	$4,000,000 (2)
-Salary Remaining :	$2,145,455
Josh Anderson	$4,000,000 (1)
-Salary Remaining :	$2,145,455
Pyotr Kochetkov	$3,500,000 (1)
-Salary Remaining :	$1,877,273
Michael Eyssimont	$3,200,000 (3)
-Salary Remaining :	$1,716,364
Connor Clifton	$2,500,000 (5)
-Salary Remaining :	$1,340,909
Trevor Moore	$2,500,000 (5)
-Salary Remaining :	$1,340,909
Mathieu Olivier	$2,000,000 (4)
-Salary Remaining :	$1,072,727
Dante Fabbro	$2,000,000 (1)
-Salary Remaining :	$1,072,727
Brett Kulak	$1,500,000 (1)
-Salary Remaining :	$804,545
Jet Greaves	$1,400,000 (1)
-Salary Remaining :	$750,909
Ty Emberson	$1,150,000 (2)
-Salary Remaining :	$616,818
Zemgus Girgensons	$1,000,000 (5)
-Salary Remaining :	$536,364
Tyson Kozak	$950,000 (5)
-Salary Remaining :	$509,545
Justin Kirkland	$775,000 (2)
-Salary Remaining :	$415,682
Total Pro Players	23
Salary Commitment
Year 51 : $88,075,000
Year 52 : $54,175,000
Year 53 : $21,750,000
Year 54 : $13,550,000
Salary Average Commitment
Year 51 : $88,075,000
Year 52 : $54,175,000
Year 53 : $21,750,000
Year 54 : $13,550,000
Salary Cap with 1 Way Contract
Year 51 : $88,075,000
Year 52 : $54,175,000
Year 53 : $21,750,000
Year 54 : $13,550,000

Farm Players Salaries
Marco Scandella	$600,000 (3)
Salary Remaining :	$316,667
Brendan Gallagher	$480,000 (2)
Salary Remaining :	$253,333
Nick Cousins	$400,000 (2)
Salary Remaining :	$211,111
Dominic Toninato	$300,000 (2)
Salary Remaining :	$158,333
Liam O'Brien	$275,000 (3)
Salary Remaining :	$145,139
Matej Blumel	$150,000 (1)
Salary Remaining :	$79,167
Jordan Greenway	$125,000 (1)
Salary Remaining :	$65,972
Ryan Lomberg	$120,000 (5)
Salary Remaining :	$63,333
Philippe Myers	$105,000 (2)
Salary Remaining :	$55,417
Spencer Stastney	$100,000 (5)
Salary Remaining :	$52,778
Hunter Brzustewicz	$95,000 (5)
Salary Remaining :	$50,139
Matt Murray	$95,000 (2)
Salary Remaining :	$50,139
Ian Moore	$92,500 (5)
Salary Remaining :	$48,819
MacKenzie Entwistle	$85,000 (4)
Salary Remaining :	$44,861
Frederic Brunet	$85,000 (5)
Salary Remaining :	$44,861
Cam Dineen	$82,500 (3)
Salary Remaining :	$43,542
Ben Jones	$80,000 (3)
Salary Remaining :	$42,222
Matthew Robertson	$80,000 (5)
Salary Remaining :	$42,222
Kieffer Bellows	$80,000 (1)
Salary Remaining :	$42,222
Chris Wagner	$77,500 (1)
Salary Remaining :	$40,903
Julius Honka	$77,500 (1)
Salary Remaining :	$40,903
Brendan Lemieux	$77,500 (4)
Salary Remaining :	$40,903
Total Farm Players	22
Salary Commitment
Year 51 : $3,662,500
Year 52 : $3,152,500
Year 53 : $1,772,500
Year 54 : $735,000
Salary Average Commitment
Year 51 : $3,660,000
Year 52 : $3,152,500
Year 53 : $1,772,500
Year 54 : $735,000

Hamilton Tigers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Smirnoff Arena
Level 1:	6500 - $100 - 6 453 - 99,27%
Level 2:	5500 - $80 - 5 246 - 95,38%
Level 3:	3000 - $60 - 2 118 - 70,60%
Level 4:	4500 - $40 - 3 737 - 83,05%
Luxury :	1500 - $200 - 1 500 - 100,00%
Total Capacity :	21000
Farm
Farm Level 1:	2000 - $40 - 1 989 - 99,44%
Farm Level 2:	1000 - $20 - 978 - 97,75%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	19 054 - 90,73%
Average Income per Game	$2,133,971
Year to Date Revenue	$42,679,416
Farm
Home Games Left	20
Average Attendance - %	2 966 - 98,88%
Average Income per Game	$118,926
Year to Date Revenue	$2,497,440
Expense
Pro Players Total Salaries	$86,650,000
Farm Players Total Salaries	$3,105,000
Coaches Total Salaries	$4,750,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$41,893,861
Farm Year To Date Expenses	$1,760,164
Pro Salary Cap To Date	$39,584,764
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$44,813,387
Farm Estimated Season Revenue	$2,378,514
Pro Remaining Season Days	59
Pro Expenses Per Days	$824,091
Pro Estimated Expenses	$48,621,369
Farm Remaining Season Days	57
Farm Expenses Per Days	$35,694
Farm Estimated Expenses	$2,034,558
Estimated Season Expenses	$50,655,927
Season Salary Cap	$86,650,000
Estimate Under Maximum Salary Cap of $91,000,000	$4,350,000
Estimate Over Minimum Salary Cap of $52,000,000	$34,650,000
Current Bank Account	$96,679,173
Projected Bank Account	$93,215,147

Pro Players Salaries
Jake Oettinger	$8,500,000 (3)
-Salary Remaining :	$4,559,091
Jesper Bratt	$7,350,000 (1)
-Salary Remaining :	$3,942,273
Devon Toews	$6,800,000 (2)
-Salary Remaining :	$3,647,273
Noah Hanifin	$6,500,000 (3)
-Salary Remaining :	$3,486,364
Tyler Bertuzzi	$5,700,000 (5)
-Salary Remaining :	$3,057,273
Oliver Bjorkstrand	$5,400,000 (1)
-Salary Remaining :	$2,896,364
Anthony DeAngelo	$5,000,000 (1)
-Salary Remaining :	$2,681,818
Joel Edmundson	$4,500,000 (4)
-Salary Remaining :	$2,413,636
Casey Mittelstadt	$4,500,000 (2)
-Salary Remaining :	$2,413,636
J.T. Compher	$4,500,000 (1)
-Salary Remaining :	$2,413,636
Frank Vatrano	$4,200,000 (4)
-Salary Remaining :	$2,252,727
Ben Chiarot	$4,000,000 (5)
-Salary Remaining :	$2,145,455
Samuel Girard	$4,000,000 (2)
-Salary Remaining :	$2,145,455
Warren Foegele	$3,750,000 (3)
-Salary Remaining :	$2,011,364
Jamie Benn	$3,300,000 (5)
-Salary Remaining :	$1,770,000
Adam Henrique	$3,150,000 (4)
-Salary Remaining :	$1,689,545
Ryan Donato	$1,800,000 (2)
-Salary Remaining :	$965,455
Oskar Sundqvist	$1,500,000 (5)
-Salary Remaining :	$804,545
Elvis Merzlikins	$1,200,000 (1)
-Salary Remaining :	$643,636
Justin Danforth	$1,000,000 (3)
-Salary Remaining :	$536,364
Total Pro Players	20
Salary Commitment
Year 51 : $86,650,000
Year 52 : $63,200,000
Year 53 : $46,100,000
Year 54 : $26,350,000
Salary Average Commitment
Year 51 : $86,650,000
Year 52 : $63,200,000
Year 53 : $46,100,000
Year 54 : $26,350,000
Salary Cap with 1 Way Contract
Year 51 : $86,650,000
Year 52 : $63,200,000
Year 53 : $46,100,000
Year 54 : $26,350,000

Farm Players Salaries
Johnny Gaudreau	$675,000 (1)
Salary Remaining :	$356,250
Collin Delia	$500,000 (3)
Salary Remaining :	$263,889
Nick Leddy	$380,000 (3)
Salary Remaining :	$200,556
Nick Perbix	$210,000 (5)
Salary Remaining :	$110,833
Kailer Yamamoto	$150,000 (5)
Salary Remaining :	$79,167
Brayden Pachal	$150,000 (1)
Salary Remaining :	$79,167
Justin Brazeau	$102,500 (1)
Salary Remaining :	$54,097
Kevin Rooney	$102,500 (1)
Salary Remaining :	$54,097
Adam Werner	$100,000 (4)
Salary Remaining :	$52,778
Adam Gaudette	$100,000 (4)
Salary Remaining :	$52,778
Rem Pitlick	$100,000 (4)
Salary Remaining :	$52,778
Colin White	$100,000 (4)
Salary Remaining :	$52,778
Jaycob Megna	$90,000 (2)
Salary Remaining :	$47,500
Ethen Frank	$90,000 (3)
Salary Remaining :	$47,500
Thomas Bordeleau	$90,000 (3)
Salary Remaining :	$47,500
Curtis McKenzie	$85,000 (2)
Salary Remaining :	$44,861
Mikhail Maltsev	$80,000 (1)
Salary Remaining :	$42,222
Total Farm Players	17
Salary Commitment
Year 51 : $3,105,000
Year 52 : $1,995,000
Year 53 : $1,820,000
Year 54 : $760,000
Salary Average Commitment
Year 51 : $3,105,000
Year 52 : $1,995,000
Year 53 : $1,820,000
Year 54 : $760,000

Houston Supernova

Arena Capacity - Ticket Price Attendance - %
Arena Name	Thunder Dome
Level 1:	6500 - $114 - 6 431 - 98,94%
Level 2:	5000 - $78 - 5 000 - 100,00%
Level 3:	2500 - $46 - 2 500 - 100,00%
Level 4:	4500 - $31 - 4 488 - 99,72%
Luxury :	1500 - $240 - 1 324 - 88,24%
Total Capacity :	20000
Farm
Farm Level 1:	2000 - $65 - 1 215 - 60,77%
Farm Level 2:	1000 - $20 - 986 - 98,60%
Farm Total Capacity :	3000
Income
Home Games Left	22
Average Attendance - %	19 742 - 98,71%
Average Income per Game	$2,203,385
Year to Date Revenue	$41,864,316
Farm
Home Games Left	20
Average Attendance - %	2 201 - 73,38%
Average Income per Game	$118,461
Year to Date Revenue	$2,487,684
Expense
Pro Players Total Salaries	$90,100,000
Farm Players Total Salaries	$1,472,500
Coaches Total Salaries	$3,700,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$43,411,600
Farm Year To Date Expenses	$1,000,747
Pro Salary Cap To Date	$41,911,587
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$48,474,471
Farm Estimated Season Revenue	$2,369,223
Pro Remaining Season Days	59
Pro Expenses Per Days	$846,364
Pro Estimated Expenses	$49,935,476
Farm Remaining Season Days	57
Farm Expenses Per Days	$20,116
Farm Estimated Expenses	$1,146,612
Estimated Season Expenses	$51,082,088
Season Salary Cap	$90,100,000
Estimate Under Maximum Salary Cap of $91,000,000	$900,000
Estimate Over Minimum Salary Cap of $52,000,000	$38,100,000
Current Bank Account	$87,985,785
Projected Bank Account	$87,747,391

Pro Players Salaries
Leon Draisaitl	$13,500,000 (4)
-Salary Remaining :	$7,240,909
William Nylander	$10,000,000 (2)
-Salary Remaining :	$5,363,636
Jackson LaCombe	$8,300,000 (3)
-Salary Remaining :	$4,451,818
Noah Dobson	$7,000,000 (2)
-Salary Remaining :	$3,754,545
Adrian Kempe	$6,000,000 (1)
-Salary Remaining :	$3,218,182
Anthony Cirelli	$6,000,000 (4)
-Salary Remaining :	$3,218,182
Ryan Nugent-Hopkins	$5,750,000 (3)
-Salary Remaining :	$3,084,091
Jared McCann	$5,550,000 (3)
-Salary Remaining :	$2,976,818
Vince Dunn	$5,500,000 (2)
-Salary Remaining :	$2,950,000
Owen Tippett	$5,000,000 (2)
-Salary Remaining :	$2,681,818
Sam Montembeault	$4,000,000 (5)
-Salary Remaining :	$2,145,455
Jamie Oleksiak	$3,500,000 (5)
-Salary Remaining :	$1,877,273
Josh Manson	$3,000,000 (4)
-Salary Remaining :	$1,609,091
Kevin Stenlund	$1,300,000 (1)
-Salary Remaining :	$697,273
Daniel Vladar	$1,200,000 (3)
-Salary Remaining :	$643,636
Zack Ostapchuk	$1,025,000 (1)
-Salary Remaining :	$549,773
Ilya Mikheyev	$1,000,000 (1)
-Salary Remaining :	$536,364
Connor Dewar	$900,000 (3)
-Salary Remaining :	$482,727
Adam Clendening	$800,000 (1)
-Salary Remaining :	$429,091
Mackie Samoskevich	$775,000 (2)
-Salary Remaining :	$415,682
Total Pro Players	20
Salary Commitment
Year 51 : $90,100,000
Year 52 : $79,975,000
Year 53 : $51,700,000
Year 54 : $30,000,000
Salary Average Commitment
Year 51 : $90,100,000
Year 52 : $79,975,000
Year 53 : $51,700,000
Year 54 : $30,000,000
Salary Cap with 1 Way Contract
Year 51 : $90,100,000
Year 52 : $79,975,000
Year 53 : $51,700,000
Year 54 : $30,000,000

Farm Players Salaries
Bobby McMann	$400,000 (5)
Salary Remaining :	$211,111
Karsen Dorwart	$300,000 (4)
Salary Remaining :	$158,333
Nino Niederreiter	$250,000 (1)
Salary Remaining :	$131,944
Seamus Casey	$120,000 (5)
Salary Remaining :	$63,333
Jesper Fast	$90,000 (1)
Salary Remaining :	$47,500
Aaron Ness	$80,000 (1)
Salary Remaining :	$42,222
Adam Huska	$77,500 (3)
Salary Remaining :	$40,903
Robin Salo	$77,500 (3)
Salary Remaining :	$40,903
Chase Pearson	$77,500 (3)
Salary Remaining :	$40,903
Total Farm Players	9
Salary Commitment
Year 51 : $1,472,500
Year 52 : $1,052,500
Year 53 : $1,052,500
Year 54 : $820,000
Salary Average Commitment
Year 51 : $1,472,500
Year 52 : $1,052,500
Year 53 : $1,052,500
Year 54 : $820,000

London Spartiates

Arena Capacity - Ticket Price Attendance - %
Arena Name	Kingdom Arena
Level 1:	7000 - $150 - 4 535 - 64,78%
Level 2:	6000 - $80 - 5 506 - 91,77%
Level 3:	3000 - $70 - 1 842 - 61,39%
Level 4:	5000 - $50 - 2 939 - 58,79%
Luxury :	2000 - $200 - 1 778 - 88,90%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $80 - 977 - 48,83%
Farm Level 2:	1000 - $30 - 563 - 56,33%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	16 600 - 72,18%
Average Income per Game	$2,277,873
Year to Date Revenue	$45,557,460
Farm
Home Games Left	21
Average Attendance - %	1 540 - 51,33%
Average Income per Game	$114,037
Year to Date Revenue	$2,280,744
Expense
Pro Players Total Salaries	$87,600,000
Farm Players Total Salaries	$4,110,500
Coaches Total Salaries	$8,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$43,748,178
Farm Year To Date Expenses	$2,652,789
Pro Salary Cap To Date	$40,502,733
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$47,835,333
Farm Estimated Season Revenue	$2,394,781
Pro Remaining Season Days	59
Pro Expenses Per Days	$860,000
Pro Estimated Expenses	$50,740,000
Farm Remaining Season Days	57
Farm Expenses Per Days	$47,319
Farm Estimated Expenses	$2,697,183
Estimated Season Expenses	$53,437,183
Season Salary Cap	$87,600,000
Estimate Under Maximum Salary Cap of $91,000,000	$3,400,000
Estimate Over Minimum Salary Cap of $52,000,000	$35,600,000
Current Bank Account	$51,599,662
Projected Bank Account	$48,392,593

