LHSPP - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6007 - 125 $ - 5 108 - 85,03%
Level 2:	5000 - 100 $ - 4 246 - 84,92%
Level 3:	2000 - 75 $ - 1 994 - 99,68%
Level 4:	4000 - 50 $ - 3 348 - 83,69%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18007
Team Popularity :	100,00%
Farm
Farm Level 1:	5000 - 35 $ - 4 059 - 81,18%
Farm Level 2:	3000 - 15 $ - 2 390 - 79,66%
Farm Total Capacity :	8000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	15 695 - 87,16%
Average Income per Game	1 974 976 $
Year to Date Revenue	80 974 033 $
Farm
Home Games Left	0
Average Attendance - %	6 449 - 80,61%
Average Income per Game	160 119 $
Year to Date Revenue	6 564 895 $
Expense
Pro Players Total Salaries	84 362 366 $
Farm Players Total Salaries	225 000 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	83 456 590 $
Farm Year To Date Expenses	1 222 181 $
Pro Salary Cap To Date	82 453 439 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	354 201 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	5 213 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	84 362 366 $
Estimate Under Maximum Salary Cap of 85 000 000 $	637 634 $
Estimate Over Minimum Salary Cap of 60 000 000 $	24 362 366 $
Current Bank Account	52 606 643 $
Projected Bank Account	52 606 643 $

Pro Players Salaries
Anze Kopitar (1 Way Contract)	10 000 000 $ (1)
-Salary Average Remaining :	0 $
Alex Pietrangelo (1 Way Contract)	9 200 000 $ (4)
-Salary Average Remaining :	0 $
Leon Draisaitl (1 Way Contract)	8 500 000 $ (2)
-Salary Average Remaining :	0 $
Gabriel Landeskog (1 Way Contract)	7 000 000 $ (6)
-Salary Average Remaining :	0 $
William Nylander (1 Way Contract)	6 962 366 $ (1)
-Salary Average Remaining :	0 $
Mikhail Sergachev	6 750 000 $ (3)
-Salary Average Remaining :	0 $
Ryan McDonagh (1 Way Contract)	6 750 000 $ (3)
-Salary Average Remaining :	0 $
Mikael Backlund (1 Way Contract)	5 300 000 $ (1)
-Salary Average Remaining :	0 $
Adin Hill	5 050 000 $ (2)
-Salary Average Remaining :	0 $
Tony DeAngelo (1 Way Contract)	5 000 000 $ (1)
-Salary Average Remaining :	0 $
Patrick Kane (1 Way Contract)	2 750 000 $ (1)
-Salary Average Remaining :	0 $
Nick Bjugstad	2 500 000 $ (2)
-Salary Average Remaining :	0 $
Barclay Goodrow	1 300 000 $ (4)
-Salary Average Remaining :	0 $
Logan O'Connor	1 050 000 $ (2)
-Salary Average Remaining :	0 $
Cam Talbot	1 000 000 $ (1)
-Salary Average Remaining :	0 $
Nick Bonino (1 Way Contract)	750 000 $ (1)
-Salary Average Remaining :	0 $
Brendan Smith	750 000 $ (1)
-Salary Average Remaining :	0 $
Adam Erne	750 000 $ (1)
-Salary Average Remaining :	0 $
Trevor Lewis	750 000 $ (1)
-Salary Average Remaining :	0 $
Eric Staal (1 Way Contract)	750 000 $ (1)
-Salary Average Remaining :	0 $
Jarred Tinordi	750 000 $ (1)
-Salary Average Remaining :	0 $
Nathan Beaulieu	750 000 $ (1)
-Salary Average Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 2023 : 84 362 366 $
Year 2024 : 48 100 000 $
Year 2025 : 31 000 000 $
Year 2026 : 17 500 000 $
Salary Average Commitment
Year 2023 : 84 362 366 $
Year 2024 : 48 100 000 $
Year 2025 : 31 000 000 $
Year 2026 : 17 500 000 $
Salary Cap with 1 Way Contract
Year 2023 : 84 362 366 $
Year 2024 : 48 100 000 $
Year 2025 : 31 000 000 $
Year 2026 : 17 500 000 $

Farm Players Salaries
Joel Hofer	75 000 $ (2)
Salary Average Remaining :	0 $
Dylan Gambrell	75 000 $ (1)
Salary Average Remaining :	0 $
Matt Irwin	75 000 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	3
Salary Commitment
Year 2023 : 225 000 $
Year 2024 : 75 000 $
Year 2025 : 0 $
Year 2026 : 0 $
Salary Average Commitment
Year 2023 : 225 000 $
Year 2024 : 75 000 $
Year 2025 : 0 $
Year 2026 : 0 $

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6275 - 125 $ - 5 127 - 81,70%
Level 2:	5000 - 100 $ - 4 188 - 83,76%
Level 3:	4000 - 75 $ - 3 200 - 80,00%
Level 4:	5000 - 50 $ - 4 000 - 80,00%
Luxury :	2000 - 200 $ - 1 600 - 80,00%
Total Capacity :	22275
Team Popularity :	100,00%
Farm
Farm Level 1:	5000 - 35 $ - 4 024 - 80,48%
Farm Level 2:	3000 - 15 $ - 2 422 - 80,72%
Farm Total Capacity :	8000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	18 115 - 81,32%
Average Income per Game	2 274 562 $
Year to Date Revenue	93 257 032 $
Farm
Home Games Left	0
Average Attendance - %	6 445 - 80,57%
Average Income per Game	159 443 $
Year to Date Revenue	6 537 169 $
Expense
Pro Players Total Salaries	77 175 000 $
Farm Players Total Salaries	325 000 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	79 568 560 $
Farm Year To Date Expenses	1 204 389 $
Pro Salary Cap To Date	78 568 543 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	324 378 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	5 638 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	77 175 000 $
Estimate Under Maximum Salary Cap of 85 000 000 $	7 825 000 $
Estimate Over Minimum Salary Cap of 60 000 000 $	17 175 000 $
Current Bank Account	198 498 365 $
Projected Bank Account	198 498 365 $

Pro Players Salaries
Sidney Crosby (1 Way Contract)	8 700 000 $ (2)
-Salary Average Remaining :	0 $
Victor Hedman (1 Way Contract)	7 875 000 $ (2)
-Salary Average Remaining :	0 $
Evgeny Kuznetsov (1 Way Contract)	7 800 000 $ (2)
-Salary Average Remaining :	0 $
Aaron Ekblad (1 Way Contract)	7 000 000 $ (2)
-Salary Average Remaining :	0 $
Adam Henrique (1 Way Contract)	5 825 000 $ (1)
-Salary Average Remaining :	0 $
Bryan Rust (1 Way Contract)	5 125 000 $ (5)
-Salary Average Remaining :	0 $
Tyler Toffoli (1 Way Contract)	5 000 000 $ (1)
-Salary Average Remaining :	0 $
Alexander Kerfoot (1 Way Contract)	3 500 000 $ (2)
-Salary Average Remaining :	0 $
Travis Dermott	3 500 000 $ (1)
-Salary Average Remaining :	0 $
Brett Kulak	3 500 000 $ (3)
-Salary Average Remaining :	0 $
Alexandar Georgiev	3 400 000 $ (2)
-Salary Average Remaining :	0 $
Ben Chiarot (1 Way Contract)	3 250 000 $ (3)
-Salary Average Remaining :	0 $
Philipp Kurashev	2 250 000 $ (2)
-Salary Average Remaining :	0 $
Dmitry Orlov (1 Way Contract)	2 000 000 $ (2)
-Salary Average Remaining :	0 $
Eeli Tolvanen	1 450 000 $ (1)
-Salary Average Remaining :	0 $
James van Riemsdyk (1 Way Contract)	950 000 $ (1)
-Salary Average Remaining :	0 $
David Krejci (1 Way Contract)	800 000 $ (1)
-Salary Average Remaining :	0 $
Chad Ruhwedel	750 000 $ (1)
-Salary Average Remaining :	0 $
Tommy Novak	750 000 $ (2)
-Salary Average Remaining :	0 $
Josh Leivo (1 Way Contract)	750 000 $ (1)
-Salary Average Remaining :	0 $
Danton Heinen (1 Way Contract)	750 000 $ (1)
-Salary Average Remaining :	0 $
Rafael Harvey-Pinard	750 000 $ (1)
-Salary Average Remaining :	0 $
Denis Malgin	750 000 $ (1)
-Salary Average Remaining :	0 $
Jaroslav Halak (1 Way Contract)	750 000 $ (1)
-Salary Average Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 2023 : 77 175 000 $
Year 2024 : 55 150 000 $
Year 2025 : 11 875 000 $
Year 2026 : 5 125 000 $
Salary Average Commitment
Year 2023 : 77 175 000 $
Year 2024 : 55 150 000 $
Year 2025 : 11 875 000 $
Year 2026 : 5 125 000 $
Salary Cap with 1 Way Contract
Year 2023 : 77 175 000 $
Year 2024 : 55 150 000 $
Year 2025 : 11 875 000 $
Year 2026 : 5 125 000 $

Farm Players Salaries
Austin Wagner	90 000 $ (1)
Salary Average Remaining :	0 $
Mikey Eyssimont	85 000 $ (2)
Salary Average Remaining :	0 $
Anders Nilsson	75 000 $ (1)
Salary Average Remaining :	0 $
Joel Hanley	75 000 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	4
Salary Commitment
Year 2023 : 325 000 $
Year 2024 : 85 000 $
Year 2025 : 0 $
Year 2026 : 0 $
Salary Average Commitment
Year 2023 : 325 000 $
Year 2024 : 85 000 $
Year 2025 : 0 $
Year 2026 : 0 $

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - 110 $ - 5 946 - 99,10%
Level 2:	5000 - 95 $ - 4 948 - 98,97%
Level 3:	2000 - 80 $ - 1 933 - 96,63%
Level 4:	4000 - 40 $ - 3 966 - 99,14%
Luxury :	1144 - 195 $ - 1 118 - 97,72%
Total Capacity :	18144
Team Popularity :	100,00%
Farm
Farm Level 1:	5000 - 35 $ - 4 138 - 82,76%
Farm Level 2:	3000 - 15 $ - 2 492 - 83,08%
Farm Total Capacity :	8000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	17 910 - 98,71%
Average Income per Game	2 069 203 $
Year to Date Revenue	84 837 343 $
Farm
Home Games Left	0
Average Attendance - %	6 630 - 82,88%
Average Income per Game	163 995 $
Year to Date Revenue	6 723 814 $
Expense
Pro Players Total Salaries	84 595 000 $
Farm Players Total Salaries	1 684 833 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	82 795 464 $
Farm Year To Date Expenses	2 779 119 $
Pro Salary Cap To Date	81 795 477 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	355 166 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	11 425 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	84 595 000 $
Estimate Under Maximum Salary Cap of 85 000 000 $	405 000 $
Estimate Over Minimum Salary Cap of 60 000 000 $	24 595 000 $
Current Bank Account	122 994 100 $
Projected Bank Account	122 994 100 $

Pro Players Salaries
Charlie McAvoy (1 Way Contract)	9 500 000 $ (6)
-Salary Average Remaining :	0 $
Dylan Larkin (1 Way Contract)	8 700 000 $ (8)
-Salary Average Remaining :	0 $
Blake Wheeler (1 Way Contract)	8 250 000 $ (1)
-Salary Average Remaining :	0 $
Claude Giroux (1 Way Contract)	6 500 000 $ (1)
-Salary Average Remaining :	0 $
John Gibson (1 Way Contract)	6 400 000 $ (4)
-Salary Average Remaining :	0 $
Oliver Bjorkstrand (1 Way Contract)	5 400 000 $ (4)
-Salary Average Remaining :	0 $
Noah Hanifin (1 Way Contract)	4 950 000 $ (1)
-Salary Average Remaining :	0 $
Mike Matheson (1 Way Contract)	4 875 000 $ (3)
-Salary Average Remaining :	0 $
Rasmus Andersson	4 550 000 $ (3)
-Salary Average Remaining :	0 $
Lawson Crouse	4 300 000 $ (4)
-Salary Average Remaining :	0 $
Nicholas Paul	3 850 000 $ (6)
-Salary Average Remaining :	0 $
Marcus Johansson (1 Way Contract)	3 800 000 $ (2)
-Salary Average Remaining :	0 $
Karel Vejmelka	2 725 000 $ (2)
-Salary Average Remaining :	0 $
Pierre Engvall	2 495 000 $ (7)
-Salary Average Remaining :	0 $
Evgenii Dadonov	2 495 000 $ (2)
-Salary Average Remaining :	0 $
Dillon Dube	2 300 000 $ (1)
-Salary Average Remaining :	0 $
Connor Clifton	1 005 000 $ (3)
-Salary Average Remaining :	0 $
Reilly Smith (1 Way Contract)	1 000 000 $ (2)
-Salary Average Remaining :	0 $
Sam Lafferty	750 000 $ (1)
-Salary Average Remaining :	0 $
Colin Miller (1 Way Contract)	750 000 $ (1)
-Salary Average Remaining :	0 $
Total Pro Players	20
Salary Commitment
Year 2023 : 84 595 000 $
Year 2024 : 61 095 000 $
Year 2025 : 51 075 000 $
Year 2026 : 40 645 000 $
Salary Average Commitment
Year 2023 : 84 595 000 $
Year 2024 : 61 095 000 $
Year 2025 : 51 075 000 $
Year 2026 : 40 645 000 $
Salary Cap with 1 Way Contract
Year 2023 : 84 595 000 $
Year 2024 : 61 095 000 $
Year 2025 : 51 075 000 $
Year 2026 : 40 645 000 $

Farm Players Salaries
Henri Jokiharju	250 000 $ (1)
Salary Average Remaining :	0 $
Robby Fabbri	245 500 $ (2)
Salary Average Remaining :	0 $
Pavel Mintyukov	95 000 $ (2)
Salary Average Remaining :	0 $
Adam Beckman	89 417 $ (1)
Salary Average Remaining :	0 $
Eric Comrie	85 000 $ (1)
Salary Average Remaining :	0 $
Gianni Fairbrother	84 833 $ (1)
Salary Average Remaining :	0 $
Dustin Wolf	81 333 $ (1)
Salary Average Remaining :	0 $
Tyler Pitlick	78 750 $ (1)
Salary Average Remaining :	0 $
Aleksi Heponiemi	75 000 $ (1)
Salary Average Remaining :	0 $
Ross Johnston	75 000 $ (3)
Salary Average Remaining :	0 $
Cole Smith	75 000 $ (1)
Salary Average Remaining :	0 $
Emilio Pettersen	75 000 $ (1)
Salary Average Remaining :	0 $
Christian Wolanin	75 000 $ (2)
Salary Average Remaining :	0 $
Michael Carcone	75 000 $ (2)
Salary Average Remaining :	0 $
Calle Rosen	75 000 $ (1)
Salary Average Remaining :	0 $
Jan Jenik	75 000 $ (1)
Salary Average Remaining :	0 $
Louie Belpedio	75 000 $ (2)
Salary Average Remaining :	0 $
Total Farm Players	17
Salary Commitment
Year 2023 : 1 684 833 $
Year 2024 : 640 500 $
Year 2025 : 75 000 $
Year 2026 : 0 $
Salary Average Commitment
Year 2023 : 1 684 833 $
Year 2024 : 640 500 $
Year 2025 : 75 000 $
Year 2026 : 0 $

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - 125 $ - 5 098 - 84,96%
Level 2:	5000 - 100 $ - 4 362 - 87,23%
Level 3:	2000 - 75 $ - 1 997 - 99,85%
Level 4:	4000 - 50 $ - 3 374 - 84,34%
Luxury :	1200 - 200 $ - 1 152 - 96,03%
Total Capacity :	18200
Team Popularity :	100,00%
Farm
Farm Level 1:	5000 - 35 $ - 4 097 - 81,94%
Farm Level 2:	3000 - 15 $ - 2 480 - 82,66%
Farm Total Capacity :	8000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	15 982 - 87,81%
Average Income per Game	2 027 854 $
Year to Date Revenue	83 141 998 $
Farm
Home Games Left	0
Average Attendance - %	6 577 - 82,21%
Average Income per Game	162 533 $
Year to Date Revenue	6 663 864 $
Expense
Pro Players Total Salaries	73 770 000 $
Farm Players Total Salaries	1 292 500 $
Coaches Total Salaries	1 800 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	81 785 940 $
Farm Year To Date Expenses	1 376 684 $
Pro Salary Cap To Date	80 986 041 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	309 419 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	9 755 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	73 770 000 $
Estimate Under Maximum Salary Cap of 85 000 000 $	11 230 000 $
Estimate Over Minimum Salary Cap of 60 000 000 $	13 770 000 $
Current Bank Account	136 124 071 $
Projected Bank Account	136 124 071 $

Pro Players Salaries
David Pastrnak (1 Way Contract)	11 250 000 $ (8)
-Salary Average Remaining :	0 $
Matt Duchene (1 Way Contract)	8 000 000 $ (3)
-Salary Average Remaining :	0 $
Kyle Connor (1 Way Contract)	7 142 857 $ (3)
-Salary Average Remaining :	0 $
Josh Morrissey (1 Way Contract)	6 250 000 $ (5)
-Salary Average Remaining :	0 $
Nikolaj Ehlers (1 Way Contract)	6 000 000 $ (2)
-Salary Average Remaining :	0 $
Rasmus Dahlin	6 000 000 $ (1)
-Salary Average Remaining :	0 $
Dylan DeMelo	4 000 000 $ (1)
-Salary Average Remaining :	0 $
Ilya Mikheyev	3 650 000 $ (3)
-Salary Average Remaining :	0 $
Ryan Suter (1 Way Contract)	3 650 000 $ (2)
-Salary Average Remaining :	0 $
Colton Sissons (1 Way Contract)	2 857 143 $ (3)
-Salary Average Remaining :	0 $
Jason Dickinson	2 650 000 $ (1)
-Salary Average Remaining :	0 $
Jani Hakanpää	2 450 000 $ (1)
-Salary Average Remaining :	0 $
Nic Dowd	1 570 000 $ (2)
-Salary Average Remaining :	0 $
Tomas Tatar (1 Way Contract)	1 500 000 $ (1)
-Salary Average Remaining :	0 $
Spencer Martin	800 000 $ (1)
-Salary Average Remaining :	0 $
Dustin Brown (1 Way Contract)	750 000 $ (1)
-Salary Average Remaining :	0 $
Marco Scandella (1 Way Contract)	750 000 $ (1)
-Salary Average Remaining :	0 $
Derek Stepan (1 Way Contract)	750 000 $ (1)
-Salary Average Remaining :	0 $
Calvin de Haan	750 000 $ (1)
-Salary Average Remaining :	0 $
Wayne Simmonds	750 000 $ (1)
-Salary Average Remaining :	0 $
Dustin Tokarski	750 000 $ (1)
-Salary Average Remaining :	0 $
Scott Harrington	750 000 $ (1)
-Salary Average Remaining :	0 $
Austin Czarnik	750 000 $ (1)
-Salary Average Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 2023 : 73 770 000 $
Year 2024 : 50 370 000 $
Year 2025 : 39 150 000 $
Year 2026 : 17 500 000 $
Salary Average Commitment
Year 2023 : 73 770 000 $
Year 2024 : 50 370 000 $
Year 2025 : 39 150 000 $
Year 2026 : 17 500 000 $
Salary Cap with 1 Way Contract
Year 2023 : 73 770 000 $
Year 2024 : 50 370 000 $
Year 2025 : 39 150 000 $
Year 2026 : 17 500 000 $