Pro Players Salaries
Sam Reinhart	$8,700,000 (4)
-Salary Remaining :	$4,666,364
Connor Hellebuyck	$8,500,000 (4)
-Salary Remaining :	$4,559,091
Brock Nelson	$7,000,000 (3)
-Salary Remaining :	$3,754,545
Jonathan Huberdeau	$6,000,000 (4)
-Salary Remaining :	$3,218,182
Jared Spurgeon	$6,000,000 (4)
-Salary Remaining :	$3,218,182
Mats Zuccarello	$5,250,000 (3)
-Salary Remaining :	$2,815,909
Jonas Brodin	$5,000,000 (1)
-Salary Remaining :	$2,681,818
Anders Lee	$4,500,000 (5)
-Salary Remaining :	$2,413,636
Filip Hronek	$4,250,000 (1)
-Salary Remaining :	$2,279,545
Ryan Hartman	$4,200,000 (2)
-Salary Remaining :	$2,252,727
Jordan Staal	$4,200,000 (5)
-Salary Remaining :	$2,252,727
Tyler Myers	$3,750,000 (2)
-Salary Remaining :	$2,011,364
Radko Gudas	$3,500,000 (5)
-Salary Remaining :	$1,877,273
Matt Grzelcyk	$3,500,000 (2)
-Salary Remaining :	$1,877,273
Andrew Peeke	$3,000,000 (5)
-Salary Remaining :	$1,609,091
Marcus Foligno	$2,500,000 (1)
-Salary Remaining :	$1,340,909
Nick Foligno	$2,000,000 (1)
-Salary Remaining :	$1,072,727
David Kampf	$1,750,000 (2)
-Salary Remaining :	$938,636
Joonas Korpisalo	$1,500,000 (2)
-Salary Remaining :	$804,545
Jesper Boqvist	$1,500,000 (5)
-Salary Remaining :	$804,545
Frederick Gaudreau	$1,000,000 (3)
-Salary Remaining :	$536,364
Total Pro Players	21
Salary Commitment
Year 51 : $87,600,000
Year 52 : $73,850,000
Year 53 : $59,150,000
Year 54 : $45,900,000
Salary Average Commitment
Year 51 : $87,600,000
Year 52 : $73,850,000
Year 53 : $59,150,000
Year 54 : $45,900,000
Salary Cap with 1 Way Contract
Year 51 : $87,600,000
Year 52 : $73,850,000
Year 53 : $59,150,000
Year 54 : $45,900,000

Farm Players Salaries
Jonas Johansson	$500,000 (2)
Salary Remaining :	$263,889
Semyon Varlamov	$450,000 (4)
Salary Remaining :	$237,500
Vladimir Tarasenko	$440,000 (3)
Salary Remaining :	$232,222
Calle Jarnkrok	$310,000 (5)
Salary Remaining :	$163,611
Patrick Giles (Out of Payroll)	$300,000 (4)
Salary Remaining :	$158,333
Jan Rutta (Out of Payroll)	$250,000 (2)
Salary Remaining :	$131,944
Colin Miller	$250,000 (4)
Salary Remaining :	$131,944
Pheonix Copley	$250,000 (4)
Salary Remaining :	$131,944
Calvin Petersen	$200,000 (4)
Salary Remaining :	$105,556
Dennis Cholowski	$160,000 (5)
Salary Remaining :	$84,444
Vinnie Hinostroza	$133,000 (4)
Salary Remaining :	$70,194
Jeff Petry	$105,000 (3)
Salary Remaining :	$55,417
Oskar Olausson	$90,000 (5)
Salary Remaining :	$47,500
Tyler Pitlick	$90,000 (4)
Salary Remaining :	$47,500
Nicolas Aube-Kubel	$85,000 (5)
Salary Remaining :	$44,861
Cameron Crotty	$85,000 (5)
Salary Remaining :	$44,861
Cameron Hughes	$85,000 (5)
Salary Remaining :	$44,861
Michael Milne	$80,000 (5)
Salary Remaining :	$42,222
William Dufour	$80,000 (4)
Salary Remaining :	$42,222
Ethan Cardwell	$80,000 (2)
Salary Remaining :	$42,222
Vitaly Abramov	$77,500 (1)
Salary Remaining :	$40,903
Andrew Poturalski	$77,500 (1)
Salary Remaining :	$40,903
Josiah Slavin	$77,500 (3)
Salary Remaining :	$40,903
Kristian Reichel	$77,500 (1)
Salary Remaining :	$40,903
Brett Murray	$77,500 (3)
Salary Remaining :	$40,903
Total Farm Players	25
Salary Commitment
Year 51 : $4,410,500
Year 52 : $4,178,000
Year 53 : $3,348,000
Year 54 : $2,648,000
Salary Average Commitment
Year 51 : $4,410,500
Year 52 : $4,178,000
Year 53 : $3,348,000
Year 54 : $2,648,000

Los Angeles Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Jacobs Center
Level 1:	7000 - $100 - 6 641 - 94,87%
Level 2:	6000 - $62 - 5 590 - 93,16%
Level 3:	3000 - $38 - 2 904 - 96,79%
Level 4:	5000 - $28 - 4 811 - 96,22%
Luxury :	2000 - $168 - 1 838 - 91,88%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $35 - 1 997 - 99,84%
Farm Level 2:	1000 - $15 - 998 - 99,76%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	21 782 - 94,71%
Average Income per Game	$2,033,690
Year to Date Revenue	$40,673,808
Farm
Home Games Left	20
Average Attendance - %	2 994 - 99,81%
Average Income per Game	$101,824
Year to Date Revenue	$2,138,310
Expense
Pro Players Total Salaries	$83,950,000
Farm Players Total Salaries	$2,745,000
Coaches Total Salaries	$6,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$40,585,901
Farm Year To Date Expenses	$1,798,574
Pro Salary Cap To Date	$38,267,725
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$42,707,498
Farm Estimated Season Revenue	$2,036,486
Pro Remaining Season Days	59
Pro Expenses Per Days	$808,636
Pro Estimated Expenses	$47,709,524
Farm Remaining Season Days	57
Farm Expenses Per Days	$34,676
Farm Estimated Expenses	$1,976,532
Estimated Season Expenses	$49,686,056
Season Salary Cap	$83,950,000
Estimate Under Maximum Salary Cap of $91,000,000	$7,050,000
Estimate Over Minimum Salary Cap of $52,000,000	$31,950,000
Current Bank Account	$107,125,448
Projected Bank Account	$102,183,376

Pro Players Salaries
Steven Stamkos	$8,000,000 (3)
-Salary Remaining :	$4,290,909
Drew Doughty	$6,500,000 (4)
-Salary Remaining :	$3,486,364
MacKenzie Weegar	$6,000,000 (3)
-Salary Remaining :	$3,218,182
Jordan Eberle	$5,600,000 (1)
-Salary Remaining :	$3,003,636
MacKenzie Blackwood	$5,000,000 (4)
-Salary Remaining :	$2,681,818
Tyler Toffoli	$5,000,000 (5)
-Salary Remaining :	$2,681,818
Sean Monahan	$5,000,000 (1)
-Salary Remaining :	$2,681,818
Jonathan Drouin	$4,000,000 (5)
-Salary Remaining :	$2,145,455
Cam York	$4,000,000 (2)
-Salary Remaining :	$2,145,455
Connor Murphy	$4,000,000 (1)
-Salary Remaining :	$2,145,455
Mason Marchment	$4,000,000 (4)
-Salary Remaining :	$2,145,455
Andrew Copp	$3,750,000 (2)
-Salary Remaining :	$2,011,364
Rasmus Ristolainen	$3,600,000 (2)
-Salary Remaining :	$1,930,909
Joel Armia	$3,000,000 (3)
-Salary Remaining :	$1,609,091
Nikita Zadorov	$3,000,000 (2)
-Salary Remaining :	$1,609,091
Fraser Minten	$3,000,000 (5)
-Salary Remaining :	$1,609,091
Kaapo Kakko	$2,500,000 (2)
-Salary Remaining :	$1,340,909
Marco Kasper	$2,300,000 (5)
-Salary Remaining :	$1,233,636
Nick Jensen	$2,250,000 (3)
-Salary Remaining :	$1,206,818
Joel Hofer	$1,250,000 (3)
-Salary Remaining :	$670,455
Colin Blackwell	$1,200,000 (3)
-Salary Remaining :	$643,636
Carter Hart	$1,000,000 (2)
-Salary Remaining :	$536,364
Total Pro Players	22
Salary Commitment
Year 51 : $83,950,000
Year 52 : $69,350,000
Year 53 : $51,500,000
Year 54 : $29,800,000
Salary Average Commitment
Year 51 : $83,950,000
Year 52 : $69,350,000
Year 53 : $51,500,000
Year 54 : $29,800,000
Salary Cap with 1 Way Contract
Year 51 : $83,950,000
Year 52 : $69,350,000
Year 53 : $51,500,000
Year 54 : $29,800,000

Farm Players Salaries
Jiri Kulich	$200,000 (5)
Salary Remaining :	$105,556
Ryan Shea	$200,000 (5)
Salary Remaining :	$105,556
Max Pacioretty	$150,000 (1)
Salary Remaining :	$79,167
Jonathan Lekkerimaki	$120,000 (5)
Salary Remaining :	$63,333
Denton Mateychuk	$120,000 (5)
Salary Remaining :	$63,333
Oliver Moore	$120,000 (5)
Salary Remaining :	$63,333
Luca Cagnoni	$120,000 (5)
Salary Remaining :	$63,333
Noah Ostlund	$110,000 (5)
Salary Remaining :	$58,056
Owen Pickering	$100,000 (5)
Salary Remaining :	$52,778
Oskar Back	$100,000 (5)
Salary Remaining :	$52,778
Joakim Kemell	$97,500 (5)
Salary Remaining :	$51,458
Rodrigo Abols	$95,000 (5)
Salary Remaining :	$50,139
Brennan Othmann	$90,000 (5)
Salary Remaining :	$47,500
Justin Hryckowian	$90,000 (5)
Salary Remaining :	$47,500
Dennis Gilbert	$90,000 (4)
Salary Remaining :	$47,500
Felix Sandstrom	$87,500 (4)
Salary Remaining :	$46,181
Cameron Lund	$87,500 (2)
Salary Remaining :	$46,181
Austin Wagner	$87,500 (4)
Salary Remaining :	$46,181
David Farrance	$87,500 (3)
Salary Remaining :	$46,181
Tristan Lennox	$87,500 (2)
Salary Remaining :	$46,181
Owen Beck	$85,000 (5)
Salary Remaining :	$44,861
Tyler Angle	$85,000 (5)
Salary Remaining :	$44,861
Sean Day	$85,000 (1)
Salary Remaining :	$44,861
Markus Niemelainen	$85,000 (1)
Salary Remaining :	$44,861
Tyson Jost	$85,000 (1)
Salary Remaining :	$44,861
Ryan Suzuki	$80,000 (5)
Salary Remaining :	$42,222
Total Farm Players	26
Salary Commitment
Year 51 : $2,745,000
Year 52 : $2,340,000
Year 53 : $2,165,000
Year 54 : $2,077,500
Salary Average Commitment
Year 51 : $2,745,000
Year 52 : $2,340,000
Year 53 : $2,165,000
Year 54 : $2,077,500

Miami Heat

Arena Capacity - Ticket Price Attendance - %
Arena Name	Miami Arena
Level 1:	6000 - $120 - 6 000 - 100,00%
Level 2:	5000 - $80 - 5 000 - 100,00%
Level 3:	2500 - $50 - 2 500 - 100,00%
Level 4:	4000 - $37 - 4 000 - 100,00%
Luxury :	1000 - $245 - 1 000 - 100,00%
Total Capacity :	18500
Farm
Farm Level 1:	3000 - $35 - 2 994 - 99,82%
Farm Level 2:	2000 - $15 - 1 993 - 99,66%
Farm Total Capacity :	5000
Income
Home Games Left	21
Average Attendance - %	18 500 - 100,00%
Average Income per Game	$2,129,353
Year to Date Revenue	$42,587,064
Farm
Home Games Left	20
Average Attendance - %	4 988 - 99,75%
Average Income per Game	$161,645
Year to Date Revenue	$3,394,554
Expense
Pro Players Total Salaries	$91,375,000
Farm Players Total Salaries	$1,262,500
Coaches Total Salaries	$5,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$43,943,629
Farm Year To Date Expenses	$1,157,922
Pro Salary Cap To Date	$41,589,994
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$44,716,417
Farm Estimated Season Revenue	$3,232,909
Pro Remaining Season Days	59
Pro Expenses Per Days	$871,591
Pro Estimated Expenses	$51,423,869
Farm Remaining Season Days	57
Farm Expenses Per Days	$20,949
Farm Estimated Expenses	$1,194,093
Estimated Season Expenses	$52,617,962
Season Salary Cap	$86,475,000
Estimate Under Maximum Salary Cap of $91,000,000	$4,525,000
Estimate Over Minimum Salary Cap of $52,000,000	$34,475,000
Current Bank Account	$82,469,477
Projected Bank Account	$77,800,841

Pro Players Salaries
Jason Robertson	$8,750,000 (4)
-Salary Remaining :	$4,693,182
Wyatt Johnston	$8,400,000 (5)
-Salary Remaining :	$4,505,455
Rasmus Dahlin	$8,000,000 (2)
-Salary Remaining :	$4,290,909
Nick Suzuki	$7,800,000 (2)
-Salary Remaining :	$4,183,636
John Tavares	$7,000,000 (5)
-Salary Remaining :	$3,754,545
Tomas Hertl	$6,500,000 (3)
-Salary Remaining :	$3,486,364
Joel Eriksson Ek	$6,000,000 (1)
-Salary Remaining :	$3,218,182
Charlie Coyle	$5,500,000 (1)
-Salary Remaining :	$2,950,000
K'Andre Miller	$5,000,000 (2)
-Salary Remaining :	$2,681,818
Ryan Pulock (Out of Payroll)	$4,900,000 (4)
-Salary Remaining :	$2,628,182
Alex Vlasic	$4,000,000 (3)
-Salary Remaining :	$2,145,455
Braden Schneider	$3,800,000 (4)
-Salary Remaining :	$2,038,182
Anthony Stolarz	$3,800,000 (3)
-Salary Remaining :	$2,038,182
Cole Sillinger	$2,700,000 (1)
-Salary Remaining :	$1,448,182
Mason McTavish	$2,000,000 (1)
-Salary Remaining :	$1,072,727
Beck Malenstyn	$1,750,000 (2)
-Salary Remaining :	$938,636
Pius Suter	$1,500,000 (2)
-Salary Remaining :	$804,545
Jonas Siegenthaler	$1,050,000 (3)
-Salary Remaining :	$563,182
Casey DeSmith	$1,025,000 (1)
-Salary Remaining :	$549,773
Jeremy Lauzon	$1,000,000 (3)
-Salary Remaining :	$536,364
Michael McCarron	$900,000 (4)
-Salary Remaining :	$482,727
Total Pro Players	21
Salary Commitment
Year 51 : $91,375,000
Year 52 : $74,150,000
Year 53 : $50,100,000
Year 54 : $33,750,000
Salary Average Commitment
Year 51 : $91,375,000
Year 52 : $74,150,000
Year 53 : $50,100,000
Year 54 : $33,750,000
Salary Cap with 1 Way Contract
Year 51 : $91,375,000
Year 52 : $74,150,000
Year 53 : $50,100,000
Year 54 : $33,750,000