Farm Players Salaries
Andrei Vasilevskiy	950 000 $ (5)
Salary Average Remaining :	0 $
Andrew Poturalski	175 000 $ (1)
Salary Average Remaining :	0 $
John Beecher	92 500 $ (3)
Salary Average Remaining :	0 $
Zane McIntyre	75 000 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	4
Salary Commitment
Year 2023 : 1 292 500 $
Year 2024 : 1 042 500 $
Year 2025 : 1 042 500 $
Year 2026 : 950 000 $
Salary Average Commitment
Year 2023 : 1 292 500 $
Year 2024 : 1 042 500 $
Year 2025 : 1 042 500 $
Year 2026 : 950 000 $

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	6000 - 138 $ - 4 865 - 81,09%
Level 2:	5000 - 117 $ - 4 015 - 80,30%
Level 3:	2545 - 88 $ - 2 039 - 80,10%
Level 4:	4000 - 51 $ - 3 336 - 83,40%
Luxury :	1000 - 236 $ - 854 - 85,38%
Total Capacity :	18545
Team Popularity :	100,00%
Farm
Farm Level 1:	5000 - 32 $ - 4 912 - 98,24%
Farm Level 2:	3000 - 12 $ - 2 979 - 99,30%
Farm Total Capacity :	8000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	15 109 - 81,47%
Average Income per Game	2 115 251 $
Year to Date Revenue	86 725 288 $
Farm
Home Games Left	0
Average Attendance - %	7 891 - 98,64%
Average Income per Game	173 636 $
Year to Date Revenue	7 119 070 $
Expense
Pro Players Total Salaries	84 198 214 $
Farm Players Total Salaries	468 833 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	82 932 540 $
Farm Year To Date Expenses	1 651 855 $
Pro Salary Cap To Date	81 926 319 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	353 520 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	6 250 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	84 198 214 $
Estimate Under Maximum Salary Cap of 85 000 000 $	801 786 $
Estimate Over Minimum Salary Cap of 60 000 000 $	24 198 214 $
Current Bank Account	137 186 878 $
Projected Bank Account	137 186 878 $

Pro Players Salaries
Nathan MacKinnon (1 Way Contract)	12 600 000 $ (8)
-Salary Average Remaining :	0 $
Connor McDavid (1 Way Contract)	12 300 000 $ (3)
-Salary Average Remaining :	0 $
Matthew Tkachuk (1 Way Contract)	9 500 000 $ (7)
-Salary Average Remaining :	0 $
Miro Heiskanen	8 450 000 $ (6)
-Salary Average Remaining :	0 $
Brady Tkachuk	8 205 714 $ (6)
-Salary Average Remaining :	0 $
Joel Eriksson Ek	5 250 000 $ (6)
-Salary Average Remaining :	0 $
Devon Toews (1 Way Contract)	4 100 000 $ (1)
-Salary Average Remaining :	0 $
Alex Killorn (1 Way Contract)	4 000 000 $ (4)
-Salary Average Remaining :	0 $
Jake Oettinger	4 000 000 $ (2)
-Salary Average Remaining :	0 $
Artem Zub	1 600 000 $ (4)
-Salary Average Remaining :	0 $
Jonathan Drouin (1 Way Contract)	1 500 000 $ (1)
-Salary Average Remaining :	0 $
Jakub Zboril	1 137 500 $ (1)
-Salary Average Remaining :	0 $
Curtis Lazar	1 100 000 $ (2)
-Salary Average Remaining :	0 $
Teddy Blueger	1 100 000 $ (1)
-Salary Average Remaining :	0 $
Corey Perry (1 Way Contract)	1 100 000 $ (1)
-Salary Average Remaining :	0 $
Anton Lundell	925 000 $ (1)
-Salary Average Remaining :	0 $
Jake Sanderson	925 000 $ (1)
-Salary Average Remaining :	0 $
Antoine Morand	925 000 $ (1)
-Salary Average Remaining :	0 $
Moritz Seider	863 333 $ (1)
-Salary Average Remaining :	0 $
Zach Bogosian	850 000 $ (1)
-Salary Average Remaining :	0 $
Logan Thompson	766 667 $ (2)
-Salary Average Remaining :	0 $
Victor Mete	750 000 $ (1)
-Salary Average Remaining :	0 $
Philip Broberg	750 000 $ (1)
-Salary Average Remaining :	0 $
Ty Smith	750 000 $ (1)
-Salary Average Remaining :	0 $
Mason McTavish	750 000 $ (1)
-Salary Average Remaining :	0 $
Total Pro Players	25
Salary Commitment
Year 2023 : 84 198 214 $
Year 2024 : 67 772 381 $
Year 2025 : 61 905 714 $
Year 2026 : 49 605 714 $
Salary Average Commitment
Year 2023 : 84 048 213 $
Year 2024 : 67 772 380 $
Year 2025 : 61 905 713 $
Year 2026 : 49 605 713 $
Salary Cap with 1 Way Contract
Year 2023 : 84 198 214 $
Year 2024 : 67 772 381 $
Year 2025 : 61 905 714 $
Year 2026 : 49 605 714 $

Farm Players Salaries
Dan Vladar	220 000 $ (2)
Salary Average Remaining :	0 $
Mitchell Stephens	87 500 $ (1)
Salary Average Remaining :	0 $
Ville Heinola	86 333 $ (1)
Salary Average Remaining :	0 $
Shane Bowers	75 000 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	4
Salary Commitment
Year 2023 : 468 833 $
Year 2024 : 220 000 $
Year 2025 : 0 $
Year 2026 : 0 $
Salary Average Commitment
Year 2023 : 463 833 $
Year 2024 : 220 000 $
Year 2025 : 0 $
Year 2026 : 0 $

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6000 - 125 $ - 5 030 - 83,83%
Level 2:	5000 - 100 $ - 4 239 - 84,79%
Level 3:	2810 - 70 $ - 2 543 - 90,51%
Level 4:	4000 - 45 $ - 3 900 - 97,50%
Luxury :	1000 - 190 $ - 1 000 - 100,00%
Total Capacity :	18810
Team Popularity :	100,00%
Farm
Farm Level 1:	5000 - 38 $ - 3 767 - 75,34%
Farm Level 2:	3000 - 17 $ - 2 124 - 70,82%
Farm Total Capacity :	8000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	16 713 - 88,85%
Average Income per Game	1 995 272 $
Year to Date Revenue	81 806 165 $
Farm
Home Games Left	0
Average Attendance - %	5 892 - 73,64%
Average Income per Game	161 338 $
Year to Date Revenue	6 614 848 $
Expense
Pro Players Total Salaries	83 082 817 $
Farm Players Total Salaries	436 750 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	83 565 782 $
Farm Year To Date Expenses	1 377 761 $
Pro Salary Cap To Date	82 479 913 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	348 891 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	6 114 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	83 082 817 $
Estimate Under Maximum Salary Cap of 85 000 000 $	1 917 183 $
Estimate Over Minimum Salary Cap of 60 000 000 $	23 082 817 $
Current Bank Account	140 083 879 $
Projected Bank Account	140 083 879 $

Pro Players Salaries
Adam Fox	9 500 000 $ (6)
-Salary Average Remaining :	0 $
Nick Suzuki	7 875 000 $ (7)
-Salary Average Remaining :	0 $
Cole Caufield	7 850 000 $ (8)
-Salary Average Remaining :	0 $
Anders Lee (1 Way Contract)	7 500 000 $ (3)
-Salary Average Remaining :	0 $
Mats Zuccarello (1 Way Contract)	6 000 000 $ (1)
-Salary Average Remaining :	0 $
Philipp Grubauer (1 Way Contract)	5 900 000 $ (4)
-Salary Average Remaining :	0 $
Blake Coleman (1 Way Contract)	4 900 000 $ (4)
-Salary Average Remaining :	0 $
John Marino	4 100 000 $ (3)
-Salary Average Remaining :	0 $
K'Andre Miller	3 872 000 $ (2)
-Salary Average Remaining :	0 $
Jake Allen (1 Way Contract)	3 850 000 $ (2)
-Salary Average Remaining :	0 $
Jonathan Marchessault (1 Way Contract)	3 500 000 $ (1)
-Salary Average Remaining :	0 $
Oliver Kylington	2 500 000 $ (1)
-Salary Average Remaining :	0 $
Nicolas Hague	2 294 150 $ (2)
-Salary Average Remaining :	0 $
Shane Pinto	2 000 000 $ (1)
-Salary Average Remaining :	0 $
Matt Martin	1 600 000 $ (1)
-Salary Average Remaining :	0 $
Owen Tippett	1 500 000 $ (8)
-Salary Average Remaining :	0 $
Marc-Edouard Vlasic (1 Way Contract)	1 150 000 $ (3)
-Salary Average Remaining :	0 $
Nils Hoglander	1 100 000 $ (2)
-Salary Average Remaining :	0 $
Logan Stanley	1 000 000 $ (1)
-Salary Average Remaining :	0 $
Radko Gudas (1 Way Contract)	950 000 $ (3)
-Salary Average Remaining :	0 $
Owen Power	916 667 $ (1)
-Salary Average Remaining :	0 $
Arthur Kaliyev	900 000 $ (1)
-Salary Average Remaining :	0 $
Joe Veleno	825 000 $ (1)
-Salary Average Remaining :	0 $
Rudolfs Balcers	750 000 $ (1)
-Salary Average Remaining :	0 $
Connor Zary	750 000 $ (1)
-Salary Average Remaining :	0 $
Total Pro Players	25
Salary Commitment
Year 2023 : 83 082 817 $
Year 2024 : 67 041 150 $
Year 2025 : 55 925 000 $
Year 2026 : 42 225 000 $
Salary Average Commitment
Year 2023 : 84 582 817 $
Year 2024 : 62 341 150 $
Year 2025 : 51 225 000 $
Year 2026 : 37 525 000 $
Salary Cap with 1 Way Contract
Year 2023 : 83 082 817 $
Year 2024 : 62 341 150 $
Year 2025 : 51 225 000 $
Year 2026 : 37 525 000 $

Farm Players Salaries
Nico Sturm	193 000 $ (2)
Salary Average Remaining :	0 $
Justin Barron	92 500 $ (1)
Salary Average Remaining :	0 $
Glenn Gawdin	76 250 $ (1)
Salary Average Remaining :	0 $
Evan Cormier	75 000 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	4
Salary Commitment
Year 2023 : 436 750 $
Year 2024 : 193 000 $
Year 2025 : 0 $
Year 2026 : 0 $
Salary Average Commitment
Year 2023 : 436 750 $
Year 2024 : 193 000 $
Year 2025 : 0 $
Year 2026 : 0 $

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Capital One Arena
Level 1:	6000 - 125 $ - 4 894 - 81,57%
Level 2:	5000 - 100 $ - 4 123 - 82,46%
Level 3:	2277 - 75 $ - 1 987 - 87,25%
Level 4:	4000 - 50 $ - 3 246 - 81,16%
Luxury :	1000 - 200 $ - 999 - 99,86%
Total Capacity :	18277
Team Popularity :	100,00%
Farm
Farm Level 1:	5000 - 35 $ - 4 007 - 80,15%
Farm Level 2:	3000 - 15 $ - 2 393 - 79,78%
Farm Total Capacity :	8000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	15 248 - 83,43%
Average Income per Game	1 918 831 $
Year to Date Revenue	78 672 063 $
Farm
Home Games Left	0
Average Attendance - %	6 401 - 80,01%
Average Income per Game	158 543 $
Year to Date Revenue	6 500 275 $
Expense
Pro Players Total Salaries	65 158 333 $
Farm Players Total Salaries	150 000 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	65 930 078 $
Farm Year To Date Expenses	1 204 071 $
Pro Salary Cap To Date	64 276 565 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	274 516 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	4 894 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	65 158 333 $
Estimate Under Maximum Salary Cap of 85 000 000 $	19 841 667 $
Estimate Over Minimum Salary Cap of 60 000 000 $	5 158 333 $
Current Bank Account	133 814 200 $
Projected Bank Account	133 814 200 $

Pro Players Salaries
Nicklas Backstrom (1 Way Contract)	9 200 000 $ (2)
-Salary Average Remaining :	0 $
Andre Burakovsky (1 Way Contract)	9 150 000 $ (2)
-Salary Average Remaining :	0 $
Ryan Ellis (1 Way Contract)	6 250 000 $ (4)
-Salary Average Remaining :	0 $
Ryan Murray (1 Way Contract)	5 550 000 $ (2)
-Salary Average Remaining :	0 $
Jaden Schwartz (1 Way Contract)	5 500 000 $ (3)
-Salary Average Remaining :	0 $
Jakub Vrana (1 Way Contract)	5 250 000 $ (1)
-Salary Average Remaining :	0 $
Martin Jones (1 Way Contract)	4 000 000 $ (1)
-Salary Average Remaining :	0 $
Kaapo Kahkonen	2 750 000 $ (1)
-Salary Average Remaining :	0 $
Warren Foegele	2 750 000 $ (1)
-Salary Average Remaining :	0 $
Jake Bean	2 333 333 $ (1)
-Salary Average Remaining :	0 $
Ryan McLeod	2 100 000 $ (2)
-Salary Average Remaining :	0 $
Vincent Desharnais	1 000 000 $ (1)
-Salary Average Remaining :	0 $
Emil Bemstrom	900 000 $ (1)
-Salary Average Remaining :	0 $
Alex Laferriere	875 000 $ (2)
-Salary Average Remaining :	0 $
Trey Fix-Wolansky	775 000 $ (2)
-Salary Average Remaining :	0 $
David Gustafsson	775 000 $ (1)
-Salary Average Remaining :	0 $
Kyle Okposo	750 000 $ (1)
-Salary Average Remaining :	0 $
Scott Wedgewood	750 000 $ (1)
-Salary Average Remaining :	0 $
Zemgus Girgensons	750 000 $ (1)
-Salary Average Remaining :	0 $
Brett Leason	750 000 $ (1)
-Salary Average Remaining :	0 $
Calen Addison	750 000 $ (1)
-Salary Average Remaining :	0 $
Jujhar Khaira	750 000 $ (1)
-Salary Average Remaining :	0 $
Egor Zamula (Out of Payroll)	750 000 $ (1)
-Salary Average Remaining :	0 $
Gavin Bayreuther	750 000 $ (1)
-Salary Average Remaining :	0 $
Mark Pysyk (1 Way Contract)	750 000 $ (1)
-Salary Average Remaining :	0 $
Total Pro Players	25
Salary Commitment
Year 2023 : 65 908 333 $
Year 2024 : 39 400 000 $
Year 2025 : 11 750 000 $
Year 2026 : 6 250 000 $
Salary Average Commitment
Year 2023 : 65 908 333 $
Year 2024 : 39 400 000 $
Year 2025 : 11 750 000 $
Year 2026 : 6 250 000 $
Salary Cap with 1 Way Contract
Year 2023 : 65 908 333 $
Year 2024 : 39 400 000 $
Year 2025 : 11 750 000 $
Year 2026 : 6 250 000 $

Farm Players Salaries
Malcolm Subban	75 000 $ (1)
Salary Average Remaining :	0 $
Adam Mascherin	75 000 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	2
Salary Commitment
Year 2023 : 150 000 $
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Salary Average Commitment
Year 2023 : 150 000 $
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $

Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Gila River Arena
Level 1:	6000 - 100 $ - 5 943 - 99,05%
Level 2:	5000 - 80 $ - 4 975 - 99,50%
Level 3:	2000 - 55 $ - 2 000 - 100,00%
Level 4:	3799 - 30 $ - 3 799 - 100,00%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	17799
Team Popularity :	100,00%
Farm
Farm Level 1:	5000 - 25 $ - 4 991 - 99,83%
Farm Level 2:	3000 - 12 $ - 2 986 - 99,54%
Farm Total Capacity :	8000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	17 717 - 99,54%
Average Income per Game	1 770 373 $
Year to Date Revenue	72 585 296 $
Farm
Home Games Left	0
Average Attendance - %	7 978 - 99,72%
Average Income per Game	144 557 $
Year to Date Revenue	5 926 818 $
Expense
Pro Players Total Salaries	85 788 332 $
Farm Players Total Salaries	237 500 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	84 235 793 $
Farm Year To Date Expenses	1 320 643 $
Pro Salary Cap To Date	83 017 967 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	360 118 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	5 266 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	83 288 328 $
Estimate Under Maximum Salary Cap of 85 000 000 $	1 711 672 $
Estimate Over Minimum Salary Cap of 60 000 000 $	23 288 328 $
Current Bank Account	32 001 465 $
Projected Bank Account	32 001 465 $

Pro Players Salaries
Seth Jones (1 Way Contract)	9 500 000 $ (7)
-Salary Average Remaining :	0 $
Elias Pettersson	7 350 000 $ (1)
-Salary Average Remaining :	0 $
Damon Severson (1 Way Contract)	6 500 000 $ (6)
-Salary Average Remaining :	0 $
Connor Hellebuyck (1 Way Contract)	6 166 666 $ (1)
-1 Way Contract Salary Cap :	3 666 666 $
-Salary Average Remaining :	0 $
Nick Schmaltz (1 Way Contract)	5 850 000 $ (3)
-Salary Average Remaining :	0 $
Taylor Hall	5 750 000 $ (2)
-Salary Average Remaining :	0 $
Rickard Rakell (1 Way Contract)	5 500 000 $ (4)
-Salary Average Remaining :	0 $
Phillip Danault (1 Way Contract)	5 500 000 $ (4)
-Salary Average Remaining :	0 $
Tom Wilson (1 Way Contract)	5 166 666 $ (1)
-Salary Average Remaining :	0 $
Vladimir Tarasenko (1 Way Contract)	5 000 000 $ (1)
-Salary Average Remaining :	0 $
John Klingberg (1 Way Contract)	4 500 000 $ (1)
-Salary Average Remaining :	0 $
Trevor Moore	2 490 000 $ (5)
-Salary Average Remaining :	0 $
Ville Husso	2 490 000 $ (2)
-Salary Average Remaining :	0 $
Ilya Lyubushkin	2 450 000 $ (1)
-Salary Average Remaining :	0 $
Morgan Frost	2 100 000 $ (2)
-Salary Average Remaining :	0 $
Brett Howden	1 900 000 $ (2)
-Salary Average Remaining :	0 $
Yakov Trenin	1 700 000 $ (1)
-Salary Average Remaining :	0 $
Rasmus Sandin	1 300 000 $ (1)
-Salary Average Remaining :	0 $
Sebastien Aho	825 000 $ (1)
-Salary Average Remaining :	0 $
Justin Schultz	750 000 $ (1)
-Salary Average Remaining :	0 $
Mikhail Maltsev	750 000 $ (1)
-Salary Average Remaining :	0 $
Jack Johnson (1 Way Contract)	750 000 $ (1)
-Salary Average Remaining :	0 $
Logan Brown	750 000 $ (1)
-Salary Average Remaining :	0 $
Veini Vehvilainen	750 000 $ (2)
-Salary Average Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 2023 : 85 788 332 $
Year 2024 : 48 330 000 $
Year 2025 : 35 340 000 $
Year 2026 : 29 490 000 $
Salary Average Commitment
Year 2023 : 85 788 332 $
Year 2024 : 48 330 000 $
Year 2025 : 35 340 000 $
Year 2026 : 29 490 000 $
Salary Cap with 1 Way Contract
Year 2023 : 83 288 332 $
Year 2024 : 48 330 000 $
Year 2025 : 35 340 000 $
Year 2026 : 29 490 000 $