Farm Players Salaries
Jonathan Toews	$200,000 (4)
Salary Remaining :	$105,556
Connor Ingram	$160,000 (3)
Salary Remaining :	$84,444
Ivan Demidov	$120,000 (5)
Salary Remaining :	$63,333
Simon Nemec	$120,000 (2)
Salary Remaining :	$63,333
Nico Daws	$100,000 (1)
Salary Remaining :	$52,778
Ivan Miroshnichenko	$95,000 (2)
Salary Remaining :	$50,139
Quinn Hutson (Out of Payroll)	$80,000 (5)
Salary Remaining :	$42,222
John St. Ivany	$80,000 (2)
Salary Remaining :	$42,222
Oliver Kylington	$77,500 (1)
Salary Remaining :	$40,903
Reilly Walsh	$77,500 (2)
Salary Remaining :	$40,903
Filip Hallander	$77,500 (1)
Salary Remaining :	$40,903
Jeremy Davies	$77,500 (3)
Salary Remaining :	$40,903
Alec Regula	$77,500 (2)
Salary Remaining :	$40,903
Total Farm Players	13
Salary Commitment
Year 51 : $1,342,500
Year 52 : $1,087,500
Year 53 : $637,500
Year 54 : $400,000
Salary Average Commitment
Year 51 : $1,342,500
Year 52 : $1,087,500
Year 53 : $637,500
Year 54 : $400,000

Moncton Wildcats

Arena Capacity - Ticket Price Attendance - %
Arena Name	Moncton Coliseum
Level 1:	7000 - $105 - 6 650 - 95,00%
Level 2:	5250 - $75 - 5 233 - 99,68%
Level 3:	4000 - $45 - 2 860 - 71,51%
Level 4:	5000 - $25 - 4 826 - 96,52%
Luxury :	1750 - $178 - 1 732 - 98,97%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $35 - 1 996 - 99,80%
Farm Level 2:	1000 - $15 - 999 - 99,94%
Farm Total Capacity :	3000
Income
Home Games Left	22
Average Attendance - %	21 302 - 92,62%
Average Income per Game	$2,142,987
Year to Date Revenue	$40,716,759
Farm
Home Games Left	21
Average Attendance - %	2 995 - 99,85%
Average Income per Game	$101,820
Year to Date Revenue	$2,036,406
Expense
Pro Players Total Salaries	$88,325,000
Farm Players Total Salaries	$924,500
Coaches Total Salaries	$4,700,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$42,996,591
Farm Year To Date Expenses	$758,009
Pro Salary Cap To Date	$41,051,137
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$47,145,721
Farm Estimated Season Revenue	$2,138,226
Pro Remaining Season Days	59
Pro Expenses Per Days	$839,318
Pro Estimated Expenses	$49,519,762
Farm Remaining Season Days	57
Farm Expenses Per Days	$15,042
Farm Estimated Expenses	$857,394
Estimated Season Expenses	$50,377,156
Season Salary Cap	$88,325,000
Estimate Under Maximum Salary Cap of $91,000,000	$2,675,000
Estimate Over Minimum Salary Cap of $52,000,000	$36,325,000
Current Bank Account	$130,598,673
Projected Bank Account	$129,505,464

Pro Players Salaries
Evan Bouchard	$10,000,000 (4)
-Salary Remaining :	$5,363,636
Brock Faber	$8,500,000 (5)
-Salary Remaining :	$4,559,091
Gabriel Vilardi	$7,500,000 (5)
-Salary Remaining :	$4,022,727
Dylan Strome	$7,250,000 (3)
-Salary Remaining :	$3,888,636
Troy Terry	$6,500,000 (3)
-Salary Remaining :	$3,486,364
Dmitry Orlov	$6,500,000 (3)
-Salary Remaining :	$3,486,364
Damon Severson	$6,250,000 (3)
-Salary Remaining :	$3,352,273
William Karlsson	$6,000,000 (1)
-Salary Remaining :	$3,218,182
Kevin Lankinen	$4,500,000 (3)
-Salary Remaining :	$2,413,636
Morgan Frost	$4,375,000 (4)
-Salary Remaining :	$2,346,591
Joel Farabee	$4,000,000 (1)
-Salary Remaining :	$2,145,455
Carson Soucy	$2,750,000 (3)
-Salary Remaining :	$1,475,000
William Borgen	$2,750,000 (1)
-Salary Remaining :	$1,475,000
Alex Turcotte	$2,000,000 (1)
-Salary Remaining :	$1,072,727
Brandon Saad	$1,500,000 (2)
-Salary Remaining :	$804,545
Zachary Bolduc	$1,200,000 (2)
-Salary Remaining :	$643,636
Lane Hutson	$1,200,000 (2)
-Salary Remaining :	$643,636
Jakub Dobes	$1,000,000 (4)
-Salary Remaining :	$536,364
Hendrix Lapierre	$1,000,000 (4)
-Salary Remaining :	$536,364
Fabian Lysell	$1,000,000 (4)
-Salary Remaining :	$536,364
Martin Pospisil	$900,000 (2)
-Salary Remaining :	$482,727
Julien Gauthier	$850,000 (2)
-Salary Remaining :	$455,909
Anders Nilsson	$800,000 (1)
-Salary Remaining :	$429,091
Total Pro Players	23
Salary Commitment
Year 51 : $88,325,000
Year 52 : $72,775,000
Year 53 : $67,125,000
Year 54 : $33,375,000
Salary Average Commitment
Year 51 : $88,325,000
Year 52 : $72,775,000
Year 53 : $67,125,000
Year 54 : $33,375,000
Salary Cap with 1 Way Contract
Year 51 : $88,325,000
Year 52 : $72,775,000
Year 53 : $67,125,000
Year 54 : $33,375,000

Farm Players Salaries
Juuso Parssinen	$125,000 (1)
Salary Remaining :	$65,972
Samuel Fagemo	$95,000 (4)
Salary Remaining :	$50,139
Jean-Luc Foudy	$92,500 (2)
Salary Remaining :	$48,819
Kirill Kudryavtsev	$90,000 (4)
Salary Remaining :	$47,500
Mac Hollowell	$90,000 (3)
Salary Remaining :	$47,500
Cole Reinhardt	$90,000 (2)
Salary Remaining :	$47,500
Ty Smith	$90,000 (1)
Salary Remaining :	$47,500
Tim Berni	$87,500 (1)
Salary Remaining :	$46,181
Domenick Fensore	$87,000 (4)
Salary Remaining :	$45,917
Tobias Bjornfot	$77,500 (2)
Salary Remaining :	$40,903
Total Farm Players	10
Salary Commitment
Year 51 : $924,500
Year 52 : $622,000
Year 53 : $362,000
Year 54 : $272,000
Salary Average Commitment
Year 51 : $924,500
Year 52 : $622,000
Year 53 : $362,000
Year 54 : $272,000

Montreal Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Molson
Level 1:	7000 - $100 - 6 713 - 95,89%
Level 2:	6000 - $77 - 5 669 - 94,48%
Level 3:	3000 - $48 - 2 794 - 93,12%
Level 4:	5000 - $30 - 4 737 - 94,74%
Luxury :	2000 - $130 - 1 944 - 97,19%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $35 - 1 995 - 99,75%
Farm Level 2:	1000 - $15 - 998 - 99,83%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	21 856 - 95,02%
Average Income per Game	$2,127,626
Year to Date Revenue	$42,552,515
Farm
Home Games Left	20
Average Attendance - %	2 993 - 99,77%
Average Income per Game	$101,757
Year to Date Revenue	$2,136,900
Expense
Pro Players Total Salaries	$82,450,000
Farm Players Total Salaries	$2,352,500
Coaches Total Salaries	$8,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$41,185,892
Farm Year To Date Expenses	$1,616,478
Pro Salary Cap To Date	$37,176,837
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$44,680,141
Farm Estimated Season Revenue	$2,035,143
Pro Remaining Season Days	59
Pro Expenses Per Days	$817,727
Pro Estimated Expenses	$48,245,893
Farm Remaining Season Days	57
Farm Expenses Per Days	$31,042
Farm Estimated Expenses	$1,769,394
Estimated Season Expenses	$50,015,287
Season Salary Cap	$75,950,000
Estimate Under Maximum Salary Cap of $91,000,000	$15,050,000
Estimate Over Minimum Salary Cap of $52,000,000	$23,950,000
Current Bank Account	$42,894,941
Projected Bank Account	$39,594,938

Pro Players Salaries
Dougie Hamilton	$6,500,000 (4)
-Salary Remaining :	$3,486,364
Neal Pionk	$6,500,000 (4)
-Salary Remaining :	$3,486,364
Valeri Nichushkin (Out of Payroll)	$6,500,000 (4)
-Salary Remaining :	$3,486,364
Timo Meier	$6,000,000 (3)
-Salary Remaining :	$3,218,182
Darnell Nurse	$5,250,000 (2)
-Salary Remaining :	$2,815,909
Travis Sanheim	$5,000,000 (1)
-Salary Remaining :	$2,681,818
Teuvo Teravainen	$4,750,000 (1)
-Salary Remaining :	$2,547,727
Scott Wedgewood	$4,500,000 (5)
-Salary Remaining :	$2,413,636
Hampus Lindholm	$4,000,000 (5)
-Salary Remaining :	$2,145,455
Jacob Trouba	$4,000,000 (3)
-Salary Remaining :	$2,145,455
Patrik Laine	$4,000,000 (1)
-Salary Remaining :	$2,145,455
Kyle Palmieri	$3,600,000 (2)
-Salary Remaining :	$1,930,909
Brett Howden	$3,500,000 (5)
-Salary Remaining :	$1,877,273
Simon Holmstrom	$3,100,000 (3)
-Salary Remaining :	$1,662,727
Scott Laughton	$3,000,000 (1)
-Salary Remaining :	$1,609,091
Yakov Trenin	$2,500,000 (3)
-Salary Remaining :	$1,340,909
Jack McBain	$2,100,000 (1)
-Salary Remaining :	$1,126,364
Christian Dvorak	$1,500,000 (2)
-Salary Remaining :	$804,545
Samuel Ersson	$1,400,000 (3)
-Salary Remaining :	$750,909
Mark Kastelic	$1,000,000 (1)
-Salary Remaining :	$536,364
Marc-Andre Fleury	$1,000,000 (1)
-Salary Remaining :	$536,364
Alex Laferriere	$950,000 (2)
-Salary Remaining :	$509,545
Patrick Maroon	$900,000 (1)
-Salary Remaining :	$482,727
Matt Dumba	$900,000 (1)
-Salary Remaining :	$482,727
Total Pro Players	24
Salary Commitment
Year 51 : $82,450,000
Year 52 : $59,800,000
Year 53 : $48,500,000
Year 54 : $31,500,000
Salary Average Commitment
Year 51 : $82,450,000
Year 52 : $59,800,000
Year 53 : $48,500,000
Year 54 : $31,500,000
Salary Cap with 1 Way Contract
Year 51 : $82,450,000
Year 52 : $59,800,000
Year 53 : $48,500,000
Year 54 : $31,500,000

Farm Players Salaries
Henri Jokiharju	$200,000 (3)
Salary Remaining :	$105,556
Vasily Podkolzin	$200,000 (3)
Salary Remaining :	$105,556
Erik Gustafsson	$140,000 (1)
Salary Remaining :	$73,889
Kaapo Kahkonen	$125,000 (2)
Salary Remaining :	$65,972
Akira Schmid	$102,500 (1)
Salary Remaining :	$54,097
Cole Koepke	$100,000 (5)
Salary Remaining :	$52,778
Maxwell Crozier	$100,000 (5)
Salary Remaining :	$52,778
Ryan Winterton	$100,000 (5)
Salary Remaining :	$52,778
Pierre Engvall	$100,000 (5)
Salary Remaining :	$52,778
Alexander Alexeyev	$95,000 (3)
Salary Remaining :	$50,139
Mads Sogaard	$90,000 (4)
Salary Remaining :	$47,500
Marc Gatcomb	$90,000 (3)
Salary Remaining :	$47,500
Trent Miner	$90,000 (4)
Salary Remaining :	$47,500
Spencer Martin	$90,000 (4)
Salary Remaining :	$47,500
Victor Mete	$85,000 (1)
Salary Remaining :	$44,861
MacKenzie MacEachern	$85,000 (5)
Salary Remaining :	$44,861
Brady Keeper	$80,000 (4)
Salary Remaining :	$42,222
Nikolay Goldobin	$80,000 (2)
Salary Remaining :	$42,222
Semyon Der-Arguchintsev	$80,000 (5)
Salary Remaining :	$42,222
Troy Stecher	$80,000 (2)
Salary Remaining :	$42,222
Jayden Halbgewachs	$80,000 (4)
Salary Remaining :	$42,222
Nicolas Meloche	$80,000 (4)
Salary Remaining :	$42,222
Austin Strand	$80,000 (4)
Salary Remaining :	$42,222
Total Farm Players	23
Salary Commitment
Year 51 : $2,352,500
Year 52 : $2,025,000
Year 53 : $1,740,000
Year 54 : $1,155,000
Salary Average Commitment
Year 51 : $2,352,500
Year 52 : $2,025,000
Year 53 : $1,740,000
Year 54 : $1,155,000

New York Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Aréna Patrick Roy
Level 1:	6000 - $126 - 5 340 - 88,99%
Level 2:	5250 - $75 - 5 240 - 99,82%
Level 3:	2250 - $51 - 2 250 - 100,00%
Level 4:	4000 - $33 - 4 000 - 100,00%
Luxury :	1500 - $235 - 1 343 - 89,53%
Total Capacity :	19000
Farm
Farm Level 1:	2000 - $40 - 1 985 - 99,26%
Farm Level 2:	1000 - $20 - 990 - 98,98%
Farm Total Capacity :	3000
Income
Home Games Left	22
Average Attendance - %	18 173 - 95,65%
Average Income per Game	$2,116,585
Year to Date Revenue	$40,215,110
Farm
Home Games Left	20
Average Attendance - %	2 975 - 99,17%
Average Income per Game	$119,049
Year to Date Revenue	$2,500,032
Expense
Pro Players Total Salaries	$89,750,000
Farm Players Total Salaries	$3,492,500
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$41,785,929
Farm Year To Date Expenses	$1,601,364
Pro Salary Cap To Date	$40,818,646
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$46,564,864
Farm Estimated Season Revenue	$2,380,983
Pro Remaining Season Days	59
Pro Expenses Per Days	$825,000
Pro Estimated Expenses	$48,675,000
Farm Remaining Season Days	57
Farm Expenses Per Days	$36,968
Farm Estimated Expenses	$2,107,176
Estimated Season Expenses	$50,782,176
Season Salary Cap	$89,750,000
Estimate Under Maximum Salary Cap of $91,000,000	$1,250,000
Estimate Over Minimum Salary Cap of $52,000,000	$37,750,000
Current Bank Account	$152,209,755
Projected Bank Account	$150,373,426