Farm Players Salaries
Raphael Lavoie	87 500 $ (1)
Salary Average Remaining :	0 $
Tarmo Reunanen	75 000 $ (1)
Salary Average Remaining :	0 $
Nathan Walker	75 000 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	3
Salary Commitment
Year 2023 : 237 500 $
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Salary Average Commitment
Year 2023 : 237 500 $
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - 125 $ - 4 970 - 82,83%
Level 2:	5000 - 100 $ - 4 169 - 83,38%
Level 3:	2000 - 75 $ - 1 961 - 98,03%
Level 4:	3625 - 50 $ - 3 206 - 88,45%
Luxury :	1000 - 200 $ - 999 - 99,87%
Total Capacity :	17625
Team Popularity :	100,00%
Farm
Farm Level 1:	5000 - 35 $ - 4 116 - 82,32%
Farm Level 2:	3000 - 15 $ - 2 503 - 83,42%
Farm Total Capacity :	8000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	15 305 - 86,84%
Average Income per Game	1 931 575 $
Year to Date Revenue	79 194 594 $
Farm
Home Games Left	0
Average Attendance - %	6 618 - 82,73%
Average Income per Game	163 436 $
Year to Date Revenue	6 700 862 $
Expense
Pro Players Total Salaries	68 481 160 $
Farm Players Total Salaries	520 833 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	76 568 095 $
Farm Year To Date Expenses	1 833 494 $
Pro Salary Cap To Date	75 145 112 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	288 304 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	6 472 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	66 481 160 $
Estimate Under Maximum Salary Cap of 85 000 000 $	18 518 840 $
Estimate Over Minimum Salary Cap of 60 000 000 $	6 481 160 $
Current Bank Account	136 435 513 $
Projected Bank Account	136 435 513 $

Pro Players Salaries
Mark Stone (1 Way Contract)	8 500 000 $ (4)
-Salary Average Remaining :	0 $
Tage Thompson	7 142 827 $ (7)
-Salary Average Remaining :	0 $
Juuse Saros (1 Way Contract)	5 000 000 $ (2)
-Salary Average Remaining :	0 $
Joel Farabee	5 000 000 $ (5)
-Salary Average Remaining :	0 $
Mikael Granlund	4 770 000 $ (2)
-Salary Average Remaining :	0 $
Pavel Zacha (1 Way Contract)	4 750 000 $ (4)
-Salary Average Remaining :	0 $
Erik Haula	3 780 000 $ (3)
-Salary Average Remaining :	0 $
Boone Jenner (1 Way Contract)	3 750 000 $ (3)
-Salary Average Remaining :	0 $
Ryan Lindgren	3 000 000 $ (1)
-Salary Average Remaining :	0 $
Frank Vatrano (1 Way Contract)	3 000 000 $ (1)
-Salary Average Remaining :	0 $
David Kampf	2 780 000 $ (4)
-Salary Average Remaining :	0 $
Alexander Romanov	2 500 000 $ (2)
-Salary Average Remaining :	0 $
Rasmus Ristolainen (1 Way Contract)	2 495 000 $ (4)
-Salary Average Remaining :	0 $
Nick Jensen (Out of Payroll)	2 000 000 $ (3)
-Salary Average Remaining :	0 $
Jacob Bryson	1 850 000 $ (1)
-Salary Average Remaining :	0 $
Jon Merrill	1 570 000 $ (2)
-Salary Average Remaining :	0 $
Carson Soucy	1 500 000 $ (3)
-Salary Average Remaining :	0 $
Alex Lyon	1 180 000 $ (2)
-Salary Average Remaining :	0 $
Thomas Harley	863 333 $ (1)
-Salary Average Remaining :	0 $
Andrew Cogliano (1 Way Contract)	800 000 $ (1)
-Salary Average Remaining :	0 $
Aliaksei Protas	750 000 $ (1)
-Salary Average Remaining :	0 $
Noah Cates	750 000 $ (1)
-Salary Average Remaining :	0 $
Samuel Fagemo	750 000 $ (1)
-Salary Average Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 2023 : 68 481 160 $
Year 2024 : 56 717 827 $
Year 2025 : 41 697 827 $
Year 2026 : 30 667 827 $
Salary Average Commitment
Year 2023 : 68 481 161 $
Year 2024 : 56 717 828 $
Year 2025 : 41 697 828 $
Year 2026 : 30 667 828 $
Salary Cap with 1 Way Contract
Year 2023 : 68 481 160 $
Year 2024 : 56 717 827 $
Year 2025 : 41 697 827 $
Year 2026 : 30 667 827 $

Farm Players Salaries
Kevin Bahl	105 000 $ (2)
Salary Average Remaining :	0 $
Brock Faber	92 500 $ (3)
Salary Average Remaining :	0 $
Arttu Ruotsalainen	87 000 $ (3)
Salary Average Remaining :	0 $
Connor McMichael	86 333 $ (1)
Salary Average Remaining :	0 $
Hunter Shepard	75 000 $ (2)
Salary Average Remaining :	0 $
Valtteri Puustinen	75 000 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	6
Salary Commitment
Year 2023 : 520 833 $
Year 2024 : 359 500 $
Year 2025 : 179 500 $
Year 2026 : 0 $
Salary Average Commitment
Year 2023 : 520 833 $
Year 2024 : 359 500 $
Year 2025 : 179 500 $
Year 2026 : 0 $

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - 125 $ - 5 056 - 84,27%
Level 2:	5060 - 100 $ - 4 256 - 84,12%
Level 3:	1615 - 75 $ - 1 615 - 100,00%
Level 4:	3700 - 50 $ - 3 217 - 86,95%
Luxury :	1190 - 200 $ - 1 131 - 95,03%
Total Capacity :	17565
Team Popularity :	100,00%
Farm
Farm Level 1:	5000 - 35 $ - 4 091 - 81,83%
Farm Level 2:	3000 - 15 $ - 2 421 - 80,70%
Farm Total Capacity :	8000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	15 275 - 86,96%
Average Income per Game	1 957 232 $
Year to Date Revenue	80 246 497 $
Farm
Home Games Left	0
Average Attendance - %	6 512 - 81,40%
Average Income per Game	161 562 $
Year to Date Revenue	6 624 037 $
Expense
Pro Players Total Salaries	84 129 166 $
Farm Players Total Salaries	80 000 $
Coaches Total Salaries	3 700 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	83 522 635 $
Farm Year To Date Expenses	1 196 851 $
Pro Salary Cap To Date	80 200 269 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	360 287 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	4 596 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	83 379 168 $
Estimate Under Maximum Salary Cap of 85 000 000 $	1 620 832 $
Estimate Over Minimum Salary Cap of 60 000 000 $	23 379 168 $
Current Bank Account	87 597 430 $
Projected Bank Account	87 597 430 $

Pro Players Salaries
Robert Thomas	8 125 000 $ (8)
-Salary Average Remaining :	0 $
Jared Spurgeon (1 Way Contract)	8 000 000 $ (4)
-Salary Average Remaining :	0 $
Alex DeBrincat (1 Way Contract)	7 875 000 $ (4)
-Salary Average Remaining :	0 $
Brock Boeser (1 Way Contract)	6 650 000 $ (2)
-Salary Average Remaining :	0 $
Ryan O'Reilly (1 Way Contract)	6 500 000 $ (4)
-Salary Average Remaining :	0 $
Adam Pelech (1 Way Contract)	5 750 000 $ (6)
-Salary Average Remaining :	0 $
Ondrej Palat (1 Way Contract)	5 000 000 $ (4)
-Salary Average Remaining :	0 $
Jack Campbell	5 000 000 $ (4)
-Salary Average Remaining :	0 $
Shayne Gostisbehere (1 Way Contract)	4 125 000 $ (1)
-Salary Average Remaining :	0 $
Ian Cole (1 Way Contract)	3 500 000 $ (1)
-Salary Average Remaining :	0 $
Mario Ferraro	3 250 000 $ (3)
-Salary Average Remaining :	0 $
Brock McGinn (1 Way Contract)	2 750 000 $ (2)
-Salary Average Remaining :	0 $
Martin Fehervary	2 675 000 $ (3)
-Salary Average Remaining :	0 $
Nick Foligno (1 Way Contract)	2 500 000 $ (1)
-Salary Average Remaining :	0 $
Kevin Labanc	2 499 999 $ (1)
-Salary Average Remaining :	0 $
Mason Appleton	2 166 667 $ (2)
-Salary Average Remaining :	0 $
Pheonix Copley	2 000 000 $ (1)
-Salary Average Remaining :	0 $
Michael Amadio	975 000 $ (1)
-Salary Average Remaining :	0 $
Pierre-Edouard Bellemare	950 000 $ (1)
-Salary Average Remaining :	0 $
Julien Gauthier	787 500 $ (2)
-Salary Average Remaining :	0 $
Paul Cotter	775 000 $ (3)
-Salary Average Remaining :	0 $
Wyatt Kalynuk	775 000 $ (1)
-Salary Average Remaining :	0 $
Mark Jankowski	750 000 $ (1)
-Salary Average Remaining :	0 $
Calvin Pickard (1 Way Contract)	750 000 $ (1)
-1 Way Contract Salary Cap :	0 $
-Salary Average Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 2023 : 84 129 166 $
Year 2024 : 65 304 167 $
Year 2025 : 52 950 000 $
Year 2026 : 46 250 000 $
Salary Average Commitment
Year 2023 : 84 129 166 $
Year 2024 : 65 304 167 $
Year 2025 : 52 950 000 $
Year 2026 : 46 250 000 $
Salary Cap with 1 Way Contract
Year 2023 : 83 379 168 $
Year 2024 : 65 304 167 $
Year 2025 : 52 950 000 $
Year 2026 : 46 250 000 $

Farm Players Salaries
Joe Snively	80 000 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	1
Salary Commitment
Year 2023 : 80 000 $
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Salary Average Commitment
Year 2023 : 80 000 $
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6000 - 125 $ - 5 094 - 84,91%
Level 2:	5289 - 100 $ - 4 337 - 82,00%
Level 3:	3000 - 75 $ - 2 400 - 80,00%
Level 4:	4000 - 50 $ - 3 298 - 82,45%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	19289
Team Popularity :	100,00%
Farm
Farm Level 1:	5000 - 35 $ - 3 979 - 79,58%
Farm Level 2:	3000 - 15 $ - 2 442 - 81,40%
Farm Total Capacity :	8000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	16 129 - 83,62%
Average Income per Game	2 019 242 $
Year to Date Revenue	82 788 906 $
Farm
Home Games Left	0
Average Attendance - %	6 421 - 80,26%
Average Income per Game	158 301 $
Year to Date Revenue	6 490 351 $
Expense
Pro Players Total Salaries	78 135 000 $
Farm Players Total Salaries	305 000 $
Coaches Total Salaries	6 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	80 025 972 $
Farm Year To Date Expenses	1 148 614 $
Pro Salary Cap To Date	74 455 538 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	344 959 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	5 553 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	78 135 000 $
Estimate Under Maximum Salary Cap of 85 000 000 $	6 865 000 $
Estimate Over Minimum Salary Cap of 60 000 000 $	18 135 000 $
Current Bank Account	93 530 779 $
Projected Bank Account	93 530 779 $

Pro Players Salaries
Mika Zibanejad (1 Way Contract)	8 500 000 $ (7)
-Salary Average Remaining :	0 $
Troy Terry	7 000 000 $ (7)
-Salary Average Remaining :	0 $
Brendan Gallagher (1 Way Contract)	6 500 000 $ (4)
-Salary Average Remaining :	0 $
Jeff Petry (1 Way Contract)	6 250 000 $ (2)
-Salary Average Remaining :	0 $
Braden Holtby (1 Way Contract)	5 500 000 $ (1)
-Salary Average Remaining :	0 $
Elias Lindholm (1 Way Contract)	4 850 000 $ (1)
-Salary Average Remaining :	0 $
Ryan Graves	4 500 000 $ (6)
-Salary Average Remaining :	0 $
Filip Hronek	4 400 000 $ (1)
-Salary Average Remaining :	0 $
Alex Iafallo (1 Way Contract)	4 000 000 $ (2)
-Salary Average Remaining :	0 $
Matt Roy (1 Way Contract)	3 150 000 $ (1)
-Salary Average Remaining :	0 $
Anthony Duclair (1 Way Contract)	3 000 000 $ (1)
-Salary Average Remaining :	0 $
Nicolas Roy	3 000 000 $ (4)
-Salary Average Remaining :	0 $
Tanner Jeannot	2 665 000 $ (2)
-Salary Average Remaining :	0 $
Mackenzie Blackwood	2 350 000 $ (2)
-Salary Average Remaining :	0 $
Christopher Tanev	2 100 000 $ (1)
-Salary Average Remaining :	0 $
Jordan Martinook (1 Way Contract)	1 800 000 $ (1)
-Salary Average Remaining :	0 $
Eric Robinson	1 600 000 $ (1)
-Salary Average Remaining :	0 $
Riley Stillman	1 350 000 $ (1)
-Salary Average Remaining :	0 $
Charlie Lindgren	1 120 000 $ (2)
-Salary Average Remaining :	0 $
Travis Boyd	750 000 $ (1)
-Salary Average Remaining :	0 $
Chase De Leo	750 000 $ (1)
-Salary Average Remaining :	0 $
Mark Friedman	750 000 $ (1)
-Salary Average Remaining :	0 $
Janne Kuokkanen	750 000 $ (1)
-Salary Average Remaining :	0 $
Tomas Nosek	750 000 $ (1)
-Salary Average Remaining :	0 $
Braden Schneider	750 000 $ (1)
-Salary Average Remaining :	0 $
Total Pro Players	25
Salary Commitment
Year 2023 : 78 135 000 $
Year 2024 : 45 885 000 $
Year 2025 : 29 500 000 $
Year 2026 : 29 500 000 $
Salary Average Commitment
Year 2023 : 78 135 000 $
Year 2024 : 45 885 000 $
Year 2025 : 29 500 000 $
Year 2026 : 29 500 000 $
Salary Cap with 1 Way Contract
Year 2023 : 78 135 000 $
Year 2024 : 45 885 000 $
Year 2025 : 29 500 000 $
Year 2026 : 29 500 000 $

Farm Players Salaries
Joey Keane	80 000 $ (1)
Salary Average Remaining :	0 $
Vitali Kravtsov	75 000 $ (1)
Salary Average Remaining :	0 $
Marco Rossi	75 000 $ (1)
Salary Average Remaining :	0 $
Alexander Khovanov	75 000 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	4
Salary Commitment
Year 2023 : 305 000 $
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Salary Average Commitment
Year 2023 : 305 000 $
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - 130 $ - 4 938 - 82,30%
Level 2:	5519 - 105 $ - 4 422 - 80,13%
Level 3:	3000 - 70 $ - 2 559 - 85,30%
Level 4:	4000 - 50 $ - 3 307 - 82,68%
Luxury :	1000 - 220 $ - 870 - 87,05%
Total Capacity :	19519
Team Popularity :	100,00%
Farm
Farm Level 1:	5000 - 35 $ - 4 075 - 81,50%
Farm Level 2:	3000 - 15 $ - 2 391 - 79,71%
Farm Total Capacity :	8000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	16 097 - 82,47%
Average Income per Game	2 052 900 $
Year to Date Revenue	84 168 917 $
Farm
Home Games Left	0
Average Attendance - %	6 466 - 80,83%
Average Income per Game	160 646 $
Year to Date Revenue	6 586 491 $
Expense
Pro Players Total Salaries	80 931 167 $
Farm Players Total Salaries	770 600 $
Coaches Total Salaries	6 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	86 752 230 $
Farm Year To Date Expenses	1 744 182 $
Pro Salary Cap To Date	81 700 776 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	356 561 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	7 534 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	80 931 167 $
Estimate Under Maximum Salary Cap of 85 000 000 $	4 068 833 $
Estimate Over Minimum Salary Cap of 60 000 000 $	20 931 167 $
Current Bank Account	79 507 884 $
Projected Bank Account	79 507 884 $

Pro Players Salaries
Jean-Gabriel Pageau (1 Way Contract)	7 142 000 $ (2)
-Salary Average Remaining :	0 $
Ivan Provorov (1 Way Contract)	6 750 000 $ (2)
-Salary Average Remaining :	0 $
Cam Fowler (1 Way Contract)	6 500 000 $ (3)
-Salary Average Remaining :	0 $
Travis Konecny (1 Way Contract)	5 500 000 $ (2)
-Salary Average Remaining :	0 $
Jordan Eberle (1 Way Contract)	5 500 000 $ (1)
-Salary Average Remaining :	0 $
Darcy Kuemper (1 Way Contract)	5 250 000 $ (4)
-Salary Average Remaining :	0 $
Ryan Nugent-Hopkins (1 Way Contract)	5 125 000 $ (6)
-Salary Average Remaining :	0 $
Andreas Athanasiou (1 Way Contract)	5 000 000 $ (2)
-Salary Average Remaining :	0 $
Tyler Johnson (1 Way Contract)	5 000 000 $ (1)
-Salary Average Remaining :	0 $
Jason Zucker (1 Way Contract)	4 000 000 $ (2)
-Salary Average Remaining :	0 $
Mason Marchment	3 770 000 $ (3)
-Salary Average Remaining :	0 $
Jonathan Toews (1 Way Contract)	3 000 000 $ (1)
-Salary Average Remaining :	0 $
Trevor van Riemsdyk (1 Way Contract)	2 800 000 $ (3)
-Salary Average Remaining :	0 $
Luke Schenn	2 750 000 $ (3)
-Salary Average Remaining :	0 $
Andrew Peeke	2 750 000 $ (3)
-Salary Average Remaining :	0 $
Oliver Ekman-Larsson (1 Way Contract)	2 400 000 $ (2)
-Salary Average Remaining :	0 $
Adam Lowry (1 Way Contract)	2 300 000 $ (1)
-Salary Average Remaining :	0 $
Morgan Geekie	2 000 000 $ (2)
-Salary Average Remaining :	0 $
Petr Mrazek	1 000 000 $ (1)
-Salary Average Remaining :	0 $
William Eklund	894 167 $ (3)
-Salary Average Remaining :	0 $
Paul Stastny (1 Way Contract)	750 000 $ (1)
-Salary Average Remaining :	0 $
Nick Leddy	750 000 $ (1)
-Salary Average Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 2023 : 80 931 167 $
Year 2024 : 62 631 167 $
Year 2025 : 29 839 167 $
Year 2026 : 10 375 000 $
Salary Average Commitment
Year 2023 : 80 931 167 $
Year 2024 : 62 631 167 $
Year 2025 : 29 839 167 $
Year 2026 : 10 375 000 $
Salary Cap with 1 Way Contract
Year 2023 : 80 931 167 $
Year 2024 : 62 631 167 $
Year 2025 : 29 839 167 $
Year 2026 : 10 375 000 $