Pro Players Salaries
Luke Hughes	$8,000,000 (4)
-Salary Remaining :	$4,290,909
Logan Cooley	$8,000,000 (4)
-Salary Remaining :	$4,290,909
Dylan Guenther	$7,000,000 (4)
-Salary Remaining :	$3,754,545
Quinton Byfield	$6,250,000 (4)
-Salary Remaining :	$3,352,273
Logan Stankoven	$6,000,000 (4)
-Salary Remaining :	$3,218,182
John Gibson	$5,500,000 (3)
-Salary Remaining :	$2,950,000
John-Jason Peterka	$5,250,000 (1)
-Salary Remaining :	$2,815,909
Brandt Clarke	$5,000,000 (5)
-Salary Remaining :	$2,681,818
Trevor Zegras	$5,000,000 (4)
-Salary Remaining :	$2,681,818
Matias Maccelli	$4,750,000 (1)
-Salary Remaining :	$2,547,727
Jaden Schwartz	$4,250,000 (1)
-Salary Remaining :	$2,279,545
Michael Stone	$4,000,000 (2)
-Salary Remaining :	$2,145,455
Jesperi Kotkaniemi	$3,850,000 (3)
-Salary Remaining :	$2,065,000
Wyatt Kaiser	$3,000,000 (5)
-Salary Remaining :	$1,609,091
Arvid Soderblom	$2,700,000 (4)
-Salary Remaining :	$1,448,182
Justin Barron	$2,000,000 (3)
-Salary Remaining :	$1,072,727
Devon Levi	$1,800,000 (3)
-Salary Remaining :	$965,455
Bobby Brink	$1,700,000 (1)
-Salary Remaining :	$911,818
Olen Zellweger	$1,200,000 (1)
-Salary Remaining :	$643,636
Leo Carlsson	$1,200,000 (2)
-Salary Remaining :	$643,636
Matvei Michkov	$1,200,000 (2)
-Salary Remaining :	$643,636
Cutter Gauthier	$1,200,000 (2)
-Salary Remaining :	$643,636
Adam Wilsby	$900,000 (2)
-Salary Remaining :	$482,727
Total Pro Players	23
Salary Commitment
Year 51 : $89,750,000
Year 52 : $72,600,000
Year 53 : $64,100,000
Year 54 : $50,950,000
Salary Average Commitment
Year 51 : $89,750,000
Year 52 : $72,600,000
Year 53 : $64,100,000
Year 54 : $50,950,000
Salary Cap with 1 Way Contract
Year 51 : $89,750,000
Year 52 : $72,600,000
Year 53 : $64,100,000
Year 54 : $50,950,000

Farm Players Salaries
Duncan Keith	$650,000 (2)
Salary Remaining :	$343,056
Matthew Savoie	$300,000 (5)
Salary Remaining :	$158,333
Peyton Krebs	$180,000 (1)
Salary Remaining :	$95,000
Tristan Luneau	$135,000 (3)
Salary Remaining :	$71,250
Matt Nieto	$130,000 (2)
Salary Remaining :	$68,611
Gavin Brindley	$120,000 (4)
Salary Remaining :	$63,333
Ivan Fedotov	$120,000 (2)
Salary Remaining :	$63,333
Jonatan Berggren	$120,000 (3)
Salary Remaining :	$63,333
Lukas Reichel	$120,000 (1)
Salary Remaining :	$63,333
Ville Heinola	$115,000 (4)
Salary Remaining :	$60,694
Matt Villalta	$110,000 (1)
Salary Remaining :	$58,056
Aatu Raty	$110,000 (3)
Salary Remaining :	$58,056
Maksymilian Szuber	$100,000 (5)
Salary Remaining :	$52,778
Jake Livingstone	$100,000 (5)
Salary Remaining :	$52,778
Lukas Rousek	$100,000 (5)
Salary Remaining :	$52,778
Sean Farrell	$100,000 (4)
Salary Remaining :	$52,778
Georgi Merkulov	$100,000 (4)
Salary Remaining :	$52,778
Georgi Romanov	$100,000 (4)
Salary Remaining :	$52,778
Logan Morrison	$100,000 (5)
Salary Remaining :	$52,778
Grigori Denisenko	$95,000 (5)
Salary Remaining :	$50,139
Dmitri Samorukov	$92,500 (3)
Salary Remaining :	$48,819
Nikita Tolopilo	$80,000 (2)
Salary Remaining :	$42,222
Elias D Pettersson	$80,000 (2)
Salary Remaining :	$42,222
Donovan Sebrango	$80,000 (2)
Salary Remaining :	$42,222
Viktor Lodin	$77,500 (2)
Salary Remaining :	$40,903
Brendan Perlini	$77,500 (2)
Salary Remaining :	$40,903
Total Farm Players	26
Salary Commitment
Year 51 : $3,492,500
Year 52 : $3,082,500
Year 53 : $1,787,500
Year 54 : $1,330,000
Salary Average Commitment
Year 51 : $3,492,500
Year 52 : $3,082,500
Year 53 : $1,787,500
Year 54 : $1,330,000

Nunavut Mystery

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nunavut Dome
Level 1:	6000 - $175 - 3 749 - 62,48%
Level 2:	5000 - $100 - 3 816 - 76,33%
Level 3:	2250 - $75 - 1 704 - 75,74%
Level 4:	4000 - $60 - 2 442 - 61,06%
Luxury :	1250 - $300 - 1 071 - 85,70%
Total Capacity :	18500
Farm
Farm Level 1:	2000 - $50 - 1 600 - 80,02%
Farm Level 2:	1000 - $30 - 582 - 58,17%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	12 783 - 69,10%
Average Income per Game	$2,123,393
Year to Date Revenue	$42,467,855
Farm
Home Games Left	20
Average Attendance - %	2 182 - 72,74%
Average Income per Game	$116,967
Year to Date Revenue	$2,456,316
Expense
Pro Players Total Salaries	$67,500,000
Farm Players Total Salaries	$2,150,000
Coaches Total Salaries	$6,700,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$32,551,827
Farm Year To Date Expenses	$1,388,804
Pro Salary Cap To Date	$29,024,538
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$44,591,248
Farm Estimated Season Revenue	$2,339,349
Pro Remaining Season Days	59
Pro Expenses Per Days	$668,182
Pro Estimated Expenses	$39,422,738
Farm Remaining Season Days	57
Farm Expenses Per Days	$26,389
Farm Estimated Expenses	$1,504,173
Estimated Season Expenses	$40,926,911
Season Salary Cap	$67,500,000
Estimate Under Maximum Salary Cap of $91,000,000	$23,500,000
Estimate Over Minimum Salary Cap of $52,000,000	$15,500,000
Current Bank Account	$143,563,915
Projected Bank Account	$149,567,601

Pro Players Salaries
Seth Jarvis	$7,000,000 (3)
-Salary Remaining :	$3,754,545
Bowen Byram	$6,000,000 (5)
-Salary Remaining :	$3,218,182
Owen Power	$5,000,000 (2)
-Salary Remaining :	$2,681,818
Nathan Walker	$5,000,000 (5)
-Salary Remaining :	$2,681,818
Erik Gudbranson	$5,000,000 (4)
-Salary Remaining :	$2,681,818
Tristan Jarry	$4,950,000 (1)
-Salary Remaining :	$2,655,000
Viktor Arvidsson	$4,000,000 (5)
-Salary Remaining :	$2,145,455
David Perron	$4,000,000 (2)
-Salary Remaining :	$2,145,455
Yanni Gourde	$3,100,000 (1)
-Salary Remaining :	$1,662,727
Ross Colton	$3,000,000 (5)
-Salary Remaining :	$1,609,091
Trevor Lewis	$3,000,000 (4)
-Salary Remaining :	$1,609,091
Sean Walker	$3,000,000 (5)
-Salary Remaining :	$1,609,091
Ross Johnston	$3,000,000 (4)
-Salary Remaining :	$1,609,091
Shane Wright	$1,500,000 (5)
-Salary Remaining :	$804,545
Jimmy Snuggerud	$1,200,000 (5)
-Salary Remaining :	$643,636
Artyom Levshunov	$1,200,000 (5)
-Salary Remaining :	$643,636
Albert Johansson	$1,200,000 (5)
-Salary Remaining :	$643,636
Lian Bichsel	$1,200,000 (5)
-Salary Remaining :	$643,636
Macklin Celebrini	$1,200,000 (5)
-Salary Remaining :	$643,636
Will Smith	$1,200,000 (5)
-Salary Remaining :	$643,636
Dennis Hildeby	$1,200,000 (5)
-Salary Remaining :	$643,636
Nikita Nesterenko	$775,000 (5)
-Salary Remaining :	$415,682
Zach Sawchenko	$775,000 (3)
-Salary Remaining :	$415,682
Total Pro Players	23
Salary Commitment
Year 51 : $67,500,000
Year 52 : $59,450,000
Year 53 : $50,450,000
Year 54 : $42,675,000
Salary Average Commitment
Year 51 : $67,500,000
Year 52 : $59,450,000
Year 53 : $50,450,000
Year 54 : $42,675,000
Salary Cap with 1 Way Contract
Year 51 : $67,500,000
Year 52 : $59,450,000
Year 53 : $50,450,000
Year 54 : $42,675,000

Farm Players Salaries
Shea Weber	$500,000 (2)
Salary Remaining :	$263,889
Jordie Benn	$500,000 (2)
Salary Remaining :	$263,889
Marian Studenic	$150,000 (4)
Salary Remaining :	$79,167
Glenn Gawdin	$150,000 (4)
Salary Remaining :	$79,167
Riley Duran	$120,000 (5)
Salary Remaining :	$63,333
Isaiah George	$120,000 (5)
Salary Remaining :	$63,333
Veini Vehvilainen	$100,000 (2)
Salary Remaining :	$52,778
Steven Santini	$100,000 (2)
Salary Remaining :	$52,778
Jordan Harris	$100,000 (3)
Salary Remaining :	$52,778
Jiri Patera	$77,500 (5)
Salary Remaining :	$40,903
Nikita Tryamkin	$77,500 (3)
Salary Remaining :	$40,903
Pierrick Dube	$77,500 (2)
Salary Remaining :	$40,903
Bradly Nadeau	$77,500 (2)
Salary Remaining :	$40,903
Total Farm Players	13
Salary Commitment
Year 51 : $2,150,000
Year 52 : $2,150,000
Year 53 : $795,000
Year 54 : $617,500
Salary Average Commitment
Year 51 : $2,150,000
Year 52 : $2,150,000
Year 53 : $795,000
Year 54 : $617,500

Ottawa Lumberjacks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Corel Center
Level 1:	7000 - $125 - 5 353 - 76,47%
Level 2:	6000 - $90 - 4 279 - 71,32%
Level 3:	3000 - $55 - 2 284 - 76,12%
Level 4:	5000 - $25 - 4 881 - 97,63%
Luxury :	2000 - $200 - 1 749 - 87,47%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $35 - 1 992 - 99,62%
Farm Level 2:	1000 - $15 - 998 - 99,84%
Farm Total Capacity :	3000
Income
Home Games Left	22
Average Attendance - %	18 547 - 80,64%
Average Income per Game	$2,147,303
Year to Date Revenue	$40,798,757
Farm
Home Games Left	21
Average Attendance - %	2 991 - 99,69%
Average Income per Game	$101,651
Year to Date Revenue	$2,033,022
Expense
Pro Players Total Salaries	$90,016,667
Farm Players Total Salaries	$3,090,750
Coaches Total Salaries	$6,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$44,057,208
Farm Year To Date Expenses	$2,356,335
Pro Salary Cap To Date	$41,465,834
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$47,240,666
Farm Estimated Season Revenue	$2,134,673
Pro Remaining Season Days	59
Pro Expenses Per Days	$854,697
Pro Estimated Expenses	$50,427,123
Farm Remaining Season Days	57
Farm Expenses Per Days	$47,137
Farm Estimated Expenses	$2,686,809
Estimated Season Expenses	$53,113,932
Season Salary Cap	$90,016,667
Estimate Under Maximum Salary Cap of $91,000,000	$983,333
Estimate Over Minimum Salary Cap of $52,000,000	$38,016,667
Current Bank Account	$102,922,043
Projected Bank Account	$99,183,450

Pro Players Salaries
David Pastrnak	$10,500,000 (2)
-Salary Remaining :	$5,631,818
Mika Zibanejad	$8,000,000 (2)
-Salary Remaining :	$4,290,909
Roman Josi	$8,000,000 (5)
-Salary Remaining :	$4,290,909
J.T. Miller	$8,000,000 (4)
-Salary Remaining :	$4,290,909
Brandon Hagel	$7,750,000 (5)
-Salary Remaining :	$4,156,818
Kirill Marchenko	$7,000,000 (5)
-Salary Remaining :	$3,754,545
Mike Matheson	$7,000,000 (2)
-Salary Remaining :	$3,754,545
Jeremy Swayman	$6,250,000 (2)
-Salary Remaining :	$3,352,273
Aliaksei Protas	$5,250,000 (3)
-Salary Remaining :	$2,815,909
Artturi Lehkonen	$4,800,000 (1)
-Salary Remaining :	$2,574,545
Jean-Gabriel Pageau	$3,500,000 (5)
-Salary Remaining :	$1,877,273
Ian Cole	$3,000,000 (4)
-Salary Remaining :	$1,609,091
Darcy Kuemper	$3,000,000 (2)
-Salary Remaining :	$1,609,091
Dylan Samberg	$1,500,000 (3)
-Salary Remaining :	$804,545
Sam Carrick	$1,250,000 (3)
-Salary Remaining :	$670,455
Pavel Mintyukov	$1,200,000 (2)
-Salary Remaining :	$643,636
Parker Kelly	$1,100,000 (4)
-Salary Remaining :	$590,000
Erik Johnson	$1,050,000 (2)
-Salary Remaining :	$563,182
Collin Graf	$941,667 (2)
-Salary Remaining :	$505,076
Sam Colangelo	$925,000 (2)
-Salary Remaining :	$496,136
Total Pro Players	20
Salary Commitment
Year 51 : $90,016,667
Year 52 : $85,216,667
Year 53 : $46,350,000
Year 54 : $38,350,000
Salary Average Commitment
Year 51 : $90,016,667
Year 52 : $85,216,667
Year 53 : $46,350,000
Year 54 : $38,350,000
Salary Cap with 1 Way Contract
Year 51 : $90,016,667
Year 52 : $85,216,667
Year 53 : $46,350,000
Year 54 : $38,350,000

Farm Players Salaries
Timothy Liljegren	$230,000 (1)
Salary Remaining :	$121,389
Filip Chytil	$200,000 (2)
Salary Remaining :	$105,556
Nils Hoglander	$200,000 (4)
Salary Remaining :	$105,556
Tyler Kleven	$200,000 (5)
Salary Remaining :	$105,556
Logan O'Connor	$150,000 (4)
Salary Remaining :	$79,167
Jordan Spence	$125,000 (3)
Salary Remaining :	$65,972
Kevin Korchinski	$120,000 (2)
Salary Remaining :	$63,333
Alex Formenton	$101,000 (4)
Salary Remaining :	$53,306
Josh Mahura	$100,000 (5)
Salary Remaining :	$52,778
Declan Chisholm	$100,000 (3)
Salary Remaining :	$52,778
Alexander Holtz	$100,000 (4)
Salary Remaining :	$52,778
Alex Petrovic	$97,500 (2)
Salary Remaining :	$51,458
Ronald Attard	$95,000 (3)
Salary Remaining :	$50,139
Nikita Chibrikov	$92,500 (2)
Salary Remaining :	$48,819
Drew Commesso	$92,500 (5)
Salary Remaining :	$48,819
Carter Mazur	$90,500 (5)
Salary Remaining :	$47,764
Sam Malinski	$90,000 (1)
Salary Remaining :	$47,500
Jeffrey Viel	$87,500 (4)
Salary Remaining :	$46,181
Dylan Duke	$86,750 (5)
Salary Remaining :	$45,785
Jack Studnicka	$85,000 (5)
Salary Remaining :	$44,861
Nikita Okhotyuk	$85,000 (3)
Salary Remaining :	$44,861
Joey Anderson	$85,000 (5)
Salary Remaining :	$44,861
Tristen Robins	$80,000 (5)
Salary Remaining :	$42,222
Nathan Legare	$80,000 (5)
Salary Remaining :	$42,222
Ben Gleason	$80,000 (5)
Salary Remaining :	$42,222
Riley Stillman	$80,000 (5)
Salary Remaining :	$42,222
Zach Fucale	$80,000 (1)
Salary Remaining :	$42,222
Emil Heineman	$77,500 (2)
Salary Remaining :	$40,903
Total Farm Players	28
Salary Commitment
Year 51 : $3,090,750
Year 52 : $2,690,750
Year 53 : $2,103,250
Year 54 : $1,698,250
Salary Average Commitment
Year 51 : $3,090,750
Year 52 : $2,690,750
Year 53 : $2,103,250
Year 54 : $1,698,250

Quebec Nordiques

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Vidéotron
Level 1:	7000 - $95 - 6 721 - 96,01%
Level 2:	6000 - $68 - 5 668 - 94,47%
Level 3:	3000 - $50 - 2 798 - 93,28%
Level 4:	5000 - $30 - 4 791 - 95,82%
Luxury :	2000 - $190 - 1 796 - 89,78%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $45 - 1 984 - 99,22%
Farm Level 2:	1000 - $25 - 698 - 69,81%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	21 774 - 94,67%
Average Income per Game	$2,143,309
Year to Date Revenue	$42,866,175
Farm
Home Games Left	20
Average Attendance - %	2 682 - 89,42%
Average Income per Game	$128,098
Year to Date Revenue	$2,690,064
Expense
Pro Players Total Salaries	$88,825,000
Farm Players Total Salaries	$3,397,632
Coaches Total Salaries	$9,400,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$45,367,950
Farm Year To Date Expenses	$1,953,628
Pro Salary Cap To Date	$39,631,590
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$45,009,484
Farm Estimated Season Revenue	$2,561,966
Pro Remaining Season Days	59
Pro Expenses Per Days	$884,773
Pro Estimated Expenses	$52,201,607
Farm Remaining Season Days	57
Farm Expenses Per Days	$39,793
Farm Estimated Expenses	$2,268,201
Estimated Season Expenses	$54,469,808
Season Salary Cap	$88,825,000
Estimate Under Maximum Salary Cap of $91,000,000	$2,175,000
Estimate Over Minimum Salary Cap of $52,000,000	$36,825,000
Current Bank Account	$79,722,964
Projected Bank Account	$72,824,606

Pro Players Salaries
Auston Matthews	$11,800,000 (3)
-Salary Remaining :	$6,329,091
Matthew Tkachuk	$9,500,000 (2)
-Salary Remaining :	$5,095,455
Sidney Crosby	$8,700,000 (4)
-Salary Remaining :	$4,666,364
Victor Hedman	$8,500,000 (4)
-Salary Remaining :	$4,559,091
Brady Tkachuk	$8,250,000 (4)
-Salary Remaining :	$4,425,000
Matt Boldy	$8,000,000 (3)
-Salary Remaining :	$4,290,909
Tom Wilson	$6,500,000 (5)
-Salary Remaining :	$3,486,364
Linus Ullmark	$6,000,000 (1)
-Salary Remaining :	$3,218,182
Mattias Ekholm	$4,500,000 (5)
-Salary Remaining :	$2,413,636
Thomas Chabot	$4,000,000 (3)
-Salary Remaining :	$2,145,455
Jake Evans	$2,600,000 (5)
-Salary Remaining :	$1,394,545
Colton Sissons	$2,000,000 (2)
-Salary Remaining :	$1,072,727
Dmitry Kulikov	$1,250,000 (3)
-Salary Remaining :	$670,455
Zach Bogosian	$1,200,000 (2)
-Salary Remaining :	$643,636
Sam Steel	$1,200,000 (1)
-Salary Remaining :	$643,636
David Rittich	$1,050,000 (2)
-Salary Remaining :	$563,182
Alex Pietrangelo	$1,050,000 (3)
-Salary Remaining :	$563,182
Marcus Johansson	$1,050,000 (2)
-Salary Remaining :	$563,182
Cole Smith	$900,000 (1)
-Salary Remaining :	$482,727
Joel Kiviranta	$775,000 (2)
-Salary Remaining :	$415,682
Total Pro Players	20
Salary Commitment
Year 51 : $88,825,000
Year 52 : $80,725,000
Year 53 : $65,150,000
Year 54 : $39,050,000
Salary Average Commitment
Year 51 : $88,800,000
Year 52 : $80,700,000
Year 53 : $65,150,000
Year 54 : $39,050,000
Salary Cap with 1 Way Contract
Year 51 : $88,825,000
Year 52 : $80,725,000
Year 53 : $65,150,000
Year 54 : $39,050,000

Farm Players Salaries
Max Sasson	$300,000 (4)
Salary Remaining :	$158,333
Haydn Fleury	$260,000 (5)
Salary Remaining :	$137,222
Marc-Edouard Vlasic	$250,000 (1)
Salary Remaining :	$131,944
Jake Bean	$180,000 (2)
Salary Remaining :	$95,000
Juuso Valimaki	$150,000 (3)
Salary Remaining :	$79,167
Tyler Motte	$123,988 (5)
Salary Remaining :	$65,438
Magnus Chrona	$120,000 (2)
Salary Remaining :	$63,333
Pavol Regenda	$110,000 (3)
Salary Remaining :	$58,056
James Malatesta	$102,500 (1)
Salary Remaining :	$54,097
Sammy Blais	$100,000 (2)
Salary Remaining :	$52,778
Jacob Lucchini	$100,000 (2)
Salary Remaining :	$52,778
Christian Fischer	$99,600 (4)
Salary Remaining :	$52,566
Lucas Johansen	$99,500 (3)
Salary Remaining :	$52,514
Jonny Brodzinski	$95,000 (1)
Salary Remaining :	$50,139
Louis Domingue	$92,523 (4)
Salary Remaining :	$48,831
Grant Hutton	$92,523 (4)
Salary Remaining :	$48,831
Conor Sheary	$90,000 (4)
Salary Remaining :	$47,500
Brendan Gaunce	$82,000 (4)
Salary Remaining :	$43,278
Marc McLaughlin	$80,000 (5)
Salary Remaining :	$42,222
Zach Dean	$80,000 (4)
Salary Remaining :	$42,222
Eetu Makiniemi	$80,000 (4)
Salary Remaining :	$42,222
Santeri Hatakka	$80,000 (3)
Salary Remaining :	$42,222
James Hamblin	$80,000 (4)
Salary Remaining :	$42,222
Matthew Kessel	$80,000 (4)
Salary Remaining :	$42,222
Tye Felhaber	$80,000 (2)
Salary Remaining :	$42,222
Declan Carlile	$80,000 (4)
Salary Remaining :	$42,222
Isaac Ratcliffe	$77,500 (3)
Salary Remaining :	$40,903
Bokondji Imama	$77,500 (2)
Salary Remaining :	$40,903
Mike Hardman	$77,500 (4)
Salary Remaining :	$40,903
William Lagesson	$77,500 (2)
Salary Remaining :	$40,903
Total Farm Players	30
Salary Commitment
Year 51 : $3,397,632
Year 52 : $2,950,132
Year 53 : $2,215,132
Year 54 : $1,698,132
Salary Average Commitment
Year 51 : $3,395,132
Year 52 : $2,947,632
Year 53 : $2,215,132
Year 54 : $1,698,132

Regina Pats

Arena Capacity - Ticket Price Attendance - %
Arena Name	Vodka Center
Level 1:	7000 - $140 - 4 827 - 68,95%
Level 2:	6000 - $90 - 4 182 - 69,71%
Level 3:	3000 - $50 - 2 831 - 94,38%
Level 4:	5000 - $40 - 3 565 - 71,30%
Luxury :	2000 - $220 - 1 446 - 72,31%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $35 - 1 998 - 99,91%
Farm Level 2:	1000 - $15 - 1 000 - 99,99%
Farm Total Capacity :	3000
Income
Home Games Left	22
Average Attendance - %	16 851 - 73,27%
Average Income per Game	$2,150,812
Year to Date Revenue	$40,865,422
Farm
Home Games Left	20
Average Attendance - %	2 998 - 99,94%
Average Income per Game	$101,924
Year to Date Revenue	$2,140,410
Expense
Pro Players Total Salaries	$92,050,000
Farm Players Total Salaries	$2,537,500
Coaches Total Salaries	$8,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$45,326,594
Farm Year To Date Expenses	$1,443,387
Pro Salary Cap To Date	$40,215,681
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$47,317,857
Farm Estimated Season Revenue	$2,038,486
Pro Remaining Season Days	59
Pro Expenses Per Days	$909,545
Pro Estimated Expenses	$53,663,155
Farm Remaining Season Days	57
Farm Expenses Per Days	$28,125
Farm Estimated Expenses	$1,603,125
Estimated Season Expenses	$55,266,280
Season Salary Cap	$91,000,000
Estimate Under Maximum Salary Cap of $91,000,000	$0
Estimate Over Minimum Salary Cap of $52,000,000	$39,000,000
Current Bank Account	$52,195,577
Projected Bank Account	$46,285,640

Pro Players Salaries
Kirill Kaprizov	$10,000,000 (4)
-Salary Remaining :	$5,363,636
Robert Thomas	$8,000,000 (1)
-Salary Remaining :	$4,290,909
Jake Sanderson	$7,650,000 (5)
-Salary Remaining :	$4,103,182
Roope Hintz	$7,500,000 (4)
-Salary Remaining :	$4,022,727
Josh Morrissey	$7,200,000 (5)
-Salary Remaining :	$3,861,818
Miro Heiskanen	$7,000,000 (2)
-Salary Remaining :	$3,754,545
Matthew Knies	$6,275,000 (5)
-Salary Remaining :	$3,365,682
Cole Caufield	$6,000,000 (2)
-Salary Remaining :	$3,218,182
Sam Bennett	$5,800,000 (3)
-Salary Remaining :	$3,110,909
Nick Schmaltz	$5,700,000 (3)
-Salary Remaining :	$3,057,273
Mathew Barzal	$4,900,000 (4)
-Salary Remaining :	$2,628,182
Karel Vejmelka	$3,500,000 (3)
-Salary Remaining :	$1,877,273
Vladislav Gavrikov	$2,600,000 (1)
-Salary Remaining :	$1,394,545
Mikey Anderson	$2,600,000 (2)
-Salary Remaining :	$1,394,545
Drew Helleson	$1,200,000 (5)
-Salary Remaining :	$643,636
Jason Dickinson (Out of Payroll)	$1,050,000 (2)
-Salary Remaining :	$563,182
Justus Annunen	$1,000,000 (3)
-Salary Remaining :	$536,364
Nick Blankenburg	$950,000 (1)
-Salary Remaining :	$509,545
Teddy Blueger	$800,000 (3)
-Salary Remaining :	$429,091
Rasmus Kupari	$775,000 (4)
-Salary Remaining :	$415,682
Givani Smith	$775,000 (1)
-Salary Remaining :	$415,682
Akil Thomas	$775,000 (2)
-Salary Remaining :	$415,682
Total Pro Players	22
Salary Commitment
Year 51 : $92,050,000
Year 52 : $79,725,000
Year 53 : $62,300,000
Year 54 : $45,500,000
Salary Average Commitment
Year 51 : $92,050,000
Year 52 : $79,725,000
Year 53 : $62,300,000
Year 54 : $45,500,000
Salary Cap with 1 Way Contract
Year 51 : $92,050,000
Year 52 : $79,725,000
Year 53 : $62,300,000
Year 54 : $45,500,000

Farm Players Salaries
Dakota Joshua	$230,000 (2)
Salary Remaining :	$121,389
Yaroslav Askarov	$200,000 (5)
Salary Remaining :	$105,556
Alex Newhook	$130,000 (1)
Salary Remaining :	$68,611
Erik Haula	$125,000 (4)
Salary Remaining :	$65,972
Tyler Tucker	$120,000 (5)
Salary Remaining :	$63,333
Josh Doan	$120,000 (2)
Salary Remaining :	$63,333
Conor Geekie	$120,000 (4)
Salary Remaining :	$63,333
Ryan Greene	$95,000 (5)
Salary Remaining :	$50,139
Connor Zary	$90,000 (2)
Salary Remaining :	$47,500
Vitek Vanecek	$90,000 (2)
Salary Remaining :	$47,500
John Farinacci	$80,000 (5)
Salary Remaining :	$42,222
Nikolai Kovalenko	$80,000 (5)
Salary Remaining :	$42,222
Erik Portillo	$80,000 (5)
Salary Remaining :	$42,222
Oliver Kapanen	$80,000 (5)
Salary Remaining :	$42,222
Henry Thrun	$80,000 (5)
Salary Remaining :	$42,222
Helge Grans	$80,000 (5)
Salary Remaining :	$42,222
Daniil Misyul	$80,000 (5)
Salary Remaining :	$42,222
Jakub Skarek	$80,000 (5)
Salary Remaining :	$42,222
Egor Afanasyev	$80,000 (5)
Salary Remaining :	$42,222
Jack Finley	$80,000 (5)
Salary Remaining :	$42,222
Brayden Tracey	$77,500 (3)
Salary Remaining :	$40,903
Nicholas Abruzzese	$77,500 (3)
Salary Remaining :	$40,903
Victor Soderstrom	$77,500 (4)
Salary Remaining :	$40,903
Jacob Bernard-Docker	$77,500 (4)
Salary Remaining :	$40,903
Daniil Tarasov	$77,500 (4)
Salary Remaining :	$40,903
Daemon Hunt	$77,500 (2)
Salary Remaining :	$40,903
Ryan Johnson	$77,500 (2)
Salary Remaining :	$40,903
Total Farm Players	27
Salary Commitment
Year 51 : $2,662,500
Year 52 : $2,532,500
Year 53 : $1,847,500
Year 54 : $1,692,500
Salary Average Commitment
Year 51 : $2,662,500
Year 52 : $2,532,500
Year 53 : $1,847,500
Year 54 : $1,692,500

San Jose Rhinos

Arena Capacity - Ticket Price Attendance - %
Arena Name	San Jose Arena
Level 1:	7000 - $145 - 4 609 - 65,84%
Level 2:	6000 - $115 - 3 207 - 53,45%
Level 3:	3000 - $90 - 1 428 - 47,59%
Level 4:	5000 - $75 - 2 028 - 40,57%
Luxury :	2000 - $250 - 1 274 - 63,69%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $80 - 984 - 49,18%
Farm Level 2:	1000 - $20 - 991 - 99,06%
Farm Total Capacity :	3000
Income
Home Games Left	22
Average Attendance - %	12 546 - 54,55%
Average Income per Game	$2,127,038
Year to Date Revenue	$40,413,719
Farm
Home Games Left	20
Average Attendance - %	1 974 - 65,80%
Average Income per Game	$118,197
Year to Date Revenue	$2,482,128
Expense
Pro Players Total Salaries	$87,650,000
Farm Players Total Salaries	$800,000
Coaches Total Salaries	$6,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$42,096,828
Farm Year To Date Expenses	$1,343,524
Pro Salary Cap To Date	$40,242,264
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$46,794,833
Farm Estimated Season Revenue	$2,363,931
Pro Remaining Season Days	59
Pro Expenses Per Days	$833,182
Pro Estimated Expenses	$49,157,738
Farm Remaining Season Days	57
Farm Expenses Per Days	$25,926
Farm Estimated Expenses	$1,477,782
Estimated Season Expenses	$50,635,520
Season Salary Cap	$87,650,000
Estimate Under Maximum Salary Cap of $91,000,000	$3,350,000
Estimate Over Minimum Salary Cap of $52,000,000	$35,650,000
Current Bank Account	$27,427,022
Projected Bank Account	$25,950,266