Farm Players Salaries
Colin White	245 600 $ (1)
Salary Average Remaining :	0 $
Anthony Stolarz	75 000 $ (1)
Salary Average Remaining :	0 $
Guillaume Brisebois	75 000 $ (1)
Salary Average Remaining :	0 $
Justin Kirkland	75 000 $ (1)
Salary Average Remaining :	0 $
Alec Regula	75 000 $ (1)
Salary Average Remaining :	0 $
Matthew Strome	75 000 $ (1)
Salary Average Remaining :	0 $
Alexander Volkov	75 000 $ (1)
Salary Average Remaining :	0 $
A.J. Greer	75 000 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	8
Salary Commitment
Year 2023 : 770 600 $
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Salary Average Commitment
Year 2023 : 770 600 $
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	Grosse Plote
Level 1:	6000 - 125 $ - 5 172 - 86,20%
Level 2:	5000 - 100 $ - 4 346 - 86,93%
Level 3:	2000 - 75 $ - 1 989 - 99,45%
Level 4:	4000 - 50 $ - 3 350 - 83,74%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	6000 - 35 $ - 4 928 - 82,13%
Farm Level 2:	5000 - 15 $ - 4 086 - 81,72%
Farm Total Capacity :	11000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	15 857 - 88,09%
Average Income per Game	1 997 244 $
Year to Date Revenue	81 887 000 $
Farm
Home Games Left	0
Average Attendance - %	9 014 - 81,94%
Average Income per Game	210 385 $
Year to Date Revenue	8 625 797 $
Expense
Pro Players Total Salaries	85 731 000 $
Farm Players Total Salaries	913 700 $
Coaches Total Salaries	1 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	87 667 200 $
Farm Year To Date Expenses	1 098 322 $
Pro Salary Cap To Date	82 479 450 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	357 805 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	6 016 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	83 931 000 $
Estimate Under Maximum Salary Cap of 85 000 000 $	1 069 000 $
Estimate Over Minimum Salary Cap of 60 000 000 $	23 931 000 $
Current Bank Account	11 547 275 $
Projected Bank Account	11 547 275 $

Pro Players Salaries
Alex Ovechkin (1 Way Contract)	9 500 000 $ (1)
-Salary Average Remaining :	0 $
Steven Stamkos (1 Way Contract)	8 500 000 $ (1)
-Salary Average Remaining :	0 $
Tomas Hertl (1 Way Contract)	8 176 000 $ (5)
-Salary Average Remaining :	0 $
Kevin Fiala (1 Way Contract)	7 875 000 $ (6)
-Salary Average Remaining :	0 $
Justin Faulk (1 Way Contract)	7 000 000 $ (1)
-Salary Average Remaining :	0 $
Esa Lindell (1 Way Contract)	5 800 000 $ (2)
-Salary Average Remaining :	0 $
Alec Martinez (1 Way Contract)	5 250 000 $ (1)
-Salary Average Remaining :	0 $
Jesperi Kotkaniemi	4 820 000 $ (7)
-Salary Average Remaining :	0 $
Victor Olofsson	4 750 000 $ (1)
-Salary Average Remaining :	0 $
Viktor Arvidsson (1 Way Contract)	4 250 000 $ (1)
-Salary Average Remaining :	0 $
Vitek Vanecek	3 400 000 $ (2)
-Salary Average Remaining :	0 $
Cody Glass	2 500 000 $ (2)
-Salary Average Remaining :	0 $
Jake McCabe (1 Way Contract)	2 000 000 $ (2)
-Salary Average Remaining :	0 $
Phil Kessel (1 Way Contract)	2 000 000 $ (1)
-Salary Average Remaining :	0 $
Sean Monahan (1 Way Contract)	1 985 000 $ (1)
-Salary Average Remaining :	0 $
Laurent Brossoit (1 Way Contract)	1 800 000 $ (1)
-1 Way Contract Salary Cap :	0 $
-Salary Average Remaining :	0 $
Ukko-Pekka Luukkonen	875 000 $ (1)
-Salary Average Remaining :	0 $
Danny DeKeyser (1 Way Contract)	750 000 $ (1)
-Salary Average Remaining :	0 $
Tyler Motte (1 Way Contract)	750 000 $ (1)
-Salary Average Remaining :	0 $
Nick Ritchie (1 Way Contract)	750 000 $ (1)
-Salary Average Remaining :	0 $
Taylor Raddysh	750 000 $ (1)
-Salary Average Remaining :	0 $
Jake Muzzin (1 Way Contract)	750 000 $ (1)
-Salary Average Remaining :	0 $
Robert Hagg (1 Way Contract)	750 000 $ (1)
-Salary Average Remaining :	0 $
Derick Brassard (1 Way Contract)	750 000 $ (1)
-Salary Average Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 2023 : 85 731 000 $
Year 2024 : 34 571 000 $
Year 2025 : 20 871 000 $
Year 2026 : 20 871 000 $
Salary Average Commitment
Year 2023 : 85 706 000 $
Year 2024 : 34 571 000 $
Year 2025 : 20 871 000 $
Year 2026 : 20 871 000 $
Salary Cap with 1 Way Contract
Year 2023 : 83 931 000 $
Year 2024 : 34 571 000 $
Year 2025 : 20 871 000 $
Year 2026 : 20 871 000 $

Farm Players Salaries
Filip Chytil	443 700 $ (4)
Salary Average Remaining :	0 $
Fabian Zetterlund	145 000 $ (2)
Salary Average Remaining :	0 $
Alex Formenton	100 000 $ (1)
Salary Average Remaining :	0 $
Sheldon Dries	75 000 $ (1)
Salary Average Remaining :	0 $
Kyle Burroughs	75 000 $ (3)
Salary Average Remaining :	0 $
Troy Stecher	75 000 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	6
Salary Commitment
Year 2023 : 913 700 $
Year 2024 : 663 700 $
Year 2025 : 518 700 $
Year 2026 : 443 700 $
Salary Average Commitment
Year 2023 : 913 700 $
Year 2024 : 663 700 $
Year 2025 : 518 700 $
Year 2026 : 443 700 $

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	6000 - 115 $ - 5 877 - 97,95%
Level 2:	5000 - 95 $ - 4 919 - 98,38%
Level 3:	2680 - 70 $ - 2 555 - 95,35%
Level 4:	4000 - 45 $ - 3 954 - 98,85%
Luxury :	1000 - 180 $ - 1 000 - 100,00%
Total Capacity :	18680
Team Popularity :	100,00%
Farm
Farm Level 1:	5000 - 35 $ - 4 069 - 81,38%
Farm Level 2:	3000 - 15 $ - 2 456 - 81,86%
Farm Total Capacity :	8000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	18 306 - 98,00%
Average Income per Game	2 100 000 $
Year to Date Revenue	86 099 983 $
Farm
Home Games Left	0
Average Attendance - %	6 525 - 81,56%
Average Income per Game	161 329 $
Year to Date Revenue	6 614 490 $
Expense
Pro Players Total Salaries	84 408 333 $
Farm Players Total Salaries	267 500 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	84 617 120 $
Farm Year To Date Expenses	1 248 571 $
Pro Salary Cap To Date	82 333 869 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	354 391 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	5 394 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	84 408 333 $
Estimate Under Maximum Salary Cap of 85 000 000 $	591 667 $
Estimate Over Minimum Salary Cap of 60 000 000 $	24 408 333 $
Current Bank Account	169 013 612 $
Projected Bank Account	169 013 612 $

Pro Players Salaries
Johnny Gaudreau (1 Way Contract)	9 750 000 $ (6)
-Salary Average Remaining :	0 $
Zach Werenski (1 Way Contract)	9 583 333 $ (5)
-Salary Average Remaining :	0 $
Patrik Laine (1 Way Contract)	8 700 000 $ (3)
-Salary Average Remaining :	0 $
Thomas Chabot (1 Way Contract)	8 000 000 $ (6)
-Salary Average Remaining :	0 $
Kris Letang (1 Way Contract)	6 100 000 $ (3)
-Salary Average Remaining :	0 $
Ivan Barbashev	5 200 000 $ (3)
-Salary Average Remaining :	0 $
Jared McCann (1 Way Contract)	5 000 000 $ (4)
-Salary Average Remaining :	0 $
Torey Krug (1 Way Contract)	4 100 000 $ (2)
-Salary Average Remaining :	0 $
Ilya Sorokin	4 000 000 $ (1)
-Salary Average Remaining :	0 $
Nikita Zadorov (1 Way Contract)	3 800 000 $ (1)
-Salary Average Remaining :	0 $
Joe Pavelski (1 Way Contract)	3 500 000 $ (1)
-Salary Average Remaining :	0 $
Marc Staal (1 Way Contract)	3 100 000 $ (1)
-Salary Average Remaining :	0 $
Jordan Staal (1 Way Contract)	2 900 000 $ (4)
-Salary Average Remaining :	0 $
Connor Murphy (1 Way Contract)	2 000 000 $ (1)
-Salary Average Remaining :	0 $
Alexandre Texier	1 525 000 $ (1)
-Salary Average Remaining :	0 $
Kirill Marchenko	925 000 $ (2)
-Salary Average Remaining :	0 $
Kent Johnson	925 000 $ (3)
-Salary Average Remaining :	0 $
Yegor Chinakhov	800 000 $ (1)
-Salary Average Remaining :	0 $
Thomas Greiss	750 000 $ (1)
-Salary Average Remaining :	0 $
Liam Foudy	750 000 $ (1)
-Salary Average Remaining :	0 $
Kole Sherwood	750 000 $ (1)
-Salary Average Remaining :	0 $
Kevin Lankinen	750 000 $ (1)
-Salary Average Remaining :	0 $
Ben Harpur (1 Way Contract)	750 000 $ (1)
-Salary Average Remaining :	0 $
Alex Nylander	750 000 $ (1)
-Salary Average Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 2023 : 84 408 333 $
Year 2024 : 61 183 333 $
Year 2025 : 56 158 333 $
Year 2026 : 35 233 333 $
Salary Average Commitment
Year 2023 : 79 825 000 $
Year 2024 : 56 600 000 $
Year 2025 : 51 575 000 $
Year 2026 : 30 650 000 $
Salary Cap with 1 Way Contract
Year 2023 : 84 408 333 $
Year 2024 : 61 183 333 $
Year 2025 : 56 158 333 $
Year 2026 : 35 233 333 $

Farm Players Salaries
Nolan Patrick	100 000 $ (1)
Salary Average Remaining :	0 $
Cole Sillinger	92 500 $ (1)
Salary Average Remaining :	0 $
Gabriel Carlsson	75 000 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	3
Salary Commitment
Year 2023 : 267 500 $
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Salary Average Commitment
Year 2023 : 267 500 $
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	UBS Arena
Level 1:	6000 - 160 $ - 4 236 - 70,60%
Level 2:	5000 - 115 $ - 3 727 - 74,53%
Level 3:	3000 - 80 $ - 2 105 - 70,17%
Level 4:	4000 - 50 $ - 3 258 - 81,45%
Luxury :	1150 - 220 $ - 878 - 76,38%
Total Capacity :	19150
Team Popularity :	100,00%
Farm
Farm Level 1:	5000 - 15 $ - 5 000 - 100,00%
Farm Level 2:	3000 - 5 $ - 3 000 - 100,00%
Farm Total Capacity :	8000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	14 204 - 74,17%
Average Income per Game	2 038 516 $
Year to Date Revenue	83 579 144 $
Farm
Home Games Left	0
Average Attendance - %	8 000 - 100,00%
Average Income per Game	81 000 $
Year to Date Revenue	3 321 000 $
Expense
Pro Players Total Salaries	71 465 833 $
Farm Players Total Salaries	440 667 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	73 951 576 $
Farm Year To Date Expenses	1 327 542 $
Pro Salary Cap To Date	72 621 084 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	300 688 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	6 130 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	71 465 833 $
Estimate Under Maximum Salary Cap of 85 000 000 $	13 534 167 $
Estimate Over Minimum Salary Cap of 60 000 000 $	11 465 833 $
Current Bank Account	92 734 391 $
Projected Bank Account	92 734 391 $

Pro Players Salaries
Brayden Point (1 Way Contract)	9 500 000 $ (6)
-Salary Average Remaining :	0 $
Nikita Kucherov (1 Way Contract)	9 500 000 $ (4)
-Salary Average Remaining :	0 $
Sergei Bobrovsky (1 Way Contract)	9 250 000 $ (3)
-Salary Average Remaining :	0 $
Clayton Keller (1 Way Contract)	7 150 000 $ (5)
-Salary Average Remaining :	0 $
Pavel Buchnevich (1 Way Contract)	5 800 000 $ (2)
-Salary Average Remaining :	0 $
Brady Skjei (1 Way Contract)	5 250 000 $ (1)
-Salary Average Remaining :	0 $
Carter Verhaeghe	4 166 666 $ (3)
-Salary Average Remaining :	0 $
Jake DeBrusk	3 700 000 $ (1)
-Salary Average Remaining :	0 $
Stuart Skinner	2 600 000 $ (3)
-Salary Average Remaining :	0 $
Erik Brannstrom	2 000 000 $ (1)
-Salary Average Remaining :	0 $
Daniel Sprong	2 000 000 $ (1)
-Salary Average Remaining :	0 $
Kyle Turris	1 200 000 $ (1)
-Salary Average Remaining :	0 $
Eetu Luostarinen	1 000 000 $ (1)
-Salary Average Remaining :	0 $
Anttoni Honka	836 667 $ (3)
-Salary Average Remaining :	0 $
Haydn Fleury	762 500 $ (1)
-Salary Average Remaining :	0 $
Jalen Chatfield	750 000 $ (1)
-Salary Average Remaining :	0 $
Connor Dewar	750 000 $ (1)
-Salary Average Remaining :	0 $
Cole Schwindt	750 000 $ (1)
-Salary Average Remaining :	0 $
Nick Cousins	750 000 $ (1)
-Salary Average Remaining :	0 $
Oskar Sundqvist	750 000 $ (1)
-Salary Average Remaining :	0 $
Will Butcher	750 000 $ (1)
-Salary Average Remaining :	0 $
Noah Juulsen	750 000 $ (2)
-Salary Average Remaining :	0 $
Caleb Jones	750 000 $ (1)
-Salary Average Remaining :	0 $
Alex Vlasic	750 000 $ (1)
-Salary Average Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 2023 : 71 465 833 $
Year 2024 : 49 553 333 $
Year 2025 : 43 003 333 $
Year 2026 : 26 150 000 $
Salary Average Commitment
Year 2023 : 71 465 833 $
Year 2024 : 49 553 333 $
Year 2025 : 43 003 333 $
Year 2026 : 26 150 000 $
Salary Cap with 1 Way Contract
Year 2023 : 71 465 833 $
Year 2024 : 49 553 333 $
Year 2025 : 43 003 333 $
Year 2026 : 26 150 000 $

Farm Players Salaries
Conor Timmins	110 000 $ (2)
Salary Average Remaining :	0 $
Ben Meyers	91 250 $ (2)
Salary Average Remaining :	0 $
Oskar Olausson	89 417 $ (3)
Salary Average Remaining :	0 $
Daniil Chechelev	75 000 $ (1)
Salary Average Remaining :	0 $
Josh Brook	75 000 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	5
Salary Commitment
Year 2023 : 440 667 $
Year 2024 : 290 667 $
Year 2025 : 89 417 $
Year 2026 : 0 $
Salary Average Commitment
Year 2023 : 440 667 $
Year 2024 : 290 667 $
Year 2025 : 89 417 $
Year 2026 : 0 $

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Center
Level 1:	6004 - 125 $ - 5 048 - 84,07%
Level 2:	5010 - 100 $ - 4 282 - 85,46%
Level 3:	3050 - 75 $ - 2 440 - 80,00%
Level 4:	4400 - 50 $ - 3 529 - 80,20%
Luxury :	2809 - 200 $ - 2 247 - 79,99%
Total Capacity :	21273
Team Popularity :	100,00%
Farm
Farm Level 1:	5000 - 35 $ - 4 009 - 80,19%
Farm Level 2:	3000 - 15 $ - 2 445 - 81,49%
Farm Total Capacity :	8000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	17 545 - 82,48%
Average Income per Game	2 334 947 $
Year to Date Revenue	95 732 813 $
Farm
Home Games Left	0
Average Attendance - %	6 454 - 80,68%
Average Income per Game	159 297 $
Year to Date Revenue	6 531 185 $
Expense
Pro Players Total Salaries	84 575 000 $
Farm Players Total Salaries	635 333 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	86 420 542 $
Farm Year To Date Expenses	1 652 015 $
Pro Salary Cap To Date	85 267 034 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	355 083 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	6 959 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	84 575 000 $
Estimate Under Maximum Salary Cap of 85 000 000 $	425 000 $
Estimate Over Minimum Salary Cap of 60 000 000 $	24 575 000 $
Current Bank Account	151 156 495 $
Projected Bank Account	151 156 495 $

Pro Players Salaries
Artemi Panarin (1 Way Contract)	11 500 000 $ (3)
-Salary Average Remaining :	0 $
Jack Eichel (1 Way Contract)	10 000 000 $ (3)
-Salary Average Remaining :	0 $
J.T. Miller (1 Way Contract)	8 000 000 $ (7)
-Salary Average Remaining :	0 $
Colton Parayko (1 Way Contract)	6 500 000 $ (7)
-Salary Average Remaining :	0 $
Chris Kreider (1 Way Contract)	6 000 000 $ (3)
-Salary Average Remaining :	0 $
Neal Pionk (1 Way Contract)	5 875 000 $ (2)
-Salary Average Remaining :	0 $
Teuvo Teravainen (1 Way Contract)	5 400 000 $ (1)
-Salary Average Remaining :	0 $
Shea Theodore (1 Way Contract)	5 000 000 $ (2)
-Salary Average Remaining :	0 $
Evan Bouchard	3 900 000 $ (2)
-Salary Average Remaining :	0 $
Filip Gustavsson	3 750 000 $ (3)
-Salary Average Remaining :	0 $
Brandon Tanev (1 Way Contract)	3 500 000 $ (1)
-Salary Average Remaining :	0 $
Mathieu Joseph	2 950 000 $ (3)
-Salary Average Remaining :	0 $
Brayden McNabb (1 Way Contract)	2 850 000 $ (2)
-Salary Average Remaining :	0 $
Sean Durzi	1 700 000 $ (1)
-Salary Average Remaining :	0 $
Antti Raanta	1 500 000 $ (1)
-Salary Average Remaining :	0 $
Ryan Poehling	1 400 000 $ (1)
-Salary Average Remaining :	0 $
Nicolas Deslauriers	1 100 000 $ (1)
-Salary Average Remaining :	0 $
Jamie Benn	1 000 000 $ (2)
-Salary Average Remaining :	0 $
Jesse Puljujarvi (1 Way Contract)	1 000 000 $ (1)
-Salary Average Remaining :	0 $
Noel Acciari (1 Way Contract)	900 000 $ (3)
-Salary Average Remaining :	0 $
Milan Lucic (1 Way Contract)	750 000 $ (2)
-Salary Average Remaining :	0 $
Total Pro Players	21
Salary Commitment
Year 2023 : 84 575 000 $
Year 2024 : 68 975 000 $
Year 2025 : 49 600 000 $
Year 2026 : 14 500 000 $
Salary Average Commitment
Year 2023 : 84 575 000 $
Year 2024 : 68 975 000 $
Year 2025 : 49 600 000 $
Year 2026 : 14 500 000 $
Salary Cap with 1 Way Contract
Year 2023 : 84 575 000 $
Year 2024 : 68 975 000 $
Year 2025 : 49 600 000 $
Year 2026 : 14 500 000 $