Pro Players Salaries
Mikko Rantanen	$10,000,000 (1)
-Salary Remaining :	$5,363,636
Filip Forsberg	$8,500,000 (3)
-Salary Remaining :	$4,559,091
Charlie McAvoy	$8,500,000 (2)
-Salary Remaining :	$4,559,091
Alex Ovechkin	$8,000,000 (3)
-Salary Remaining :	$4,290,909
Rasmus Andersson	$6,250,000 (1)
-Salary Remaining :	$3,352,273
Jordan Binnington	$6,000,000 (4)
-Salary Remaining :	$3,218,182
Ryan O'Reilly	$5,500,000 (1)
-Salary Remaining :	$2,950,000
Brett Pesce	$5,200,000 (5)
-Salary Remaining :	$2,789,091
Marco Rossi	$4,650,000 (1)
-Salary Remaining :	$2,494,091
Christopher Tanev	$4,000,000 (2)
-Salary Remaining :	$2,145,455
Jake DeBrusk	$3,750,000 (4)
-Salary Remaining :	$2,011,364
J.J. Moser	$3,000,000 (1)
-Salary Remaining :	$1,609,091
Vladislav Namestnikov	$2,100,000 (3)
-Salary Remaining :	$1,126,364
Alex Lyon	$2,000,000 (2)
-Salary Remaining :	$1,072,727
Jordan Martinook	$1,500,000 (2)
-Salary Remaining :	$804,545
Logan Stanley	$1,500,000 (3)
-Salary Remaining :	$804,545
Ryan Poehling	$1,500,000 (3)
-Salary Remaining :	$804,545
Devin Shore	$1,400,000 (2)
-Salary Remaining :	$750,909
Zach Aston-Reese	$1,200,000 (3)
-Salary Remaining :	$643,636
Ilya Lyubushkin	$1,100,000 (2)
-Salary Remaining :	$590,000
Tomas Nosek	$1,000,000 (5)
-Salary Remaining :	$536,364
Nikolas Matinpalo	$1,000,000 (2)
-Salary Remaining :	$536,364
Total Pro Players	22
Salary Commitment
Year 51 : $87,650,000
Year 52 : $58,250,000
Year 53 : $38,750,000
Year 54 : $15,950,000
Salary Average Commitment
Year 51 : $87,650,000
Year 52 : $58,250,000
Year 53 : $38,750,000
Year 54 : $15,950,000
Salary Cap with 1 Way Contract
Year 51 : $87,650,000
Year 52 : $58,250,000
Year 53 : $38,750,000
Year 54 : $15,950,000

Farm Players Salaries
Chris Tierney	$150,000 (2)
Salary Remaining :	$79,167
Phillip Di Giuseppe	$100,000 (4)
Salary Remaining :	$52,778
Ondrej Pavel	$100,000 (2)
Salary Remaining :	$52,778
Cameron Butler	$100,000 (2)
Salary Remaining :	$52,778
Brian Halonen	$100,000 (2)
Salary Remaining :	$52,778
Devin Cooley	$95,000 (2)
Salary Remaining :	$50,139
Mike Smith	$77,500 (1)
Salary Remaining :	$40,903
P.K. Subban	$77,500 (2)
Salary Remaining :	$40,903
Total Farm Players	8
Salary Commitment
Year 51 : $800,000
Year 52 : $722,500
Year 53 : $100,000
Year 54 : $100,000
Salary Average Commitment
Year 51 : $800,000
Year 52 : $722,500
Year 53 : $100,000
Year 54 : $100,000

Seattle Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Skank-A-Feller Center
Level 1:	7000 - $120 - 6 430 - 91,85%
Level 2:	6000 - $85 - 4 423 - 73,72%
Level 3:	3000 - $55 - 2 308 - 76,94%
Level 4:	5000 - $35 - 4 778 - 95,57%
Luxury :	2000 - $200 - 1 726 - 86,28%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $40 - 1 978 - 98,88%
Farm Level 2:	1000 - $20 - 994 - 99,38%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	19 665 - 85,50%
Average Income per Game	$2,322,924
Year to Date Revenue	$46,458,475
Farm
Home Games Left	20
Average Attendance - %	2 971 - 99,04%
Average Income per Game	$118,774
Year to Date Revenue	$2,494,248
Expense
Pro Players Total Salaries	$89,175,000
Farm Players Total Salaries	$2,492,500
Coaches Total Salaries	$10,200,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$45,457,269
Farm Year To Date Expenses	$1,984,161
Pro Salary Cap To Date	$41,655,453
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$48,781,399
Farm Estimated Season Revenue	$2,375,474
Pro Remaining Season Days	59
Pro Expenses Per Days	$885,227
Pro Estimated Expenses	$52,228,393
Farm Remaining Season Days	57
Farm Expenses Per Days	$41,597
Farm Estimated Expenses	$2,371,029
Estimated Season Expenses	$54,599,422
Season Salary Cap	$89,175,000
Estimate Under Maximum Salary Cap of $91,000,000	$1,825,000
Estimate Over Minimum Salary Cap of $52,000,000	$37,175,000
Current Bank Account	$66,540,912
Projected Bank Account	$63,098,363

Pro Players Salaries
Jack Eichel	$10,000,000 (4)
-Salary Remaining :	$5,363,636
Mitch Marner	$9,600,000 (1)
-Salary Remaining :	$5,149,091
Ilya Sorokin	$8,000,000 (5)
-Salary Remaining :	$4,290,909
Jake Guentzel	$7,200,000 (1)
-Salary Remaining :	$3,861,818
Vincent Trocheck	$7,000,000 (5)
-Salary Remaining :	$3,754,545
Shea Theodore	$6,800,000 (5)
-Salary Remaining :	$3,647,273
Mikhail Sergachev	$6,750,000 (1)
-Salary Remaining :	$3,620,455
Jaccob Slavin	$6,200,000 (2)
-Salary Remaining :	$3,325,455
Pavel Buchnevich	$6,000,000 (5)
-Salary Remaining :	$3,218,182
Thomas Harley	$6,000,000 (4)
-Salary Remaining :	$3,218,182
Kevin Bahl	$2,750,000 (1)
-Salary Remaining :	$1,475,000
Alexis Lafreniere	$2,700,000 (1)
-Salary Remaining :	$1,448,182
Charlie Lindgren	$2,000,000 (1)
-Salary Remaining :	$1,072,727
Dawson Mercer	$2,000,000 (1)
-Salary Remaining :	$1,072,727
Morgan Barron	$1,200,000 (3)
-Salary Remaining :	$643,636
Steven Lorentz	$1,200,000 (5)
-Salary Remaining :	$643,636
Isac Lundestrom	$1,000,000 (5)
-Salary Remaining :	$536,364
Mavrik Bourque	$1,000,000 (2)
-Salary Remaining :	$536,364
Mason Lohrei	$1,000,000 (2)
-Salary Remaining :	$536,364
Vasiliy Ponomarev	$775,000 (2)
-Salary Remaining :	$415,682
Total Pro Players	20
Salary Commitment
Year 51 : $89,175,000
Year 52 : $56,175,000
Year 53 : $47,200,000
Year 54 : $46,000,000
Salary Average Commitment
Year 51 : $89,175,000
Year 52 : $56,175,000
Year 53 : $47,200,000
Year 54 : $46,000,000
Salary Cap with 1 Way Contract
Year 51 : $89,175,000
Year 52 : $56,175,000
Year 53 : $47,200,000
Year 54 : $46,000,000

Farm Players Salaries
Nico Sturm	$170,000 (4)
Salary Remaining :	$89,722
Derek Forbort	$150,000 (4)
Salary Remaining :	$79,167
Pontus Holmberg	$140,000 (2)
Salary Remaining :	$73,889
Jesper Wallstedt	$120,000 (2)
Salary Remaining :	$63,333
Sampo Ranta	$110,000 (1)
Salary Remaining :	$58,056
Trent Frederic	$100,000 (1)
Salary Remaining :	$52,778
Erik Brannstrom	$100,000 (5)
Salary Remaining :	$52,778
Alexei Melnichuk	$90,000 (1)
Salary Remaining :	$47,500
Jayden Struble	$90,000 (2)
Salary Remaining :	$47,500
Robert Bortuzzo	$90,000 (3)
Salary Remaining :	$47,500
Jack LaFontaine	$80,000 (5)
Salary Remaining :	$42,222
Jonathan Gruden	$80,000 (5)
Salary Remaining :	$42,222
Marcus Hogberg	$80,000 (2)
Salary Remaining :	$42,222
Samuel Knazko	$80,000 (5)
Salary Remaining :	$42,222
Shane Bowers	$80,000 (5)
Salary Remaining :	$42,222
Ryan Ufko	$80,000 (5)
Salary Remaining :	$42,222
Ryan Merkley	$77,500 (3)
Salary Remaining :	$40,903
Dillon Dube	$77,500 (1)
Salary Remaining :	$40,903
Riley Tufte	$77,500 (1)
Salary Remaining :	$40,903
Egor Sokolov	$77,500 (3)
Salary Remaining :	$40,903
Raphael Lavoie	$77,500 (2)
Salary Remaining :	$40,903
Calen Addison	$77,500 (4)
Salary Remaining :	$40,903
Alex Barre-Boulet	$77,500 (4)
Salary Remaining :	$40,903
Aleksi Heponiemi	$77,500 (3)
Salary Remaining :	$40,903
Tyce Thompson	$77,500 (3)
Salary Remaining :	$40,903
Jaret Anderson-Dolan	$77,500 (2)
Salary Remaining :	$40,903
Nicolas Beaudin	$77,500 (2)
Salary Remaining :	$40,903
Total Farm Players	27
Salary Commitment
Year 51 : $2,492,500
Year 52 : $2,037,500
Year 53 : $1,375,000
Year 54 : $975,000
Salary Average Commitment
Year 51 : $2,492,500
Year 52 : $2,037,500
Year 53 : $1,375,000
Year 54 : $975,000

St-Johns Desperados

Arena Capacity - Ticket Price Attendance - %
Arena Name	Newfie Center
Level 1:	7000 - $85 - 6 782 - 96,88%
Level 2:	6000 - $55 - 5 883 - 98,04%
Level 3:	3000 - $30 - 2 980 - 99,34%
Level 4:	5000 - $25 - 4 844 - 96,87%
Luxury :	2000 - $160 - 1 872 - 93,61%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $35 - 1 997 - 99,87%
Farm Level 2:	1000 - $15 - 999 - 99,87%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	22 360 - 97,22%
Average Income per Game	$1,833,048
Year to Date Revenue	$36,660,954
Farm
Home Games Left	20
Average Attendance - %	2 996 - 99,87%
Average Income per Game	$101,865
Year to Date Revenue	$2,139,162
Expense
Pro Players Total Salaries	$62,925,000
Farm Players Total Salaries	$1,965,000
Coaches Total Salaries	$5,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$33,564,770
Farm Year To Date Expenses	$1,066,852
Pro Salary Cap To Date	$30,903,404
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$38,494,002
Farm Estimated Season Revenue	$2,037,297
Pro Remaining Season Days	59
Pro Expenses Per Days	$617,500
Pro Estimated Expenses	$36,432,500
Farm Remaining Season Days	57
Farm Expenses Per Days	$22,824
Farm Estimated Expenses	$1,300,968
Estimated Season Expenses	$37,733,468
Season Salary Cap	$62,925,000
Estimate Under Maximum Salary Cap of $91,000,000	$28,075,000
Estimate Over Minimum Salary Cap of $52,000,000	$10,925,000
Current Bank Account	$93,740,059
Projected Bank Account	$96,537,890

Pro Players Salaries
Jack Hughes	$9,000,000 (2)
-Salary Remaining :	$4,827,273
Quinn Hughes	$8,000,000 (2)
-Salary Remaining :	$4,290,909
Nate Schmidt	$5,000,000 (2)
-Salary Remaining :	$2,681,818
Connor Brown	$4,500,000 (3)
-Salary Remaining :	$2,413,636
Matty Beniers	$4,250,000 (5)
-Salary Remaining :	$2,279,545
Evgeny Kuznetsov	$4,000,000 (2)
-Salary Remaining :	$2,145,455
Andre Burakovsky	$4,000,000 (2)
-Salary Remaining :	$2,145,455
Jakob Silfverberg	$3,000,000 (2)
-Salary Remaining :	$1,609,091
Jaxson Stauber (Out of Payroll)	$3,000,000 (2)
-Salary Remaining :	$1,609,091
Dakota Mermis	$3,000,000 (1)
-Salary Remaining :	$1,609,091
Louie Belpedio	$3,000,000 (1)
-Salary Remaining :	$1,609,091
Emil Andrae	$2,000,000 (5)
-Salary Remaining :	$1,072,727
Noah Juulsen	$1,250,000 (2)
-Salary Remaining :	$670,455
Max Jones	$1,250,000 (5)
-Salary Remaining :	$670,455
Maxim Tsyplakov	$1,200,000 (5)
-Salary Remaining :	$643,636
Zachary Benson	$1,100,000 (2)
-Salary Remaining :	$590,000
Nick Bjugstad	$1,050,000 (2)
-Salary Remaining :	$563,182
Zachary L'Heureux	$1,000,000 (5)
-Salary Remaining :	$536,364
Dylan Wells	$1,000,000 (2)
-Salary Remaining :	$536,364
Adam Ruzicka	$1,000,000 (2)
-Salary Remaining :	$536,364
Alex Belzile	$950,000 (5)
-Salary Remaining :	$509,545
Brett Berard	$875,000 (5)
-Salary Remaining :	$469,318
Adam Ginning	$850,000 (4)
-Salary Remaining :	$455,909
Rory Kerins	$850,000 (5)
-Salary Remaining :	$455,909
Jaroslav Halak	$800,000 (2)
-Salary Remaining :	$429,091
Total Pro Players	25
Salary Commitment
Year 51 : $65,925,000
Year 52 : $59,925,000
Year 53 : $17,725,000
Year 54 : $13,225,000
Salary Average Commitment
Year 51 : $65,925,000
Year 52 : $59,925,000
Year 53 : $17,725,000
Year 54 : $13,225,000
Salary Cap with 1 Way Contract
Year 51 : $65,925,000
Year 52 : $59,925,000
Year 53 : $17,725,000
Year 54 : $13,225,000

Farm Players Salaries
Drake Caggiula	$270,000 (1)
Salary Remaining :	$142,500
Jan Jenik	$150,000 (2)
Salary Remaining :	$79,167
Adam Erne	$110,000 (5)
Salary Remaining :	$58,056
Jack Rathbone	$100,000 (2)
Salary Remaining :	$52,778
Olle Lycksell	$97,500 (2)
Salary Remaining :	$51,458
Mikael Pyyhtia	$95,000 (4)
Salary Remaining :	$50,139
Oliver Wahlstrom	$95,000 (4)
Salary Remaining :	$50,139
Aydar Suniev	$95,000 (5)
Salary Remaining :	$50,139
Jani Nyman	$95,000 (5)
Salary Remaining :	$50,139
Nils Aman	$95,000 (4)
Salary Remaining :	$50,139
Sebastien Aho	$92,500 (1)
Salary Remaining :	$48,819
Samuel Honzek	$92,500 (5)
Salary Remaining :	$48,819
Adam Raska	$90,000 (1)
Salary Remaining :	$47,500
Arttu Hyry	$87,500 (5)
Salary Remaining :	$46,181
Jonas Rondbjerg	$85,000 (1)
Salary Remaining :	$44,861
Jacob Quillan	$80,000 (5)
Salary Remaining :	$42,222
Ozzy Wiesblatt	$80,000 (5)
Salary Remaining :	$42,222
Matthew Highmore	$77,500 (1)
Salary Remaining :	$40,903
Dylan Ferguson	$77,500 (1)
Salary Remaining :	$40,903
Total Farm Players	19
Salary Commitment
Year 51 : $1,965,000
Year 52 : $1,272,500
Year 53 : $925,000
Year 54 : $925,000
Salary Average Commitment
Year 51 : $1,965,000
Year 52 : $1,272,500
Year 53 : $925,000
Year 54 : $925,000

St-Louis Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Enterprise Center
Level 1:	7000 - $100 - 6 714 - 95,91%
Level 2:	6000 - $65 - 5 655 - 94,26%
Level 3:	3000 - $35 - 2 918 - 97,26%
Level 4:	5000 - $25 - 4 892 - 97,83%
Luxury :	2000 - $200 - 1 750 - 87,48%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $35 - 1 995 - 99,73%
Farm Level 2:	1000 - $15 - 998 - 99,76%
Farm Total Capacity :	3000
Income
Home Games Left	22
Average Attendance - %	21 928 - 95,34%
Average Income per Game	$2,097,298
Year to Date Revenue	$39,848,666
Farm
Home Games Left	20
Average Attendance - %	2 992 - 99,74%
Average Income per Game	$101,729
Year to Date Revenue	$2,136,312
Expense
Pro Players Total Salaries	$90,025,000
Farm Players Total Salaries	$1,979,000
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$42,165,900
Farm Year To Date Expenses	$1,131,876
Pro Salary Cap To Date	$41,655,900
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$46,140,561
Farm Estimated Season Revenue	$2,034,583
Pro Remaining Season Days	59
Pro Expenses Per Days	$828,409
Pro Estimated Expenses	$48,876,131
Farm Remaining Season Days	57
Farm Expenses Per Days	$22,028
Farm Estimated Expenses	$1,255,596
Estimated Season Expenses	$50,131,727
Season Salary Cap	$90,025,000
Estimate Under Maximum Salary Cap of $91,000,000	$975,000
Estimate Over Minimum Salary Cap of $52,000,000	$38,025,000
Current Bank Account	$31,705,983
Projected Bank Account	$29,749,400