Farm Players Salaries
Pyotr Kochetkov	200 000 $ (4)
Salary Average Remaining :	0 $
Filip Zadina	110 000 $ (1)
Salary Average Remaining :	0 $
Bobby Brink	92 500 $ (1)
Salary Average Remaining :	0 $
Arber Xhekaj	82 833 $ (3)
Salary Average Remaining :	0 $
Kaedan Korczak	75 000 $ (1)
Salary Average Remaining :	0 $
Mason Lohrei	75 000 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	6
Salary Commitment
Year 2023 : 635 333 $
Year 2024 : 282 833 $
Year 2025 : 282 833 $
Year 2026 : 200 000 $
Salary Average Commitment
Year 2023 : 635 333 $
Year 2024 : 282 833 $
Year 2025 : 282 833 $
Year 2026 : 200 000 $

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - 120 $ - 5 918 - 98,63%
Level 2:	5000 - 71 $ - 4 994 - 99,88%
Level 3:	2118 - 70 $ - 2 118 - 100,00%
Level 4:	4000 - 40 $ - 3 957 - 98,92%
Luxury :	1000 - 225 $ - 858 - 85,81%
Total Capacity :	18118
Team Popularity :	100,00%
Farm
Farm Level 1:	5000 - 25 $ - 4 994 - 99,89%
Farm Level 2:	3000 - 10 $ - 2 995 - 99,83%
Farm Total Capacity :	8000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	17 845 - 98,49%
Average Income per Game	1 955 443 $
Year to Date Revenue	80 173 172 $
Farm
Home Games Left	0
Average Attendance - %	7 989 - 99,87%
Average Income per Game	139 330 $
Year to Date Revenue	5 712 533 $
Expense
Pro Players Total Salaries	75 163 175 $
Farm Players Total Salaries	151 250 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	77 426 138 $
Farm Year To Date Expenses	1 039 878 $
Pro Salary Cap To Date	76 426 155 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	316 030 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	4 899 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	75 163 175 $
Estimate Under Maximum Salary Cap of 85 000 000 $	9 836 825 $
Estimate Over Minimum Salary Cap of 60 000 000 $	15 163 175 $
Current Bank Account	101 189 657 $
Projected Bank Account	101 189 657 $

Pro Players Salaries
Valeri Nichushkin (1 Way Contract)	9 000 000 $ (6)
-Salary Average Remaining :	0 $
Pierre-Luc Dubois	8 500 000 $ (8)
-Salary Average Remaining :	0 $
Mathew Barzal	8 000 000 $ (1)
-Salary Average Remaining :	0 $
Jordan Binnington (1 Way Contract)	6 000 000 $ (4)
-Salary Average Remaining :	0 $
Conor Garland (1 Way Contract)	4 950 000 $ (3)
-Salary Average Remaining :	0 $
Marcus Pettersson (1 Way Contract)	4 025 175 $ (2)
-Salary Average Remaining :	0 $
Travis Hamonic (1 Way Contract)	3 500 000 $ (2)
-Salary Average Remaining :	0 $
Scott Mayfield	3 222 000 $ (7)
-Salary Average Remaining :	0 $
Marcus Foligno (1 Way Contract)	3 100 000 $ (1)
-Salary Average Remaining :	0 $
Derek Forbort	3 000 000 $ (1)
-Salary Average Remaining :	0 $
Alex Newhook	2 900 000 $ (4)
-Salary Average Remaining :	0 $
Sonny Milano	2 879 000 $ (3)
-Salary Average Remaining :	0 $
Radek Faksa (1 Way Contract)	2 800 000 $ (2)
-Salary Average Remaining :	0 $
Evan Rodrigues (1 Way Contract)	2 666 000 $ (4)
-Salary Average Remaining :	0 $
Patrik Nemeth (1 Way Contract)	2 499 000 $ (1)
-Salary Average Remaining :	0 $
William Carrier	1 500 000 $ (1)
-Salary Average Remaining :	0 $
Jordan Gross	950 000 $ (1)
-Salary Average Remaining :	0 $
Michael DiPietro	925 000 $ (1)
-Salary Average Remaining :	0 $
Jonas Johansson	925 000 $ (2)
-Salary Average Remaining :	0 $
Nicholas Robertson	822 000 $ (1)
-Salary Average Remaining :	0 $
Jaycob Megna	750 000 $ (1)
-Salary Average Remaining :	0 $
Alex Belzile	750 000 $ (1)
-Salary Average Remaining :	0 $
Alex Chiasson	750 000 $ (1)
-Salary Average Remaining :	0 $
Stefan Noesen	750 000 $ (1)
-Salary Average Remaining :	0 $
Total Pro Players	24
Salary Commitment
Year 2023 : 75 163 175 $
Year 2024 : 51 367 175 $
Year 2025 : 40 117 000 $
Year 2026 : 32 288 000 $
Salary Average Commitment
Year 2023 : 75 088 175 $
Year 2024 : 51 367 175 $
Year 2025 : 40 117 000 $
Year 2026 : 32 288 000 $
Salary Cap with 1 Way Contract
Year 2023 : 75 163 175 $
Year 2024 : 51 367 175 $
Year 2025 : 40 117 000 $
Year 2026 : 32 288 000 $

Farm Players Salaries
Dennis Cholowski	76 250 $ (1)
Salary Average Remaining :	0 $
Jack Studnicka	75 000 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	2
Salary Commitment
Year 2023 : 151 250 $
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Salary Average Commitment
Year 2023 : 151 250 $
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	6250 - 110 $ - 6 014 - 96,23%
Level 2:	5250 - 100 $ - 4 342 - 82,70%
Level 3:	3000 - 65 $ - 2 578 - 85,94%
Level 4:	4000 - 52 $ - 3 229 - 80,73%
Luxury :	1000 - 180 $ - 1 000 - 100,00%
Total Capacity :	19500
Team Popularity :	100,00%
Farm
Farm Level 1:	5000 - 35 $ - 4 104 - 82,07%
Farm Level 2:	3000 - 15 $ - 2 492 - 83,06%
Farm Total Capacity :	8000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	17 164 - 88,02%
Average Income per Game	2 014 078 $
Year to Date Revenue	82 577 202 $
Farm
Home Games Left	0
Average Attendance - %	6 595 - 82,44%
Average Income per Game	162 905 $
Year to Date Revenue	6 679 102 $
Expense
Pro Players Total Salaries	61 052 333 $
Farm Players Total Salaries	628 833 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	70 664 695 $
Farm Year To Date Expenses	2 026 180 $
Pro Salary Cap To Date	69 540 190 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	257 479 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	6 931 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	61 052 333 $
Estimate Under Maximum Salary Cap of 85 000 000 $	23 947 667 $
Estimate Over Minimum Salary Cap of 60 000 000 $	1 052 333 $
Current Bank Account	136 351 052 $
Projected Bank Account	136 351 052 $

Pro Players Salaries
Nazem Kadri (1 Way Contract)	10 500 000 $ (6)
-Salary Average Remaining :	0 $
Jonathan Huberdeau (1 Way Contract)	10 500 000 $ (8)
-Salary Average Remaining :	0 $
Josh Norris	7 950 000 $ (7)
-Salary Average Remaining :	0 $
Ross Colton	4 000 000 $ (1)
-Salary Average Remaining :	0 $
Brenden Dillon (1 Way Contract)	3 900 000 $ (1)
-Salary Average Remaining :	0 $
Joel Armia (1 Way Contract)	2 499 000 $ (2)
-Salary Average Remaining :	0 $
Jamie Drysdale	2 300 000 $ (3)
-Salary Average Remaining :	0 $
Klim Kostin	2 000 000 $ (2)
-Salary Average Remaining :	0 $
Barrett Hayton	1 775 000 $ (1)
-Salary Average Remaining :	0 $
Andreas Johnsson (1 Way Contract)	1 500 000 $ (1)
-Salary Average Remaining :	0 $
Zack Kassian	1 500 000 $ (1)
-Salary Average Remaining :	0 $
Jordan Harris	1 400 000 $ (2)
-Salary Average Remaining :	0 $
James Reimer	1 250 000 $ (1)
-Salary Average Remaining :	0 $
Rasmus Kupari	1 000 000 $ (2)
-Salary Average Remaining :	0 $
Juraj Slafkovsky	950 000 $ (3)
-Salary Average Remaining :	0 $
Peyton Krebs	950 000 $ (1)
-Salary Average Remaining :	0 $
Cayden Primeau	890 000 $ (1)
-Salary Average Remaining :	0 $
Kaiden Guhle	863 333 $ (3)
-Salary Average Remaining :	0 $
Pierre-Olivier Joseph	825 000 $ (1)
-Salary Average Remaining :	0 $
Jakob Pelletier	750 000 $ (1)
-Salary Average Remaining :	0 $
Dylan Samberg	750 000 $ (1)
-Salary Average Remaining :	0 $
John Leonard	750 000 $ (1)
-Salary Average Remaining :	0 $
Jakub Lauko	750 000 $ (1)
-Salary Average Remaining :	0 $
Jack Quinn	750 000 $ (1)
-Salary Average Remaining :	0 $
Adam Gaudette	750 000 $ (1)
-Salary Average Remaining :	0 $
Total Pro Players	25
Salary Commitment
Year 2023 : 61 052 333 $
Year 2024 : 39 962 333 $
Year 2025 : 33 063 333 $
Year 2026 : 28 950 000 $
Salary Average Commitment
Year 2023 : 60 402 333 $
Year 2024 : 39 312 333 $
Year 2025 : 33 063 333 $
Year 2026 : 28 950 000 $
Salary Cap with 1 Way Contract
Year 2023 : 61 052 333 $
Year 2024 : 39 962 333 $
Year 2025 : 33 063 333 $
Year 2026 : 28 950 000 $

Farm Players Salaries
Spencer Knight	92 500 $ (1)
Salary Average Remaining :	0 $
Nolan Foote	86 333 $ (1)
Salary Average Remaining :	0 $
Zach Senyshyn	75 000 $ (1)
Salary Average Remaining :	0 $
Ian Mitchell	75 000 $ (1)
Salary Average Remaining :	0 $
Olli Juolevi	75 000 $ (1)
Salary Average Remaining :	0 $
Ivan Chekhovich	75 000 $ (1)
Salary Average Remaining :	0 $
Tyler Benson	75 000 $ (1)
Salary Average Remaining :	0 $
Henrik Borgstrom	75 000 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	8
Salary Commitment
Year 2023 : 628 833 $
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Salary Average Commitment
Year 2023 : 628 833 $
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Arena
Level 1:	6000 - 125 $ - 5 030 - 83,83%
Level 2:	5000 - 100 $ - 4 282 - 85,65%
Level 3:	2046 - 75 $ - 2 005 - 97,97%
Level 4:	4600 - 50 $ - 3 680 - 80,00%
Luxury :	1173 - 200 $ - 1 121 - 95,54%
Total Capacity :	18819
Team Popularity :	100,00%
Farm
Farm Level 1:	5000 - 35 $ - 4 133 - 82,67%
Farm Level 2:	3000 - 15 $ - 2 460 - 82,00%
Farm Total Capacity :	8000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	16 117 - 85,64%
Average Income per Game	2 019 312 $
Year to Date Revenue	82 791 811 $
Farm
Home Games Left	0
Average Attendance - %	6 593 - 82,42%
Average Income per Game	163 410 $
Year to Date Revenue	6 699 796 $
Expense
Pro Players Total Salaries	67 686 666 $
Farm Players Total Salaries	706 600 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	68 375 976 $
Farm Year To Date Expenses	1 534 354 $
Pro Salary Cap To Date	65 025 890 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	285 007 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	7 262 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	65 686 666 $
Estimate Under Maximum Salary Cap of 85 000 000 $	19 313 334 $
Estimate Over Minimum Salary Cap of 60 000 000 $	5 686 666 $
Current Bank Account	134 026 413 $
Projected Bank Account	134 026 413 $

Pro Players Salaries
Cam Atkinson (1 Way Contract)	5 875 000 $ (2)
-Salary Average Remaining :	0 $
T.J. Oshie (1 Way Contract)	5 750 000 $ (2)
-Salary Average Remaining :	0 $
Jakob Silfverberg (1 Way Contract)	5 250 000 $ (1)
-Salary Average Remaining :	0 $
Tyler Bertuzzi (1 Way Contract)	4 700 000 $ (3)
-Salary Average Remaining :	0 $
Brandon Saad (1 Way Contract)	4 500 000 $ (4)
-Salary Average Remaining :	0 $
Ethan Bear	4 500 000 $ (3)
-Salary Average Remaining :	0 $
Nikita Zaitsev (1 Way Contract)	4 500 000 $ (1)
-Salary Average Remaining :	0 $
Kyle Palmieri (1 Way Contract)	4 500 000 $ (2)
-Salary Average Remaining :	0 $
Kasperi Kapanen (1 Way Contract)	3 200 000 $ (1)
-Salary Average Remaining :	0 $
Kailer Yamamoto	3 100 000 $ (1)
-Salary Average Remaining :	0 $
Jesper Fast	3 000 000 $ (2)
-Salary Average Remaining :	0 $
Luke Kunin	2 750 000 $ (1)
-Salary Average Remaining :	0 $
Pavel Francouz	2 100 000 $ (1)
-Salary Average Remaining :	0 $
Max Pacioretty (1 Way Contract)	2 000 000 $ (1)
-1 Way Contract Salary Cap :	0 $
-Salary Average Remaining :	0 $
Christian Fischer	1 750 000 $ (1)
-Salary Average Remaining :	0 $
Mike Reilly	1 500 000 $ (1)
-Salary Average Remaining :	0 $
Philippe Myers	1 400 000 $ (1)
-Salary Average Remaining :	0 $
Max Jones	1 295 000 $ (1)
-Salary Average Remaining :	0 $
Boris Katchouk	758 333 $ (1)
-Salary Average Remaining :	0 $
Alex Barre-Boulet	758 333 $ (1)
-Salary Average Remaining :	0 $
Collin Delia (1 Way Contract)	750 000 $ (1)
-Salary Average Remaining :	0 $
Johnathan Kovacevic	750 000 $ (2)
-Salary Average Remaining :	0 $
Nick Seeler	750 000 $ (1)
-Salary Average Remaining :	0 $
Morgan Barron	750 000 $ (1)
-Salary Average Remaining :	0 $
Josh Brown	750 000 $ (1)
-Salary Average Remaining :	0 $
Cale Fleury	750 000 $ (2)
-Salary Average Remaining :	0 $
Total Pro Players	26
Salary Commitment
Year 2023 : 67 686 666 $
Year 2024 : 34 325 000 $
Year 2025 : 13 700 000 $
Year 2026 : 4 500 000 $
Salary Average Commitment
Year 2023 : 65 928 333 $
Year 2024 : 34 325 000 $
Year 2025 : 13 700 000 $
Year 2026 : 4 500 000 $
Salary Cap with 1 Way Contract
Year 2023 : 65 686 666 $
Year 2024 : 34 325 000 $
Year 2025 : 13 700 000 $
Year 2026 : 4 500 000 $

Farm Players Salaries
Chris Driedger	266 600 $ (1)
Salary Average Remaining :	0 $
Keegan Kolesar	140 000 $ (2)
Salary Average Remaining :	0 $
Joachim Blichfeld	75 000 $ (2)
Salary Average Remaining :	0 $
German Rubtsov	75 000 $ (2)
Salary Average Remaining :	0 $
Nick Caamano	75 000 $ (2)
Salary Average Remaining :	0 $
Sam Gagner	75 000 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	6
Salary Commitment
Year 2023 : 706 600 $
Year 2024 : 365 000 $
Year 2025 : 0 $
Year 2026 : 0 $
Salary Average Commitment
Year 2023 : 706 600 $
Year 2024 : 365 000 $
Year 2025 : 0 $
Year 2026 : 0 $

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Place
Level 1:	6000 - 125 $ - 4 999 - 83,32%
Level 2:	5000 - 100 $ - 4 177 - 83,53%
Level 3:	2000 - 76 $ - 1 969 - 98,46%
Level 4:	4000 - 48 $ - 3 821 - 95,53%
Luxury :	1064 - 206 $ - 915 - 86,03%
Total Capacity :	18064
Team Popularity :	100,00%
Farm
Farm Level 1:	5000 - 38 $ - 3 862 - 77,25%
Farm Level 2:	3000 - 16 $ - 2 280 - 76,00%
Farm Total Capacity :	8000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	15 881 - 87,92%
Average Income per Game	1 955 250 $
Year to Date Revenue	80 165 259 $
Farm
Home Games Left	0
Average Attendance - %	6 143 - 76,78%
Average Income per Game	164 930 $
Year to Date Revenue	6 762 149 $
Expense
Pro Players Total Salaries	80 925 000 $
Farm Players Total Salaries	394 417 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	78 626 596 $
Farm Year To Date Expenses	1 287 450 $
Pro Salary Cap To Date	77 626 572 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	339 938 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	5 934 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	80 925 000 $
Estimate Under Maximum Salary Cap of 85 000 000 $	4 075 000 $
Estimate Over Minimum Salary Cap of 60 000 000 $	20 925 000 $
Current Bank Account	147 861 976 $
Projected Bank Account	147 861 976 $

Pro Players Salaries
Mikko Rantanen (1 Way Contract)	9 250 000 $ (2)
-Salary Average Remaining :	0 $
Darnell Nurse (1 Way Contract)	9 250 000 $ (6)
-Salary Average Remaining :	0 $
Jack Hughes	8 000 000 $ (7)
-Salary Average Remaining :	0 $
Quinn Hughes	7 850 000 $ (5)
-Salary Average Remaining :	0 $
Sam Reinhart (1 Way Contract)	6 500 000 $ (1)
-Salary Average Remaining :	0 $
Vladislav Gavrikov	6 000 000 $ (2)
-Salary Average Remaining :	0 $
Michael Bunting	5 000 000 $ (3)
-Salary Average Remaining :	0 $
Thatcher Demko (1 Way Contract)	5 000 000 $ (3)
-Salary Average Remaining :	0 $
Max Domi (1 Way Contract)	5 000 000 $ (1)
-Salary Average Remaining :	0 $
Matias Maccelli	3 425 000 $ (3)
-Salary Average Remaining :	0 $
Jeff Carter (1 Way Contract)	3 125 000 $ (1)
-Salary Average Remaining :	0 $
Sammy Blais	1 850 000 $ (1)
-Salary Average Remaining :	0 $
Andrew Copp (1 Way Contract)	1 750 000 $ (4)
-Salary Average Remaining :	0 $
Blake Lizotte	1 675 000 $ (1)
-Salary Average Remaining :	0 $
Dmitry Voronkov	925 000 $ (2)
-Salary Average Remaining :	0 $
Lucas Raymond	925 000 $ (1)
-Salary Average Remaining :	0 $
Garnet Hathaway	850 000 $ (2)
-Salary Average Remaining :	0 $
Cal Foote	800 000 $ (1)
-Salary Average Remaining :	0 $
Aaron Dell	750 000 $ (1)
-Salary Average Remaining :	0 $
Erik Gudbranson (1 Way Contract)	750 000 $ (3)
-Salary Average Remaining :	0 $
Kale Clague	750 000 $ (1)
-Salary Average Remaining :	0 $
Alexandre Carrier	750 000 $ (2)
-Salary Average Remaining :	0 $
Jonatan Berggren	750 000 $ (1)
-Salary Average Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 2023 : 80 925 000 $
Year 2024 : 58 800 000 $
Year 2025 : 41 025 000 $
Year 2026 : 26 850 000 $
Salary Average Commitment
Year 2023 : 80 925 000 $
Year 2024 : 58 800 000 $
Year 2025 : 41 025 000 $
Year 2026 : 26 850 000 $
Salary Cap with 1 Way Contract
Year 2023 : 80 925 000 $
Year 2024 : 58 800 000 $
Year 2025 : 41 025 000 $
Year 2026 : 26 850 000 $

Farm Players Salaries
Dylan Guenther	89 417 $ (3)
Salary Average Remaining :	0 $
Nicolas Beaudin	77 500 $ (1)
Salary Average Remaining :	0 $
Tobias Bjornfot	77 500 $ (2)
Salary Average Remaining :	0 $
Keith Kinkaid	75 000 $ (1)
Salary Average Remaining :	0 $
Bobby McMann	75 000 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	5
Salary Commitment
Year 2023 : 394 417 $
Year 2024 : 166 917 $
Year 2025 : 89 417 $
Year 2026 : 0 $
Salary Average Commitment
Year 2023 : 394 417 $
Year 2024 : 166 917 $
Year 2025 : 89 417 $
Year 2026 : 0 $

Panthers

Panthers is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	BBT Center
Level 1:	6250 - 125 $ - 4 971 - 79,53%
Level 2:	5000 - 100 $ - 4 142 - 82,83%
Level 3:	3000 - 75 $ - 2 120 - 70,66%
Level 4:	4000 - 50 $ - 3 217 - 80,42%
Luxury :	1000 - 200 $ - 1 000 - 99,99%
Total Capacity :	19250
Team Popularity :	100,00%
Farm
Farm Level 1:	5000 - 35 $ - 4 035 - 80,71%
Farm Level 2:	3000 - 15 $ - 2 439 - 81,31%
Farm Total Capacity :	8000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	15 449 - 80,25%
Average Income per Game	1 944 102 $
Year to Date Revenue	79 708 189 $
Farm
Home Games Left	0
Average Attendance - %	6 475 - 80,94%
Average Income per Game	160 050 $
Year to Date Revenue	6 562 049 $
Expense
Pro Players Total Salaries	61 913 333 $
Farm Players Total Salaries	920 667 $
Coaches Total Salaries	2 800 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	62 913 999 $
Farm Year To Date Expenses	1 208 576 $
Pro Salary Cap To Date	59 914 850 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	264 371 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	8 173 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	53 913 333 $
Estimate Under Maximum Salary Cap of 85 000 000 $	31 086 667 $
Estimate Over Minimum Salary Cap of 60 000 000 $	-6 086 667 $
Current Bank Account	140 727 108 $
Projected Bank Account	140 727 108 $

Pro Players Salaries
John Carlson (Out of Payroll)	8 000 000 $ (3)
-Salary Average Remaining :	0 $
Dylan Cozens	7 100 000 $ (7)
-Salary Average Remaining :	0 $
Matt Murray	6 250 000 $ (2)
-Salary Average Remaining :	0 $
Casey DeSmith	5 000 000 $ (1)
-Salary Average Remaining :	0 $
Josh Bailey (1 Way Contract)	5 000 000 $ (1)
-Salary Average Remaining :	0 $
Erik Gustafsson	4 300 000 $ (3)
-Salary Average Remaining :	0 $
Ryan Pulock (1 Way Contract)	4 000 000 $ (1)
-Salary Average Remaining :	0 $
Semyon Varlamov (1 Way Contract)	2 750 000 $ (4)
-Salary Average Remaining :	0 $
Sean Walker	2 650 000 $ (1)
-Salary Average Remaining :	0 $
Alex Goligoski (1 Way Contract)	2 570 000 $ (1)
-Salary Average Remaining :	0 $
Kevin Hayes (1 Way Contract)	2 330 000 $ (2)
-Salary Average Remaining :	0 $
Brad Hunt	1 250 000 $ (1)
-Salary Average Remaining :	0 $
James Neal (1 Way Contract)	1 250 000 $ (1)
-Salary Average Remaining :	0 $
Juuso Valimaki	1 000 000 $ (1)
-Salary Average Remaining :	0 $
Philip Tomasino	863 333 $ (1)
-Salary Average Remaining :	0 $
Sam Steel	850 000 $ (1)
-Salary Average Remaining :	0 $
Craig Smith	750 000 $ (1)
-Salary Average Remaining :	0 $
Chris Tierney (1 Way Contract)	750 000 $ (1)
-Salary Average Remaining :	0 $
Steven Lorentz	750 000 $ (1)
-Salary Average Remaining :	0 $
Wade Allison	750 000 $ (1)
-Salary Average Remaining :	0 $
Zach Aston-Reese (1 Way Contract)	750 000 $ (1)
-Salary Average Remaining :	0 $
Vinnie Hinostroza	750 000 $ (1)
-Salary Average Remaining :	0 $
Sami Niku	750 000 $ (1)
-Salary Average Remaining :	0 $
Ryan Reaves	750 000 $ (1)
-Salary Average Remaining :	0 $
Austin Watson (1 Way Contract)	750 000 $ (1)
-Salary Average Remaining :	0 $
Total Pro Players	25
Salary Commitment
Year 2023 : 61 913 333 $
Year 2024 : 30 730 000 $
Year 2025 : 22 150 000 $
Year 2026 : 9 850 000 $
Salary Average Commitment
Year 2023 : 61 913 333 $
Year 2024 : 30 730 000 $
Year 2025 : 22 150 000 $
Year 2026 : 9 850 000 $
Salary Cap with 1 Way Contract
Year 2023 : 61 913 333 $
Year 2024 : 30 730 000 $
Year 2025 : 22 150 000 $
Year 2026 : 9 850 000 $

Farm Players Salaries
Robin Lehner	500 000 $ (2)
Salary Average Remaining :	0 $
Riley Nash	110 000 $ (1)
Salary Average Remaining :	0 $
William Trudeau	85 667 $ (3)
Salary Average Remaining :	0 $
Zac Jones	75 000 $ (1)
Salary Average Remaining :	0 $
Pavel Dorofeyev	75 000 $ (1)
Salary Average Remaining :	0 $
Jacob Bernard-Docker	75 000 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	6
Salary Commitment
Year 2023 : 920 667 $
Year 2024 : 585 667 $
Year 2025 : 85 667 $
Year 2026 : 0 $
Salary Average Commitment
Year 2023 : 920 667 $
Year 2024 : 585 667 $
Year 2025 : 85 667 $
Year 2026 : 0 $

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	PPG Paints Arena
Level 1:	6000 - 125 $ - 5 230 - 87,16%
Level 2:	5000 - 100 $ - 4 337 - 86,75%
Level 3:	3387 - 75 $ - 2 710 - 80,01%
Level 4:	3000 - 50 $ - 2 999 - 99,95%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18387
Team Popularity :	100,00%
Farm
Farm Level 1:	5000 - 35 $ - 4 251 - 85,02%
Farm Level 2:	3000 - 15 $ - 2 520 - 83,99%
Farm Total Capacity :	8000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	16 276 - 88,52%
Average Income per Game	2 050 792 $
Year to Date Revenue	84 082 470 $
Farm
Home Games Left	0
Average Attendance - %	6 771 - 84,63%
Average Income per Game	167 919 $
Year to Date Revenue	6 884 678 $
Expense
Pro Players Total Salaries	85 355 000 $
Farm Players Total Salaries	459 033 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	82 592 123 $
Farm Year To Date Expenses	1 396 332 $
Pro Salary Cap To Date	81 519 461 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	358 320 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	6 209 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	82 855 000 $
Estimate Under Maximum Salary Cap of 85 000 000 $	2 145 000 $
Estimate Over Minimum Salary Cap of 60 000 000 $	22 855 000 $
Current Bank Account	119 719 532 $
Projected Bank Account	119 719 532 $

Pro Players Salaries
John Tavares (1 Way Contract)	11 000 000 $ (2)
-Salary Average Remaining :	0 $
Cale Makar	9 000 000 $ (4)
-Salary Average Remaining :	0 $
Jordan Kyrou	8 125 000 $ (8)
-Salary Average Remaining :	0 $
Matthew Boldy	7 000 000 $ (7)
-Salary Average Remaining :	0 $
Hampus Lindholm (1 Way Contract)	6 500 000 $ (7)
-Salary Average Remaining :	0 $
Jake Guentzel (1 Way Contract)	6 000 000 $ (1)
-Salary Average Remaining :	0 $
William Karlsson (1 Way Contract)	5 900 000 $ (4)
-Salary Average Remaining :	0 $
Mattias Ekholm (1 Way Contract)	5 850 000 $ (3)
-Salary Average Remaining :	0 $
Linus Ullmark (1 Way Contract)	4 725 000 $ (2)
-1 Way Contract Salary Cap :	2 225 000 $
-Salary Average Remaining :	0 $
Artturi Lehkonen	4 500 000 $ (4)
-Salary Average Remaining :	0 $
Casey Mittelstadt	2 500 000 $ (1)
-Salary Average Remaining :	0 $
Kaapo Kakko	2 100 000 $ (1)
-Salary Average Remaining :	0 $
Kevin Shattenkirk (1 Way Contract)	1 780 000 $ (1)
-Salary Average Remaining :	0 $
Justin Holl	1 750 000 $ (3)
-Salary Average Remaining :	0 $
Pat Maroon	1 510 000 $ (1)
-Salary Average Remaining :	0 $
David Savard (1 Way Contract)	1 500 000 $ (2)
-Salary Average Remaining :	0 $
Matt Nieto	1 300 000 $ (2)
-Salary Average Remaining :	0 $
Jacob Middleton	1 000 000 $ (2)
-Salary Average Remaining :	0 $
Sam Montembeault	1 000 000 $ (1)
-Salary Average Remaining :	0 $
Cal Clutterbuck (1 Way Contract)	815 000 $ (1)
-Salary Average Remaining :	0 $
Alex Wennberg	750 000 $ (1)
-Salary Average Remaining :	0 $
Olivier Rodrigue	750 000 $ (1)
-Salary Average Remaining :	0 $
Total Pro Players	22
Salary Commitment
Year 2023 : 85 355 000 $
Year 2024 : 68 150 000 $
Year 2025 : 48 625 000 $
Year 2026 : 41 025 000 $
Salary Average Commitment
Year 2023 : 85 355 000 $
Year 2024 : 68 150 000 $
Year 2025 : 48 625 000 $
Year 2026 : 41 025 000 $
Salary Cap with 1 Way Contract
Year 2023 : 82 855 000 $
Year 2024 : 65 650 000 $
Year 2025 : 48 625 000 $
Year 2026 : 41 025 000 $

Farm Players Salaries
Kevin Rooney	147 700 $ (1)
Salary Average Remaining :	0 $
Victor Soderstrom	86 333 $ (1)
Salary Average Remaining :	0 $
Benoit-Olivier Groulx	75 000 $ (1)
Salary Average Remaining :	0 $
Jack Drury	75 000 $ (1)
Salary Average Remaining :	0 $
Dakota Mermis	75 000 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	5
Salary Commitment
Year 2023 : 459 033 $
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Salary Average Commitment
Year 2023 : 459 033 $
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - 125 $ - 5 090 - 84,83%
Level 2:	5000 - 100 $ - 4 278 - 85,56%
Level 3:	2000 - 75 $ - 1 989 - 99,45%
Level 4:	3113 - 50 $ - 3 093 - 99,37%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	17113
Team Popularity :	100,00%
Farm
Farm Level 1:	5000 - 35 $ - 4 006 - 80,11%
Farm Level 2:	3000 - 15 $ - 2 493 - 83,11%
Farm Total Capacity :	8000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	15 450 - 90,28%
Average Income per Game	1 959 814 $
Year to Date Revenue	80 352 374 $
Farm
Home Games Left	0
Average Attendance - %	6 499 - 81,23%
Average Income per Game	159 833 $
Year to Date Revenue	6 553 148 $
Expense
Pro Players Total Salaries	71 289 000 $
Farm Players Total Salaries	395 000 $
Coaches Total Salaries	1 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	80 307 923 $
Farm Year To Date Expenses	1 453 663 $
Pro Salary Cap To Date	79 298 604 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	299 954 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	3 809 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	71 289 000 $
Estimate Under Maximum Salary Cap of 85 000 000 $	13 711 000 $
Estimate Over Minimum Salary Cap of 60 000 000 $	11 289 000 $
Current Bank Account	98 303 197 $
Projected Bank Account	98 303 197 $

Pro Players Salaries
Roman Josi (1 Way Contract)	9 100 000 $ (5)
-Salary Average Remaining :	0 $
Kirill Kaprizov	9 000 000 $ (4)
-Salary Average Remaining :	0 $
Sebastian Aho (1 Way Contract)	8 454 000 $ (1)
-Salary Average Remaining :	0 $
Andrei Svechnikov	7 750 000 $ (6)
-Salary Average Remaining :	0 $
Igor Shesterkin	5 666 666 $ (2)
-Salary Average Remaining :	0 $
Jonas Siegenthaler	3 400 000 $ (4)
-Salary Average Remaining :	0 $
Travis Sanheim (1 Way Contract)	3 000 000 $ (8)
-Salary Average Remaining :	0 $
Martin Necas	3 000 000 $ (1)
-Salary Average Remaining :	0 $
Lars Eller (1 Way Contract)	2 490 000 $ (2)
-Salary Average Remaining :	0 $
Luke Glendening (1 Way Contract)	2 490 000 $ (2)
-Salary Average Remaining :	0 $
Frederick Gaudreau	2 100 000 $ (5)
-Salary Average Remaining :	0 $
Connor Ingram	1 950 000 $ (3)
-Salary Average Remaining :	0 $
Jan Rutta	1 750 000 $ (2)
-Salary Average Remaining :	0 $
Sean Kuraly	1 650 000 $ (2)
-Salary Average Remaining :	0 $
Derek Ryan (1 Way Contract)	1 550 000 $ (2)
-Salary Average Remaining :	0 $
Quinton Byfield	894 167 $ (1)
-Salary Average Remaining :	0 $
Dawson Mercer	894 167 $ (1)
-Salary Average Remaining :	0 $
Urho Vaakanainen	850 000 $ (1)
-Salary Average Remaining :	0 $
Matt Benning	800 000 $ (3)
-Salary Average Remaining :	0 $
Joel Kiviranta	750 000 $ (1)
-Salary Average Remaining :	0 $
Jimmy Vesey	750 000 $ (2)
-Salary Average Remaining :	0 $
Nate Schmidt (1 Way Contract)	750 000 $ (2)
-Salary Average Remaining :	0 $
Noah Gregor	750 000 $ (1)
-Salary Average Remaining :	0 $
Lucas Carlsson	750 000 $ (1)
-Salary Average Remaining :	0 $
Jack McBain	750 000 $ (1)
-Salary Average Remaining :	0 $
Total Pro Players	25
Salary Commitment
Year 2023 : 71 289 000 $
Year 2024 : 54 196 666 $
Year 2025 : 37 100 000 $
Year 2026 : 34 350 000 $
Salary Average Commitment
Year 2023 : 71 289 000 $
Year 2024 : 54 196 666 $
Year 2025 : 37 100 000 $
Year 2026 : 34 350 000 $
Salary Cap with 1 Way Contract
Year 2023 : 71 289 000 $
Year 2024 : 54 196 666 $
Year 2025 : 37 100 000 $
Year 2026 : 34 350 000 $

Farm Players Salaries
Drew O'Connor	92 500 $ (2)
Salary Average Remaining :	0 $
Phillip Di Giuseppe	77 500 $ (2)
Salary Average Remaining :	0 $
Joey Daccord	75 000 $ (2)
Salary Average Remaining :	0 $
Riley Damiani	75 000 $ (1)
Salary Average Remaining :	0 $
Ryan Lomberg	75 000 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	5
Salary Commitment
Year 2023 : 395 000 $
Year 2024 : 245 000 $
Year 2025 : 0 $
Year 2026 : 0 $
Salary Average Commitment
Year 2023 : 395 000 $
Year 2024 : 245 000 $
Year 2025 : 0 $
Year 2026 : 0 $

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	5368 - 125 $ - 5 000 - 93,15%
Level 2:	5000 - 100 $ - 4 286 - 85,73%
Level 3:	2000 - 75 $ - 1 984 - 99,18%
Level 4:	4000 - 50 $ - 3 269 - 81,72%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	17368
Team Popularity :	100,00%
Farm
Farm Level 1:	6000 - 35 $ - 4 767 - 79,45%
Farm Level 2:	5000 - 15 $ - 4 114 - 82,28%
Farm Total Capacity :	11000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	15 539 - 89,47%
Average Income per Game	1 957 330 $
Year to Date Revenue	80 250 531 $
Farm
Home Games Left	0
Average Attendance - %	8 881 - 80,73%
Average Income per Game	205 690 $
Year to Date Revenue	8 433 278 $
Expense
Pro Players Total Salaries	82 069 714 $
Farm Players Total Salaries	1 133 708 $
Coaches Total Salaries	6 900 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	75 087 445 $
Farm Year To Date Expenses	2 445 673 $
Pro Salary Cap To Date	69 166 997 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	363 360 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	10 782 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	73 369 714 $
Estimate Under Maximum Salary Cap of 85 000 000 $	11 630 286 $
Estimate Over Minimum Salary Cap of 60 000 000 $	13 369 714 $
Current Bank Account	138 323 513 $
Projected Bank Account	138 323 513 $

Pro Players Salaries
Jacob Trouba (1 Way Contract)	8 000 000 $ (3)
-Salary Average Remaining :	0 $
Sean Couturier (Out of Payroll)	7 750 000 $ (6)
-Salary Average Remaining :	0 $
Morgan Rielly (1 Way Contract)	7 500 000 $ (7)
-Salary Average Remaining :	0 $
Vincent Trocheck (1 Way Contract)	7 050 000 $ (5)
-Salary Average Remaining :	0 $
Mike Hoffman	4 500 000 $ (1)
-Salary Average Remaining :	0 $
Christian Dvorak (1 Way Contract)	4 450 000 $ (2)
-Salary Average Remaining :	0 $
Joel Edmundson (1 Way Contract)	4 300 000 $ (3)
-Salary Average Remaining :	0 $
Mattias Samuelsson	4 285 714 $ (7)
-Salary Average Remaining :	0 $
Anthony Beauvillier (1 Way Contract)	4 150 000 $ (1)
-Salary Average Remaining :	0 $
Carter Hart	3 979 000 $ (1)
-Salary Average Remaining :	0 $
Cody Ceci (1 Way Contract)	3 900 000 $ (2)
-Salary Average Remaining :	0 $
Ilya Samsonov	3 550 000 $ (1)
-Salary Average Remaining :	0 $
Jordan Greenway	3 000 000 $ (2)
-Salary Average Remaining :	0 $
Olli Maatta (1 Way Contract)	2 780 000 $ (2)
-Salary Average Remaining :	0 $
Alexis Lafrenière	2 325 000 $ (2)
-Salary Average Remaining :	0 $
Ryan Donato (1 Way Contract)	2 050 000 $ (2)
-Salary Average Remaining :	0 $
Jake Evans	1 700 000 $ (2)
-Salary Average Remaining :	0 $
Nick Perbix	1 125 000 $ (2)
-Salary Average Remaining :	0 $
Connor Bedard (Out of Payroll)	950 000 $ (3)
-Salary Average Remaining :	0 $
Josh Mahura	925 000 $ (1)
-Salary Average Remaining :	0 $
MacKenzie Entwistle	800 000 $ (1)
-Salary Average Remaining :	0 $
Rasmus Asplund	750 000 $ (1)
-Salary Average Remaining :	0 $
Kevin Stenlund	750 000 $ (1)
-Salary Average Remaining :	0 $
Jonny Brodzinski	750 000 $ (1)
-Salary Average Remaining :	0 $
J.J. Peterka	750 000 $ (1)
-Salary Average Remaining :	0 $
Total Pro Players	25
Salary Commitment
Year 2023 : 82 069 714 $
Year 2024 : 61 165 714 $
Year 2025 : 39 835 714 $
Year 2026 : 26 585 714 $
Salary Average Commitment
Year 2023 : 82 069 714 $
Year 2024 : 61 165 714 $
Year 2025 : 39 835 714 $
Year 2026 : 26 585 714 $
Salary Cap with 1 Way Contract
Year 2023 : 82 069 714 $
Year 2024 : 61 165 714 $
Year 2025 : 39 835 714 $
Year 2026 : 26 585 714 $

Farm Players Salaries
Mads Sogaard	92 500 $ (1)
Salary Average Remaining :	0 $
Gustav Lindstrom	92 500 $ (1)
Salary Average Remaining :	0 $
Lukas Reichel	92 500 $ (1)
Salary Average Remaining :	0 $
Nils Aman	88 375 $ (2)
Salary Average Remaining :	0 $
Taro Hirose	85 000 $ (1)
Salary Average Remaining :	0 $
Will Cuylle	82 833 $ (2)
Salary Average Remaining :	0 $
Louis Domingue	75 000 $ (1)
Salary Average Remaining :	0 $
Akira Schmid	75 000 $ (1)
Salary Average Remaining :	0 $
Mason Morelli	75 000 $ (2)
Salary Average Remaining :	0 $
Gabriel Fortier	75 000 $ (1)
Salary Average Remaining :	0 $
Nate Schnarr	75 000 $ (1)
Salary Average Remaining :	0 $
Alexander True	75 000 $ (1)
Salary Average Remaining :	0 $
Libor Hajek	75 000 $ (1)
Salary Average Remaining :	0 $
Maxime Lajoie	75 000 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	14
Salary Commitment
Year 2023 : 1 133 708 $
Year 2024 : 246 208 $
Year 2025 : 0 $
Year 2026 : 0 $
Salary Average Commitment
Year 2023 : 1 133 708 $
Year 2024 : 246 208 $
Year 2025 : 0 $
Year 2026 : 0 $

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	6000 - 125 $ - 5 120 - 85,33%
Level 2:	5000 - 100 $ - 4 273 - 85,46%
Level 3:	4000 - 75 $ - 3 200 - 80,00%
Level 4:	4000 - 50 $ - 3 335 - 83,37%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	20000
Team Popularity :	100,00%
Farm
Farm Level 1:	5000 - 35 $ - 4 155 - 83,11%
Farm Level 2:	3000 - 15 $ - 2 526 - 84,19%
Farm Total Capacity :	8000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	16 927 - 84,64%
Average Income per Game	2 092 480 $
Year to Date Revenue	85 791 689 $
Farm
Home Games Left	0
Average Attendance - %	6 681 - 83,51%
Average Income per Game	164 992 $
Year to Date Revenue	6 764 653 $
Expense
Pro Players Total Salaries	83 960 000 $
Farm Players Total Salaries	763 833 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	84 384 000 $
Farm Year To Date Expenses	1 721 401 $
Pro Salary Cap To Date	82 217 017 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	352 531 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	7 506 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	83 960 000 $
Estimate Under Maximum Salary Cap of 85 000 000 $	1 040 000 $
Estimate Over Minimum Salary Cap of 60 000 000 $	23 960 000 $
Current Bank Account	102 349 984 $
Projected Bank Account	102 349 984 $

Pro Players Salaries
Aleksander Barkov (1 Way Contract)	10 000 000 $ (7)
-Salary Average Remaining :	0 $
Filip Forsberg (1 Way Contract)	8 500 000 $ (5)
-Salary Average Remaining :	0 $
Drew Doughty (1 Way Contract)	6 500 000 $ (3)
-Salary Average Remaining :	0 $
Anthony Cirelli	6 250 000 $ (8)
-Salary Average Remaining :	0 $
Trevor Zegras	5 750 000 $ (3)
-Salary Average Remaining :	0 $
Andrei Kuzmenko	5 500 000 $ (2)
-Salary Average Remaining :	0 $
Evander Kane (1 Way Contract)	5 125 000 $ (3)
-Salary Average Remaining :	0 $
Samuel Girard (1 Way Contract)	5 000 000 $ (4)
-Salary Average Remaining :	0 $
Ryan Strome (1 Way Contract)	4 775 000 $ (2)
-Salary Average Remaining :	0 $
Sam Bennett (1 Way Contract)	4 425 000 $ (2)
-Salary Average Remaining :	0 $
Jack Roslovic	4 000 000 $ (1)
-Salary Average Remaining :	0 $
Jeremy Swayman	3 475 000 $ (1)
-Salary Average Remaining :	0 $
MacKenzie Weegar (1 Way Contract)	3 250 000 $ (1)
-Salary Average Remaining :	0 $
Matt Dumba (1 Way Contract)	3 100 000 $ (1)
-Salary Average Remaining :	0 $
Zach Whitecloud	2 750 000 $ (5)
-Salary Average Remaining :	0 $
Michael Rasmussen	1 460 000 $ (1)
-Salary Average Remaining :	0 $
Alex Nedeljkovic	1 250 000 $ (1)
-Salary Average Remaining :	0 $
Jonas Brodin (1 Way Contract)	1 200 000 $ (5)
-Salary Average Remaining :	0 $
Ty Dellandrea	900 000 $ (1)
-Salary Average Remaining :	0 $
Alexander Barabanov	750 000 $ (1)
-Salary Average Remaining :	0 $
Total Pro Players	20
Salary Commitment
Year 2023 : 83 960 000 $
Year 2024 : 65 775 000 $
Year 2025 : 51 075 000 $
Year 2026 : 33 700 000 $
Salary Average Commitment
Year 2023 : 83 960 000 $
Year 2024 : 65 775 000 $
Year 2025 : 51 075 000 $
Year 2026 : 33 700 000 $
Salary Cap with 1 Way Contract
Year 2023 : 83 960 000 $
Year 2024 : 65 775 000 $
Year 2025 : 51 075 000 $
Year 2026 : 33 700 000 $

Farm Players Salaries
Tucker Poolman	200 000 $ (1)
Salary Average Remaining :	0 $
Evgeny Svechnikov	100 000 $ (1)
Salary Average Remaining :	0 $
Lassi Thomson	86 333 $ (1)
Salary Average Remaining :	0 $
Jett Woo	77 500 $ (1)
Salary Average Remaining :	0 $
Michael Hutchinson	75 000 $ (1)
Salary Average Remaining :	0 $
Bode Wilde	75 000 $ (1)
Salary Average Remaining :	0 $
Jayden Halbgewachs	75 000 $ (1)
Salary Average Remaining :	0 $
Isaac Ratcliffe	75 000 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	8
Salary Commitment
Year 2023 : 763 833 $
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Salary Average Commitment
Year 2023 : 763 833 $
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	Key Bank Center
Level 1:	6000 - 125 $ - 5 127 - 85,45%
Level 2:	5000 - 100 $ - 4 280 - 85,61%
Level 3:	2000 - 75 $ - 1 990 - 99,49%
Level 4:	4000 - 50 $ - 3 319 - 82,98%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	6000 - 35 $ - 4 836 - 80,60%
Farm Level 2:	5000 - 15 $ - 4 078 - 81,56%
Farm Total Capacity :	11000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	15 717 - 87,32%
Average Income per Game	1 980 180 $
Year to Date Revenue	81 187 375 $
Farm
Home Games Left	0
Average Attendance - %	8 914 - 81,04%
Average Income per Game	207 383 $
Year to Date Revenue	8 502 702 $
Expense
Pro Players Total Salaries	73 921 500 $
Farm Players Total Salaries	818 833 $
Coaches Total Salaries	2 000 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	81 304 380 $
Farm Year To Date Expenses	1 915 266 $
Pro Salary Cap To Date	80 122 859 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	310 878 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	7 740 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	73 921 500 $
Estimate Under Maximum Salary Cap of 85 000 000 $	11 078 500 $
Estimate Over Minimum Salary Cap of 60 000 000 $	13 921 500 $
Current Bank Account	70 748 090 $
Projected Bank Account	70 748 090 $

Pro Players Salaries
Auston Matthews (1 Way Contract)	11 634 000 $ (1)
-Salary Average Remaining :	0 $
Tyler Seguin (1 Way Contract)	9 850 000 $ (4)
-Salary Average Remaining :	0 $
Brayden Schenn	8 000 000 $ (5)
-Salary Average Remaining :	0 $
Mark Scheifele (1 Way Contract)	6 125 000 $ (1)
-Salary Average Remaining :	0 $
Charlie Coyle	4 500 000 $ (3)
-Salary Average Remaining :	0 $
Brett Pesce (1 Way Contract)	4 025 000 $ (1)
-Salary Average Remaining :	0 $
Scott Laughton	4 000 000 $ (3)
-Salary Average Remaining :	0 $
Marc-Andre Fleury (1 Way Contract)	3 500 000 $ (1)
-Salary Average Remaining :	0 $
Kirby Dach	3 362 500 $ (3)
-Salary Average Remaining :	0 $
Erik Johnson (1 Way Contract)	3 250 000 $ (1)
-Salary Average Remaining :	0 $
Chandler Stephenson	2 750 000 $ (1)
-Salary Average Remaining :	0 $
Jamie Oleksiak (1 Way Contract)	2 500 000 $ (3)
-Salary Average Remaining :	0 $
Trent Frederic	2 300 000 $ (2)
-Salary Average Remaining :	0 $
Josh Manson (1 Way Contract)	1 800 000 $ (3)
-Salary Average Remaining :	0 $
Michael McLeod	1 400 000 $ (1)
-Salary Average Remaining :	0 $
Miles Wood (1 Way Contract)	1 000 000 $ (3)
-Salary Average Remaining :	0 $
Nils Lundkvist	925 000 $ (1)
-Salary Average Remaining :	0 $
Alex Stalock	750 000 $ (1)
-Salary Average Remaining :	0 $
Kiefer Sherwood	750 000 $ (1)
-Salary Average Remaining :	0 $
Dmitry Kulikov (1 Way Contract)	750 000 $ (1)
-Salary Average Remaining :	0 $
Alexander Edler	750 000 $ (1)
-Salary Average Remaining :	0 $
Total Pro Players	21
Salary Commitment
Year 2023 : 73 921 500 $
Year 2024 : 37 312 500 $
Year 2025 : 35 012 500 $
Year 2026 : 17 850 000 $
Salary Average Commitment
Year 2023 : 73 921 500 $
Year 2024 : 37 312 500 $
Year 2025 : 35 012 500 $
Year 2026 : 17 850 000 $
Salary Cap with 1 Way Contract
Year 2023 : 73 921 500 $
Year 2024 : 37 312 500 $
Year 2025 : 35 012 500 $
Year 2026 : 17 850 000 $

Farm Players Salaries
Isac Lundestrom	180 000 $ (1)
Salary Average Remaining :	0 $
Cam York	160 000 $ (2)
Salary Average Remaining :	0 $
Devon Levi	92 500 $ (3)
Salary Average Remaining :	0 $
Hendrix Lapierre	86 333 $ (3)
Salary Average Remaining :	0 $
Jacob Larsson	75 000 $ (1)
Salary Average Remaining :	0 $
Jayden Struble	75 000 $ (1)
Salary Average Remaining :	0 $
Martin Kaut	75 000 $ (1)
Salary Average Remaining :	0 $
Kieffer Bellows	75 000 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	8
Salary Commitment
Year 2023 : 818 833 $
Year 2024 : 338 833 $
Year 2025 : 178 833 $
Year 2026 : 0 $
Salary Average Commitment
Year 2023 : 818 833 $
Year 2024 : 338 833 $
Year 2025 : 178 833 $
Year 2026 : 0 $

Senators

Senators is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Centre
Level 1:	6000 - 125 $ - 5 137 - 85,61%
Level 2:	5000 - 100 $ - 4 388 - 87,77%
Level 3:	3000 - 75 $ - 2 126 - 70,88%
Level 4:	4153 - 50 $ - 3 346 - 80,57%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	19153
Team Popularity :	100,00%
Farm
Farm Level 1:	5000 - 35 $ - 4 010 - 80,21%
Farm Level 2:	3000 - 15 $ - 2 451 - 81,70%
Farm Total Capacity :	8000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	15 998 - 83,53%
Average Income per Game	2 009 633 $
Year to Date Revenue	82 394 970 $
Farm
Home Games Left	0
Average Attendance - %	6 461 - 80,77%
Average Income per Game	159 417 $
Year to Date Revenue	6 536 110 $
Expense
Pro Players Total Salaries	89 072 500 $
Farm Players Total Salaries	1 060 000 $
Coaches Total Salaries	4 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	78 096 436 $
Farm Year To Date Expenses	1 706 290 $
Pro Salary Cap To Date	73 990 545 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	386 193 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	6 638 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	89 072 500 $
Estimate Under Maximum Salary Cap of 85 000 000 $	-4 072 500 $
Estimate Over Minimum Salary Cap of 60 000 000 $	29 072 500 $
Current Bank Account	144 015 893 $
Projected Bank Account	144 015 893 $

Pro Players Salaries
Erik Karlsson (1 Way Contract)	11 000 000 $ (4)
-Salary Average Remaining :	0 $
Tim Stutzle	8 350 000 $ (8)
-Salary Average Remaining :	0 $
Jesper Bratt	7 875 000 $ (8)
-Salary Average Remaining :	0 $
Jason Robertson	7 750 000 $ (3)
-Salary Average Remaining :	0 $
Brad Marchand (1 Way Contract)	6 125 000 $ (2)
-Salary Average Remaining :	0 $
Evgeni Malkin (1 Way Contract)	6 100 000 $ (3)
-Salary Average Remaining :	0 $
Brock Nelson (1 Way Contract)	6 000 000 $ (2)
-Salary Average Remaining :	0 $
Jaccob Slavin (1 Way Contract)	5 300 000 $ (2)
-Salary Average Remaining :	0 $
Brent Burns (1 Way Contract)	5 000 000 $ (2)
-Salary Average Remaining :	0 $
Zach Hyman (1 Way Contract)	5 000 000 $ (5)
-Salary Average Remaining :	0 $
Mikey Anderson	4 125 000 $ (8)
-Salary Average Remaining :	0 $
Connor Brown (1 Way Contract)	3 600 000 $ (1)
-Salary Average Remaining :	0 $
Gustav Forsling (1 Way Contract)	2 666 666 $ (1)
-Salary Average Remaining :	0 $
Brandon Hagel	1 500 000 $ (1)
-Salary Average Remaining :	0 $
Carl Grundstrom	1 300 000 $ (1)
-Salary Average Remaining :	0 $
Tyson Barrie (1 Way Contract)	1 200 000 $ (1)
-Salary Average Remaining :	0 $
Frederik Andersen (1 Way Contract)	1 000 000 $ (2)
-Salary Average Remaining :	0 $
Dominik Kubalik	1 000 000 $ (1)
-Salary Average Remaining :	0 $
Seth Jarvis	900 000 $ (1)
-Salary Average Remaining :	0 $
Wyatt Johnston	894 167 $ (3)
-Salary Average Remaining :	0 $
J.J. Moser	886 667 $ (1)
-Salary Average Remaining :	0 $
Max Comtois	750 000 $ (1)
-Salary Average Remaining :	0 $
Elvis Merzlikins	750 000 $ (4)
-Salary Average Remaining :	0 $
Total Pro Players	23
Salary Commitment
Year 2023 : 89 072 500 $
Year 2024 : 75 269 167 $
Year 2025 : 51 844 167 $
Year 2026 : 37 100 000 $
Salary Average Commitment
Year 2023 : 89 072 500 $
Year 2024 : 75 269 167 $
Year 2025 : 51 844 167 $
Year 2026 : 37 100 000 $
Salary Cap with 1 Way Contract
Year 2023 : 89 072 500 $
Year 2024 : 75 269 167 $
Year 2025 : 51 844 167 $
Year 2026 : 37 100 000 $

Farm Players Salaries
Cal Petersen	170 000 $ (2)
Salary Average Remaining :	0 $
Will Borgen	150 000 $ (2)
Salary Average Remaining :	0 $
Darren Raddysh	130 000 $ (3)
Salary Average Remaining :	0 $
Joseph Woll	80 000 $ (2)
Salary Average Remaining :	0 $
Matt Luff	80 000 $ (1)
Salary Average Remaining :	0 $
Matt Tomkins	75 000 $ (2)
Salary Average Remaining :	0 $
Otto Koivula	75 000 $ (1)
Salary Average Remaining :	0 $
Oskar Lindblom	75 000 $ (1)
Salary Average Remaining :	0 $
Egor Sokolov	75 000 $ (1)
Salary Average Remaining :	0 $
Cole Perfetti	75 000 $ (1)
Salary Average Remaining :	0 $
Brayden Burke	75 000 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	11
Salary Commitment
Year 2023 : 1 060 000 $
Year 2024 : 605 000 $
Year 2025 : 130 000 $
Year 2026 : 0 $
Salary Average Commitment
Year 2023 : 1 060 000 $
Year 2024 : 605 000 $
Year 2025 : 130 000 $
Year 2026 : 0 $

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center at San Jose
Level 1:	6000 - 125 $ - 5 164 - 86,07%
Level 2:	5000 - 100 $ - 4 344 - 86,89%
Level 3:	2000 - 75 $ - 1 995 - 99,75%
Level 4:	3562 - 50 $ - 3 297 - 92,57%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	17562
Team Popularity :	100,00%
Farm
Farm Level 1:	5000 - 35 $ - 4 130 - 82,61%
Farm Level 2:	3000 - 15 $ - 2 460 - 82,00%
Farm Total Capacity :	8000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	15 800 - 89,97%
Average Income per Game	1 993 009 $
Year to Date Revenue	81 713 375 $
Farm
Home Games Left	0
Average Attendance - %	6 590 - 82,38%
Average Income per Game	163 313 $
Year to Date Revenue	6 695 840 $
Expense
Pro Players Total Salaries	84 519 666 $
Farm Players Total Salaries	1 338 833 $
Coaches Total Salaries	1 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	85 384 556 $
Farm Year To Date Expenses	2 203 971 $
Pro Salary Cap To Date	84 108 248 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	352 779 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	9 952 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	84 519 666 $
Estimate Under Maximum Salary Cap of 85 000 000 $	480 334 $
Estimate Over Minimum Salary Cap of 60 000 000 $	24 519 666 $
Current Bank Account	93 461 733 $
Projected Bank Account	93 461 733 $

Pro Players Salaries
Mitchell Marner (1 Way Contract)	10 893 000 $ (2)
-Salary Average Remaining :	0 $
Jeff Skinner (1 Way Contract)	9 000 000 $ (3)
-Salary Average Remaining :	0 $
Vince Dunn	7 350 000 $ (4)
-Salary Average Remaining :	0 $
Nico Hischier	7 250 000 $ (3)
-Salary Average Remaining :	0 $
Yanni Gourde (1 Way Contract)	5 166 666 $ (2)
-Salary Average Remaining :	0 $
Joonas Korpisalo (1 Way Contract)	5 100 000 $ (5)
-Salary Average Remaining :	0 $
Dylan Strome	5 000 000 $ (5)
-Salary Average Remaining :	0 $
Drake Batherson	4 975 000 $ (4)
-Salary Average Remaining :	0 $
Jakob Chychrun (1 Way Contract)	4 750 000 $ (2)
-Salary Average Remaining :	0 $
Mark Giordano (1 Way Contract)	4 150 000 $ (1)
-Salary Average Remaining :	0 $
Noah Dobson	4 000 000 $ (2)
-Salary Average Remaining :	0 $
Adam Larsson (1 Way Contract)	4 000 000 $ (2)
-Salary Average Remaining :	0 $
Gabriel Vilardi	3 437 500 $ (2)
-Salary Average Remaining :	0 $
Calle Jarnkrok (1 Way Contract)	3 050 000 $ (2)
-Salary Average Remaining :	0 $
Jonathan Quick (1 Way Contract)	1 500 000 $ (1)
-Salary Average Remaining :	0 $
Casey Cizikas (1 Way Contract)	1 000 000 $ (2)
-Salary Average Remaining :	0 $
Matty Beniers	897 500 $ (1)
-Salary Average Remaining :	0 $
Jesper Boqvist	750 000 $ (1)
-Salary Average Remaining :	0 $
Niko Mikkola	750 000 $ (3)
-Salary Average Remaining :	0 $
Mattias Janmark	750 000 $ (1)
-Salary Average Remaining :	0 $
Gustav Nyquist (1 Way Contract)	750 000 $ (2)
-Salary Average Remaining :	0 $
Total Pro Players	21
Salary Commitment
Year 2023 : 84 519 666 $
Year 2024 : 76 472 166 $
Year 2025 : 39 425 000 $
Year 2026 : 22 425 000 $
Salary Average Commitment
Year 2023 : 84 519 666 $
Year 2024 : 76 472 166 $
Year 2025 : 39 425 000 $
Year 2026 : 22 425 000 $
Salary Cap with 1 Way Contract
Year 2023 : 84 519 666 $
Year 2024 : 76 472 166 $
Year 2025 : 39 425 000 $
Year 2026 : 22 425 000 $

Farm Players Salaries
Dante Fabbro	250 000 $ (1)
Salary Average Remaining :	0 $
Timothy Liljegren	140 000 $ (1)
Salary Average Remaining :	0 $
Yaroslav Askarov	92 500 $ (2)
Salary Average Remaining :	0 $
Isak Rosen	92 500 $ (3)
Salary Average Remaining :	0 $
Ville Koivunen	82 833 $ (3)
Salary Average Remaining :	0 $
Ronan Seeley	81 000 $ (3)
Salary Average Remaining :	0 $
Radim Simek	75 000 $ (1)
Salary Average Remaining :	0 $
Andreas Englund	75 000 $ (2)
Salary Average Remaining :	0 $
Ryan O'Rourke	75 000 $ (1)
Salary Average Remaining :	0 $
Dakota Joshua	75 000 $ (1)
Salary Average Remaining :	0 $
Adam Ruzicka	75 000 $ (1)
Salary Average Remaining :	0 $
Kole Lind	75 000 $ (1)
Salary Average Remaining :	0 $
Jaret Anderson-Dolan	75 000 $ (1)
Salary Average Remaining :	0 $
Nick DeSimone	75 000 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	14
Salary Commitment
Year 2023 : 1 338 833 $
Year 2024 : 423 833 $
Year 2025 : 256 333 $
Year 2026 : 0 $
Salary Average Commitment
Year 2023 : 1 338 833 $
Year 2024 : 423 833 $
Year 2025 : 256 333 $
Year 2026 : 0 $

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - 125 $ - 5 071 - 84,52%
Level 2:	5000 - 100 $ - 4 187 - 83,74%
Level 3:	2532 - 75 $ - 2 065 - 81,54%
Level 4:	4000 - 50 $ - 3 206 - 80,16%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	18532
Team Popularity :	100,00%
Farm
Farm Level 1:	5000 - 40 $ - 3 519 - 70,37%
Farm Level 2:	3000 - 20 $ - 1 865 - 62,18%
Farm Total Capacity :	8000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	15 529 - 83,80%
Average Income per Game	1 959 740 $
Year to Date Revenue	80 349 345 $
Farm
Home Games Left	0
Average Attendance - %	5 384 - 67,30%
Average Income per Game	160 250 $
Year to Date Revenue	6 570 234 $
Expense
Pro Players Total Salaries	80 760 833 $
Farm Players Total Salaries	75 000 $
Coaches Total Salaries	1 100 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	82 043 693 $
Farm Year To Date Expenses	163 952 $
Pro Salary Cap To Date	81 043 643 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	339 257 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	745 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	80 760 833 $
Estimate Under Maximum Salary Cap of 85 000 000 $	4 239 167 $
Estimate Over Minimum Salary Cap of 60 000 000 $	20 760 833 $
Current Bank Account	131 969 662 $
Projected Bank Account	131 969 662 $

Pro Players Salaries
Bo Horvat (1 Way Contract)	8 500 000 $ (8)
-Salary Average Remaining :	0 $
Roope Hintz	8 450 000 $ (8)
-Salary Average Remaining :	0 $
Andrew Mangiapane	5 800 000 $ (2)
-Salary Average Remaining :	0 $
Josh Anderson (1 Way Contract)	5 500 000 $ (4)
-Salary Average Remaining :	0 $
David Perron (1 Way Contract)	5 500 000 $ (1)
-Salary Average Remaining :	0 $
Adrian Kempe (1 Way Contract)	5 500 000 $ (3)
-Salary Average Remaining :	0 $
Erik Cernak	5 200 000 $ (8)
-Salary Average Remaining :	0 $
Alex Tuch (1 Way Contract)	4 750 000 $ (3)
-Salary Average Remaining :	0 $
Brandon Montour (1 Way Contract)	4 000 000 $ (2)
-Salary Average Remaining :	0 $
Matt Grzelcyk	2 700 000 $ (1)
-Salary Average Remaining :	0 $
Jake Walman	2 700 000 $ (3)
-Salary Average Remaining :	0 $
TJ Brodie (1 Way Contract)	2 600 000 $ (1)
-Salary Average Remaining :	0 $
Tristan Jarry (1 Way Contract)	2 500 000 $ (1)
-Salary Average Remaining :	0 $
Anton Forsberg	2 500 000 $ (2)
-Salary Average Remaining :	0 $
Pius Suter	2 500 000 $ (2)
-Salary Average Remaining :	0 $
Jeremy Lauzon	2 000 000 $ (3)
-Salary Average Remaining :	0 $
Ryan Hartman (1 Way Contract)	1 700 000 $ (1)
-Salary Average Remaining :	0 $
Vladislav Namestnikov (1 Way Contract)	1 500 000 $ (2)
-Salary Average Remaining :	0 $
Chris Wideman	1 500 000 $ (1)
-Salary Average Remaining :	0 $
Colin Blackwell	1 175 000 $ (1)
-Salary Average Remaining :	0 $
Rem Pitlick	1 100 000 $ (1)
-Salary Average Remaining :	0 $
Jake Neighbours	835 833 $ (3)
-Salary Average Remaining :	0 $
Derek Grant (1 Way Contract)	750 000 $ (1)
-Salary Average Remaining :	0 $
Liam O'Brien	750 000 $ (1)
-Salary Average Remaining :	0 $
Josh Archibald	750 000 $ (1)
-Salary Average Remaining :	0 $
Total Pro Players	25
Salary Commitment
Year 2023 : 80 760 833 $
Year 2024 : 59 735 833 $
Year 2025 : 43 435 833 $
Year 2026 : 27 650 000 $
Salary Average Commitment
Year 2023 : 80 760 833 $
Year 2024 : 59 735 833 $
Year 2025 : 43 435 833 $
Year 2026 : 27 650 000 $
Salary Cap with 1 Way Contract
Year 2023 : 80 760 833 $
Year 2024 : 59 735 833 $
Year 2025 : 43 435 833 $
Year 2026 : 27 650 000 $

Farm Players Salaries
Mikhail Berdin	75 000 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	1
Salary Commitment
Year 2023 : 75 000 $
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Salary Average Commitment
Year 2023 : 75 000 $
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $

Wild

Wild is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	5000 - 125 $ - 4 917 - 98,34%
Level 2:	5000 - 100 $ - 4 234 - 84,67%
Level 3:	2000 - 75 $ - 1 985 - 99,24%
Level 4:	3838 - 50 $ - 3 311 - 86,28%
Luxury :	1000 - 200 $ - 1 000 - 100,00%
Total Capacity :	16838
Team Popularity :	100,00%
Farm
Farm Level 1:	5000 - 35 $ - 4 067 - 81,35%
Farm Level 2:	3000 - 15 $ - 2 416 - 80,54%
Farm Total Capacity :	8000
Team Popularity :	100,00%
Income
Home Games Left	0
Average Attendance - %	15 447 - 91,74%
Average Income per Game	1 940 520 $
Year to Date Revenue	79 561 314 $
Farm
Home Games Left	0
Average Attendance - %	6 484 - 81,05%
Average Income per Game	160 743 $
Year to Date Revenue	6 590 447 $
Expense
Pro Players Total Salaries	87 414 125 $
Farm Players Total Salaries	75 000 $
Coaches Total Salaries	1 500 000 $
Luxury Taxe Total	0 $
Pro Year To Date Expenses	85 443 124 $
Farm Year To Date Expenses	1 101 529 $
Pro Salary Cap To Date	83 142 430 $
Farm Salary Cap To Date	0 $
Estimate
Pro Estimated Season Revenue	0 $
Farm Estimated Season Revenue	0 $
Pro Remaining Season Days	0
Pro Expenses Per Days	364 789 $
Pro Estimated Expenses	0 $
Farm Remaining Season Days	0
Farm Expenses Per Days	4 574 $
Farm Estimated Expenses	0 $
Estimated Season Expenses	0 $
Season Salary Cap	87 414 125 $
Estimate Under Maximum Salary Cap of 85 000 000 $	-2 414 125 $
Estimate Over Minimum Salary Cap of 60 000 000 $	27 414 125 $
Current Bank Account	102 395 999 $
Projected Bank Account	102 395 999 $

Pro Players Salaries
Dougie Hamilton (1 Way Contract)	9 000 000 $ (5)
-Salary Average Remaining :	0 $
Logan Couture (1 Way Contract)	8 000 000 $ (4)
-Salary Average Remaining :	0 $
Ryan Johansen (1 Way Contract)	8 000 000 $ (2)
-Salary Average Remaining :	0 $
Jacob Markstrom (1 Way Contract)	6 000 000 $ (3)
-Salary Average Remaining :	0 $
Timo Meier (1 Way Contract)	6 000 000 $ (1)
-Salary Average Remaining :	0 $
Anthony Mantha (1 Way Contract)	5 700 000 $ (1)
-Salary Average Remaining :	0 $
Brian Dumoulin (1 Way Contract)	5 000 000 $ (2)
-Salary Average Remaining :	0 $
Nino Niederreiter (1 Way Contract)	4 500 000 $ (1)
-Salary Average Remaining :	0 $
Brandon Carlo (1 Way Contract)	4 100 000 $ (4)
-Salary Average Remaining :	0 $
Bowen Byram	3 850 000 $ (2)
-Salary Average Remaining :	0 $
J.T. Compher (1 Way Contract)	3 850 000 $ (2)
-Salary Average Remaining :	0 $
Tyler Myers	3 250 000 $ (1)
-Salary Average Remaining :	0 $
Yegor Sharangovich	3 100 000 $ (2)
-Salary Average Remaining :	0 $
Conor Sheary	3 000 000 $ (3)
-Salary Average Remaining :	0 $
Adam Boqvist	2 600 000 $ (2)
-Salary Average Remaining :	0 $
Tyson Jost	2 000 000 $ (1)
-Salary Average Remaining :	0 $
Zach Parise (1 Way Contract)	2 000 000 $ (1)
-Salary Average Remaining :	0 $
Tanner Pearson (1 Way Contract)	1 420 000 $ (1)
-Salary Average Remaining :	0 $
Robert Bortuzzo (1 Way Contract)	1 370 000 $ (1)
-Salary Average Remaining :	0 $
Oliver Wahlstrom	874 125 $ (1)
-Salary Average Remaining :	0 $
Joey Anderson	800 000 $ (1)
-Salary Average Remaining :	0 $
Justin Danforth	750 000 $ (2)
-Salary Average Remaining :	0 $
Ben Hutton	750 000 $ (1)
-Salary Average Remaining :	0 $
Lias Andersson	750 000 $ (1)
-Salary Average Remaining :	0 $
David Rittich (1 Way Contract)	750 000 $ (1)
-Salary Average Remaining :	0 $
Total Pro Players	25
Salary Commitment
Year 2023 : 87 414 125 $
Year 2024 : 57 250 000 $
Year 2025 : 30 100 000 $
Year 2026 : 21 100 000 $
Salary Average Commitment
Year 2023 : 87 414 125 $
Year 2024 : 57 250 000 $
Year 2025 : 30 100 000 $
Year 2026 : 21 100 000 $
Salary Cap with 1 Way Contract
Year 2023 : 87 414 125 $
Year 2024 : 57 250 000 $
Year 2025 : 30 100 000 $
Year 2026 : 21 100 000 $

Farm Players Salaries
Magnus Hellberg	75 000 $ (1)
Salary Average Remaining :	0 $
Total Farm Players	1
Salary Commitment
Year 2023 : 75 000 $
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $
Salary Average Commitment
Year 2023 : 75 000 $
Year 2024 : 0 $
Year 2025 : 0 $
Year 2026 : 0 $

Team	Current Fund	Season Salary Cap	Under Maximum of 85 000 000 $ Available Cap Space	Over Minimum of 60 000 000 $	Pro Players	Farm Players	Total Players
Avalanche	52 606 643 $	84 362 366 $	637 634 $	24 362 366 $	22	3	25
Blackhawks	198 498 365 $	77 175 000 $	7 825 000 $	17 175 000 $	24	4	28
Blue Jackets	122 994 100 $	84 595 000 $	405 000 $	24 595 000 $	20	17	37
Bruins	136 124 071 $	73 770 000 $	11 230 000 $	13 770 000 $	23	4	27
Canadiens	137 186 878 $	84 198 214 $	801 786 $	24 198 214 $	25	4	29
Canucks	140 083 879 $	83 082 817 $	1 917 183 $	23 082 817 $	25	4	29
Capitals	133 814 200 $	65 158 333 $	19 841 667 $	5 158 333 $	25	2	27
Coyotes	32 001 465 $	83 288 328 $	1 711 672 $	23 288 328 $	24	3	27
Devils	136 435 513 $	66 481 160 $	18 518 840 $	6 481 160 $	23	6	29
Ducks	87 597 430 $	83 379 168 $	1 620 832 $	23 379 168 $	24	1	25
Flames	93 530 779 $	78 135 000 $	6 865 000 $	18 135 000 $	25	4	29
Flyers	79 507 884 $	80 931 167 $	4 068 833 $	20 931 167 $	22	8	30
Golden Knights	11 547 275 $	83 931 000 $	1 069 000 $	23 931 000 $	24	6	30
Hurricanes	169 013 612 $	84 408 333 $	591 667 $	24 408 333 $	24	3	27
Islanders	92 734 391 $	71 465 833 $	13 534 167 $	11 465 833 $	24	5	29
Jets	151 156 495 $	84 575 000 $	425 000 $	24 575 000 $	21	6	27
Kings	101 189 657 $	75 163 175 $	9 836 825 $	15 163 175 $	24	2	26
Lightning	136 351 052 $	61 052 333 $	23 947 667 $	1 052 333 $	25	8	33
Maple Leafs	134 026 413 $	65 686 666 $	19 313 334 $	5 686 666 $	26	6	32
Oilers	147 861 976 $	80 925 000 $	4 075 000 $	20 925 000 $	23	5	28
Panthers	140 727 108 $	53 913 333 $	31 086 667 $	-6 086 667 $	25	6	31
Penguins	119 719 532 $	82 855 000 $	2 145 000 $	22 855 000 $	22	5	27
Predators	98 303 197 $	71 289 000 $	13 711 000 $	11 289 000 $	25	5	30
Rangers	138 323 513 $	73 369 714 $	11 630 286 $	13 369 714 $	25	14	39
Red Wings	102 349 984 $	83 960 000 $	1 040 000 $	23 960 000 $	20	8	28
Sabres	70 748 090 $	73 921 500 $	11 078 500 $	13 921 500 $	21	8	29
Senators	144 015 893 $	89 072 500 $	-4 072 500 $	29 072 500 $	23	11	34
Sharks	93 461 733 $	84 519 666 $	480 334 $	24 519 666 $	21	14	35
Stars	131 969 662 $	80 760 833 $	4 239 167 $	20 760 833 $	25	1	26
Wild	102 395 999 $	87 414 125 $	-2 414 125 $	27 414 125 $	25	1	26

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 - %