Pro Players Salaries
Nathan MacKinnon	$13,000,000 (4)
-Salary Remaining :	$6,972,727
Mark Stone	$9,250,000 (5)
-Salary Remaining :	$4,961,364
Elias Lindholm	$7,750,000 (5)
-Salary Remaining :	$4,156,818
Travis Konecny	$6,600,000 (2)
-Salary Remaining :	$3,540,000
Filip Gustavsson	$6,400,000 (4)
-Salary Remaining :	$3,432,727
Ivan Provorov	$5,800,000 (1)
-Salary Remaining :	$3,110,909
Esa Lindell	$5,500,000 (1)
-Salary Remaining :	$2,950,000
Ryan McDonagh	$5,500,000 (2)
-Salary Remaining :	$2,950,000
Juuse Saros	$5,500,000 (2)
-Salary Remaining :	$2,950,000
Aaron Ekblad	$5,250,000 (2)
-Salary Remaining :	$2,815,909
Claude Giroux	$4,800,000 (1)
-Salary Remaining :	$2,574,545
Conor Garland	$4,500,000 (3)
-Salary Remaining :	$2,413,636
Nic Dowd	$2,250,000 (4)
-Salary Remaining :	$1,206,818
Conor Timmins	$1,300,000 (3)
-Salary Remaining :	$697,273
Philipp Kurashev	$1,200,000 (2)
-Salary Remaining :	$643,636
Emil Martinsen Lilleberg	$1,025,000 (1)
-Salary Remaining :	$549,773
Sean Kuraly	$1,000,000 (1)
-Salary Remaining :	$536,364
Ty Dellandrea	$1,000,000 (3)
-Salary Remaining :	$536,364
Carl Grundstrom	$800,000 (5)
-Salary Remaining :	$429,091
Jakub Lauko	$800,000 (5)
-Salary Remaining :	$429,091
Ethan Del Mastro	$800,000 (2)
-Salary Remaining :	$429,091
Total Pro Players	21
Salary Commitment
Year 51 : $90,025,000
Year 52 : $71,900,000
Year 53 : $47,050,000
Year 54 : $40,250,000
Salary Average Commitment
Year 51 : $90,025,000
Year 52 : $71,900,000
Year 53 : $47,050,000
Year 54 : $40,250,000
Salary Cap with 1 Way Contract
Year 51 : $90,025,000
Year 52 : $71,900,000
Year 53 : $47,050,000
Year 54 : $40,250,000

Farm Players Salaries
Jacob Gaucher	$300,000 (4)
Salary Remaining :	$158,333
Eeli Tolvanen	$190,000 (3)
Salary Remaining :	$100,278
Cal Clutterbuck	$140,000 (1)
Salary Remaining :	$73,889
Tye Kartye	$120,000 (5)
Salary Remaining :	$63,333
Laurent Brossoit	$120,000 (1)
Salary Remaining :	$63,333
James Reimer	$110,000 (4)
Salary Remaining :	$58,056
Fedor Svechkov	$100,000 (5)
Salary Remaining :	$52,778
Egor Zamula	$100,000 (3)
Salary Remaining :	$52,778
Cole Schwindt	$84,000 (3)
Salary Remaining :	$44,333
Nick Cicek	$80,000 (5)
Salary Remaining :	$42,222
Victor Mancini	$80,000 (5)
Salary Remaining :	$42,222
Damien Giroux	$80,000 (5)
Salary Remaining :	$42,222
Ryan Johansen	$80,000 (4)
Salary Remaining :	$42,222
Hunter Drew	$80,000 (5)
Salary Remaining :	$42,222
Kyle MacLean	$80,000 (3)
Salary Remaining :	$42,222
Arshdeep Bains	$80,000 (2)
Salary Remaining :	$42,222
Carson Meyer	$77,500 (2)
Salary Remaining :	$40,903
Clark Bishop	$77,500 (1)
Salary Remaining :	$40,903
Total Farm Players	18
Salary Commitment
Year 51 : $1,979,000
Year 52 : $1,641,500
Year 53 : $1,484,000
Year 54 : $1,030,000
Salary Average Commitment
Year 51 : $1,979,000
Year 52 : $1,641,500
Year 53 : $1,484,000
Year 54 : $1,030,000

Toronto Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Eagle Palace
Level 1:	6500 - $125 - 5 369 - 82,60%
Level 2:	5500 - $80 - 5 417 - 98,50%
Level 3:	3000 - $65 - 1 967 - 65,58%
Level 4:	5000 - $50 - 2 923 - 58,46%
Luxury :	1500 - $250 - 1 289 - 85,90%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $45 - 1 979 - 98,95%
Farm Level 2:	1000 - $25 - 693 - 69,25%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	16 965 - 78,91%
Average Income per Game	$2,210,829
Year to Date Revenue	$44,216,574
Farm
Home Games Left	21
Average Attendance - %	2 672 - 89,05%
Average Income per Game	$127,641
Year to Date Revenue	$2,552,820
Expense
Pro Players Total Salaries	$61,545,000
Farm Players Total Salaries	$2,720,000
Coaches Total Salaries	$7,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$31,322,178
Farm Year To Date Expenses	$2,427,565
Pro Salary Cap To Date	$28,567,644
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$46,427,403
Farm Estimated Season Revenue	$2,680,461
Pro Remaining Season Days	59
Pro Expenses Per Days	$604,955
Pro Estimated Expenses	$35,692,345
Farm Remaining Season Days	57
Farm Expenses Per Days	$48,333
Farm Estimated Expenses	$2,754,981
Estimated Season Expenses	$38,447,326
Season Salary Cap	$61,545,000
Estimate Under Maximum Salary Cap of $91,000,000	$29,455,000
Estimate Over Minimum Salary Cap of $52,000,000	$9,545,000
Current Bank Account	$95,245,184
Projected Bank Account	$105,905,722

Pro Players Salaries
Ryan Strome	$5,000,000 (2)
-Salary Remaining :	$2,681,818
Yegor Sharangovich	$4,750,000 (1)
-Salary Remaining :	$2,547,727
Alec Martinez	$4,000,000 (1)
-Salary Remaining :	$2,145,455
Brandon Carlo	$3,500,000 (4)
-Salary Remaining :	$1,877,273
Blake Wheeler	$3,500,000 (1)
-Salary Remaining :	$1,877,273
Thomas Novak	$3,500,000 (1)
-Salary Remaining :	$1,877,273
Anthony Duclair	$3,500,000 (5)
-Salary Remaining :	$1,877,273
Olli Maatta	$3,000,000 (2)
-Salary Remaining :	$1,609,091
Robby Fabbri	$3,000,000 (4)
-Salary Remaining :	$1,609,091
Jonathan Quick	$2,700,000 (1)
-Salary Remaining :	$1,448,182
Nick Seeler	$2,700,000 (2)
-Salary Remaining :	$1,448,182
Trevor van Riemsdyk	$2,500,000 (5)
-Salary Remaining :	$1,340,909
Eric Comrie	$2,500,000 (2)
-Salary Remaining :	$1,340,909
Blake Lizotte	$2,500,000 (5)
-Salary Remaining :	$1,340,909
Alexandre Texier	$2,500,000 (5)
-Salary Remaining :	$1,340,909
Michael Rasmussen	$2,500,000 (3)
-Salary Remaining :	$1,340,909
Alexander Kerfoot	$2,000,000 (5)
-Salary Remaining :	$1,072,727
Kasperi Kapanen	$1,500,000 (2)
-Salary Remaining :	$804,545
Jordan Oesterle	$1,050,000 (2)
-Salary Remaining :	$563,182
Jon Merrill	$995,000 (4)
-Salary Remaining :	$533,682
Miles Wood	$900,000 (4)
-Salary Remaining :	$482,727
Sam Morton	$900,000 (5)
-Salary Remaining :	$482,727
Daniil Miromanov	$900,000 (3)
-Salary Remaining :	$482,727
Dryden Hunt	$850,000 (1)
-Salary Remaining :	$455,909
Mitchell Chaffee	$800,000 (3)
-Salary Remaining :	$429,091
Total Pro Players	25
Salary Commitment
Year 51 : $61,545,000
Year 52 : $42,245,000
Year 53 : $26,495,000
Year 54 : $22,295,000
Salary Average Commitment
Year 51 : $61,545,000
Year 52 : $42,245,000
Year 53 : $26,495,000
Year 54 : $22,295,000
Salary Cap with 1 Way Contract
Year 51 : $61,545,000
Year 52 : $42,245,000
Year 53 : $26,495,000
Year 54 : $22,295,000

Farm Players Salaries
Tim Washe	$300,000 (4)
Salary Remaining :	$158,333
Oskar Lindblom	$280,000 (1)
Salary Remaining :	$147,778
Andreas Athanasiou	$225,000 (1)
Salary Remaining :	$118,750
Arnaud Durandeau	$200,000 (1)
Salary Remaining :	$105,556
Caleb Jones	$150,000 (1)
Salary Remaining :	$79,167
Marc Staal	$120,000 (1)
Salary Remaining :	$63,333
Joel Blomqvist	$97,500 (4)
Salary Remaining :	$51,458
Michael Dipietro	$90,000 (5)
Salary Remaining :	$47,500
Jesse Ylonen	$90,000 (4)
Salary Remaining :	$47,500
Valtteri Puustinen	$90,000 (1)
Salary Remaining :	$47,500
Chase Bradley	$90,000 (5)
Salary Remaining :	$47,500
Mattias Norlinder	$90,000 (2)
Salary Remaining :	$47,500
Hunter McKown	$90,000 (5)
Salary Remaining :	$47,500
Alexander Nylander	$90,000 (4)
Salary Remaining :	$47,500
Hugo Alnefelt	$85,000 (3)
Salary Remaining :	$44,861
Tyler Benson	$85,000 (1)
Salary Remaining :	$44,861
Filip Roos	$80,000 (5)
Salary Remaining :	$42,222
Lucas Condotta	$80,000 (5)
Salary Remaining :	$42,222
Jacob Moverare	$77,500 (3)
Salary Remaining :	$40,903
Fredrik Karlstrom	$77,500 (3)
Salary Remaining :	$40,903
Brandon Gignac	$77,500 (2)
Salary Remaining :	$40,903
Justin Richards	$77,500 (2)
Salary Remaining :	$40,903
German Rubtsov	$77,500 (2)
Salary Remaining :	$40,903
Total Farm Players	23
Salary Commitment
Year 51 : $2,720,000
Year 52 : $1,570,000
Year 53 : $1,247,500
Year 54 : $1,007,500
Salary Average Commitment
Year 51 : $2,712,500
Year 52 : $1,562,500
Year 53 : $1,247,500
Year 54 : $1,007,500

Vancouver Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	General Motors Place
Level 1:	7000 - $145 - 4 621 - 66,01%
Level 2:	6000 - $115 - 3 305 - 55,08%
Level 3:	3000 - $90 - 1 425 - 47,50%
Level 4:	5000 - $75 - 2 011 - 40,22%
Luxury :	2000 - $250 - 1 265 - 63,26%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $80 - 987 - 49,35%
Farm Level 2:	1000 - $30 - 579 - 57,90%
Farm Total Capacity :	3000
Income
Home Games Left	21
Average Attendance - %	12 627 - 54,90%
Average Income per Game	$2,139,085
Year to Date Revenue	$42,781,708
Farm
Home Games Left	20
Average Attendance - %	1 566 - 52,20%
Average Income per Game	$115,590
Year to Date Revenue	$2,427,384
Expense
Pro Players Total Salaries	$89,250,000
Farm Players Total Salaries	$3,180,900
Coaches Total Salaries	$7,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$43,118,886
Farm Year To Date Expenses	$2,398,092
Pro Salary Cap To Date	$40,482,515
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$44,920,793
Farm Estimated Season Revenue	$2,311,794
Pro Remaining Season Days	59
Pro Expenses Per Days	$856,818
Pro Estimated Expenses	$50,552,262
Farm Remaining Season Days	57
Farm Expenses Per Days	$47,971
Farm Estimated Expenses	$2,734,347
Estimated Season Expenses	$53,286,609
Season Salary Cap	$89,250,000
Estimate Under Maximum Salary Cap of $91,000,000	$1,750,000
Estimate Over Minimum Salary Cap of $52,000,000	$37,250,000
Current Bank Account	$65,935,180
Projected Bank Account	$59,881,158

Pro Players Salaries
Erik Karlsson	$8,500,000 (2)
-Salary Remaining :	$4,559,091
Nico Hischier	$7,500,000 (3)
-Salary Remaining :	$4,022,727
Zach Hyman	$7,000,000 (1)
-Salary Remaining :	$3,754,545
Carter Verhaeghe	$6,000,000 (5)
-Salary Remaining :	$3,218,182
Alex DeBrincat	$6,000,000 (2)
-Salary Remaining :	$3,218,182
Nazem Kadri	$6,000,000 (4)
-Salary Remaining :	$3,218,182
Seth Jones	$6,000,000 (5)
-Salary Remaining :	$3,218,182
Jacob Markstrom	$5,500,000 (4)
-Salary Remaining :	$2,950,000
Bryan Rust	$5,200,000 (2)
-Salary Remaining :	$2,789,091
Adam Pelech	$4,500,000 (2)
-Salary Remaining :	$2,413,636
Jake McCabe	$4,000,000 (3)
-Salary Remaining :	$2,145,455
Jason Zucker	$4,000,000 (4)
-Salary Remaining :	$2,145,455
Ryan Lindgren	$3,500,000 (5)
-Salary Remaining :	$1,877,273
Mikael Backlund	$3,500,000 (3)
-Salary Remaining :	$1,877,273
Brian Dumoulin	$3,500,000 (1)
-Salary Remaining :	$1,877,273
Alex Nedeljkovic	$2,800,000 (5)
-Salary Remaining :	$1,501,818
Garnet Hathaway	$1,500,000 (5)
-Salary Remaining :	$804,545
Mark Jankowski	$1,500,000 (2)
-Salary Remaining :	$804,545
Brandon Duhaime	$1,500,000 (3)
-Salary Remaining :	$804,545
Barclay Goodrow	$1,250,000 (3)
-Salary Remaining :	$670,455
Total Pro Players	20
Salary Commitment
Year 51 : $89,250,000
Year 52 : $78,750,000
Year 53 : $53,050,000
Year 54 : $35,300,000
Salary Average Commitment
Year 51 : $89,250,000
Year 52 : $78,750,000
Year 53 : $53,050,000
Year 54 : $35,300,000
Salary Cap with 1 Way Contract
Year 51 : $89,250,000
Year 52 : $78,750,000
Year 53 : $53,050,000
Year 54 : $35,300,000

Farm Players Salaries
John Marino	$380,000 (1)
Salary Remaining :	$200,556
Andrew Mangiapane	$300,000 (2)
Salary Remaining :	$158,333
Uvis Balinskis	$175,100 (2)
Salary Remaining :	$92,414
Sonny Milano	$150,000 (3)
Salary Remaining :	$79,167
Lars Eller	$150,000 (3)
Salary Remaining :	$79,167
Josh Brown	$130,100 (4)
Salary Remaining :	$68,664
Matt Tomkins	$100,000 (3)
Salary Remaining :	$52,778
Ian Mitchell	$100,000 (3)
Salary Remaining :	$52,778
Philip Kemp	$95,100 (3)
Salary Remaining :	$50,192
Nathan Clurman	$85,100 (4)
Salary Remaining :	$44,914
Daniel Sprong	$85,100 (4)
Salary Remaining :	$44,914
Wyatt Aamodt	$85,100 (4)
Salary Remaining :	$44,914
Taylor Ward	$85,100 (4)
Salary Remaining :	$44,914
Parker Ford	$85,100 (4)
Salary Remaining :	$44,914
Noah Philp	$85,100 (4)
Salary Remaining :	$44,914
Connor Mackey	$80,000 (5)
Salary Remaining :	$42,222
Victor Ostman	$80,000 (5)
Salary Remaining :	$42,222
Rhett Gardner	$77,500 (2)
Salary Remaining :	$40,903
Jason Polin	$77,500 (2)
Salary Remaining :	$40,903
Josh Dunne	$77,500 (1)
Salary Remaining :	$40,903
Reese Johnson	$77,500 (4)
Salary Remaining :	$40,903
Olle Eriksson Ek	$77,500 (5)
Salary Remaining :	$40,903
Walker Duehr	$77,500 (3)
Salary Remaining :	$40,903
Keaton Middleton	$77,500 (4)
Salary Remaining :	$40,903
Cameron Hillis	$77,500 (3)
Salary Remaining :	$40,903
Brandon Biro	$77,500 (3)
Salary Remaining :	$40,903
Zachary Hayes	$77,500 (3)
Salary Remaining :	$40,903
Cole Guttman	$77,500 (5)
Salary Remaining :	$40,903
Maxim Letunov	$77,500 (2)
Salary Remaining :	$40,903
Total Farm Players	29
Salary Commitment
Year 51 : $3,180,900
Year 52 : $2,723,400
Year 53 : $2,015,800
Year 54 : $1,110,700
Salary Average Commitment
Year 51 : $3,168,400
Year 52 : $2,713,400
Year 53 : $2,010,800
Year 54 : $1,105,700

Washington Budweiser

Arena Capacity - Ticket Price Attendance - %
Arena Name	Washington Arena
Level 1:	7000 - $130 - 5 042 - 72,03%
Level 2:	6000 - $100 - 3 677 - 61,28%
Level 3:	3000 - $75 - 1 582 - 52,74%
Level 4:	5000 - $55 - 2 440 - 48,80%
Luxury :	2000 - $230 - 1 333 - 66,65%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $65 - 1 203 - 60,13%
Farm Level 2:	1000 - $25 - 690 - 69,05%
Farm Total Capacity :	3000
Income
Home Games Left	22
Average Attendance - %	14 074 - 61,19%
Average Income per Game	$2,119,967
Year to Date Revenue	$40,279,364
Farm
Home Games Left	20
Average Attendance - %	1 893 - 63,10%
Average Income per Game	$114,511
Year to Date Revenue	$2,404,734
Expense
Pro Players Total Salaries	$88,050,000
Farm Players Total Salaries	$2,930,000
Coaches Total Salaries	$9,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$44,257,735
Farm Year To Date Expenses	$2,757,404
Pro Salary Cap To Date	$41,475,915
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$46,639,264
Farm Estimated Season Revenue	$2,290,223
Pro Remaining Season Days	59
Pro Expenses Per Days	$855,000
Pro Estimated Expenses	$50,445,000
Farm Remaining Season Days	57
Farm Expenses Per Days	$54,907
Farm Estimated Expenses	$3,129,699
Estimated Season Expenses	$53,574,699
Season Salary Cap	$88,050,000
Estimate Under Maximum Salary Cap of $91,000,000	$2,950,000
Estimate Over Minimum Salary Cap of $52,000,000	$36,050,000
Current Bank Account	$44,428,467
Projected Bank Account	$39,783,255

Pro Players Salaries
Connor McDavid	$13,000,000 (2)
-Salary Remaining :	$6,972,727
Mark Scheifele	$8,000,000 (1)
-Salary Remaining :	$4,290,909
John Carlson	$7,250,000 (1)
-Salary Remaining :	$3,888,636
Josh Norris	$6,500,000 (2)
-Salary Remaining :	$3,486,364
Colton Parayko	$6,300,000 (4)
-Salary Remaining :	$3,379,091
Rickard Rakell	$5,750,000 (3)
-Salary Remaining :	$3,084,091
Tyler Seguin	$5,500,000 (1)
-Salary Remaining :	$2,950,000
Drake Batherson	$5,200,000 (2)
-Salary Remaining :	$2,789,091
Adam Fantilli	$4,000,000 (5)
-Salary Remaining :	$2,145,455
Adin Hill	$4,000,000 (3)
-Salary Remaining :	$2,145,455
Brayden McNabb	$3,750,000 (2)
-Salary Remaining :	$2,011,364
Sean Couturier	$3,500,000 (2)
-Salary Remaining :	$1,877,273
William Cuylle	$2,800,000 (5)
-Salary Remaining :	$1,501,818
Johnathan Kovacevic	$2,500,000 (3)
-Salary Remaining :	$1,340,909
Alexander Wennberg	$2,400,000 (1)
-Salary Remaining :	$1,287,273
Spencer Knight	$2,400,000 (1)
-Salary Remaining :	$1,287,273
Drew O'Connor	$1,600,000 (2)
-Salary Remaining :	$858,182
Luke Schenn	$1,500,000 (4)
-Salary Remaining :	$804,545
Michael Kesselring	$1,100,000 (5)
-Salary Remaining :	$590,000
Darren Raddysh	$1,000,000 (1)
-Salary Remaining :	$536,364
Total Pro Players	20
Salary Commitment
Year 51 : $88,050,000
Year 52 : $61,500,000
Year 53 : $27,950,000
Year 54 : $15,700,000
Salary Average Commitment
Year 51 : $88,050,000
Year 52 : $61,500,000
Year 53 : $27,950,000
Year 54 : $15,700,000
Salary Cap with 1 Way Contract
Year 51 : $88,050,000
Year 52 : $61,500,000
Year 53 : $27,950,000
Year 54 : $15,700,000

Farm Players Salaries
Gustav Nyquist	$400,000 (2)
Salary Remaining :	$211,111
Yegor Chinakhov	$350,000 (3)
Salary Remaining :	$184,722
Kurtis MacDermid	$300,000 (1)
Salary Remaining :	$158,333
John Klingberg	$300,000 (2)
Salary Remaining :	$158,333
Cody Glass	$250,000 (3)
Salary Remaining :	$131,944
James van Riemsdyk	$150,000 (2)
Salary Remaining :	$79,167
Jakub Vrana	$150,000 (2)
Salary Remaining :	$79,167
Gabriel Perreault	$105,000 (5)
Salary Remaining :	$55,417
Joel Hanley	$105,000 (2)
Salary Remaining :	$55,417
Kevin Labanc	$95,000 (1)
Salary Remaining :	$50,139
Jonathan Dahlen	$90,000 (3)
Salary Remaining :	$47,500
Derek Ryan	$90,000 (2)
Salary Remaining :	$47,500
Ivan Prosvetov	$80,000 (1)
Salary Remaining :	$42,222
Mikhail Vorobyev	$77,500 (2)
Salary Remaining :	$40,903
Blake Hillman	$77,500 (2)
Salary Remaining :	$40,903
Jasper Weatherby	$77,500 (1)
Salary Remaining :	$40,903
Brett Seney	$77,500 (3)
Salary Remaining :	$40,903
Max Veronneau	$77,500 (2)
Salary Remaining :	$40,903
Mitchell Stephens	$77,500 (4)
Salary Remaining :	$40,903
Total Farm Players	19
Salary Commitment
Year 51 : $2,930,000
Year 52 : $2,377,500
Year 53 : $950,000
Year 54 : $182,500
Salary Average Commitment
Year 51 : $2,930,000
Year 52 : $2,377,500
Year 53 : $950,000
Year 54 : $182,500

Winnipeg Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Winnipeg Arena
Level 1:	7000 - $100 - 6 582 - 94,03%
Level 2:	6000 - $60 - 5 852 - 97,53%
Level 3:	3000 - $35 - 2 918 - 97,26%
Level 4:	5000 - $20 - 4 994 - 99,88%
Luxury :	2000 - $200 - 1 754 - 87,69%
Total Capacity :	23000
Farm
Farm Level 1:	2000 - $35 - 1 992 - 99,62%
Farm Level 2:	1000 - $15 - 999 - 99,93%
Farm Total Capacity :	3000
Income
Home Games Left	22
Average Attendance - %	22 100 - 96,08%
Average Income per Game	$2,030,704
Year to Date Revenue	$38,583,370
Farm
Home Games Left	20
Average Attendance - %	2 992 - 99,73%
Average Income per Game	$101,670
Year to Date Revenue	$2,135,070
Expense
Pro Players Total Salaries	$80,675,000
Farm Players Total Salaries	$280,000
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$36,893,646
Farm Year To Date Expenses	$464,284
Pro Salary Cap To Date	$36,143,643
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$44,675,481
Farm Estimated Season Revenue	$2,033,400
Pro Remaining Season Days	59
Pro Expenses Per Days	$742,500
Pro Estimated Expenses	$43,807,500
Farm Remaining Season Days	57
Farm Expenses Per Days	$7,222
Farm Estimated Expenses	$411,654
Estimated Season Expenses	$44,219,154
Season Salary Cap	$77,175,000
Estimate Under Maximum Salary Cap of $91,000,000	$13,825,000
Estimate Over Minimum Salary Cap of $52,000,000	$25,175,000
Current Bank Account	$91,605,183
Projected Bank Account	$94,094,910

Pro Players Salaries
Bo Horvat	$8,500,000 (5)
-Salary Remaining :	$4,559,091
Matt Duchene	$7,400,000 (4)
-Salary Remaining :	$3,969,091
Brayden Schenn	$6,300,000 (1)
-Salary Remaining :	$3,379,091
Joey Daccord	$5,500,000 (4)
-Salary Remaining :	$2,950,000
Brad Marchand	$5,500,000 (3)
-Salary Remaining :	$2,950,000
Patrick Kane	$5,000,000 (4)
-Salary Remaining :	$2,681,818
Boone Jenner	$4,500,000 (4)
-Salary Remaining :	$2,413,636
Adam Lowry	$4,000,000 (1)
-Salary Remaining :	$2,145,455
Jack Roslovic	$4,000,000 (1)
-Salary Remaining :	$2,145,455
Kris Letang	$4,000,000 (3)
-Salary Remaining :	$2,145,455
Brenden Dillon	$3,800,000 (3)
-Salary Remaining :	$2,038,182
Sean Durzi (Out of Payroll)	$3,500,000 (4)
-Salary Remaining :	$1,877,273
Max Domi	$3,250,000 (4)
-Salary Remaining :	$1,743,182
David Savard	$3,150,000 (3)
-Salary Remaining :	$1,689,545
Brandon Tanev	$2,500,000 (2)
-Salary Remaining :	$1,340,909
Luke Kunin	$2,100,000 (3)
-Salary Remaining :	$1,126,364
Niko Mikkola	$2,000,000 (2)
-Salary Remaining :	$1,072,727
Tanner Pearson	$2,000,000 (3)
-Salary Remaining :	$1,072,727
Jake Allen	$1,050,000 (2)
-Salary Remaining :	$563,182
Mattias Janmark	$1,000,000 (1)
-Salary Remaining :	$536,364
Marc Del Gaizo	$850,000 (2)
-Salary Remaining :	$455,909
Andreas Englund	$775,000 (2)
-Salary Remaining :	$415,682
Total Pro Players	22
Salary Commitment
Year 51 : $80,675,000
Year 52 : $65,375,000
Year 53 : $58,200,000
Year 54 : $37,650,000
Salary Average Commitment
Year 51 : $80,650,000
Year 52 : $65,350,000
Year 53 : $58,200,000
Year 54 : $37,650,000
Salary Cap with 1 Way Contract
Year 51 : $80,675,000
Year 52 : $65,375,000
Year 53 : $58,200,000
Year 54 : $37,650,000

Farm Players Salaries
Tyson Barrie	$125,000 (2)
Salary Remaining :	$65,972
Aaron Palushaj	$77,500 (1)
Salary Remaining :	$40,903
Adam Almquist	$77,500 (1)
Salary Remaining :	$40,903
Total Farm Players	3
Salary Commitment
Year 51 : $280,000
Year 52 : $125,000
Year 53 : $0
Year 54 : $0
Salary Average Commitment
Year 51 : $280,000
Year 52 : $125,000
Year 53 : $0
Year 54 : $0

Team	Current Fund	Season Salary Cap	Under Maximum of $91,000,000 Available Cap Space	Over Minimum of $52,000,000	Pro Players	Farm Players	Total Players
Anaheim Icehawks	$191,475,027	$52,450,000	$38,550,000	$450,000	26	13	39
Atlanta Supra	$84,886,117	$90,260,000	$740,000	$38,260,000	21	17	38
Boston Bruins	$162,358,137	$63,750,000	$27,250,000	$11,750,000	22	10	32
Calgary Red Bull	$17,568,723	$87,225,000	$3,775,000	$35,225,000	20	22	42
Chicago Blackhawks	$60,468,704	$87,450,000	$3,550,000	$35,450,000	20	26	46
Cleveland Bulldogs	$118,502,615	$59,175,000	$31,825,000	$7,175,000	23	24	47
Colorado Zipper	$81,105,821	$59,285,000	$31,715,000	$7,285,000	23	20	43
Dallas Storm	$116,976,109	$57,225,000	$33,775,000	$5,225,000	25	9	34
Detroit Red Wings	$127,807,925	$90,650,000	$350,000	$38,650,000	23	20	43
Edmonton Oilers	$140,509,900	$89,825,000	$1,175,000	$37,825,000	20	10	30
Halifax Thunder	$65,681,321	$88,075,000	$2,925,000	$36,075,000	23	22	45
Hamilton Tigers	$96,679,173	$86,650,000	$4,350,000	$34,650,000	20	17	37
Houston Supernova	$87,985,785	$90,100,000	$900,000	$38,100,000	20	9	29
London Spartiates	$51,599,662	$87,600,000	$3,400,000	$35,600,000	21	25	46
Los Angeles Kings	$107,125,448	$83,950,000	$7,050,000	$31,950,000	22	26	48
Miami Heat	$82,469,477	$86,475,000	$4,525,000	$34,475,000	21	13	34
Moncton Wildcats	$130,598,673	$88,325,000	$2,675,000	$36,325,000	23	10	33
Montreal Canadiens	$42,894,941	$75,950,000	$15,050,000	$23,950,000	24	23	47
New York Rangers	$152,209,755	$89,750,000	$1,250,000	$37,750,000	23	26	49
Nunavut Mystery	$143,563,915	$67,500,000	$23,500,000	$15,500,000	23	13	36
Ottawa Lumberjacks	$102,922,043	$90,016,667	$983,333	$38,016,667	20	28	48
Quebec Nordiques	$79,722,964	$88,825,000	$2,175,000	$36,825,000	20	30	50
Regina Pats	$52,195,577	$91,000,000	$0	$39,000,000	22	27	49
San Jose Rhinos	$27,427,022	$87,650,000	$3,350,000	$35,650,000	22	8	30
Seattle Kraken	$66,540,912	$89,175,000	$1,825,000	$37,175,000	20	27	47
St-Johns Desperados	$93,740,059	$62,925,000	$28,075,000	$10,925,000	25	19	44
St-Louis Blues	$31,705,983	$90,025,000	$975,000	$38,025,000	21	18	39
Toronto Maple Leafs	$95,245,184	$61,545,000	$29,455,000	$9,545,000	25	23	48
Vancouver Knights	$65,935,180	$89,250,000	$1,750,000	$37,250,000	20	29	49
Washington Budweiser	$44,428,467	$88,050,000	$2,950,000	$36,050,000	20	19	39
Winnipeg Jets	$91,605,183	$77,175,000	$13,825,000	$25,175,000	22	3	25

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %