FNHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	8000 - $100 - 0 - 0,00%
Level 2:	4000 - $63 - 0 - 0,00%
Level 3:	5000 - $40 - 0 - 0,00%
Level 4:	2000 - $30 - 0 - 0,00%
Luxury :	1000 - $200 - 0 - 0,00%
Total Capacity :	20000
Team Popularity :	119,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$63,400,000
Farm Players Total Salaries	$1,470,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $70,000,000	$0
Estimate Over Minimum Salary Cap of $40,000,000	$0
Current Bank Account	$29,740,994
Projected Bank Account	$29,740,994

Pro Players Salaries
Artemi Panarin	$7,500,000 (1)
-Salary Remaining :	$7,500,000
Cale Makar	$7,000,000 (2)
-Salary Remaining :	$7,000,000
Vladimir Tarasenko	$6,200,000 (4)
-Salary Remaining :	$6,200,000
Charlie McAvoy	$5,200,000 (1)
-Salary Remaining :	$5,200,000
Mathew Barzal	$4,900,000 (1)
-Salary Remaining :	$4,900,000
Erik Johnson	$4,300,000 (1)
-Salary Remaining :	$4,300,000
Thatcher Demko	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Anthony Cirelli	$3,700,000 (1)
-Salary Remaining :	$3,700,000
Stuart Skinner	$3,400,000 (1)
-Salary Remaining :	$3,400,000
Mark Stone	$3,300,000 (2)
-Salary Remaining :	$3,300,000
Ryan Lindgren	$2,600,000 (1)
-Salary Remaining :	$2,600,000
Ross Colton	$2,200,000 (1)
-Salary Remaining :	$2,200,000
Frederick Gaudreau	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Tyson Jost	$1,600,000 (3)
-Salary Remaining :	$1,600,000
Oliver Wahlstrom	$1,300,000 (1)
-Salary Remaining :	$1,300,000
Keith Kinkaid (1 Way Contract)	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Glenn Gawdin	$900,000 (2)
-Salary Remaining :	$900,000
Cole Koepke	$900,000 (1)
-Salary Remaining :	$900,000
Ashton Sautner	$700,000 (1)
-Salary Remaining :	$700,000
Brendan Perlini	$500,000 (1)
-Salary Remaining :	$500,000
Blake Coleman	$0 (0)
Tyler Wotherspoon	$0 (0)
Nick Jensen	$0 (0)
Total Pro Players	23
Salary Commitment
Year 23 : $63,400,000
Year 24 : $21,000,000
Year 25 : $7,800,000
Year 26 : $6,200,000
Salary Average Commitment
Year 23 : $63,400,000
Year 24 : $21,000,000
Year 25 : $7,800,000
Year 26 : $6,200,000
Salary Cap with 1 Way Contract
Year 23 : $63,400,000
Year 24 : $21,000,000
Year 25 : $7,800,000
Year 26 : $6,200,000

Farm Players Salaries
Michael Eyssimont	$110,000 (1)
Salary Remaining :	$110,000
Kevin Connauton	$110,000 (1)
Salary Remaining :	$110,000
Cam Dineen	$100,000 (1)
Salary Remaining :	$100,000
Jack Studnicka	$100,000 (1)
Salary Remaining :	$100,000
Dustin Wolf	$90,000 (3)
Salary Remaining :	$90,000
Anton Blidh	$90,000 (2)
Salary Remaining :	$90,000
Wyatt Kaiser	$90,000 (3)
Salary Remaining :	$90,000
Brock Faber	$90,000 (3)
Salary Remaining :	$90,000
Jack Ahcan	$90,000 (1)
Salary Remaining :	$90,000
Adam Gaudette	$90,000 (1)
Salary Remaining :	$90,000
Kole Lind	$90,000 (1)
Salary Remaining :	$90,000
Nathan Smith	$90,000 (1)
Salary Remaining :	$90,000
Marc McLaughlin	$90,000 (1)
Salary Remaining :	$90,000
Aidan McDonough	$80,000 (2)
Salary Remaining :	$80,000
Nick Abruzzese	$80,000 (1)
Salary Remaining :	$80,000
Ty Ronning	$10,000 (3)
Salary Remaining :	$10,000
Brad Morrison	$10,000 (5)
Salary Remaining :	$10,000
Collin Adams	$10,000 (8)
Salary Remaining :	$10,000
Carson Focht	$10,000 (7)
Salary Remaining :	$10,000
Matthew Phillips	$10,000 (4)
Salary Remaining :	$10,000
Jeff Taylor	$10,000 (4)
Salary Remaining :	$10,000
Jack St. Ivany	$10,000 (9)
Salary Remaining :	$10,000
Lucas Edmonds	$10,000 (9)
Salary Remaining :	$10,000
Jesper Froden	$0 (0)
Salary Remaining :	$0
Austin Czarnik	$0 (0)
Salary Remaining :	$0
Total Farm Players	25
Salary Commitment
Year 23 : $1,470,000
Year 24 : $520,000
Year 25 : $350,000
Year 26 : $70,000
Salary Average Commitment
Year 23 : $1,470,000
Year 24 : $520,000
Year 25 : $350,000
Year 26 : $70,000

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	8000 - $100 - 0 - 0,00%
Level 2:	4000 - $59 - 0 - 0,00%
Level 3:	5000 - $40 - 0 - 0,00%
Level 4:	2000 - $30 - 0 - 0,00%
Luxury :	1000 - $202 - 0 - 0,00%
Total Capacity :	20000
Team Popularity :	123,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$48,300,000
Farm Players Total Salaries	$910,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $70,000,000	$0
Estimate Over Minimum Salary Cap of $40,000,000	$0
Current Bank Account	$17,834,220
Projected Bank Account	$17,834,220

Pro Players Salaries
Jake Guentzel	$6,700,000 (4)
-Salary Remaining :	$6,700,000
MacKenzie Weegar	$5,500,000 (2)
-Salary Remaining :	$5,500,000
Alex Pietrangelo	$5,400,000 (3)
-Salary Remaining :	$5,400,000
Brayden Schenn	$4,900,000 (4)
-Salary Remaining :	$4,900,000
Mikhail Sergachev	$4,600,000 (1)
-Salary Remaining :	$4,600,000
Rickard Rakell	$3,500,000 (2)
-Salary Remaining :	$3,500,000
Brandon Carlo	$3,200,000 (1)
-Salary Remaining :	$3,200,000
Philipp Grubauer	$2,700,000 (1)
-Salary Remaining :	$2,700,000
Alex Wennberg	$2,700,000 (2)
-Salary Remaining :	$2,700,000
Mattias Janmark	$2,300,000 (1)
-Salary Remaining :	$2,300,000
Karel Vejmelka	$1,900,000 (1)
-Salary Remaining :	$1,900,000
Alexandre Carrier	$1,900,000 (1)
-Salary Remaining :	$1,900,000
Darren Helm	$1,600,000 (1)
-Salary Remaining :	$1,600,000
Derek Ryan	$900,000 (2)
-Salary Remaining :	$900,000
Otto Leskinen	$500,000 (2)
-Salary Remaining :	$500,000
Emil Bemstrom	$0 (0)
Jesper Fast	$0 (0)
Lukas Sedlak	$0 (0)
David Perron	$0 (0)
Total Pro Players	19
Salary Commitment
Year 23 : $48,300,000
Year 24 : $30,100,000
Year 25 : $17,000,000
Year 26 : $11,600,000
Salary Average Commitment
Year 23 : $48,300,000
Year 24 : $30,100,000
Year 25 : $17,000,000
Year 26 : $11,600,000
Salary Cap with 1 Way Contract
Year 23 : $48,300,000
Year 24 : $30,100,000
Year 25 : $17,000,000
Year 26 : $11,600,000

Farm Players Salaries
Arber Xhekaj	$120,000 (2)
Salary Remaining :	$120,000
Dylan McIlrath	$120,000 (1)
Salary Remaining :	$120,000
Andrej Sustr	$120,000 (1)
Salary Remaining :	$120,000
Gabriel Bourque	$120,000 (1)
Salary Remaining :	$120,000
Charlie Lindgren	$90,000 (1)
Salary Remaining :	$90,000
Corey Schueneman	$80,000 (2)
Salary Remaining :	$80,000
Charles Hudon	$70,000 (1)
Salary Remaining :	$70,000
Jiri Patera	$50,000 (1)
Salary Remaining :	$50,000
Sam Poulin	$10,000 (8)
Salary Remaining :	$10,000
Dalton Thrower	$10,000 (9)
Salary Remaining :	$10,000
Oskar Back	$10,000 (8)
Salary Remaining :	$10,000
Calle Sjalin	$10,000 (10)
Salary Remaining :	$10,000
Cole Krygier	$10,000 (10)
Salary Remaining :	$10,000
Chase Priskie	$10,000 (6)
Salary Remaining :	$10,000
Jachym Kondelik	$10,000 (9)
Salary Remaining :	$10,000
Garin Bjorklund	$10,000 (7)
Salary Remaining :	$10,000
Dean Stewart	$10,000 (8)
Salary Remaining :	$10,000
Layton Ahac	$10,000 (8)
Salary Remaining :	$10,000
Luke Hughes	$10,000 (10)
Salary Remaining :	$10,000
Chaz Reddekopp	$10,000 (5)
Salary Remaining :	$10,000
Vasily Ponomarev	$10,000 (8)
Salary Remaining :	$10,000
Curtis Hall	$10,000 (8)
Salary Remaining :	$10,000
Byron Froese	$0 (0)
Salary Remaining :	$0
Andrew Agozzino	$0 (0)
Salary Remaining :	$0
Total Farm Players	24
Salary Commitment
Year 23 : $910,000
Year 24 : $340,000
Year 25 : $140,000
Year 26 : $140,000
Salary Average Commitment
Year 23 : $910,000
Year 24 : $340,000
Year 25 : $140,000
Year 26 : $140,000

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	8000 - $100 - 0 - 0,00%
Level 2:	4000 - $60 - 0 - 0,00%
Level 3:	5000 - $40 - 0 - 0,00%
Level 4:	2000 - $30 - 0 - 0,00%
Luxury :	1000 - $200 - 0 - 0,00%
Total Capacity :	20000
Team Popularity :	101,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$41,100,000
Farm Players Total Salaries	$680,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$3,200,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $70,000,000	$0
Estimate Over Minimum Salary Cap of $40,000,000	$0
Current Bank Account	$13,490,305
Projected Bank Account	$13,490,305

Pro Players Salaries
Nicklas Backstrom	$7,200,000 (1)
-Salary Remaining :	$7,200,000
Andre Burakovsky	$5,000,000 (3)
-Salary Remaining :	$5,000,000
Jared McCann	$4,100,000 (1)
-Salary Remaining :	$4,100,000
Casey Mittelstadt	$3,700,000 (1)
-Salary Remaining :	$3,700,000
Petr Mrazek	$3,200,000 (1)
-Salary Remaining :	$3,200,000
Vladislav Namestnikov	$2,900,000 (1)
-Salary Remaining :	$2,900,000
Brendan Gallagher	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Scott Wedgewood	$1,700,000 (2)
-Salary Remaining :	$1,700,000
Caleb Jones	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Derick Brassard	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Nick Foligno	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Shane Pinto	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Jesse Puljujarvi	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Philip Broberg	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Darren Raddysh	$900,000 (1)
-Salary Remaining :	$900,000
Christian Wolanin	$900,000 (2)
-Salary Remaining :	$900,000
Travis Dermott	$800,000 (1)
-Salary Remaining :	$800,000
Mark Kastelic	$800,000 (1)
-Salary Remaining :	$800,000
Tyson Barrie	$0 (0)
Jordie Benn	$0 (0)
Jordan Oesterle	$0 (0)
Josh Leivo (1 Way Contract)	$0 (0)
Jordan Martinook	$0 (0)
Total Pro Players	23
Salary Commitment
Year 23 : $41,100,000
Year 24 : $10,600,000
Year 25 : $5,000,000
Year 26 : $0
Salary Average Commitment
Year 23 : $41,100,000
Year 24 : $10,600,000
Year 25 : $5,000,000
Year 26 : $0
Salary Cap with 1 Way Contract
Year 23 : $41,100,000
Year 24 : $10,600,000
Year 25 : $5,000,000
Year 26 : $0

Farm Players Salaries
Ukko-Pekka Luukkonen	$100,000 (1)
Salary Remaining :	$100,000
Mikhail Maltsev	$80,000 (1)
Salary Remaining :	$80,000
Alex Barre-Boulet	$60,000 (1)
Salary Remaining :	$60,000
Jean-Luc Foudy	$60,000 (3)
Salary Remaining :	$60,000
Mac Hollowell	$60,000 (1)
Salary Remaining :	$60,000
Aleksi Heponiemi	$60,000 (1)
Salary Remaining :	$60,000
Carl Dahlstrom	$50,000 (2)
Salary Remaining :	$50,000
Danick Martel	$50,000 (2)
Salary Remaining :	$50,000
Madison Bowey	$50,000 (2)
Salary Remaining :	$50,000
Nate Schnarr	$10,000 (7)
Salary Remaining :	$10,000
Declan Chisholm	$10,000 (7)
Salary Remaining :	$10,000
Reilly Walsh	$10,000 (7)
Salary Remaining :	$10,000
Victor Brattstrom	$10,000 (8)
Salary Remaining :	$10,000
Brendan Warren	$10,000 (9)
Salary Remaining :	$10,000
Matt Filipe	$10,000 (9)
Salary Remaining :	$10,000
Lauri Pajuniemi	$10,000 (8)
Salary Remaining :	$10,000
Austin Osmanski	$10,000 (9)
Salary Remaining :	$10,000
Mathias Laferriere	$10,000 (9)
Salary Remaining :	$10,000
Samuel Helenius	$10,000 (9)
Salary Remaining :	$10,000
John McCarron	$10,000 (4)
Salary Remaining :	$10,000
Total Farm Players	20
Salary Commitment
Year 23 : $680,000
Year 24 : $320,000
Year 25 : $170,000
Year 26 : $110,000
Salary Average Commitment
Year 23 : $680,000
Year 24 : $320,000
Year 25 : $170,000
Year 26 : $110,000

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Arena
Level 1:	8000 - $101 - 0 - 0,00%
Level 2:	4000 - $61 - 0 - 0,00%
Level 3:	5000 - $40 - 0 - 0,00%
Level 4:	2000 - $30 - 0 - 0,00%
Luxury :	1000 - $203 - 0 - 0,00%
Total Capacity :	20000
Team Popularity :	121,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$35,800,000
Farm Players Total Salaries	$1,170,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$315,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $70,000,000	$0
Estimate Over Minimum Salary Cap of $40,000,000	$0
Current Bank Account	$39,488,228
Projected Bank Account	$39,488,228

Pro Players Salaries
William Nylander	$6,500,000 (1)
-Salary Remaining :	$6,500,000
Connor Hellebuyck	$6,000,000 (3)
-Salary Remaining :	$6,000,000
Joel Eriksson Ek	$4,800,000 (2)
-Salary Remaining :	$4,800,000
Nazem Kadri	$4,200,000 (1)
-Salary Remaining :	$4,200,000
Travis Sanheim	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Radko Gudas	$3,200,000 (1)
-Salary Remaining :	$3,200,000
Jake Walman	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Calle Jarnkrok	$2,000,000 (3)
-Salary Remaining :	$2,000,000
Morgan Geekie	$1,600,000 (2)
-Salary Remaining :	$1,600,000
Alex Stalock (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,000,000
Nikita Soshnikov	$0 (0)
Nikita Zaitsev	$0 (0)
Oliver Ekman-Larsson	$0 (0)
Nate Thompson	$0 (0)
Carter Verhaeghe	$0 (0)
Mitchell Marner	$0 (0)
Jason Dickinson	$0 (0)
Charlie Coyle	$0 (0)
Martin Necas	$0 (0)
Sam Steel (1 Way Contract)	$0 (0)
Evan Bouchard	$0 (0)
Total Pro Players	21
Salary Commitment
Year 23 : $35,800,000
Year 24 : $14,400,000
Year 25 : $8,000,000
Year 26 : $0
Salary Average Commitment
Year 23 : $35,800,000
Year 24 : $14,400,000
Year 25 : $8,000,000
Year 26 : $0
Salary Cap with 1 Way Contract
Year 23 : $34,800,000
Year 24 : $14,400,000
Year 25 : $8,000,000
Year 26 : $0

Farm Players Salaries
Jonas Johansson	$110,000 (2)
Salary Remaining :	$110,000
Calle Rosen	$110,000 (1)
Salary Remaining :	$110,000
Fabian Zetterlund	$100,000 (1)
Salary Remaining :	$100,000
Anthony Angello	$90,000 (1)
Salary Remaining :	$90,000
Jack McBain	$90,000 (1)
Salary Remaining :	$90,000
Brett Seney	$90,000 (1)
Salary Remaining :	$90,000
Kyle Capobianco	$90,000 (1)
Salary Remaining :	$90,000
Bobby McMann	$80,000 (1)
Salary Remaining :	$80,000
Alex Steeves	$70,000 (2)
Salary Remaining :	$70,000
John Albert	$60,000 (1)
Salary Remaining :	$60,000
Gabriel Fortier	$60,000 (1)
Salary Remaining :	$60,000
Michael Mersch	$60,000 (1)
Salary Remaining :	$60,000
Shane Harper	$60,000 (1)
Salary Remaining :	$60,000
Isak Rosen	$10,000 (9)
Salary Remaining :	$10,000
Brian Pinho	$10,000 (7)
Salary Remaining :	$10,000
Marc McNulty	$10,000 (9)
Salary Remaining :	$10,000
Chase Perry	$10,000 (1)
Salary Remaining :	$10,000
William Trudeau	$10,000 (9)
Salary Remaining :	$10,000
Xavier Bourgault	$10,000 (9)
Salary Remaining :	$10,000
Brycen Martin	$10,000 (9)
Salary Remaining :	$10,000
Daniel Walcott	$10,000 (3)
Salary Remaining :	$10,000
Shane Bowers	$10,000 (7)
Salary Remaining :	$10,000
Chase Clark	$10,000 (9)
Salary Remaining :	$10,000
Adam Cracknell	$0 (0)
Salary Remaining :	$0
Alan Quine	$0 (0)
Salary Remaining :	$0
Julien Gauthier	$0 (0)
Salary Remaining :	$0
Taylor Fedun	$0 (0)
Salary Remaining :	$0
Kaiden Guhle	$0 (0)
Salary Remaining :	$0
Timothy Liljegren	$0 (0)
Salary Remaining :	$0
Colton White	$0 (0)
Salary Remaining :	$0
Total Farm Players	30
Salary Commitment
Year 23 : $1,170,000
Year 24 : $270,000
Year 25 : $90,000
Year 26 : $80,000
Salary Average Commitment
Year 23 : $1,170,000
Year 24 : $270,000
Year 25 : $90,000
Year 26 : $80,000

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BBT Center
Level 1:	8000 - $100 - 0 - 0,00%
Level 2:	4000 - $60 - 0 - 0,00%
Level 3:	5000 - $40 - 0 - 0,00%
Level 4:	2000 - $30 - 0 - 0,00%
Luxury :	1000 - $200 - 0 - 0,00%
Total Capacity :	20000
Team Popularity :	109,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$53,300,000
Farm Players Total Salaries	$920,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $70,000,000	$0
Estimate Over Minimum Salary Cap of $40,000,000	$0
Current Bank Account	$6,131,695
Projected Bank Account	$6,131,695

Pro Players Salaries
Elias Pettersson	$6,600,000 (4)
-Salary Remaining :	$6,600,000
Jake Muzzin	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Alex Tuch	$4,700,000 (1)
-Salary Remaining :	$4,700,000
T.J. Oshie	$4,500,000 (1)
-Salary Remaining :	$4,500,000
Mattias Ekholm	$4,500,000 (2)
-Salary Remaining :	$4,500,000
Vladislav Gavrikov	$4,400,000 (1)
-Salary Remaining :	$4,400,000
Lawson Crouse	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Jake McCabe	$3,500,000 (3)
-Salary Remaining :	$3,500,000
Nicholas Paul	$3,000,000 (5)
-Salary Remaining :	$3,000,000
Torey Krug	$2,700,000 (3)
-Salary Remaining :	$2,700,000
Mason Marchment	$2,700,000 (3)
-Salary Remaining :	$2,700,000
Olli Maatta	$2,400,000 (2)
-Salary Remaining :	$2,400,000
Craig Anderson	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Alexis Lafreniere	$1,400,000 (1)
-Salary Remaining :	$1,400,000
Derek Stepan	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Nicolas Aube-Kubel	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Brian Elliott	$0 (0)
Morgan Frost	$0 (0)
Drake Caggiula (1 Way Contract)	$0 (0)
Tomas Tatar	$0 (0)
Ilya Samsonov	$0 (0)
Chris Tierney	$0 (0)
Total Pro Players	22
Salary Commitment
Year 23 : $53,300,000
Year 24 : $29,400,000
Year 25 : $18,500,000
Year 26 : $9,600,000
Salary Average Commitment
Year 23 : $53,300,000
Year 24 : $29,400,000
Year 25 : $18,500,000
Year 26 : $9,600,000
Salary Cap with 1 Way Contract
Year 23 : $53,300,000
Year 24 : $29,400,000
Year 25 : $18,500,000
Year 26 : $9,600,000

Farm Players Salaries
Zach Bogosian	$110,000 (1)
Salary Remaining :	$110,000
Louis Domingue	$110,000 (1)
Salary Remaining :	$110,000
Dryden Hunt	$100,000 (1)
Salary Remaining :	$100,000
Simon Edvinsson	$100,000 (3)
Salary Remaining :	$100,000
Lucas Carlsson	$90,000 (1)
Salary Remaining :	$90,000
Grigori Denisenko	$90,000 (1)
Salary Remaining :	$90,000
Mattias Norlinder	$70,000 (1)
Salary Remaining :	$70,000
Jonah Gadjovich	$70,000 (1)
Salary Remaining :	$70,000
Henrik Borgstrom	$70,000 (2)
Salary Remaining :	$70,000
Luke Martin	$10,000 (7)
Salary Remaining :	$10,000
Joakim Kemell	$10,000 (10)
Salary Remaining :	$10,000
Josh Doan	$10,000 (10)
Salary Remaining :	$10,000
Maxim Marushev	$10,000 (8)
Salary Remaining :	$10,000
Ryan Suzuki	$10,000 (7)
Salary Remaining :	$10,000
Daniel Torgersson	$10,000 (9)
Salary Remaining :	$10,000
Ville Koivunen	$10,000 (10)
Salary Remaining :	$10,000
Jan Bednar	$10,000 (8)
Salary Remaining :	$10,000
Ivan Zhigalov	$10,000 (9)
Salary Remaining :	$10,000
Mike Robinson	$10,000 (5)
Salary Remaining :	$10,000
Alex Green	$10,000 (7)
Salary Remaining :	$10,000
Nils Aman	$0 (0)
Salary Remaining :	$0
Garret Sparks	$0 (0)
Salary Remaining :	$0
Dakota Joshua	$0 (0)
Salary Remaining :	$0
Wayne Simmonds	$0 (0)
Salary Remaining :	$0
Paul Thompson	$0 (0)
Salary Remaining :	$0
Stefan Noesen	$0 (0)
Salary Remaining :	$0
Paul LaDue	$0 (0)
Salary Remaining :	$0
Total Farm Players	27
Salary Commitment
Year 23 : $920,000
Year 24 : $280,000
Year 25 : $210,000
Year 26 : $110,000
Salary Average Commitment
Year 23 : $920,000
Year 24 : $280,000
Year 25 : $210,000
Year 26 : $110,000

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	8000 - $98 - 0 - 0,00%
Level 2:	4000 - $41 - 0 - 0,00%
Level 3:	5000 - $40 - 0 - 0,00%
Level 4:	2000 - $31 - 0 - 0,00%
Luxury :	1000 - $199 - 0 - 0,00%
Total Capacity :	20000
Team Popularity :	98,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$53,200,000
Farm Players Total Salaries	$1,260,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$7,700,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $70,000,000	$0
Estimate Over Minimum Salary Cap of $40,000,000	$0
Current Bank Account	$29,486,918
Projected Bank Account	$29,486,918

Pro Players Salaries
Connor McDavid	$9,200,000 (2)
-Salary Remaining :	$9,200,000
Leon Draisaitl	$9,100,000 (1)
-Salary Remaining :	$9,100,000
Jeff Carter	$6,500,000 (1)
-Salary Remaining :	$6,500,000
Seth Jones	$5,300,000 (5)
-Salary Remaining :	$5,300,000
Nino Niederreiter	$3,800,000 (1)
-Salary Remaining :	$3,800,000
Elvis Merzlikins	$3,400,000 (4)
-Salary Remaining :	$3,400,000
Josh Anderson	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Kevin Rooney	$2,400,000 (1)
-Salary Remaining :	$2,400,000
Colin Blackwell	$2,400,000 (1)
-Salary Remaining :	$2,400,000
Luke Kunin	$1,800,000 (1)
-Salary Remaining :	$1,800,000
Martin Jones	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Justin Barron	$900,000 (2)
-Salary Remaining :	$900,000
Joe Hicketts	$700,000 (1)
-Salary Remaining :	$700,000
Liam Foudy (1 Way Contract)	$700,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$700,000
Matt Tennyson	$700,000 (1)
-Salary Remaining :	$700,000
Pyotr Kochetkov	$700,000 (1)
-Salary Remaining :	$700,000
A.J. Greer (1 Way Contract)	$600,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$600,000
Justin Braun	$500,000 (1)
-Salary Remaining :	$500,000
Juuso Valimaki	$0 (0)
Michael Stone (1 Way Contract)	$0 (0)
Matt Irwin	$0 (0)
Danny DeKeyser	$0 (0)
Michael Del Zotto	$0 (0)
Brendan Gaunce (1 Way Contract)	$0 (0)
Total Pro Players	24
Salary Commitment
Year 23 : $53,200,000
Year 24 : $23,300,000
Year 25 : $8,700,000
Year 26 : $8,700,000
Salary Average Commitment
Year 23 : $53,200,000
Year 24 : $23,300,000
Year 25 : $8,700,000
Year 26 : $8,700,000
Salary Cap with 1 Way Contract
Year 23 : $51,900,000
Year 24 : $23,300,000
Year 25 : $8,700,000
Year 26 : $8,700,000

Farm Players Salaries
Kirill Marchenko	$130,000 (2)
Salary Remaining :	$130,000
Casey Fitzgerald	$100,000 (1)
Salary Remaining :	$100,000
Spencer Martin	$100,000 (2)
Salary Remaining :	$100,000
Lassi Thomson	$100,000 (1)
Salary Remaining :	$100,000
Max Willman	$90,000 (2)
Salary Remaining :	$90,000
Taro Hirose	$90,000 (1)
Salary Remaining :	$90,000
Fredrik Karlstrom	$80,000 (2)
Salary Remaining :	$80,000
Ryan Dzingel	$80,000 (1)
Salary Remaining :	$80,000
Mitchell Stephens	$80,000 (2)
Salary Remaining :	$80,000
Zach Sawchenko	$70,000 (2)
Salary Remaining :	$70,000
Jasper Weatherby	$70,000 (2)
Salary Remaining :	$70,000
Olle Lycksell	$60,000 (1)
Salary Remaining :	$60,000
Zach Senyshyn	$60,000 (2)
Salary Remaining :	$60,000
Jan Jenik	$60,000 (1)
Salary Remaining :	$60,000
Anthony Florentino	$10,000 (7)
Salary Remaining :	$10,000
Chris Martenet	$10,000 (7)
Salary Remaining :	$10,000
Cross Hanas	$10,000 (9)
Salary Remaining :	$10,000
Dennis Hildeby	$10,000 (9)
Salary Remaining :	$10,000
Oskar Olausson	$10,000 (9)
Salary Remaining :	$10,000
Brent Gates	$10,000 (7)
Salary Remaining :	$10,000
Cole Schwindt	$10,000 (8)
Salary Remaining :	$10,000
Tommy Cross	$10,000 (9)
Salary Remaining :	$10,000
Hunter Jones	$10,000 (7)
Salary Remaining :	$10,000
Brad Hunt	$0 (0)
Salary Remaining :	$0
Justin Dowling	$0 (0)
Salary Remaining :	$0
Urho Vaakanainen	$0 (0)
Salary Remaining :	$0
Total Farm Players	26
Salary Commitment
Year 23 : $1,260,000
Year 24 : $770,000
Year 25 : $90,000
Year 26 : $90,000
Salary Average Commitment
Year 23 : $1,260,000
Year 24 : $770,000
Year 25 : $90,000
Year 26 : $90,000

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	KeyBank Center
Level 1:	8000 - $100 - 0 - 0,00%
Level 2:	4000 - $60 - 0 - 0,00%
Level 3:	5000 - $40 - 0 - 0,00%
Level 4:	2000 - $30 - 0 - 0,00%
Luxury :	1000 - $210 - 0 - 0,00%
Total Capacity :	20000
Team Popularity :	120,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$59,900,000
Farm Players Total Salaries	$920,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $70,000,000	$0
Estimate Over Minimum Salary Cap of $40,000,000	$0
Current Bank Account	$12,197,420
Projected Bank Account	$12,197,420

Pro Players Salaries
Mika Zibanejad	$7,400,000 (2)
-Salary Remaining :	$7,400,000
Jonathan Huberdeau	$7,000,000 (1)
-Salary Remaining :	$7,000,000
Andrei Vasilevskiy	$6,700,000 (4)
-Salary Remaining :	$6,700,000
J.T. Miller	$5,700,000 (3)
-Salary Remaining :	$5,700,000
Reilly Smith	$5,000,000 (3)
-Salary Remaining :	$5,000,000
Claude Giroux	$4,700,000 (1)
-Salary Remaining :	$4,700,000
Matt Dumba	$4,500,000 (2)
-Salary Remaining :	$4,500,000
Erik Karlsson	$4,300,000 (2)
-Salary Remaining :	$4,300,000
Ivan Barbashev	$2,400,000 (1)
-Salary Remaining :	$2,400,000
Zach Aston-Reese	$2,300,000 (2)
-Salary Remaining :	$2,300,000
Patrik Nemeth	$2,200,000 (2)
-Salary Remaining :	$2,200,000
Mark Giordano	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Matt Murray	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Josh Brown	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Lawrence Pilut	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Dominic Toninato	$700,000 (2)
-Salary Remaining :	$700,000
C.J. Smith	$500,000 (2)
-Salary Remaining :	$500,000
Rasmus Andersson	$0 (0)
Evan Rodrigues (1 Way Contract)	$0 (0)
Michael Rasmussen	$0 (0)
Total Pro Players	20
Salary Commitment
Year 23 : $59,900,000
Year 24 : $42,800,000
Year 25 : $17,400,000
Year 26 : $6,700,000
Salary Average Commitment
Year 23 : $59,900,000
Year 24 : $42,800,000
Year 25 : $17,400,000
Year 26 : $6,700,000
Salary Cap with 1 Way Contract
Year 23 : $59,900,000
Year 24 : $42,800,000
Year 25 : $17,400,000
Year 26 : $6,700,000

Farm Players Salaries
Chris Terry	$120,000 (1)
Salary Remaining :	$120,000
Kyle Criscuolo	$120,000 (1)
Salary Remaining :	$120,000
Max McCormick	$100,000 (1)
Salary Remaining :	$100,000
Cole Schneider	$100,000 (1)
Salary Remaining :	$100,000
Maxime Lajoie	$100,000 (2)
Salary Remaining :	$100,000
Noah Juulsen	$90,000 (1)
Salary Remaining :	$90,000
Logan Brown	$90,000 (1)
Salary Remaining :	$90,000
Antoine Bibeau	$80,000 (1)
Salary Remaining :	$80,000
Axel Rindell	$10,000 (9)
Salary Remaining :	$10,000
Dillon Simpson	$10,000 (2)
Salary Remaining :	$10,000
Spencer Watson	$10,000 (5)
Salary Remaining :	$10,000
Fedor Gordeev	$10,000 (7)
Salary Remaining :	$10,000
Keaton Thompson	$10,000 (5)
Salary Remaining :	$10,000
Mikko Kokkonen	$10,000 (9)
Salary Remaining :	$10,000
Logan Neaton	$10,000 (6)
Salary Remaining :	$10,000
Ilya Solovyov	$10,000 (8)
Salary Remaining :	$10,000
Nathan Legare	$10,000 (8)
Salary Remaining :	$10,000
Benton Maass	$10,000 (9)
Salary Remaining :	$10,000
Denis Smirnov	$10,000 (9)
Salary Remaining :	$10,000
Drew Commesso	$10,000 (7)
Salary Remaining :	$10,000
Steven Lorentz	$0 (0)
Salary Remaining :	$0
Jonny Brodzinski	$0 (0)
Salary Remaining :	$0
Michael Houser	$0 (0)
Salary Remaining :	$0
Total Farm Players	23
Salary Commitment
Year 23 : $920,000
Year 24 : $220,000
Year 25 : $110,000
Year 26 : $110,000
Salary Average Commitment
Year 23 : $920,000
Year 24 : $220,000
Year 25 : $110,000
Year 26 : $110,000

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Centre
Level 1:	8000 - $100 - 0 - 0,00%
Level 2:	4000 - $60 - 0 - 0,00%
Level 3:	5000 - $40 - 0 - 0,00%
Level 4:	2000 - $30 - 0 - 0,00%
Luxury :	1000 - $200 - 0 - 0,00%
Total Capacity :	20000
Team Popularity :	96,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$33,700,000
Farm Players Total Salaries	$1,870,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$3,400,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $70,000,000	$0
Estimate Over Minimum Salary Cap of $40,000,000	$0
Current Bank Account	$28,964,829
Projected Bank Account	$28,964,829

Pro Players Salaries
Brock Boeser	$4,300,000 (2)
-Salary Remaining :	$4,300,000
Artem Zub	$3,600,000 (1)
-Salary Remaining :	$3,600,000
Nick Bjugstad	$3,200,000 (3)
-Salary Remaining :	$3,200,000
Kailer Yamamoto	$3,200,000 (1)
-Salary Remaining :	$3,200,000
Marcus Johansson	$2,600,000 (2)
-Salary Remaining :	$2,600,000
Ryan Murray	$2,400,000 (2)
-Salary Remaining :	$2,400,000
Phil Kessel	$2,200,000 (2)
-Salary Remaining :	$2,200,000
Lucas Raymond	$1,800,000 (2)
-Salary Remaining :	$1,800,000
Brendan Lemieux	$1,600,000 (1)
-Salary Remaining :	$1,600,000
Parker Kelly	$1,400,000 (1)
-Salary Remaining :	$1,400,000
Jamie Drysdale	$1,400,000 (1)
-Salary Remaining :	$1,400,000
Will Butcher	$1,200,000 (2)
-Salary Remaining :	$1,200,000
Riley Nash	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Laurent Dauphin	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Joonas Korpisalo (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Joe Veleno	$900,000 (1)
-Salary Remaining :	$900,000
Scott Harrington	$700,000 (1)
-Salary Remaining :	$700,000
Colin Miller	$0 (0)
Mark Borowiecki	$0 (0)
Nathan Beaulieu (1 Way Contract)	$0 (0)
Dustin Tokarski (1 Way Contract)	$0 (0)
Total Pro Players	21
Salary Commitment
Year 23 : $33,700,000
Year 24 : $18,700,000
Year 25 : $3,200,000
Year 26 : $0
Salary Average Commitment
Year 23 : $33,700,000
Year 24 : $18,700,000
Year 25 : $3,200,000
Year 26 : $0
Salary Cap with 1 Way Contract
Year 23 : $33,700,000
Year 24 : $18,700,000
Year 25 : $3,200,000
Year 26 : $0

Farm Players Salaries
Zac Dalpe	$120,000 (1)
Salary Remaining :	$120,000
Dillon Heatherington	$120,000 (2)
Salary Remaining :	$120,000
John Hayden	$120,000 (2)
Salary Remaining :	$120,000
Austin Wagner	$120,000 (2)
Salary Remaining :	$120,000
Steven Santini	$120,000 (2)
Salary Remaining :	$120,000
J.J. Peterka	$110,000 (3)
Salary Remaining :	$110,000
Scott Sabourin	$110,000 (1)
Salary Remaining :	$110,000
Spencer Knight	$100,000 (1)
Salary Remaining :	$100,000
Kent Johnson	$100,000 (2)
Salary Remaining :	$100,000
Nicolas Beaudin	$100,000 (1)
Salary Remaining :	$100,000
Samuel Bolduc	$90,000 (2)
Salary Remaining :	$90,000
Ville Heinola	$90,000 (1)
Salary Remaining :	$90,000
Cameron Gaunce	$80,000 (1)
Salary Remaining :	$80,000
Thomas Bordeleau	$80,000 (3)
Salary Remaining :	$80,000
Jacob Lucchini	$80,000 (2)
Salary Remaining :	$80,000
Joel L'Esperance	$70,000 (2)
Salary Remaining :	$70,000
Lukas Dostal	$70,000 (1)
Salary Remaining :	$70,000
Jakub Galvas	$70,000 (1)
Salary Remaining :	$70,000
Bobby Butler	$50,000 (1)
Salary Remaining :	$50,000
Brad Lambert	$10,000 (10)
Salary Remaining :	$10,000
Daniil Chayka	$10,000 (9)
Salary Remaining :	$10,000
Adam Smith	$10,000 (8)
Salary Remaining :	$10,000
Valtteri Puustinen	$10,000 (8)
Salary Remaining :	$10,000
Max Veronneau	$10,000 (10)
Salary Remaining :	$10,000
Todd Burgess	$10,000 (9)
Salary Remaining :	$10,000
Sam Hentges	$10,000 (10)
Salary Remaining :	$10,000
Egor Afanasyev	$0 (0)
Salary Remaining :	$0
Alex Belzile	$0 (0)
Salary Remaining :	$0
Buddy Robinson	$0 (0)
Salary Remaining :	$0
Jean-Francois Berube	$0 (0)
Salary Remaining :	$0
Total Farm Players	30
Salary Commitment
Year 23 : $1,870,000
Year 24 : $1,080,000
Year 25 : $260,000
Year 26 : $70,000
Salary Average Commitment
Year 23 : $1,870,000
Year 24 : $1,080,000
Year 25 : $260,000
Year 26 : $70,000

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	8000 - $100 - 0 - 0,00%
Level 2:	4000 - $60 - 0 - 0,00%
Level 3:	5000 - $40 - 0 - 0,00%
Level 4:	2000 - $30 - 0 - 0,00%
Luxury :	1000 - $202 - 0 - 0,00%
Total Capacity :	20000
Team Popularity :	128,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$45,600,000
Farm Players Total Salaries	$1,240,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $70,000,000	$0
Estimate Over Minimum Salary Cap of $40,000,000	$0
Current Bank Account	$26,544,921
Projected Bank Account	$26,544,921

Pro Players Salaries
Elias Lindholm	$6,200,000 (5)
-Salary Remaining :	$6,200,000
Tage Thompson	$4,900,000 (1)
-Salary Remaining :	$4,900,000
Max Pacioretty	$4,400,000 (4)
-Salary Remaining :	$4,400,000
Ryan McDonagh	$4,200,000 (2)
-Salary Remaining :	$4,200,000
Troy Terry	$4,100,000 (1)
-Salary Remaining :	$4,100,000
Andrew Mangiapane	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Sergei Bobrovsky	$3,300,000 (1)
-Salary Remaining :	$3,300,000
Ryan O'Reilly	$3,300,000 (1)
-Salary Remaining :	$3,300,000
Brian Dumoulin	$3,200,000 (2)
-Salary Remaining :	$3,200,000
Michael Bunting	$3,200,000 (3)
-Salary Remaining :	$3,200,000
Radek Faksa	$1,800,000 (2)
-Salary Remaining :	$1,800,000
Sonny Milano	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Dysin Mayo	$900,000 (1)
-Salary Remaining :	$900,000
Mackenzie Blackwood	$900,000 (1)
-Salary Remaining :	$900,000
Ethan Bear (1 Way Contract)	$0 (0)
Jeff Petry	$0 (0)
Paul Stastny	$0 (0)
Eric Robinson	$0 (0)
John Marino	$0 (0)
Total Pro Players	19
Salary Commitment
Year 23 : $45,600,000
Year 24 : $23,000,000
Year 25 : $13,800,000
Year 26 : $10,600,000
Salary Average Commitment
Year 23 : $45,600,000
Year 24 : $23,000,000
Year 25 : $13,800,000
Year 26 : $10,600,000
Salary Cap with 1 Way Contract
Year 23 : $45,600,000
Year 24 : $23,000,000
Year 25 : $13,800,000
Year 26 : $10,600,000

Farm Players Salaries
Michael Hutchinson	$120,000 (1)
Salary Remaining :	$120,000
Wade Allison	$120,000 (1)
Salary Remaining :	$120,000
Kevin Poulin	$110,000 (1)
Salary Remaining :	$110,000
Colin White	$110,000 (1)
Salary Remaining :	$110,000
Peyton Krebs	$100,000 (2)
Salary Remaining :	$100,000
Connor McMichael	$100,000 (2)
Salary Remaining :	$100,000
Billy Sweezey	$90,000 (1)
Salary Remaining :	$90,000
Matias Maccelli	$80,000 (2)
Salary Remaining :	$80,000
Jansen Harkins	$80,000 (1)
Salary Remaining :	$80,000
Kaedan Korczak	$70,000 (2)
Salary Remaining :	$70,000
Jake Christiansen	$70,000 (1)
Salary Remaining :	$70,000
Jet Greaves	$70,000 (2)
Salary Remaining :	$70,000
Tim Gettinger	$50,000 (1)
Salary Remaining :	$50,000
Remi Poirier	$10,000 (10)
Salary Remaining :	$10,000
Justin Sourdif	$10,000 (9)
Salary Remaining :	$10,000
Hugh McGing	$10,000 (9)
Salary Remaining :	$10,000
Eddie Wittchow	$10,000 (7)
Salary Remaining :	$10,000
Hunter Skinner	$10,000 (8)
Salary Remaining :	$10,000
Garrett Metcalf	$10,000 (3)
Salary Remaining :	$10,000
Brandon Gignac	$10,000 (8)
Salary Remaining :	$10,000
Michael Amadio	$0 (0)
Salary Remaining :	$0
Josh Dunne	$0 (0)
Salary Remaining :	$0
Nick Blankenburg	$0 (0)
Salary Remaining :	$0
Josh Mahura	$0 (0)
Salary Remaining :	$0
Hunter McKown	$0 (0)
Salary Remaining :	$0
Brett Ritchie	$0 (0)
Salary Remaining :	$0
Marcus Bjork	$0 (0)
Salary Remaining :	$0
Total Farm Players	27
Salary Commitment
Year 23 : $1,240,000
Year 24 : $490,000
Year 25 : $70,000
Year 26 : $60,000
Salary Average Commitment
Year 23 : $1,240,000
Year 24 : $490,000
Year 25 : $70,000
Year 26 : $60,000

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Capital One Arena
Level 1:	8000 - $103 - 0 - 0,00%
Level 2:	4000 - $63 - 0 - 0,00%
Level 3:	5000 - $43 - 0 - 0,00%
Level 4:	2000 - $33 - 0 - 0,00%
Luxury :	1000 - $210 - 0 - 0,00%
Total Capacity :	20000
Team Popularity :	133,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$49,000,000
Farm Players Total Salaries	$770,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $70,000,000	$0
Estimate Over Minimum Salary Cap of $40,000,000	$0
Current Bank Account	$31,076,839
Projected Bank Account	$31,076,839

Pro Players Salaries
Brad Marchand	$8,100,000 (1)
-Salary Remaining :	$8,100,000
Bryan Rust	$6,000,000 (1)
-Salary Remaining :	$6,000,000
John Carlson	$5,400,000 (2)
-Salary Remaining :	$5,400,000
Sam Reinhart	$5,100,000 (1)
-Salary Remaining :	$5,100,000
Morgan Rielly	$5,000,000 (3)
-Salary Remaining :	$5,000,000
Nikolaj Ehlers	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Sidney Crosby	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Marc-Andre Fleury	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Barclay Goodrow	$2,800,000 (1)
-Salary Remaining :	$2,800,000
Justin Holl	$1,300,000 (1)
-Salary Remaining :	$1,300,000
Kaapo Kahkonen (1 Way Contract)	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Aliaksei Protas	$900,000 (2)
-Salary Remaining :	$900,000
Magnus Hellberg (1 Way Contract)	$700,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$700,000
Blake Comeau	$500,000 (1)
-Salary Remaining :	$500,000
Austin Watson	$0 (0)
Mikael Backlund	$0 (0)
Alec Martinez	$0 (0)
David Savard	$0 (0)
Luke Glendening	$0 (0)
Nathan MacKinnon	$0 (0)
Derek Forbort	$0 (0)
Aaron Dell (1 Way Contract)	$0 (0)
Total Pro Players	22
Salary Commitment
Year 23 : $49,000,000
Year 24 : $14,300,000
Year 25 : $5,000,000
Year 26 : $0
Salary Average Commitment
Year 23 : $49,000,000
Year 24 : $14,300,000
Year 25 : $5,000,000
Year 26 : $0
Salary Cap with 1 Way Contract
Year 23 : $48,300,000
Year 24 : $14,300,000
Year 25 : $5,000,000
Year 26 : $0

Farm Players Salaries
Cole Perfetti	$100,000 (2)
Salary Remaining :	$100,000
Liam O'Brien	$90,000 (1)
Salary Remaining :	$90,000
Aaron Ness	$90,000 (1)
Salary Remaining :	$90,000
Alexander Petrovic	$90,000 (1)
Salary Remaining :	$90,000
Brian Lashoff	$90,000 (1)
Salary Remaining :	$90,000
Michael Sgarbossa	$70,000 (1)
Salary Remaining :	$70,000
Joe Snively	$70,000 (1)
Salary Remaining :	$70,000
Adam Beckman	$60,000 (2)
Salary Remaining :	$60,000
Ryan O'Rourke	$10,000 (7)
Salary Remaining :	$10,000
Nate Clurman	$10,000 (8)
Salary Remaining :	$10,000
Yan Kuznetsov	$10,000 (8)
Salary Remaining :	$10,000
Quinn Schmiemann	$10,000 (9)
Salary Remaining :	$10,000
Chase Lang	$10,000 (3)
Salary Remaining :	$10,000
Colten Ellis	$10,000 (7)
Salary Remaining :	$10,000
Evan Barratt	$10,000 (8)
Salary Remaining :	$10,000
Jacob Perreault	$10,000 (8)
Salary Remaining :	$10,000
Dillon Hamaliuk	$10,000 (8)
Salary Remaining :	$10,000
Danila Klimovich	$10,000 (8)
Salary Remaining :	$10,000
Markus Nurmi	$10,000 (10)
Salary Remaining :	$10,000
Seth Helgeson	$0 (0)
Salary Remaining :	$0
Andy Welinski	$0 (0)
Salary Remaining :	$0
Tyler Kleven	$0 (0)
Salary Remaining :	$0
Libor Hajek	$0 (0)
Salary Remaining :	$0
Andy Andreoff	$0 (0)
Salary Remaining :	$0
Total Farm Players	24
Salary Commitment
Year 23 : $770,000
Year 24 : $270,000
Year 25 : $110,000
Year 26 : $100,000
Salary Average Commitment
Year 23 : $770,000
Year 24 : $270,000
Year 25 : $110,000
Year 26 : $100,000

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	8000 - $102 - 0 - 0,00%
Level 2:	4000 - $62 - 0 - 0,00%
Level 3:	5000 - $42 - 0 - 0,00%
Level 4:	2000 - $31 - 0 - 0,00%
Luxury :	1000 - $204 - 0 - 0,00%
Total Capacity :	20000
Team Popularity :	113,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$56,000,000
Farm Players Total Salaries	$1,300,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $70,000,000	$0
Estimate Over Minimum Salary Cap of $40,000,000	$0
Current Bank Account	$28,031,677
Projected Bank Account	$28,031,677

Pro Players Salaries
Kyle Connor	$6,900,000 (1)
-Salary Remaining :	$6,900,000
Robert Thomas	$6,500,000 (3)
-Salary Remaining :	$6,500,000
Adam Fox	$6,000,000 (2)
-Salary Remaining :	$6,000,000
Patrik Laine	$5,600,000 (1)
-Salary Remaining :	$5,600,000
Juuse Saros	$5,600,000 (5)
-Salary Remaining :	$5,600,000
Andrei Svechnikov	$5,500,000 (2)
-Salary Remaining :	$5,500,000
Rasmus Dahlin	$4,900,000 (3)
-Salary Remaining :	$4,900,000
Jesper Bratt	$4,200,000 (3)
-Salary Remaining :	$4,200,000
Dylan DeMelo	$2,500,000 (1)
-Salary Remaining :	$2,500,000
David Kampf	$2,300,000 (2)
-Salary Remaining :	$2,300,000
Matt Benning	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Alex Newhook	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Mattias Samuelsson	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Trevor Lewis	$900,000 (1)
-Salary Remaining :	$900,000
Rourke Chartier	$600,000 (1)
-Salary Remaining :	$600,000
Eetu Makiniemi	$500,000 (1)
-Salary Remaining :	$500,000
Tomas Nosek	$0 (0)
Travis Boyd	$0 (0)
Michael McLeod	$0 (0)
Jeremy Swayman	$0 (0)
Nick Suzuki	$0 (0)
Erik Brannstrom	$0 (0)
Total Pro Players	22
Salary Commitment
Year 23 : $56,000,000
Year 24 : $35,000,000
Year 25 : $21,200,000
Year 26 : $5,600,000
Salary Average Commitment
Year 23 : $56,000,000
Year 24 : $35,000,000
Year 25 : $21,200,000
Year 26 : $5,600,000
Salary Cap with 1 Way Contract
Year 23 : $56,000,000
Year 24 : $35,000,000
Year 25 : $21,200,000
Year 26 : $5,600,000

Farm Players Salaries
Mason McTavish	$140,000 (3)
Salary Remaining :	$140,000
Tobias Bjornfot	$120,000 (1)
Salary Remaining :	$120,000
Jacob Peterson	$110,000 (1)
Salary Remaining :	$110,000
Joona Koppanen	$80,000 (2)
Salary Remaining :	$80,000
Mackenzie MacEachern	$80,000 (1)
Salary Remaining :	$80,000
Zac Jones	$80,000 (1)
Salary Remaining :	$80,000
Santeri Hatakka	$80,000 (2)
Salary Remaining :	$80,000
Erik Kallgren	$80,000 (1)
Salary Remaining :	$80,000
Otto Koivula	$80,000 (2)
Salary Remaining :	$80,000
Felix Sandstrom	$80,000 (1)
Salary Remaining :	$80,000
Akira Schmid	$70,000 (1)
Salary Remaining :	$70,000
Cayden Primeau	$70,000 (1)
Salary Remaining :	$70,000
Olle Eriksson Ek	$50,000 (1)
Salary Remaining :	$50,000
Nolan Stevens	$10,000 (9)
Salary Remaining :	$10,000
Ben Jones	$10,000 (9)
Salary Remaining :	$10,000
Mathias Emilio Pettersen	$10,000 (7)
Salary Remaining :	$10,000
Alexander Pashin	$10,000 (10)
Salary Remaining :	$10,000
Cole Fraser	$10,000 (6)
Salary Remaining :	$10,000
Josh Brook	$10,000 (7)
Salary Remaining :	$10,000
Akil Thomas	$10,000 (7)
Salary Remaining :	$10,000
Aidan Dudas	$10,000 (9)
Salary Remaining :	$10,000
Aarne Talvitie	$10,000 (8)
Salary Remaining :	$10,000
Philippe Desrosiers	$10,000 (4)
Salary Remaining :	$10,000
Axel Andersson	$10,000 (9)
Salary Remaining :	$10,000
Sean Malone	$10,000 (7)
Salary Remaining :	$10,000
J.D. Greenway	$10,000 (9)
Salary Remaining :	$10,000
Matthew Hellickson	$10,000 (9)
Salary Remaining :	$10,000
Michael Callahan	$10,000 (9)
Salary Remaining :	$10,000
Roby Jarventie	$10,000 (9)
Salary Remaining :	$10,000
Victor Berglund	$10,000 (9)
Salary Remaining :	$10,000
Hayden Hawkey	$10,000 (4)
Salary Remaining :	$10,000
Elmer Soderblom	$0 (0)
Salary Remaining :	$0
Tyler Tucker	$0 (0)
Salary Remaining :	$0
Robbie Russo	$0 (0)
Salary Remaining :	$0
Michael Pezzetta	$0 (0)
Salary Remaining :	$0
Ryan Poehling	$0 (0)
Salary Remaining :	$0
Total Farm Players	36
Salary Commitment
Year 23 : $1,300,000
Year 24 : $560,000
Year 25 : $320,000
Year 26 : $180,000
Salary Average Commitment
Year 23 : $1,300,000
Year 24 : $560,000
Year 25 : $320,000
Year 26 : $180,000

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	8000 - $100 - 0 - 0,00%
Level 2:	4000 - $60 - 0 - 0,00%
Level 3:	5000 - $40 - 0 - 0,00%
Level 4:	2000 - $30 - 0 - 0,00%
Luxury :	1000 - $202 - 0 - 0,00%
Total Capacity :	20000
Team Popularity :	125,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$46,400,000
Farm Players Total Salaries	$1,770,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $70,000,000	$0
Estimate Over Minimum Salary Cap of $40,000,000	$0
Current Bank Account	$22,827,118
Projected Bank Account	$22,827,118

Pro Players Salaries
Jordan Kyrou	$5,800,000 (2)
-Salary Remaining :	$5,800,000
Pierre-Luc Dubois	$5,000,000 (2)
-Salary Remaining :	$5,000,000
Andrew Copp	$4,800,000 (2)
-Salary Remaining :	$4,800,000
Alex Ovechkin	$4,600,000 (3)
-Salary Remaining :	$4,600,000
Damon Severson	$4,500,000 (2)
-Salary Remaining :	$4,500,000
Kevin Fiala	$4,300,000 (1)
-Salary Remaining :	$4,300,000
Adam Pelech	$3,600,000 (3)
-Salary Remaining :	$3,600,000
Patrice Bergeron	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Shayne Gostisbehere	$2,600,000 (1)
-Salary Remaining :	$2,600,000
Ilya Lyubushkin	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Mathieu Joseph	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Adin Hill	$1,800,000 (1)
-Salary Remaining :	$1,800,000
Zemgus Girgensons	$1,400,000 (2)
-Salary Remaining :	$1,400,000
Alexandar Georgiev	$0 (0)
Noah Hanifin	$0 (0)
Anton Stralman	$0 (0)
Garnet Hathaway	$0 (0)
Josh Norris	$0 (0)
Noah Dobson	$0 (0)
Brady Tkachuk	$0 (0)
Total Pro Players	20
Salary Commitment
Year 23 : $46,400,000
Year 24 : $32,200,000
Year 25 : $8,200,000
Year 26 : $0
Salary Average Commitment
Year 23 : $46,400,000
Year 24 : $32,200,000
Year 25 : $8,200,000
Year 26 : $0
Salary Cap with 1 Way Contract
Year 23 : $46,400,000
Year 24 : $32,200,000
Year 25 : $8,200,000
Year 26 : $0

Farm Players Salaries
Owen Power	$140,000 (2)
Salary Remaining :	$140,000
Ben Harpur	$120,000 (1)
Salary Remaining :	$120,000
Greg McKegg	$120,000 (1)
Salary Remaining :	$120,000
Matt Bartkowski	$100,000 (1)
Salary Remaining :	$100,000
John Leonard	$100,000 (1)
Salary Remaining :	$100,000
Olli Juolevi	$100,000 (2)
Salary Remaining :	$100,000
Egor Zamula	$90,000 (1)
Salary Remaining :	$90,000
Logan Shaw	$80,000 (1)
Salary Remaining :	$80,000
Sean Farrell	$80,000 (2)
Salary Remaining :	$80,000
Hayden Hodgson	$80,000 (1)
Salary Remaining :	$80,000
Jesse Ylonen	$80,000 (1)
Salary Remaining :	$80,000
Jackson Cates	$80,000 (1)
Salary Remaining :	$80,000
Jonas Rondbjerg	$80,000 (1)
Salary Remaining :	$80,000
Adam Brooks	$70,000 (2)
Salary Remaining :	$70,000
Spencer Stastney	$70,000 (2)
Salary Remaining :	$70,000
Dylan Sikura	$60,000 (2)
Salary Remaining :	$60,000
Daniil Tarasov	$60,000 (1)
Salary Remaining :	$60,000
Adam Raska	$60,000 (2)
Salary Remaining :	$60,000
Shane Gersich	$60,000 (1)
Salary Remaining :	$60,000
Magnus Chrona	$10,000 (7)
Salary Remaining :	$10,000
Stanislav Svozil	$10,000 (10)
Salary Remaining :	$10,000
Alexis Gravel	$10,000 (6)
Salary Remaining :	$10,000
Danil Gushchin	$10,000 (9)
Salary Remaining :	$10,000
Santtu Kinnunen	$10,000 (9)
Salary Remaining :	$10,000
Dylan Blujus	$10,000 (3)
Salary Remaining :	$10,000
Topi Niemela	$10,000 (10)
Salary Remaining :	$10,000
Artemi Kniazev	$10,000 (8)
Salary Remaining :	$10,000
Cole Moberg	$10,000 (7)
Salary Remaining :	$10,000
Rory Kerins	$10,000 (10)
Salary Remaining :	$10,000
Stelio Mattheos	$10,000 (9)
Salary Remaining :	$10,000
Nikita Pavlychev	$10,000 (9)
Salary Remaining :	$10,000
Mitchell Hoelscher	$10,000 (9)
Salary Remaining :	$10,000
Matej Pekar	$10,000 (8)
Salary Remaining :	$10,000
Rafael Harvey-Pinard	$0 (0)
Salary Remaining :	$0
Total Farm Players	34
Salary Commitment
Year 23 : $1,770,000
Year 24 : $720,000
Year 25 : $140,000
Year 26 : $130,000
Salary Average Commitment
Year 23 : $1,770,000
Year 24 : $720,000
Year 25 : $140,000
Year 26 : $130,000

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	8000 - $95 - 0 - 0,00%
Level 2:	4000 - $55 - 0 - 0,00%
Level 3:	5000 - $37 - 0 - 0,00%
Level 4:	2000 - $28 - 0 - 0,00%
Luxury :	1000 - $192 - 0 - 0,00%
Total Capacity :	20000
Team Popularity :	98,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$42,800,000
Farm Players Total Salaries	$1,210,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$400,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $70,000,000	$0
Estimate Over Minimum Salary Cap of $40,000,000	$0
Current Bank Account	$44,814,119
Projected Bank Account	$44,814,119

Pro Players Salaries
Johnny Gaudreau	$6,000,000 (1)
-Salary Remaining :	$6,000,000
Phillip Danault	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Jordan Staal	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Kasperi Kapanen	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Andrew Peeke	$3,800,000 (2)
-Salary Remaining :	$3,800,000
Eetu Luostarinen	$2,700,000 (2)
-Salary Remaining :	$2,700,000
Brock McGinn	$2,400,000 (2)
-Salary Remaining :	$2,400,000
Jack Campbell	$2,200,000 (1)
-Salary Remaining :	$2,200,000
Henri Jokiharju	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Calvin de Haan	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Vinnie Hinostroza	$1,700,000 (2)
-Salary Remaining :	$1,700,000
Pavel Francouz	$1,500,000 (3)
-Salary Remaining :	$1,500,000
Alexander Romanov	$1,300,000 (1)
-Salary Remaining :	$1,300,000
Jacob Bryson	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Corey Perry	$1,000,000 (1)
-Salary Remaining :	$1,000,000
James van Riemsdyk	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Patrick Brown	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Adam Erne	$0 (0)
Andrew Cogliano	$0 (0)
Patric Hornqvist	$0 (0)
Marcus Pettersson	$0 (0)
Total Pro Players	21
Salary Commitment
Year 23 : $42,800,000
Year 24 : $22,100,000
Year 25 : $1,500,000
Year 26 : $0
Salary Average Commitment
Year 23 : $42,800,000
Year 24 : $22,100,000
Year 25 : $1,500,000
Year 26 : $0
Salary Cap with 1 Way Contract
Year 23 : $42,800,000
Year 24 : $22,100,000
Year 25 : $1,500,000
Year 26 : $0

Farm Players Salaries
Cory Schneider	$120,000 (1)
Salary Remaining :	$120,000
Sam Carrick	$120,000 (1)
Salary Remaining :	$120,000
Gerry Mayhew	$100,000 (1)
Salary Remaining :	$100,000
Nathan Walker	$100,000 (1)
Salary Remaining :	$100,000
Tyson Foerster	$100,000 (3)
Salary Remaining :	$100,000
Brandon Duhaime	$90,000 (1)
Salary Remaining :	$90,000
Austin Poganski	$80,000 (1)
Salary Remaining :	$80,000
Connor Carrick	$80,000 (1)
Salary Remaining :	$80,000
Ryan Merkley	$80,000 (1)
Salary Remaining :	$80,000
Phillip Di Giuseppe	$80,000 (1)
Salary Remaining :	$80,000
Marian Studenic	$70,000 (2)
Salary Remaining :	$70,000
Trevor Carrick	$70,000 (1)
Salary Remaining :	$70,000
Tyler Bird	$10,000 (7)
Salary Remaining :	$10,000
Filip Engaras	$10,000 (9)
Salary Remaining :	$10,000
Graeme Clarke	$10,000 (9)
Salary Remaining :	$10,000
Dylan Sadowy	$10,000 (6)
Salary Remaining :	$10,000
Dylan Garand	$10,000 (8)
Salary Remaining :	$10,000
Jack Dugan	$10,000 (9)
Salary Remaining :	$10,000
Ryan Lohin	$10,000 (10)
Salary Remaining :	$10,000
Gage Alexander	$10,000 (9)
Salary Remaining :	$10,000
Erik Portillo	$10,000 (7)
Salary Remaining :	$10,000
Sebastian Cossa	$10,000 (9)
Salary Remaining :	$10,000
Callum Booth	$10,000 (7)
Salary Remaining :	$10,000
Brent Pedersen	$10,000 (10)
Salary Remaining :	$10,000
Simon Holmstrom	$0 (0)
Salary Remaining :	$0
Tyce Thompson	$0 (0)
Salary Remaining :	$0
Jesper Boqvist	$0 (0)
Salary Remaining :	$0
Total Farm Players	27
Salary Commitment
Year 23 : $1,210,000
Year 24 : $290,000
Year 25 : $220,000
Year 26 : $120,000
Salary Average Commitment
Year 23 : $1,210,000
Year 24 : $290,000
Year 25 : $220,000
Year 26 : $120,000

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	UBS Arena
Level 1:	8000 - $103 - 0 - 0,00%
Level 2:	4000 - $63 - 0 - 0,00%
Level 3:	5000 - $41 - 0 - 0,00%
Level 4:	2000 - $33 - 0 - 0,00%
Luxury :	1000 - $208 - 0 - 0,00%
Total Capacity :	20000
Team Popularity :	115,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$31,600,000
Farm Players Total Salaries	$1,180,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$10,110,500
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $70,000,000	$0
Estimate Over Minimum Salary Cap of $40,000,000	$0
Current Bank Account	$28,701,932
Projected Bank Account	$28,701,932

Pro Players Salaries
Vince Dunn	$5,700,000 (2)
-Salary Remaining :	$5,700,000
Brandon Saad	$3,700,000 (2)
-Salary Remaining :	$3,700,000
Mario Ferraro	$3,500,000 (3)
-Salary Remaining :	$3,500,000
Alex Kerfoot	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Mike Reilly	$2,700,000 (1)
-Salary Remaining :	$2,700,000
Robby Fabbri	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Semyon Varlamov	$2,200,000 (2)
-Salary Remaining :	$2,200,000
Justin Danforth	$1,700,000 (2)
-Salary Remaining :	$1,700,000
K'Andre Miller	$1,700,000 (1)
-Salary Remaining :	$1,700,000
Noah Gregor	$1,300,000 (3)
-Salary Remaining :	$1,300,000
Cal Petersen	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Kieffer Bellows	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Hudson Fasching (1 Way Contract)	$1,200,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,200,000
Barrett Hayton	$0 (0)
Will Borgen (1 Way Contract)	$0 (0)
Jonathan Toews	$0 (0)
Max Domi	$0 (0)
Sean Monahan	$0 (0)
Viktor Arvidsson	$0 (0)
Total Pro Players	19
Salary Commitment
Year 23 : $31,600,000
Year 24 : $22,300,000
Year 25 : $4,800,000
Year 26 : $0
Salary Average Commitment
Year 23 : $31,600,000
Year 24 : $22,300,000
Year 25 : $4,800,000
Year 26 : $0
Salary Cap with 1 Way Contract
Year 23 : $30,400,000
Year 24 : $21,100,000
Year 25 : $4,800,000
Year 26 : $0

Farm Players Salaries
Zane McIntyre	$120,000 (1)
Salary Remaining :	$120,000
Vasily Podkolzin	$120,000 (2)
Salary Remaining :	$120,000
Arthur Kaliyev	$110,000 (2)
Salary Remaining :	$110,000
Lukas Reichel	$90,000 (2)
Salary Remaining :	$90,000
Isaak Phillips	$90,000 (2)
Salary Remaining :	$90,000
Nolan Foote	$90,000 (1)
Salary Remaining :	$90,000
Alex Nylander	$80,000 (1)
Salary Remaining :	$80,000
Joel Hanley	$80,000 (1)
Salary Remaining :	$80,000
Grant Hutton	$70,000 (2)
Salary Remaining :	$70,000
Ivan Prosvetov	$70,000 (1)
Salary Remaining :	$70,000
Scott Perunovich	$60,000 (1)
Salary Remaining :	$60,000
Ross Johnston	$50,000 (1)
Salary Remaining :	$50,000
Marc Del Gaizo	$10,000 (8)
Salary Remaining :	$10,000
Brandon Baddock	$10,000 (3)
Salary Remaining :	$10,000
David Cotton	$10,000 (8)
Salary Remaining :	$10,000
Nick Swaney	$10,000 (8)
Salary Remaining :	$10,000
Luke Stevens	$10,000 (8)
Salary Remaining :	$10,000
Matthew Strome	$10,000 (6)
Salary Remaining :	$10,000
Max Gildon	$10,000 (8)
Salary Remaining :	$10,000
Will Cranley	$10,000 (8)
Salary Remaining :	$10,000
Travis Barron	$10,000 (5)
Salary Remaining :	$10,000
Luke Henman	$10,000 (8)
Salary Remaining :	$10,000
Kale Howarth	$10,000 (8)
Salary Remaining :	$10,000
Jacob LeGuerrier	$10,000 (9)
Salary Remaining :	$10,000
Noel Gunler	$10,000 (9)
Salary Remaining :	$10,000
Shawn Boudrias	$10,000 (9)
Salary Remaining :	$10,000
Olivier Rodrigue	$10,000 (8)
Salary Remaining :	$10,000
Samuel Fagemo	$0 (0)
Salary Remaining :	$0
Cal Foote	$0 (0)
Salary Remaining :	$0
Tommy Novak	$0 (0)
Salary Remaining :	$0
Alexander Alexeyev	$0 (0)
Salary Remaining :	$0
Pavel Dorofeyev	$0 (0)
Salary Remaining :	$0
Total Farm Players	32
Salary Commitment
Year 23 : $1,180,000
Year 24 : $630,000
Year 25 : $150,000
Year 26 : $140,000
Salary Average Commitment
Year 23 : $1,180,000
Year 24 : $630,000
Year 25 : $150,000
Year 26 : $140,000

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	PPG Paints Arena
Level 1:	8000 - $102 - 0 - 0,00%
Level 2:	4000 - $62 - 0 - 0,00%
Level 3:	5000 - $42 - 0 - 0,00%
Level 4:	2000 - $32 - 0 - 0,00%
Luxury :	1000 - $202 - 0 - 0,00%
Total Capacity :	20000
Team Popularity :	123,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$59,300,000
Farm Players Total Salaries	$720,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $70,000,000	$0
Estimate Over Minimum Salary Cap of $40,000,000	$0
Current Bank Account	$9,298,531
Projected Bank Account	$9,298,531

Pro Players Salaries
Mark Scheifele	$7,300,000 (2)
-Salary Remaining :	$7,300,000
John Tavares	$6,600,000 (3)
-Salary Remaining :	$6,600,000
Teuvo Teravainen	$5,000,000 (3)
-Salary Remaining :	$5,000,000
Thomas Chabot	$4,900,000 (1)
-Salary Remaining :	$4,900,000
Jaden Schwartz	$4,500,000 (1)
-Salary Remaining :	$4,500,000
Shea Theodore	$4,300,000 (4)
-Salary Remaining :	$4,300,000
Ivan Provorov	$4,200,000 (1)
-Salary Remaining :	$4,200,000
Marcus Foligno	$4,200,000 (2)
-Salary Remaining :	$4,200,000
Christian Dvorak	$3,800,000 (1)
-Salary Remaining :	$3,800,000
Ryan Suter	$3,500,000 (2)
-Salary Remaining :	$3,500,000
Kris Letang	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Casey Cizikas	$2,400,000 (1)
-Salary Remaining :	$2,400,000
Curtis Lazar	$1,400,000 (3)
-Salary Remaining :	$1,400,000
Alex Nedeljkovic	$1,300,000 (1)
-Salary Remaining :	$1,300,000
Rem Pitlick	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Drew O'Connor	$900,000 (1)
-Salary Remaining :	$900,000
Radim Zohorna	$800,000 (1)
-Salary Remaining :	$800,000
Ilya Mikheyev	$0 (0)
Nicolas Deslauriers	$0 (0)
Gabriel Vilardi	$0 (0)
Jon Merrill	$0 (0)
Anton Forsberg	$0 (0)
Total Pro Players	22
Salary Commitment
Year 23 : $59,300,000
Year 24 : $32,300,000
Year 25 : $17,300,000
Year 26 : $4,300,000
Salary Average Commitment
Year 23 : $59,300,000
Year 24 : $32,300,000
Year 25 : $17,300,000
Year 26 : $4,300,000
Salary Cap with 1 Way Contract
Year 23 : $59,300,000
Year 24 : $32,300,000
Year 25 : $17,300,000
Year 26 : $4,300,000

Farm Players Salaries
Christopher Gibson	$120,000 (1)
Salary Remaining :	$120,000
Anders Bjork	$100,000 (1)
Salary Remaining :	$100,000
Jack Drury	$90,000 (2)
Salary Remaining :	$90,000
Riley Barber	$80,000 (1)
Salary Remaining :	$80,000
Aatu Raty	$80,000 (3)
Salary Remaining :	$80,000
Oskar Steen	$70,000 (2)
Salary Remaining :	$70,000
Jean-Sebastien Dea	$70,000 (1)
Salary Remaining :	$70,000
Trey Fix-Wolansky	$50,000 (1)
Salary Remaining :	$50,000
Shakir Mukhamadullin	$10,000 (10)
Salary Remaining :	$10,000
Josh Lopina	$10,000 (8)
Salary Remaining :	$10,000
Will Reilly	$10,000 (8)
Salary Remaining :	$10,000
Ryan Shea	$10,000 (8)
Salary Remaining :	$10,000
Ty Young	$10,000 (9)
Salary Remaining :	$10,000
Spencer Smallman	$10,000 (5)
Salary Remaining :	$10,000
Brandon Davidson	$0 (0)
Salary Remaining :	$0
Troy Stecher	$0 (0)
Salary Remaining :	$0
Anthony Bitetto	$0 (0)
Salary Remaining :	$0
Rasmus Sandin	$0 (0)
Salary Remaining :	$0
Total Farm Players	18
Salary Commitment
Year 23 : $720,000
Year 24 : $300,000
Year 25 : $140,000
Year 26 : $60,000
Salary Average Commitment
Year 23 : $720,000
Year 24 : $300,000
Year 25 : $140,000
Year 26 : $60,000

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	8000 - $110 - 0 - 0,00%
Level 2:	4000 - $65 - 0 - 0,00%
Level 3:	5000 - $45 - 0 - 0,00%
Level 4:	2000 - $35 - 0 - 0,00%
Luxury :	1000 - $220 - 0 - 0,00%
Total Capacity :	20000
Team Popularity :	139,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$62,600,000
Farm Players Total Salaries	$470,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $70,000,000	$0
Estimate Over Minimum Salary Cap of $40,000,000	$0
Current Bank Account	$20,420,210
Projected Bank Account	$20,420,210

Pro Players Salaries
Tomas Hertl	$5,600,000 (3)
-Salary Remaining :	$5,600,000
Patrick Kane	$5,600,000 (2)
-Salary Remaining :	$5,600,000
Darnell Nurse	$5,500,000 (4)
-Salary Remaining :	$5,500,000
Jacob Trouba	$5,100,000 (3)
-Salary Remaining :	$5,100,000
Brent Burns	$4,900,000 (1)
-Salary Remaining :	$4,900,000
Zach Hyman	$4,500,000 (1)
-Salary Remaining :	$4,500,000
Evander Kane	$4,500,000 (1)
-Salary Remaining :	$4,500,000
Connor Brown	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Ryan Graves	$4,000,000 (4)
-Salary Remaining :	$4,000,000
Jonas Brodin	$3,900,000 (2)
-Salary Remaining :	$3,900,000
Boone Jenner	$3,500,000 (2)
-Salary Remaining :	$3,500,000
Mats Zuccarello	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Brandon Tanev	$2,800,000 (1)
-Salary Remaining :	$2,800,000
Brock Nelson	$2,800,000 (2)
-Salary Remaining :	$2,800,000
Cam Talbot	$1,700,000 (1)
-Salary Remaining :	$1,700,000
Dylan Gambrell	$700,000 (1)
-Salary Remaining :	$700,000
Sam Gagner	$0 (0)
Steven Stamkos	$0 (0)
Ryan Pulock	$0 (0)
Total Pro Players	19
Salary Commitment
Year 23 : $62,600,000
Year 24 : $40,000,000
Year 25 : $20,200,000
Year 26 : $9,500,000
Salary Average Commitment
Year 23 : $62,600,000
Year 24 : $40,000,000
Year 25 : $20,200,000
Year 26 : $9,500,000
Salary Cap with 1 Way Contract
Year 23 : $62,600,000
Year 24 : $40,000,000
Year 25 : $20,200,000
Year 26 : $9,500,000

Farm Players Salaries
Gustav Olofsson	$90,000 (2)
Salary Remaining :	$90,000
Vinni Lettieri	$90,000 (2)
Salary Remaining :	$90,000
Mark Friedman	$90,000 (1)
Salary Remaining :	$90,000
Alexey Toropchenko	$70,000 (1)
Salary Remaining :	$70,000
Karl Henriksson	$10,000 (9)
Salary Remaining :	$10,000
William Dufour	$10,000 (9)
Salary Remaining :	$10,000
Xavier Simoneau	$10,000 (9)
Salary Remaining :	$10,000
Patrick Kudla	$10,000 (10)
Salary Remaining :	$10,000
Ben McCartney	$10,000 (8)
Salary Remaining :	$10,000
Jonathan Gruden	$10,000 (8)
Salary Remaining :	$10,000
Andrew Nielsen	$10,000 (4)
Salary Remaining :	$10,000
Hugo Alnefelt	$10,000 (8)
Salary Remaining :	$10,000
Jake Massie	$10,000 (7)
Salary Remaining :	$10,000
Kirill Tyutyayev	$10,000 (8)
Salary Remaining :	$10,000
Brandon Kruse	$10,000 (9)
Salary Remaining :	$10,000
Michael Karow	$10,000 (9)
Salary Remaining :	$10,000
Lukas Parik	$10,000 (7)
Salary Remaining :	$10,000
Carson Meyer	$0 (0)
Salary Remaining :	$0
Alex Lyon	$0 (0)
Salary Remaining :	$0
Filip Gustavsson	$0 (0)
Salary Remaining :	$0
Total Farm Players	20
Salary Commitment
Year 23 : $470,000
Year 24 : $310,000
Year 25 : $130,000
Year 26 : $130,000
Salary Average Commitment
Year 23 : $470,000
Year 24 : $310,000
Year 25 : $130,000
Year 26 : $130,000

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	8000 - $100 - 0 - 0,00%
Level 2:	4000 - $60 - 0 - 0,00%
Level 3:	5000 - $40 - 0 - 0,00%
Level 4:	2000 - $30 - 0 - 0,00%
Luxury :	1000 - $200 - 0 - 0,00%
Total Capacity :	20000
Team Popularity :	107,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$54,900,000
Farm Players Total Salaries	$1,400,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $70,000,000	$0
Estimate Over Minimum Salary Cap of $40,000,000	$0
Current Bank Account	$19,444,920
Projected Bank Account	$19,444,920

Pro Players Salaries
Jack Eichel	$6,900,000 (1)
-Salary Remaining :	$6,900,000
Dylan Larkin	$6,000,000 (1)
-Salary Remaining :	$6,000,000
Chandler Stephenson	$5,100,000 (3)
-Salary Remaining :	$5,100,000
Travis Konecny	$4,600,000 (1)
-Salary Remaining :	$4,600,000
Miro Heiskanen	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Jordan Greenway	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Ben Chiarot	$3,600,000 (2)
-Salary Remaining :	$3,600,000
Hampus Lindholm	$3,500,000 (2)
-Salary Remaining :	$3,500,000
Rasmus Ristolainen	$3,500,000 (3)
-Salary Remaining :	$3,500,000
Tristan Jarry	$3,300,000 (3)
-Salary Remaining :	$3,300,000
Yakov Trenin	$2,700,000 (2)
-Salary Remaining :	$2,700,000
Sean Kuraly	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Rasmus Asplund	$1,300,000 (1)
-Salary Remaining :	$1,300,000
Nick Seeler (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,200,000
Sam Montembeault	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Jimmy Vesey	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Malcolm Subban	$900,000 (1)
-Salary Remaining :	$900,000
Cole McWard	$700,000 (2)
-Salary Remaining :	$700,000
J.T. Compher	$0 (0)
Trevor Moore	$0 (0)
Saku Maenalanen	$0 (0)
Denis Malgin	$0 (0)
Luke Schenn (1 Way Contract)	$0 (0)
Total Pro Players	23
Salary Commitment
Year 23 : $54,900,000
Year 24 : $30,400,000
Year 25 : $11,900,000
Year 26 : $0
Salary Average Commitment
Year 23 : $54,900,000
Year 24 : $30,400,000
Year 25 : $11,900,000
Year 26 : $0
Salary Cap with 1 Way Contract
Year 23 : $53,700,000
Year 24 : $30,400,000
Year 25 : $11,900,000
Year 26 : $0

Farm Players Salaries
Cole Sillinger	$140,000 (2)
Salary Remaining :	$140,000
Cam York	$120,000 (2)
Salary Remaining :	$120,000
Chris Wideman	$110,000 (1)
Salary Remaining :	$110,000
Akito Hirose	$100,000 (1)
Salary Remaining :	$100,000
Michal Kempny	$100,000 (1)
Salary Remaining :	$100,000
Zack MacEwen	$90,000 (1)
Salary Remaining :	$90,000
Bobby Brink	$90,000 (2)
Salary Remaining :	$90,000
Gabriel Carlsson	$90,000 (2)
Salary Remaining :	$90,000
Jakub Lauko	$90,000 (2)
Salary Remaining :	$90,000
Tyler Benson	$70,000 (2)
Salary Remaining :	$70,000
Paul Cotter	$70,000 (1)
Salary Remaining :	$70,000
T.J. Tynan	$70,000 (1)
Salary Remaining :	$70,000
Justus Annunen	$60,000 (1)
Salary Remaining :	$60,000
Bokondji Imama	$60,000 (1)
Salary Remaining :	$60,000
Justin Bailey	$60,000 (2)
Salary Remaining :	$60,000
Jake Ryczek	$10,000 (8)
Salary Remaining :	$10,000
Joshua Roy	$10,000 (9)
Salary Remaining :	$10,000
Corson Ceulemans	$10,000 (10)
Salary Remaining :	$10,000
Brandon Coe	$10,000 (10)
Salary Remaining :	$10,000
Cameron Hillis	$10,000 (9)
Salary Remaining :	$10,000
Louie Belpedio	$10,000 (5)
Salary Remaining :	$10,000
Brendan Brisson	$10,000 (9)
Salary Remaining :	$10,000
Ryder Korczak	$10,000 (10)
Salary Remaining :	$10,000
Jalen Chatfield	$0 (0)
Salary Remaining :	$0
Anthony Richard	$0 (0)
Salary Remaining :	$0
Xavier Ouellet	$0 (0)
Salary Remaining :	$0
Dylan Guenther	$0 (0)
Salary Remaining :	$0
Andrei Kuzmenko	$0 (0)
Salary Remaining :	$0
Givani Smith	$0 (0)
Salary Remaining :	$0
Total Farm Players	29
Salary Commitment
Year 23 : $1,400,000
Year 24 : $740,000
Year 25 : $80,000
Year 26 : $80,000
Salary Average Commitment
Year 23 : $1,400,000
Year 24 : $740,000
Year 25 : $80,000
Year 26 : $80,000

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	8000 - $110 - 0 - 0,00%
Level 2:	4000 - $65 - 0 - 0,00%
Level 3:	5000 - $45 - 0 - 0,00%
Level 4:	2000 - $35 - 0 - 0,00%
Luxury :	1000 - $220 - 0 - 0,00%
Total Capacity :	20000
Team Popularity :	134,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$41,200,000
Farm Players Total Salaries	$1,050,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$3,700,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $70,000,000	$0
Estimate Over Minimum Salary Cap of $40,000,000	$0
Current Bank Account	$20,686,473
Projected Bank Account	$20,686,473

Pro Players Salaries
Dougie Hamilton	$5,900,000 (2)
-Salary Remaining :	$5,900,000
Drake Batherson	$4,400,000 (1)
-Salary Remaining :	$4,400,000
Mikael Granlund	$4,400,000 (2)
-Salary Remaining :	$4,400,000
Sam Bennett	$4,400,000 (1)
-Salary Remaining :	$4,400,000
Taylor Hall	$3,800,000 (1)
-Salary Remaining :	$3,800,000
Scott Mayfield	$3,400,000 (1)
-Salary Remaining :	$3,400,000
Tyler Johnson	$2,900,000 (1)
-Salary Remaining :	$2,900,000
Chris Driedger	$2,800,000 (3)
-Salary Remaining :	$2,800,000
Teddy Blueger	$2,700,000 (2)
-Salary Remaining :	$2,700,000
Alexander Barabanov	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Nick Bonino	$2,200,000 (2)
-Salary Remaining :	$2,200,000
Matt Nieto	$1,800,000 (1)
-Salary Remaining :	$1,800,000
Jeff Skinner	$0 (0)
Riley Stillman	$0 (0)
Ryan McLeod	$0 (0)
Kyle Burroughs	$0 (0)
Ian Cole	$0 (0)
T.J. Brodie	$0 (0)
Total Pro Players	18
Salary Commitment
Year 23 : $41,200,000
Year 24 : $20,500,000
Year 25 : $2,800,000
Year 26 : $0
Salary Average Commitment
Year 23 : $41,200,000
Year 24 : $20,500,000
Year 25 : $2,800,000
Year 26 : $0
Salary Cap with 1 Way Contract
Year 23 : $41,200,000
Year 24 : $20,500,000
Year 25 : $2,800,000
Year 26 : $0

Farm Players Salaries
Leevi Merilainen	$100,000 (3)
Salary Remaining :	$100,000
Nico Daws	$100,000 (2)
Salary Remaining :	$100,000
Sammy Walker	$100,000 (1)
Salary Remaining :	$100,000
Joey Anderson	$100,000 (1)
Salary Remaining :	$100,000
Benoit-Olivier Groulx	$100,000 (1)
Salary Remaining :	$100,000
Pavol Regenda	$90,000 (2)
Salary Remaining :	$90,000
William Lagesson	$90,000 (1)
Salary Remaining :	$90,000
Nikita Nesterenko	$90,000 (2)
Salary Remaining :	$90,000
William Lockwood	$80,000 (2)
Salary Remaining :	$80,000
Jack Dougherty	$10,000 (5)
Salary Remaining :	$10,000
Garrett Pilon	$10,000 (6)
Salary Remaining :	$10,000
Tyson Kozak	$10,000 (9)
Salary Remaining :	$10,000
Drake Rymsha	$10,000 (6)
Salary Remaining :	$10,000
Brett Berard	$10,000 (10)
Salary Remaining :	$10,000
David Goyette	$10,000 (10)
Salary Remaining :	$10,000
Cole Cassels	$10,000 (7)
Salary Remaining :	$10,000
Ryker Evans	$10,000 (9)
Salary Remaining :	$10,000
Josh Jacobs	$10,000 (4)
Salary Remaining :	$10,000
Jake Kupsky	$10,000 (10)
Salary Remaining :	$10,000
Blake Hillman	$10,000 (5)
Salary Remaining :	$10,000
Philippe Daoust	$10,000 (8)
Salary Remaining :	$10,000
Reece Newkirk	$10,000 (8)
Salary Remaining :	$10,000
Sam Houde	$10,000 (8)
Salary Remaining :	$10,000
Drew Helleson	$10,000 (9)
Salary Remaining :	$10,000
John Beecher	$10,000 (9)
Salary Remaining :	$10,000
Kim Nousiainen	$10,000 (9)
Salary Remaining :	$10,000
Evan Cormier	$10,000 (6)
Salary Remaining :	$10,000
Brent Moran	$10,000 (10)
Salary Remaining :	$10,000
Francois Brassard	$10,000 (8)
Salary Remaining :	$10,000
Simon Benoit	$0 (0)
Salary Remaining :	$0
Kiefer Sherwood	$0 (0)
Salary Remaining :	$0
Total Farm Players	31
Salary Commitment
Year 23 : $1,050,000
Year 24 : $660,000
Year 25 : $300,000
Year 26 : $200,000
Salary Average Commitment
Year 23 : $960,000
Year 24 : $660,000
Year 25 : $300,000
Year 26 : $200,000

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	8000 - $100 - 0 - 0,00%
Level 2:	4000 - $60 - 0 - 0,00%
Level 3:	5000 - $40 - 0 - 0,00%
Level 4:	2000 - $30 - 0 - 0,00%
Luxury :	1000 - $200 - 0 - 0,00%
Total Capacity :	20000
Team Popularity :	110,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$44,900,000
Farm Players Total Salaries	$420,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $70,000,000	$0
Estimate Over Minimum Salary Cap of $40,000,000	$0
Current Bank Account	$4,542,130
Projected Bank Account	$4,542,130

Pro Players Salaries
David Pastrnak	$6,200,000 (1)
-Salary Remaining :	$6,200,000
Victor Olofsson	$4,500,000 (2)
-Salary Remaining :	$4,500,000
Ryan Nugent-Hopkins	$4,500,000 (4)
-Salary Remaining :	$4,500,000
Brett Pesce	$4,300,000 (3)
-Salary Remaining :	$4,300,000
Esa Lindell	$4,100,000 (2)
-Salary Remaining :	$4,100,000
Evgenii Dadonov	$3,500,000 (2)
-Salary Remaining :	$3,500,000
Zach Parise	$3,500,000 (2)
-Salary Remaining :	$3,500,000
David Rittich	$2,800,000 (2)
-Salary Remaining :	$2,800,000
Craig Smith	$2,800,000 (1)
-Salary Remaining :	$2,800,000
Jonathan Quick	$2,700,000 (2)
-Salary Remaining :	$2,700,000
Warren Foegele	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Jack Johnson	$1,700,000 (1)
-Salary Remaining :	$1,700,000
Marc-Edouard Vlasic	$1,100,000 (2)
-Salary Remaining :	$1,100,000
Ryan Lomberg	$700,000 (3)
-Salary Remaining :	$700,000
Jonas Siegenthaler	$0 (0)
Erik Haula	$0 (0)
Artturi Lehkonen	$0 (0)
Yegor Sharangovich	$0 (0)
Martin Fehervary	$0 (0)
Nicolas Meloche (1 Way Contract)	$0 (0)
Aleksander Barkov	$0 (0)
Total Pro Players	21
Salary Commitment
Year 23 : $44,900,000
Year 24 : $31,700,000
Year 25 : $9,500,000
Year 26 : $4,500,000
Salary Average Commitment
Year 23 : $44,900,000
Year 24 : $31,700,000
Year 25 : $9,500,000
Year 26 : $4,500,000
Salary Cap with 1 Way Contract
Year 23 : $44,900,000
Year 24 : $31,700,000
Year 25 : $9,500,000
Year 26 : $4,500,000

Farm Players Salaries
Walker Duehr	$90,000 (1)
Salary Remaining :	$90,000
Egor Sokolov	$80,000 (1)
Salary Remaining :	$80,000
David Gustafsson	$80,000 (1)
Salary Remaining :	$80,000
Cal O'Reilly	$60,000 (1)
Salary Remaining :	$60,000
Calle Clang	$10,000 (10)
Salary Remaining :	$10,000
Adam Edstrom	$10,000 (10)
Salary Remaining :	$10,000
Jaydon Dureau	$10,000 (8)
Salary Remaining :	$10,000
Arnaud Durandeau	$10,000 (7)
Salary Remaining :	$10,000
Cole Fonstad	$10,000 (8)
Salary Remaining :	$10,000
Matthew Wedman	$10,000 (7)
Salary Remaining :	$10,000
Luke Prokop	$10,000 (9)
Salary Remaining :	$10,000
Wyatte Wylie	$10,000 (7)
Salary Remaining :	$10,000
Kale Kessy	$10,000 (10)
Salary Remaining :	$10,000
Kyle Olson	$10,000 (8)
Salary Remaining :	$10,000
Justin Vaive	$10,000 (9)
Salary Remaining :	$10,000
Connor Mackey	$0 (0)
Salary Remaining :	$0
Dennis Cholowski	$0 (0)
Salary Remaining :	$0
Total Farm Players	17
Salary Commitment
Year 23 : $420,000
Year 24 : $110,000
Year 25 : $110,000
Year 26 : $110,000
Salary Average Commitment
Year 23 : $420,000
Year 24 : $110,000
Year 25 : $110,000
Year 26 : $110,000

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	8000 - $100 - 0 - 0,00%
Level 2:	4000 - $60 - 0 - 0,00%
Level 3:	5000 - $40 - 0 - 0,00%
Level 4:	2000 - $30 - 0 - 0,00%
Luxury :	1000 - $200 - 0 - 0,00%
Total Capacity :	20000
Team Popularity :	125,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$47,300,000
Farm Players Total Salaries	$1,450,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$735,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $70,000,000	$0
Estimate Over Minimum Salary Cap of $40,000,000	$0
Current Bank Account	$16,554,908
Projected Bank Account	$16,554,908

Pro Players Salaries
Nico Hischier	$6,600,000 (2)
-Salary Remaining :	$6,600,000
Chris Tanev	$5,000,000 (2)
-Salary Remaining :	$5,000,000
Yanni Gourde	$4,500,000 (2)
-Salary Remaining :	$4,500,000
Scott Laughton	$3,800,000 (3)
-Salary Remaining :	$3,800,000
Anthony Mantha	$3,700,000 (3)
-Salary Remaining :	$3,700,000
Jamie Oleksiak	$3,400,000 (1)
-Salary Remaining :	$3,400,000
Zach Whitecloud	$3,200,000 (2)
-Salary Remaining :	$3,200,000
Josh Archibald	$2,600,000 (1)
-Salary Remaining :	$2,600,000
Joel Armia	$2,600,000 (1)
-Salary Remaining :	$2,600,000
Jake Allen	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Frank Vatrano	$2,400,000 (2)
-Salary Remaining :	$2,400,000
Nate Schmidt	$2,100,000 (2)
-Salary Remaining :	$2,100,000
Isac Lundestrom	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Filip Zadina	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Robert Hagg	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Zack Kassian	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Jason Robertson	$0 (0)
Jacob Markstrom	$0 (0)
Anders Lee	$0 (0)
Brendan Smith	$0 (0)
Trevor van Riemsdyk	$0 (0)
Marc Staal	$0 (0)
Total Pro Players	22
Salary Commitment
Year 23 : $47,300,000
Year 24 : $34,800,000
Year 25 : $7,500,000
Year 26 : $0
Salary Average Commitment
Year 23 : $47,300,000
Year 24 : $34,800,000
Year 25 : $7,500,000
Year 26 : $0
Salary Cap with 1 Way Contract
Year 23 : $47,300,000
Year 24 : $34,800,000
Year 25 : $7,500,000
Year 26 : $0

Farm Players Salaries
Philip Tomasino	$140,000 (2)
Salary Remaining :	$140,000
Kyle Clifford	$120,000 (1)
Salary Remaining :	$120,000
Pheonix Copley	$120,000 (1)
Salary Remaining :	$120,000
Seth Griffith	$120,000 (1)
Salary Remaining :	$120,000
Jason Garrison	$120,000 (1)
Salary Remaining :	$120,000
Josiah Slavin	$100,000 (1)
Salary Remaining :	$100,000
Mason Shaw	$100,000 (1)
Salary Remaining :	$100,000
Jake Leschyshyn	$100,000 (1)
Salary Remaining :	$100,000
Jacob Bernard-Docker	$100,000 (1)
Salary Remaining :	$100,000
Jakub Zboril	$90,000 (1)
Salary Remaining :	$90,000
Samuel Ersson	$90,000 (2)
Salary Remaining :	$90,000
Scott Reedy	$90,000 (1)
Salary Remaining :	$90,000
Daniil Miromanov	$90,000 (1)
Salary Remaining :	$90,000
Jakub Skarek	$10,000 (7)
Salary Remaining :	$10,000
Jared McIsaac	$10,000 (8)
Salary Remaining :	$10,000
Cole Reinhardt	$10,000 (9)
Salary Remaining :	$10,000
Justin Taylor	$10,000 (4)
Salary Remaining :	$10,000
Filip Hallander	$10,000 (9)
Salary Remaining :	$10,000
Dalton Smith	$10,000 (9)
Salary Remaining :	$10,000
Jett Woo	$10,000 (8)
Salary Remaining :	$10,000
Jack Quinn	$0 (0)
Salary Remaining :	$0
Brayden Pachal	$0 (0)
Salary Remaining :	$0
Tim Schaller	$0 (0)
Salary Remaining :	$0
Total Farm Players	23
Salary Commitment
Year 23 : $1,450,000
Year 24 : $300,000
Year 25 : $70,000
Year 26 : $70,000
Salary Average Commitment
Year 23 : $1,450,000
Year 24 : $300,000
Year 25 : $70,000
Year 26 : $70,000

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	8000 - $100 - 0 - 0,00%
Level 2:	4000 - $60 - 0 - 0,00%
Level 3:	5000 - $40 - 0 - 0,00%
Level 4:	2000 - $30 - 0 - 0,00%
Luxury :	1000 - $205 - 0 - 0,00%
Total Capacity :	20000
Team Popularity :	115,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$43,300,000
Farm Players Total Salaries	$1,220,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $70,000,000	$0
Estimate Over Minimum Salary Cap of $40,000,000	$0
Current Bank Account	$33,767,637
Projected Bank Account	$33,767,637

Pro Players Salaries
Roman Josi	$6,900,000 (5)
-Salary Remaining :	$6,900,000
Anze Kopitar	$6,700,000 (2)
-Salary Remaining :	$6,700,000
Tom Wilson	$4,600,000 (1)
-Salary Remaining :	$4,600,000
Alex Iafallo	$3,300,000 (2)
-Salary Remaining :	$3,300,000
Ville Husso	$2,800,000 (3)
-Salary Remaining :	$2,800,000
Derek Grant	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Andreas Athanasiou	$2,300,000 (2)
-Salary Remaining :	$2,300,000
Marco Scandella	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Sean Walker	$2,000,000 (3)
-Salary Remaining :	$2,000,000
Pierre-Edouard Bellemare	$1,900,000 (2)
-Salary Remaining :	$1,900,000
J.J. Moser	$1,400,000 (1)
-Salary Remaining :	$1,400,000
Karson Kuhlman	$1,200,000 (2)
-Salary Remaining :	$1,200,000
Eric Comrie (1 Way Contract)	$1,200,000 (2)
-Salary Remaining :	$1,200,000
Kurtis MacDermid (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,200,000
Pat Maroon	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Carl Grundstrom (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,200,000
Kevin Bahl	$900,000 (1)
-Salary Remaining :	$900,000
Trent Frederic	$0 (0)
Mikko Rantanen	$0 (0)
Maxim Mamin	$0 (0)
Tyler Pitlick	$0 (0)
Mikey Anderson	$0 (0)
Filip Hronek	$0 (0)
Blake Lizotte	$0 (0)
Pavel Buchnevich	$0 (0)
Lias Andersson	$0 (0)
Total Pro Players	26
Salary Commitment
Year 23 : $43,300,000
Year 24 : $30,300,000
Year 25 : $11,700,000
Year 26 : $6,900,000
Salary Average Commitment
Year 23 : $43,300,000
Year 24 : $30,300,000
Year 25 : $11,700,000
Year 26 : $6,900,000
Salary Cap with 1 Way Contract
Year 23 : $40,900,000
Year 24 : $30,300,000
Year 25 : $11,700,000
Year 26 : $6,900,000

Farm Players Salaries
Luke Evangelista	$120,000 (3)
Salary Remaining :	$120,000
Carter Hutton	$120,000 (1)
Salary Remaining :	$120,000
Mads Sogaard	$100,000 (2)
Salary Remaining :	$100,000
Victor Soderstrom	$100,000 (2)
Salary Remaining :	$100,000
Gregory Hofmann	$90,000 (1)
Salary Remaining :	$90,000
Martin Kaut	$90,000 (2)
Salary Remaining :	$90,000
Tim Berni	$90,000 (2)
Salary Remaining :	$90,000
Sheldon Rempal	$80,000 (2)
Salary Remaining :	$80,000
Austin Strand	$80,000 (2)
Salary Remaining :	$80,000
Parker Wotherspoon	$80,000 (2)
Salary Remaining :	$80,000
Henry Thrun	$80,000 (2)
Salary Remaining :	$80,000
J.C. Beaudin	$60,000 (1)
Salary Remaining :	$60,000
Kevin Mandolese	$60,000 (2)
Salary Remaining :	$60,000
Brandon Crawley	$10,000 (5)
Salary Remaining :	$10,000
Will Cuylle	$10,000 (8)
Salary Remaining :	$10,000
Connor Zary	$10,000 (8)
Salary Remaining :	$10,000
Zac Leslie	$10,000 (4)
Salary Remaining :	$10,000
Nick Henry	$10,000 (6)
Salary Remaining :	$10,000
Avery Peterson	$10,000 (6)
Salary Remaining :	$10,000
Roman Durny	$10,000 (5)
Salary Remaining :	$10,000
Adam Clendening	$0 (0)
Salary Remaining :	$0
Matt Luff	$0 (0)
Salary Remaining :	$0
Gabriel Dumont	$0 (0)
Salary Remaining :	$0
Total Farm Players	23
Salary Commitment
Year 23 : $1,220,000
Year 24 : $950,000
Year 25 : $190,000
Year 26 : $70,000
Salary Average Commitment
Year 23 : $1,220,000
Year 24 : $950,000
Year 25 : $190,000
Year 26 : $70,000

Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	8000 - $100 - 0 - 0,00%
Level 2:	4000 - $60 - 0 - 0,00%
Level 3:	5000 - $40 - 0 - 0,00%
Level 4:	2000 - $30 - 0 - 0,00%
Luxury :	1000 - $200 - 0 - 0,00%
Total Capacity :	20000
Team Popularity :	104,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$42,400,000
Farm Players Total Salaries	$1,010,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$4,700,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $70,000,000	$0
Estimate Over Minimum Salary Cap of $40,000,000	$0
Current Bank Account	$41,401,740
Projected Bank Account	$41,401,740

Pro Players Salaries
Connor Murphy	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Ondrej Palat	$3,800,000 (1)
-Salary Remaining :	$3,800,000
Tyler Myers	$3,600,000 (2)
-Salary Remaining :	$3,600,000
Denis Gurianov	$3,400,000 (1)
-Salary Remaining :	$3,400,000
Connor Clifton	$2,900,000 (2)
-Salary Remaining :	$2,900,000
Pius Suter	$2,700,000 (1)
-Salary Remaining :	$2,700,000
Rudolfs Balcers	$2,700,000 (2)
-Salary Remaining :	$2,700,000
Dante Fabbro	$2,600,000 (1)
-Salary Remaining :	$2,600,000
Jakub Vrana	$2,100,000 (1)
-Salary Remaining :	$2,100,000
Nick Ritchie	$1,900,000 (1)
-Salary Remaining :	$1,900,000
Mason Appleton	$1,900,000 (1)
-Salary Remaining :	$1,900,000
Anthony Stolarz	$1,800,000 (3)
-Salary Remaining :	$1,800,000
Haydn Fleury	$1,700,000 (1)
-Salary Remaining :	$1,700,000
Ondrej Kase	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Sebastian Aho 2	$1,400,000 (1)
-Salary Remaining :	$1,400,000
Danton Heinen	$1,300,000 (3)
-Salary Remaining :	$1,300,000
Zach Sanford	$1,200,000 (2)
-Salary Remaining :	$1,200,000
Alex Galchenyuk	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Rocco Grimaldi	$900,000 (1)
-Salary Remaining :	$900,000
Jacob Larsson (1 Way Contract)	$0 (0)
Nathan Bastian (1 Way Contract)	$0 (0)
Nico Sturm	$0 (0)
Jeremy Lauzon	$0 (0)
Total Pro Players	23
Salary Commitment
Year 23 : $42,400,000
Year 24 : $17,500,000
Year 25 : $3,100,000
Year 26 : $0
Salary Average Commitment
Year 23 : $42,400,000
Year 24 : $17,500,000
Year 25 : $3,100,000
Year 26 : $0
Salary Cap with 1 Way Contract
Year 23 : $42,400,000
Year 24 : $17,500,000
Year 25 : $3,100,000
Year 26 : $0

Farm Players Salaries
Matty Beniers	$140,000 (2)
Salary Remaining :	$140,000
Anton Khudobin	$120,000 (1)
Salary Remaining :	$120,000
Dylan Coghlan	$100,000 (1)
Salary Remaining :	$100,000
Tye Kartye	$100,000 (2)
Salary Remaining :	$100,000
Cale Fleury	$90,000 (1)
Salary Remaining :	$90,000
Garrett Wilson	$60,000 (1)
Salary Remaining :	$60,000
Pierre-Luc Letourneau-Leblond	$60,000 (1)
Salary Remaining :	$60,000
Tanner Fritz	$60,000 (1)
Salary Remaining :	$60,000
T.J. Hensick	$60,000 (1)
Salary Remaining :	$60,000
Nick Lappin	$50,000 (1)
Salary Remaining :	$50,000
Steve Oleksy	$50,000 (1)
Salary Remaining :	$50,000
Christopher Brown	$10,000 (10)
Salary Remaining :	$10,000
Zachary Bouthillier	$10,000 (9)
Salary Remaining :	$10,000
Liam Coughlin	$10,000 (10)
Salary Remaining :	$10,000
Michael Pelech	$10,000 (12)
Salary Remaining :	$10,000
Aku Koskenvuo	$10,000 (9)
Salary Remaining :	$10,000
Oskari Laaksonen	$10,000 (7)
Salary Remaining :	$10,000
Frederic Allard	$10,000 (4)
Salary Remaining :	$10,000
Carter Mazur	$10,000 (10)
Salary Remaining :	$10,000
Simon Nemec	$10,000 (9)
Salary Remaining :	$10,000
Samuel Knazko	$10,000 (9)
Salary Remaining :	$10,000
Brett McKenzie	$10,000 (8)
Salary Remaining :	$10,000
Reid Dyck	$10,000 (9)
Salary Remaining :	$10,000
Curtis McKenzie	$0 (0)
Salary Remaining :	$0
Joseph LaBate	$0 (0)
Salary Remaining :	$0
Total Farm Players	25
Salary Commitment
Year 23 : $1,010,000
Year 24 : $360,000
Year 25 : $120,000
Year 26 : $120,000
Salary Average Commitment
Year 23 : $1,010,000
Year 24 : $360,000
Year 25 : $120,000
Year 26 : $120,000

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Place
Level 1:	8000 - $100 - 0 - 0,00%
Level 2:	4000 - $60 - 0 - 0,00%
Level 3:	5000 - $40 - 0 - 0,00%
Level 4:	2000 - $30 - 0 - 0,00%
Luxury :	1000 - $200 - 0 - 0,00%
Total Capacity :	20000
Team Popularity :	99,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$37,100,000
Farm Players Total Salaries	$1,270,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$4,500,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $70,000,000	$0
Estimate Over Minimum Salary Cap of $40,000,000	$0
Current Bank Account	$15,584,445
Projected Bank Account	$15,584,445

Pro Players Salaries
Quinn Hughes	$4,700,000 (4)
-Salary Remaining :	$4,700,000
Jakob Chychrun	$4,300,000 (2)
-Salary Remaining :	$4,300,000
Samuel Girard	$4,000,000 (2)
-Salary Remaining :	$4,000,000
James Reimer	$3,700,000 (1)
-Salary Remaining :	$3,700,000
Carson Soucy	$2,800,000 (2)
-Salary Remaining :	$2,800,000
Conor Sheary	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Jake Evans	$2,200,000 (1)
-Salary Remaining :	$2,200,000
Nicolas Roy	$2,100,000 (1)
-Salary Remaining :	$2,100,000
Owen Tippett	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Trevor Zegras	$1,400,000 (1)
-Salary Remaining :	$1,400,000
Jake Bean	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Ronnie Attard	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Max Comtois	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Slater Koekkoek	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Cole Caufield	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Philipp Kurashev	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Alex Vlasic	$900,000 (2)
-Salary Remaining :	$900,000
Jayce Hawryluk	$500,000 (1)
-Salary Remaining :	$500,000
Jake Oettinger	$0 (0)
Dillon Dube	$0 (0)
Milan Lucic	$0 (0)
Jason Demers	$0 (0)
Philippe Myers	$0 (0)
Eeli Tolvanen (1 Way Contract)	$0 (0)
Blake Wheeler	$0 (0)
Total Pro Players	25
Salary Commitment
Year 23 : $37,100,000
Year 24 : $19,200,000
Year 25 : $4,700,000
Year 26 : $4,700,000
Salary Average Commitment
Year 23 : $37,100,000
Year 24 : $19,200,000
Year 25 : $4,700,000
Year 26 : $4,700,000
Salary Cap with 1 Way Contract
Year 23 : $37,100,000
Year 24 : $19,200,000
Year 25 : $4,700,000
Year 26 : $4,700,000

Farm Players Salaries
Ty Smith	$140,000 (1)
Salary Remaining :	$140,000
Jayson Megna	$120,000 (1)
Salary Remaining :	$120,000
Pontus Holmberg	$110,000 (1)
Salary Remaining :	$110,000
Dylan Holloway	$100,000 (2)
Salary Remaining :	$100,000
Dylan Samberg	$100,000 (1)
Salary Remaining :	$100,000
James Hamblin	$100,000 (1)
Salary Remaining :	$100,000
Marco Rossi	$90,000 (2)
Salary Remaining :	$90,000
Jake Neighbours	$80,000 (2)
Salary Remaining :	$80,000
Joseph Gambardella	$80,000 (1)
Salary Remaining :	$80,000
Nicholas Robertson	$80,000 (1)
Salary Remaining :	$80,000
Roland McKeown	$70,000 (1)
Salary Remaining :	$70,000
David Drake	$10,000 (10)
Salary Remaining :	$10,000
Devante Stephens	$10,000 (4)
Salary Remaining :	$10,000
Dmitri Semykin	$10,000 (7)
Salary Remaining :	$10,000
Adam Wilsby	$10,000 (10)
Salary Remaining :	$10,000
Bode Wilde	$10,000 (10)
Salary Remaining :	$10,000
Josiah Didier	$10,000 (3)
Salary Remaining :	$10,000
David Farrance	$10,000 (8)
Salary Remaining :	$10,000
Cameron Crotty	$10,000 (8)
Salary Remaining :	$10,000
Joel Blomqvist	$10,000 (9)
Salary Remaining :	$10,000
Jayden Struble	$10,000 (10)
Salary Remaining :	$10,000
Jan Mysak	$10,000 (8)
Salary Remaining :	$10,000
Jeremie Poirier	$10,000 (10)
Salary Remaining :	$10,000
Daniil Chechelev	$10,000 (9)
Salary Remaining :	$10,000
Raphael Lavoie	$10,000 (8)
Salary Remaining :	$10,000
Alex Beaucage	$10,000 (9)
Salary Remaining :	$10,000
Lukas Rousek	$10,000 (9)
Salary Remaining :	$10,000
Jake Wise	$10,000 (10)
Salary Remaining :	$10,000
Matt Villalta	$10,000 (4)
Salary Remaining :	$10,000
Arvid Holm	$10,000 (9)
Salary Remaining :	$10,000
Artem Grushnikov	$10,000 (10)
Salary Remaining :	$10,000
Danny O'Regan	$0 (0)
Salary Remaining :	$0
Total Farm Players	32
Salary Commitment
Year 23 : $1,270,000
Year 24 : $470,000
Year 25 : $200,000
Year 26 : $190,000
Salary Average Commitment
Year 23 : $1,260,000
Year 24 : $460,000
Year 25 : $190,000
Year 26 : $180,000

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	8000 - $101 - 0 - 0,00%
Level 2:	4000 - $61 - 0 - 0,00%
Level 3:	5000 - $40 - 0 - 0,00%
Level 4:	2000 - $30 - 0 - 0,00%
Luxury :	1000 - $200 - 0 - 0,00%
Total Capacity :	20000
Team Popularity :	121,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$53,900,000
Farm Players Total Salaries	$980,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $70,000,000	$0
Estimate Over Minimum Salary Cap of $40,000,000	$0
Current Bank Account	$14,249,184
Projected Bank Account	$14,249,184

Pro Players Salaries
Brayden Point	$6,700,000 (1)
-Salary Remaining :	$6,700,000
Devon Toews	$5,300,000 (3)
-Salary Remaining :	$5,300,000
Jamie Benn	$4,500,000 (2)
-Salary Remaining :	$4,500,000
Neal Pionk	$4,300,000 (3)
-Salary Remaining :	$4,300,000
Erik Cernak	$3,800,000 (1)
-Salary Remaining :	$3,800,000
Tyler Toffoli	$3,800,000 (2)
-Salary Remaining :	$3,800,000
Dmitry Orlov	$3,300,000 (1)
-Salary Remaining :	$3,300,000
Linus Ullmark	$3,200,000 (2)
-Salary Remaining :	$3,200,000
Vincent Trocheck	$3,200,000 (3)
-Salary Remaining :	$3,200,000
Dmitry Kulikov	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Mike Matheson	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Adam Henrique	$1,900,000 (2)
-Salary Remaining :	$1,900,000
Jaroslav Halak	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Cal Clutterbuck	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Seth Jarvis	$1,400,000 (2)
-Salary Remaining :	$1,400,000
Nikolai Knyzhov	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Dylan Cozens	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Adam Ruzicka	$900,000 (1)
-Salary Remaining :	$900,000
Matt Martin	$600,000 (2)
-Salary Remaining :	$600,000
Valeri Nichushkin	$0 (0)
Alex Goligoski	$0 (0)
Joe Pavelski	$0 (0)
Bo Horvat	$0 (0)
David Krejci	$0 (0)
Total Pro Players	24
Salary Commitment
Year 23 : $53,900,000
Year 24 : $34,200,000
Year 25 : $12,800,000
Year 26 : $0
Salary Average Commitment
Year 23 : $53,900,000
Year 24 : $34,200,000
Year 25 : $12,800,000
Year 26 : $0
Salary Cap with 1 Way Contract
Year 23 : $53,900,000
Year 24 : $34,200,000
Year 25 : $12,800,000
Year 26 : $0

Farm Players Salaries
Eric Staal	$120,000 (1)
Salary Remaining :	$120,000
Ridly Greig	$100,000 (3)
Salary Remaining :	$100,000
Jeffrey Viel	$80,000 (2)
Salary Remaining :	$80,000
Brett Murray	$80,000 (2)
Salary Remaining :	$80,000
Isaac Ratcliffe	$80,000 (1)
Salary Remaining :	$80,000
Nikita Okhotiuk	$80,000 (2)
Salary Remaining :	$80,000
Alexander True	$70,000 (2)
Salary Remaining :	$70,000
Jack LaFontaine	$70,000 (2)
Salary Remaining :	$70,000
Cole Guttman	$70,000 (1)
Salary Remaining :	$70,000
Kenneth Appleby	$60,000 (2)
Salary Remaining :	$60,000
Louis Crevier	$10,000 (10)
Salary Remaining :	$10,000
Ryan McGregor	$10,000 (8)
Salary Remaining :	$10,000
Jack Finley	$10,000 (9)
Salary Remaining :	$10,000
Jermaine Loewen	$10,000 (7)
Salary Remaining :	$10,000
John Ludvig	$10,000 (8)
Salary Remaining :	$10,000
Logan Hutsko	$10,000 (8)
Salary Remaining :	$10,000
Jakub Dobes	$10,000 (10)
Salary Remaining :	$10,000
Marco Kasper	$10,000 (10)
Salary Remaining :	$10,000
Clayton Phillips	$10,000 (9)
Salary Remaining :	$10,000
Greg Meireles	$10,000 (9)
Salary Remaining :	$10,000
Maxim Cajkovic	$10,000 (9)
Salary Remaining :	$10,000
Zachary Uens	$10,000 (9)
Salary Remaining :	$10,000
Matt Rempe	$10,000 (10)
Salary Remaining :	$10,000
Vincent Iorio	$10,000 (10)
Salary Remaining :	$10,000
Peter Thome	$10,000 (3)
Salary Remaining :	$10,000
Martin Ouellette	$10,000 (3)
Salary Remaining :	$10,000
Bogdan Trineyev	$10,000 (9)
Salary Remaining :	$10,000
Nick Cicek	$0 (0)
Salary Remaining :	$0
Vincent Desharnais	$0 (0)
Salary Remaining :	$0
Total Farm Players	29
Salary Commitment
Year 23 : $980,000
Year 24 : $710,000
Year 25 : $270,000
Year 26 : $150,000
Salary Average Commitment
Year 23 : $980,000
Year 24 : $710,000
Year 25 : $270,000
Year 26 : $150,000

Avalanche

Arena Capacity - Ticket Price Attendance - %
Arena Name	Ball Arena
Level 1:	8000 - $100 - 0 - 0,00%
Level 2:	4000 - $60 - 0 - 0,00%
Level 3:	5000 - $40 - 0 - 0,00%
Level 4:	2000 - $30 - 0 - 0,00%
Luxury :	1000 - $200 - 0 - 0,00%
Total Capacity :	20000
Team Popularity :	123,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$35,200,000
Farm Players Total Salaries	$1,330,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $70,000,000	$0
Estimate Over Minimum Salary Cap of $40,000,000	$0
Current Bank Account	$17,925,968
Projected Bank Account	$17,925,968

Pro Players Salaries
Alex DeBrincat	$7,000,000 (2)
-Salary Remaining :	$7,000,000
Drew Doughty	$5,200,000 (3)
-Salary Remaining :	$5,200,000
Pavel Zacha	$4,500,000 (2)
-Salary Remaining :	$4,500,000
Tyler Bertuzzi	$3,300,000 (3)
-Salary Remaining :	$3,300,000
Colton Sissons	$2,900,000 (2)
-Salary Remaining :	$2,900,000
Brandon Montour	$2,700,000 (2)
-Salary Remaining :	$2,700,000
Logan Couture	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Jani Hakanpaa	$2,100,000 (2)
-Salary Remaining :	$2,100,000
Logan O'Connor	$1,800,000 (1)
-Salary Remaining :	$1,800,000
Adam Larsson	$1,800,000 (1)
-Salary Remaining :	$1,800,000
Kevin Stenlund (1 Way Contract)	$900,000 (1)
-Salary Remaining :	$900,000
Nick Leddy	$500,000 (1)
-Salary Remaining :	$500,000
Logan Thompson	$0 (0)
Erik Gudbranson	$0 (0)
William Carrier (1 Way Contract)	$0 (0)
Timo Meier	$0 (0)
Kirby Dach	$0 (0)
Riley Sheahan	$0 (0)
Evgeni Malkin	$0 (0)
Josh Morrissey	$0 (0)
Lars Eller	$0 (0)
Ilya Sorokin	$0 (0)
Total Pro Players	22
Salary Commitment
Year 23 : $35,200,000
Year 24 : $30,200,000
Year 25 : $8,500,000
Year 26 : $0
Salary Average Commitment
Year 23 : $35,200,000
Year 24 : $30,200,000
Year 25 : $8,500,000
Year 26 : $0
Salary Cap with 1 Way Contract
Year 23 : $35,200,000
Year 24 : $30,200,000
Year 25 : $8,500,000
Year 26 : $0

Farm Players Salaries
Alec Regula	$140,000 (1)
Salary Remaining :	$140,000
Jordan Spence	$120,000 (2)
Salary Remaining :	$120,000
Beck Malenstyn	$110,000 (2)
Salary Remaining :	$110,000
Sheldon Dries	$100,000 (1)
Salary Remaining :	$100,000
Michael Kesselring	$100,000 (2)
Salary Remaining :	$100,000
Matt Kiersted	$90,000 (1)
Salary Remaining :	$90,000
Jeremy Davies	$80,000 (2)
Salary Remaining :	$80,000
Dan Renouf	$80,000 (1)
Salary Remaining :	$80,000
Ben Meyers	$70,000 (1)
Salary Remaining :	$70,000
MacKenzie Entwistle	$70,000 (1)
Salary Remaining :	$70,000
Jordan Harris	$70,000 (1)
Salary Remaining :	$70,000
Carsen Twarynski	$60,000 (1)
Salary Remaining :	$60,000
Joel Hofer	$60,000 (1)
Salary Remaining :	$60,000
Andreas Englund	$60,000 (1)
Salary Remaining :	$60,000
Mason Primeau	$10,000 (8)
Salary Remaining :	$10,000
Daemon Hunt	$10,000 (8)
Salary Remaining :	$10,000
Serron Noel	$10,000 (9)
Salary Remaining :	$10,000
Matthew Kessel	$10,000 (9)
Salary Remaining :	$10,000
Graham McPhee	$10,000 (9)
Salary Remaining :	$10,000
Kody Clark	$10,000 (7)
Salary Remaining :	$10,000
Cedric Pare	$10,000 (9)
Salary Remaining :	$10,000
Helge Grans	$10,000 (8)
Salary Remaining :	$10,000
Zachary Gallant	$10,000 (9)
Salary Remaining :	$10,000
Tyler Madden	$10,000 (8)
Salary Remaining :	$10,000
Damien Giroux	$10,000 (8)
Salary Remaining :	$10,000
David Hrenak	$10,000 (5)
Salary Remaining :	$10,000
Jaret Anderson-Dolan	$0 (0)
Salary Remaining :	$0
Jacob MacDonald	$0 (0)
Salary Remaining :	$0
Total Farm Players	28
Salary Commitment
Year 23 : $1,330,000
Year 24 : $530,000
Year 25 : $120,000
Year 26 : $120,000
Salary Average Commitment
Year 23 : $1,330,000
Year 24 : $530,000
Year 25 : $120,000
Year 26 : $120,000

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	8000 - $101 - 0 - 0,00%
Level 2:	4000 - $61 - 0 - 0,00%
Level 3:	5000 - $41 - 0 - 0,00%
Level 4:	2000 - $31 - 0 - 0,00%
Luxury :	1000 - $203 - 0 - 0,00%
Total Capacity :	20000
Team Popularity :	108,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$48,500,000
Farm Players Total Salaries	$1,490,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $70,000,000	$0
Estimate Over Minimum Salary Cap of $40,000,000	$0
Current Bank Account	$34,427,032
Projected Bank Account	$34,427,032

Pro Players Salaries
Nikita Kucherov	$11,000,000 (1)
-Salary Remaining :	$11,000,000
Ryan Strome	$5,500,000 (2)
-Salary Remaining :	$5,500,000
Jakub Voracek	$4,500,000 (1)
-Salary Remaining :	$4,500,000
Oliver Bjorkstrand	$4,100,000 (4)
-Salary Remaining :	$4,100,000
Kevin Labanc	$3,400,000 (1)
-Salary Remaining :	$3,400,000
Brady Skjei	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Moritz Seider	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Anton Lundell	$1,900,000 (2)
-Salary Remaining :	$1,900,000
Brett Kulak	$1,700,000 (1)
-Salary Remaining :	$1,700,000
Sean Durzi	$1,600,000 (1)
-Salary Remaining :	$1,600,000
Tim Stutzle	$1,400,000 (1)
-Salary Remaining :	$1,400,000
Kevin Lankinen	$1,300,000 (3)
-Salary Remaining :	$1,300,000
Logan Stanley	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Noah Cates	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Vitali Kravtsov	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Bowen Byram	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Reese Johnson	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Ryan Carpenter	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Matthew Highmore	$800,000 (2)
-Salary Remaining :	$800,000
Adrian Kempe	$0 (0)
Nick Schmaltz	$0 (0)
Brandon Hagel	$0 (0)
Frederik Andersen	$0 (0)
Total Pro Players	23
Salary Commitment
Year 23 : $48,500,000
Year 24 : $19,600,000
Year 25 : $5,400,000
Year 26 : $4,100,000
Salary Average Commitment
Year 23 : $48,500,000
Year 24 : $19,600,000
Year 25 : $5,400,000
Year 26 : $4,100,000
Salary Cap with 1 Way Contract
Year 23 : $48,500,000
Year 24 : $19,600,000
Year 25 : $5,400,000
Year 26 : $4,100,000

Farm Players Salaries
Connor Ingram	$110,000 (1)
Salary Remaining :	$110,000
Quinton Byfield	$100,000 (1)
Salary Remaining :	$100,000
Arvid Soderblom	$100,000 (1)
Salary Remaining :	$100,000
Alex Turcotte	$100,000 (2)
Salary Remaining :	$100,000
Ian Mitchell	$100,000 (1)
Salary Remaining :	$100,000
Matthew Knies	$100,000 (3)
Salary Remaining :	$100,000
Mike Hardman	$100,000 (2)
Salary Remaining :	$100,000
Ty Dellandrea	$90,000 (1)
Salary Remaining :	$90,000
Calen Addison	$90,000 (1)
Salary Remaining :	$90,000
Nikita Alexandrov	$90,000 (2)
Salary Remaining :	$90,000
Dennis Gilbert	$90,000 (1)
Salary Remaining :	$90,000
Filip Roos	$80,000 (1)
Salary Remaining :	$80,000
Jaxson Stauber	$80,000 (1)
Salary Remaining :	$80,000
Matej Blumel	$70,000 (2)
Salary Remaining :	$70,000
Michael Dipietro	$60,000 (1)
Salary Remaining :	$60,000
Alexandre Fortin	$50,000 (1)
Salary Remaining :	$50,000
Ozzy Wiesblatt	$10,000 (8)
Salary Remaining :	$10,000
Cameron Hughes	$10,000 (5)
Salary Remaining :	$10,000
Miles Gendron	$10,000 (6)
Salary Remaining :	$10,000
Brayden Tracey	$10,000 (8)
Salary Remaining :	$10,000
Chad Yetman	$10,000 (8)
Salary Remaining :	$10,000
Noel Hoefenmayer	$10,000 (8)
Salary Remaining :	$10,000
Mitchell Vande Sompel	$10,000 (7)
Salary Remaining :	$10,000
Jamie Devane	$10,000 (9)
Salary Remaining :	$10,000
Pierre-Olivier Joseph	$0 (0)
Salary Remaining :	$0
Fredrik Olofsson	$0 (0)
Salary Remaining :	$0
William Eklund	$0 (0)
Salary Remaining :	$0
Shane Wright	$0 (0)
Salary Remaining :	$0
Tanner Kero	$0 (0)
Salary Remaining :	$0
Yaroslav Askarov	$0 (0)
Salary Remaining :	$0
Total Farm Players	30
Salary Commitment
Year 23 : $1,490,000
Year 24 : $540,000
Year 25 : $180,000
Year 26 : $80,000
Salary Average Commitment
Year 23 : $1,490,000
Year 24 : $540,000
Year 25 : $180,000
Year 26 : $80,000

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Enterprise Center
Level 1:	8000 - $102 - 0 - 0,00%
Level 2:	4000 - $60 - 0 - 0,00%
Level 3:	5000 - $41 - 0 - 0,00%
Level 4:	2000 - $31 - 0 - 0,00%
Luxury :	1000 - $202 - 0 - 0,00%
Total Capacity :	20000
Team Popularity :	126,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$45,700,000
Farm Players Total Salaries	$1,070,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$805,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $70,000,000	$0
Estimate Over Minimum Salary Cap of $40,000,000	$0
Current Bank Account	$42,572,992
Projected Bank Account	$42,572,992

Pro Players Salaries
Auston Matthews	$8,000,000 (2)
-Salary Remaining :	$8,000,000
William Karlsson	$6,000,000 (2)
-Salary Remaining :	$6,000,000
Colton Parayko	$4,500,000 (2)
-Salary Remaining :	$4,500,000
Zach Werenski	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Jack Roslovic	$3,900,000 (2)
-Salary Remaining :	$3,900,000
Tony DeAngelo	$3,800,000 (1)
-Salary Remaining :	$3,800,000
Travis Hamonic	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Nic Dowd	$2,800,000 (2)
-Salary Remaining :	$2,800,000
Vitek Vanecek	$2,700,000 (1)
-Salary Remaining :	$2,700,000
Antti Raanta	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Matt Boldy	$1,800,000 (2)
-Salary Remaining :	$1,800,000
Pierre Engvall (1 Way Contract)	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Arturs Silovs	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Jujhar Khaira (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Nicolas Hague	$0 (0)
Sam Lafferty (1 Way Contract)	$0 (0)
Joel Farabee	$0 (0)
Jesperi Kotkaniemi (1 Way Contract)	$0 (0)
Robert Bortuzzo	$0 (0)
Matt Duchene	$0 (0)
Tanner Pearson	$0 (0)
Daniel Sprong (1 Way Contract)	$0 (0)
Clayton Keller	$0 (0)
Total Pro Players	23
Salary Commitment
Year 23 : $45,700,000
Year 24 : $30,000,000
Year 25 : $0
Year 26 : $0
Salary Average Commitment
Year 23 : $45,700,000
Year 24 : $30,000,000
Year 25 : $0
Year 26 : $0
Salary Cap with 1 Way Contract
Year 23 : $45,700,000
Year 24 : $30,000,000
Year 25 : $0
Year 26 : $0

Farm Players Salaries
Jonatan Berggren	$120,000 (2)
Salary Remaining :	$120,000
Erik Gustafsson	$100,000 (1)
Salary Remaining :	$100,000
Dan Vladar	$100,000 (1)
Salary Remaining :	$100,000
Kale Clague	$100,000 (1)
Salary Remaining :	$100,000
Vladislav Kolyachonok	$90,000 (2)
Salary Remaining :	$90,000
Calvin Pickard	$80,000 (1)
Salary Remaining :	$80,000
Joseph Blandisi	$80,000 (1)
Salary Remaining :	$80,000
Cooper Marody	$80,000 (1)
Salary Remaining :	$80,000
Nils Lundkvist	$80,000 (1)
Salary Remaining :	$80,000
Nick Caamano	$60,000 (1)
Salary Remaining :	$60,000
Riley Damiani	$50,000 (1)
Salary Remaining :	$50,000
Sampo Ranta	$50,000 (1)
Salary Remaining :	$50,000
Jacob Friend	$10,000 (8)
Salary Remaining :	$10,000
Colton Point	$10,000 (9)
Salary Remaining :	$10,000
Xavier Bouchard	$10,000 (8)
Salary Remaining :	$10,000
Xavier Bernard	$10,000 (8)
Salary Remaining :	$10,000
Leon Gawanke	$10,000 (7)
Salary Remaining :	$10,000
Ryan Fitzgerald	$10,000 (4)
Salary Remaining :	$10,000
Cristiano DiGiacinto	$10,000 (9)
Salary Remaining :	$10,000
Joe Masonius	$10,000 (7)
Salary Remaining :	$10,000
Juuso Parssinen	$0 (0)
Salary Remaining :	$0
Jacob Moverare	$0 (0)
Salary Remaining :	$0
Tanner Laczynski	$0 (0)
Salary Remaining :	$0
Cody Glass	$0 (0)
Salary Remaining :	$0
Markus Niemelainen	$0 (0)
Salary Remaining :	$0
Nic Petan	$0 (0)
Salary Remaining :	$0
Boris Katchouk	$0 (0)
Salary Remaining :	$0
Joseph Woll	$0 (0)
Salary Remaining :	$0
Total Farm Players	28
Salary Commitment
Year 23 : $1,070,000
Year 24 : $290,000
Year 25 : $80,000
Year 26 : $80,000
Salary Average Commitment
Year 23 : $1,070,000
Year 24 : $290,000
Year 25 : $80,000
Year 26 : $80,000

Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Gila River Arena
Level 1:	8000 - $86 - 0 - 0,00%
Level 2:	4000 - $49 - 0 - 0,00%
Level 3:	5000 - $32 - 0 - 0,00%
Level 4:	2000 - $23 - 0 - 0,00%
Luxury :	1000 - $170 - 0 - 0,00%
Total Capacity :	20000
Team Popularity :	90,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$33,700,000
Farm Players Total Salaries	$630,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$4,000,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $70,000,000	$0
Estimate Over Minimum Salary Cap of $40,000,000	$0
Current Bank Account	$41,673,927
Projected Bank Account	$41,673,927

Pro Players Salaries
Aaron Ekblad	$6,000,000 (1)
-Salary Remaining :	$6,000,000
Chris Kreider	$4,800,000 (3)
-Salary Remaining :	$4,800,000
Darcy Kuemper	$4,400,000 (2)
-Salary Remaining :	$4,400,000
Justin Schultz	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Brayden McNabb	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Niko Mikkola	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Matt Grzelcyk	$1,600,000 (3)
-Salary Remaining :	$1,600,000
Dawson Mercer	$1,600,000 (2)
-Salary Remaining :	$1,600,000
Christian Fischer (1 Way Contract)	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Casey DeSmith	$1,100,000 (2)
-Salary Remaining :	$1,100,000
Luke Witkowski	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Troy Grosenick	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Jordan Gross	$900,000 (1)
-Salary Remaining :	$900,000
Lane Pederson	$800,000 (1)
-Salary Remaining :	$800,000
Victor Mete	$800,000 (1)
-Salary Remaining :	$800,000
Rasmus Kupari	$800,000 (1)
-Salary Remaining :	$800,000
Michael Carcone	$700,000 (1)
-Salary Remaining :	$700,000
Jake Middleton	$0 (0)
Klim Kostin	$0 (0)
Kaapo Kakko	$0 (0)
Miles Wood (1 Way Contract)	$0 (0)
Jack Hughes	$0 (0)
Morgan Barron	$0 (0)
Maxime Lagace	$0 (0)
Kyle Palmieri	$0 (0)
Total Pro Players	25
Salary Commitment
Year 23 : $33,700,000
Year 24 : $16,000,000
Year 25 : $6,400,000
Year 26 : $0
Salary Average Commitment
Year 23 : $33,700,000
Year 24 : $16,000,000
Year 25 : $6,400,000
Year 26 : $0
Salary Cap with 1 Way Contract
Year 23 : $33,700,000
Year 24 : $16,000,000
Year 25 : $6,400,000
Year 26 : $0

Farm Players Salaries
Alexander Holtz	$100,000 (2)
Salary Remaining :	$100,000
Dakota Mermis	$80,000 (1)
Salary Remaining :	$80,000
Chase De Leo	$70,000 (1)
Salary Remaining :	$70,000
Gemel Smith	$70,000 (1)
Salary Remaining :	$70,000
Rhett Gardner	$70,000 (1)
Salary Remaining :	$70,000
Milos Kelemen	$60,000 (1)
Salary Remaining :	$60,000
Roddy Ross	$10,000 (9)
Salary Remaining :	$10,000
Kenton Helgesen	$10,000 (9)
Salary Remaining :	$10,000
Mike McKee	$10,000 (4)
Salary Remaining :	$10,000
Brandt Clarke	$10,000 (10)
Salary Remaining :	$10,000
Patrick Guay	$10,000 (9)
Salary Remaining :	$10,000
Blake Siebenaler	$10,000 (4)
Salary Remaining :	$10,000
Conner Bleackley	$10,000 (4)
Salary Remaining :	$10,000
Michal Teply	$10,000 (8)
Salary Remaining :	$10,000
Olivier LeBlanc	$10,000 (8)
Salary Remaining :	$10,000
Matthew Cairns	$10,000 (8)
Salary Remaining :	$10,000
Cameron Morrison	$10,000 (8)
Salary Remaining :	$10,000
Lukas Cormier	$10,000 (10)
Salary Remaining :	$10,000
Mason Lohrei	$10,000 (10)
Salary Remaining :	$10,000
Ryan Bednard	$10,000 (6)
Salary Remaining :	$10,000
Hugo Ollas	$10,000 (9)
Salary Remaining :	$10,000
Cameron Whitehead	$10,000 (9)
Salary Remaining :	$10,000
Philip Svedeback	$10,000 (9)
Salary Remaining :	$10,000
Keaton Middleton	$10,000 (6)
Salary Remaining :	$10,000
Devon Levi	$0 (0)
Salary Remaining :	$0
Total Farm Players	25
Salary Commitment
Year 23 : $630,000
Year 24 : $280,000
Year 25 : $180,000
Year 26 : $180,000
Salary Average Commitment
Year 23 : $630,000
Year 24 : $280,000
Year 25 : $180,000
Year 26 : $180,000

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canada Life Centre
Level 1:	8000 - $110 - 0 - 0,00%
Level 2:	4000 - $67 - 0 - 0,00%
Level 3:	5000 - $45 - 0 - 0,00%
Level 4:	2000 - $35 - 0 - 0,00%
Luxury :	1000 - $210 - 0 - 0,00%
Total Capacity :	20000
Team Popularity :	144,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$49,300,000
Farm Players Total Salaries	$980,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $70,000,000	$0
Estimate Over Minimum Salary Cap of $40,000,000	$0
Current Bank Account	$41,553,285
Projected Bank Account	$41,553,285

Pro Players Salaries
Kirill Kaprizov	$8,000,000 (2)
-Salary Remaining :	$8,000,000
Justin Faulk	$4,700,000 (5)
-Salary Remaining :	$4,700,000
Igor Shesterkin	$4,500,000 (1)
-Salary Remaining :	$4,500,000
Jean-Gabriel Pageau	$4,300,000 (3)
-Salary Remaining :	$4,300,000
Alex Killorn	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Joel Edmundson	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Matt Roy	$3,400,000 (3)
-Salary Remaining :	$3,400,000
Kevin Shattenkirk	$3,200,000 (4)
-Salary Remaining :	$3,200,000
Evgeny Kuznetsov	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Kyle Okposo	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Jake Sanderson	$1,900,000 (3)
-Salary Remaining :	$1,900,000
Tyler Motte	$1,800,000 (3)
-Salary Remaining :	$1,800,000
Nick Holden	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Mark Jankowski	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Alex Chiasson	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Thomas Greiss	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Brett Howden	$800,000 (1)
-Salary Remaining :	$800,000
Alexander Edler	$0 (0)
Gustav Nyquist	$0 (0)
Gustav Forsling	$0 (0)
Jake DeBrusk	$0 (0)
Dylan Strome	$0 (0)
Roope Hintz	$0 (0)
Jordan Eberle	$0 (0)
Cam Fowler	$0 (0)
Total Pro Players	25
Salary Commitment
Year 23 : $49,300,000
Year 24 : $32,800,000
Year 25 : $19,300,000
Year 26 : $7,900,000
Salary Average Commitment
Year 23 : $49,300,000
Year 24 : $32,800,000
Year 25 : $19,300,000
Year 26 : $7,900,000
Salary Cap with 1 Way Contract
Year 23 : $49,300,000
Year 24 : $32,800,000
Year 25 : $19,300,000
Year 26 : $7,900,000

Farm Players Salaries
Nils Hoglander	$140,000 (1)
Salary Remaining :	$140,000
Jon Gillies	$80,000 (1)
Salary Remaining :	$80,000
Pierre-Cedric Labrie	$80,000 (1)
Salary Remaining :	$80,000
Robin Salo	$80,000 (1)
Salary Remaining :	$80,000
Brett Sutter	$80,000 (1)
Salary Remaining :	$80,000
Luke Johnson	$80,000 (1)
Salary Remaining :	$80,000
Brett Leason	$70,000 (1)
Salary Remaining :	$70,000
Tyrell Goulbourne	$60,000 (1)
Salary Remaining :	$60,000
Joona Luoto	$60,000 (1)
Salary Remaining :	$60,000
Kristian Reichel	$60,000 (1)
Salary Remaining :	$60,000
Justin Kirkland	$50,000 (1)
Salary Remaining :	$50,000
Trent Miner	$10,000 (8)
Salary Remaining :	$10,000
Matt Iacopelli	$10,000 (9)
Salary Remaining :	$10,000
Albert Johansson	$10,000 (10)
Salary Remaining :	$10,000
Sean Day	$10,000 (7)
Salary Remaining :	$10,000
Dmitri Samorukov	$10,000 (6)
Salary Remaining :	$10,000
Jack Thompson	$10,000 (10)
Salary Remaining :	$10,000
Tyler Wall	$10,000 (7)
Salary Remaining :	$10,000
Peter DiLiberatore	$10,000 (8)
Salary Remaining :	$10,000
Lucas Johansen	$10,000 (5)
Salary Remaining :	$10,000
Antonio Stranges	$10,000 (8)
Salary Remaining :	$10,000
Martin Chromiak	$10,000 (8)
Salary Remaining :	$10,000
Ty Emberson	$10,000 (8)
Salary Remaining :	$10,000
Evan Fitzpatrick	$10,000 (3)
Salary Remaining :	$10,000
Chaz Lucius	$10,000 (9)
Salary Remaining :	$10,000
Brad Malone	$0 (0)
Salary Remaining :	$0
Evgeny Svechnikov	$0 (0)
Salary Remaining :	$0
Kyle Rau	$0 (0)
Salary Remaining :	$0
Total Farm Players	28
Salary Commitment
Year 23 : $980,000
Year 24 : $140,000
Year 25 : $140,000
Year 26 : $130,000
Salary Average Commitment
Year 23 : $980,000
Year 24 : $140,000
Year 25 : $140,000
Year 26 : $130,000

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	8000 - $90 - 0 - 0,00%
Level 2:	4000 - $55 - 0 - 0,00%
Level 3:	5000 - $45 - 0 - 0,00%
Level 4:	2000 - $35 - 0 - 0,00%
Luxury :	1000 - $200 - 0 - 0,00%
Total Capacity :	20000
Team Popularity :	90,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$51,200,000
Farm Players Total Salaries	$760,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $70,000,000	$0
Estimate Over Minimum Salary Cap of $40,000,000	$0
Current Bank Account	$17,549,123
Projected Bank Account	$17,549,123

Pro Players Salaries
Matthew Tkachuk	$7,600,000 (2)
-Salary Remaining :	$7,600,000
John Gibson	$6,300,000 (3)
-Salary Remaining :	$6,300,000
Victor Hedman	$6,300,000 (1)
-Salary Remaining :	$6,300,000
Ryan Johansen	$5,600,000 (1)
-Salary Remaining :	$5,600,000
Tanner Jeannot	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Josh Manson	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Dominik Kubalik	$2,900,000 (4)
-Salary Remaining :	$2,900,000
Taylor Raddysh	$2,700,000 (3)
-Salary Remaining :	$2,700,000
Carter Hart	$2,300,000 (1)
-Salary Remaining :	$2,300,000
Jonathan Drouin	$2,000,000 (4)
-Salary Remaining :	$2,000,000
Jakob Silfverberg	$1,900,000 (3)
-Salary Remaining :	$1,900,000
Radim Simek	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Cole Smith (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,200,000
Connor Dewar	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Gustav Lindstrom	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Juraj Slafkovsky	$1,000,000 (3)
-Salary Remaining :	$1,000,000
Jack Rathbone	$900,000 (1)
-Salary Remaining :	$900,000
Conor Timmins	$0 (0)
Adam Boqvist	$0 (0)
Chris Wagner	$0 (0)
Ryan Reaves	$0 (0)
Total Pro Players	21
Salary Commitment
Year 23 : $51,200,000
Year 24 : $24,400,000
Year 25 : $16,800,000
Year 26 : $4,900,000
Salary Average Commitment
Year 23 : $51,200,000
Year 24 : $24,400,000
Year 25 : $16,800,000
Year 26 : $4,900,000
Salary Cap with 1 Way Contract
Year 23 : $50,000,000
Year 24 : $24,400,000
Year 25 : $16,800,000
Year 26 : $4,900,000

Farm Players Salaries
Wyatt Johnston	$160,000 (3)
Salary Remaining :	$160,000
Yegor Chinakhov	$100,000 (2)
Salary Remaining :	$100,000
Axel Jonsson-Fjallby	$90,000 (1)
Salary Remaining :	$90,000
Linus Hogberg	$80,000 (1)
Salary Remaining :	$80,000
Collin Delia	$80,000 (1)
Salary Remaining :	$80,000
Jake Livingstone	$70,000 (1)
Salary Remaining :	$70,000
Connor Bunnaman	$60,000 (1)
Salary Remaining :	$60,000
Jesper Vikman	$10,000 (8)
Salary Remaining :	$10,000
Gage Goncalves	$10,000 (8)
Salary Remaining :	$10,000
Ben Finkelstein	$10,000 (8)
Salary Remaining :	$10,000
Joseph Cecconi	$10,000 (6)
Salary Remaining :	$10,000
Jack Badini	$10,000 (8)
Salary Remaining :	$10,000
Lukas Svejkovsky	$10,000 (9)
Salary Remaining :	$10,000
Michael Vukojevic	$10,000 (8)
Salary Remaining :	$10,000
Ryan Jones	$10,000 (10)
Salary Remaining :	$10,000
Ryan Zuhlsdorf	$10,000 (9)
Salary Remaining :	$10,000
James Melindy	$10,000 (1)
Salary Remaining :	$10,000
Mason Beaupit	$10,000 (10)
Salary Remaining :	$10,000
Michael Brodzinski	$10,000 (9)
Salary Remaining :	$10,000
Max Jones	$0 (0)
Salary Remaining :	$0
Johnathan Kovacevic	$0 (0)
Salary Remaining :	$0
Mathieu Olivier	$0 (0)
Salary Remaining :	$0
Jakob Pelletier	$0 (0)
Salary Remaining :	$0
Matthew Peca	$0 (0)
Salary Remaining :	$0
Total Farm Players	24
Salary Commitment
Year 23 : $760,000
Year 24 : $370,000
Year 25 : $270,000
Year 26 : $110,000
Salary Average Commitment
Year 23 : $760,000
Year 24 : $370,000
Year 25 : $270,000
Year 26 : $110,000

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	8000 - $102 - 0 - 0,00%
Level 2:	4000 - $62 - 0 - 0,00%
Level 3:	5000 - $39 - 0 - 0,00%
Level 4:	2000 - $30 - 0 - 0,00%
Luxury :	1000 - $210 - 0 - 0,00%
Total Capacity :	20000
Team Popularity :	116,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$65,200,000
Farm Players Total Salaries	$810,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $70,000,000	$0
Estimate Over Minimum Salary Cap of $40,000,000	$0
Current Bank Account	$14,216,197
Projected Bank Account	$14,216,197

Pro Players Salaries
Filip Forsberg	$8,000,000 (3)
-Salary Remaining :	$8,000,000
Tyler Seguin	$6,500,000 (3)
-Salary Remaining :	$6,500,000
Ryan Hartman	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Jared Spurgeon	$4,500,000 (1)
-Salary Remaining :	$4,500,000
Jason Zucker	$4,200,000 (1)
-Salary Remaining :	$4,200,000
Conor Garland	$3,800,000 (1)
-Salary Remaining :	$3,800,000
Adam Lowry	$3,800,000 (2)
-Salary Remaining :	$3,800,000
Nikita Zadorov	$3,800,000 (4)
-Salary Remaining :	$3,800,000
Cody Ceci	$3,700,000 (2)
-Salary Remaining :	$3,700,000
Brenden Dillon	$3,500,000 (2)
-Salary Remaining :	$3,500,000
Anthony Beauvillier	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Jan Rutta	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Ben Hutton	$2,100,000 (1)
-Salary Remaining :	$2,100,000
Keegan Kolesar	$1,800,000 (2)
-Salary Remaining :	$1,800,000
Laurent Brossoit	$1,600,000 (1)
-Salary Remaining :	$1,600,000
Oskar Lindblom	$1,400,000 (1)
-Salary Remaining :	$1,400,000
Sammy Blais	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Braden Schneider	$1,200,000 (2)
-Salary Remaining :	$1,200,000
Nick Perbix (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,200,000
Michael McCarron	$1,200,000 (2)
-Salary Remaining :	$1,200,000
Joey Daccord	$700,000 (1)
-Salary Remaining :	$700,000
Zach Fucale	$500,000 (1)
-Salary Remaining :	$500,000
Filip Chytil	$0 (0)
Total Pro Players	23
Salary Commitment
Year 23 : $65,200,000
Year 24 : $36,000,000
Year 25 : $18,300,000
Year 26 : $3,800,000
Salary Average Commitment
Year 23 : $65,200,000
Year 24 : $36,000,000
Year 25 : $18,300,000
Year 26 : $3,800,000
Salary Cap with 1 Way Contract
Year 23 : $64,000,000
Year 24 : $36,000,000
Year 25 : $18,300,000
Year 26 : $3,800,000

Farm Players Salaries
Joel Kiviranta	$120,000 (1)
Salary Remaining :	$120,000
Steven Fogarty	$120,000 (1)
Salary Remaining :	$120,000
Matt Murray 2	$100,000 (1)
Salary Remaining :	$100,000
Martin Frk	$100,000 (1)
Salary Remaining :	$100,000
Thomas Harley	$90,000 (2)
Salary Remaining :	$90,000
Riley Tufte	$70,000 (1)
Salary Remaining :	$70,000
Mason Geertsen	$60,000 (1)
Salary Remaining :	$60,000
Jiri Kulich	$10,000 (10)
Salary Remaining :	$10,000
Liam Kirk	$10,000 (8)
Salary Remaining :	$10,000
Cliff Watson	$10,000 (5)
Salary Remaining :	$10,000
Zach Pochiro	$10,000 (8)
Salary Remaining :	$10,000
Riley Sutter	$10,000 (7)
Salary Remaining :	$10,000
Elliot Desnoyers	$10,000 (10)
Salary Remaining :	$10,000
Fabian Lysell	$10,000 (10)
Salary Remaining :	$10,000
Emmett Croteau	$10,000 (9)
Salary Remaining :	$10,000
Robbie Stucker	$10,000 (10)
Salary Remaining :	$10,000
Hunter Drew	$10,000 (7)
Salary Remaining :	$10,000
Jack Becker	$10,000 (9)
Salary Remaining :	$10,000
Cole Coskey	$10,000 (8)
Salary Remaining :	$10,000
Tomas Vomacka	$10,000 (5)
Salary Remaining :	$10,000
Andre Lee	$10,000 (9)
Salary Remaining :	$10,000
Tyler Angle	$10,000 (8)
Salary Remaining :	$10,000
Gavin Bayreuther	$0 (0)
Salary Remaining :	$0
Kevin Gravel	$0 (0)
Salary Remaining :	$0
C.J. Suess	$0 (0)
Salary Remaining :	$0
Total Farm Players	25
Salary Commitment
Year 23 : $810,000
Year 24 : $240,000
Year 25 : $150,000
Year 26 : $150,000
Salary Average Commitment
Year 23 : $810,000
Year 24 : $240,000
Year 25 : $150,000
Year 26 : $150,000

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	8000 - $100 - 0 - 0,00%
Level 2:	4000 - $60 - 0 - 0,00%
Level 3:	5000 - $40 - 0 - 0,00%
Level 4:	2000 - $30 - 0 - 0,00%
Luxury :	1000 - $200 - 0 - 0,00%
Total Capacity :	20000
Team Popularity :	107,00%
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$55,300,000
Farm Players Total Salaries	$610,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$9,825,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $70,000,000	$0
Estimate Over Minimum Salary Cap of $40,000,000	$0
Current Bank Account	($6,318,798)
Projected Bank Account	($6,318,798)

Pro Players Salaries
Sebastian Aho	$8,000,000 (5)
-Salary Remaining :	$8,000,000
Jaccob Slavin	$5,000,000 (4)
-Salary Remaining :	$5,000,000
Jonathan Marchessault	$4,700,000 (2)
-Salary Remaining :	$4,700,000
Jordan Binnington	$4,500,000 (3)
-Salary Remaining :	$4,500,000
Kevin Hayes	$3,700,000 (1)
-Salary Remaining :	$3,700,000
Mike Hoffman	$3,600,000 (3)
-Salary Remaining :	$3,600,000
Anthony Duclair	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Josh Bailey	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Oskar Sundqvist	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Tucker Poolman	$2,800,000 (1)
-Salary Remaining :	$2,800,000
Ryan Donato	$2,600,000 (1)
-Salary Remaining :	$2,600,000
John Klingberg	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Andreas Johnsson	$2,200,000 (2)
-Salary Remaining :	$2,200,000
Jaycob Megna	$2,100,000 (1)
-Salary Remaining :	$2,100,000
Chad Ruhwedel	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Devin Shore	$1,100,000 (2)
-Salary Remaining :	$1,100,000
Clark Bishop	$800,000 (1)
-Salary Remaining :	$800,000
John Quenneville	$700,000 (2)
-Salary Remaining :	$700,000
Noel Acciari	$0 (0)
Nick Cousins (1 Way Contract)	$0 (0)
Jarred Tinordi	$0 (0)
Total Pro Players	21
Salary Commitment
Year 23 : $55,300,000
Year 24 : $34,300,000
Year 25 : $21,100,000
Year 26 : $13,000,000
Salary Average Commitment
Year 23 : $55,300,000
Year 24 : $34,300,000
Year 25 : $21,100,000
Year 26 : $13,000,000
Salary Cap with 1 Way Contract
Year 23 : $55,300,000
Year 24 : $34,300,000
Year 25 : $21,100,000
Year 26 : $13,000,000

Farm Players Salaries
Derrick Pouliot	$110,000 (1)
Salary Remaining :	$110,000
Wyatt Kalynuk	$110,000 (2)
Salary Remaining :	$110,000
Dylan Ferguson	$100,000 (1)
Salary Remaining :	$100,000
Hendrix Lapierre	$100,000 (2)
Salary Remaining :	$100,000
Guillaume Brisebois	$80,000 (1)
Salary Remaining :	$80,000
Nolan Vesey	$10,000 (6)
Salary Remaining :	$10,000
Brandon Hickey	$10,000 (5)
Salary Remaining :	$10,000
Luka Burzan	$10,000 (7)
Salary Remaining :	$10,000
Hudson Elynuik	$10,000 (6)
Salary Remaining :	$10,000
Jesper Wallstedt	$10,000 (9)
Salary Remaining :	$10,000
Tanner Kaspick	$10,000 (5)
Salary Remaining :	$10,000
Nick Pastujov	$10,000 (8)
Salary Remaining :	$10,000
Noah Carroll	$10,000 (10)
Salary Remaining :	$10,000
Tristen Robins	$10,000 (10)
Salary Remaining :	$10,000
Matthew Maggio	$10,000 (10)
Salary Remaining :	$10,000
Ivan Morozov	$10,000 (10)
Salary Remaining :	$10,000
Joseph Cramarossa	$0 (0)
Salary Remaining :	$0
Justin Florek	$0 (0)
Salary Remaining :	$0
Cole Bardreau	$0 (0)
Salary Remaining :	$0
Total Farm Players	19
Salary Commitment
Year 23 : $610,000
Year 24 : $320,000
Year 25 : $110,000
Year 26 : $110,000
Salary Average Commitment
Year 23 : $610,000
Year 24 : $320,000
Year 25 : $110,000
Year 26 : $110,000

Team	Current Fund	Estimated Season Salary Cap	Under Maximum of $70,000,000 Available Cap Space	Over Minimum of $40,000,000	Pro Players	Farm Players	Total Players
Bruins	$29,740,994	$0	$70,000,000	-$40,000,000	23	25	48
Canadiens	$17,834,220	$0	$70,000,000	-$40,000,000	19	24	43
Lightning	$13,490,305	$3,200,000	$66,800,000	-$36,800,000	23	20	43
Maple Leafs	$39,488,228	$315,000	$69,685,000	-$39,685,000	21	30	51
Panthers	$6,131,695	$0	$70,000,000	-$40,000,000	22	27	49
Red Wings	$29,486,918	$7,700,000	$62,300,000	-$32,300,000	24	26	50
Sabres	$12,197,420	$0	$70,000,000	-$40,000,000	20	23	43
Senators	$28,964,829	$3,400,000	$66,600,000	-$36,600,000	21	30	51
Blue Jackets	$26,544,921	$0	$70,000,000	-$40,000,000	19	27	46
Capitals	$31,076,839	$0	$70,000,000	-$40,000,000	22	24	46
Devils	$28,031,677	$0	$70,000,000	-$40,000,000	22	36	58
Flyers	$22,827,118	$0	$70,000,000	-$40,000,000	20	34	54
Hurricanes	$44,814,119	$400,000	$69,600,000	-$39,600,000	21	27	48
Islanders	$28,701,932	$10,110,500	$59,889,500	-$29,889,500	19	32	51
Penguins	$9,298,531	$0	$70,000,000	-$40,000,000	22	18	40
Rangers	$20,420,210	$0	$70,000,000	-$40,000,000	19	20	39
Canucks	$19,444,920	$0	$70,000,000	-$40,000,000	23	29	52
Ducks	$20,686,473	$3,700,000	$66,300,000	-$36,300,000	18	31	49
Flames	$4,542,130	$0	$70,000,000	-$40,000,000	21	17	38
Golden Knights	$16,554,908	$735,000	$69,265,000	-$39,265,000	22	23	45
Kings	$33,767,637	$0	$70,000,000	-$40,000,000	26	23	49
Kraken	$41,401,740	$4,700,000	$65,300,000	-$35,300,000	23	25	48
Oilers	$15,584,445	$4,500,000	$65,500,000	-$35,500,000	25	32	57
Sharks	$14,249,184	$0	$70,000,000	-$40,000,000	24	29	53
Avalanche	$17,925,968	$0	$70,000,000	-$40,000,000	22	28	50
Blackhawks	$34,427,032	$0	$70,000,000	-$40,000,000	23	30	53
Blues	$42,572,992	$805,000	$69,195,000	-$39,195,000	23	28	51
Coyotes	$41,673,927	$4,000,000	$66,000,000	-$36,000,000	25	25	50
Jets	$41,553,285	$0	$70,000,000	-$40,000,000	25	28	53
Predators	$17,549,123	$0	$70,000,000	-$40,000,000	21	24	45
Stars	$14,216,197	$0	$70,000,000	-$40,000,000	23	25	48
Wild	($6,318,798)	$9,825,000	$60,175,000	-$30,175,000	21	19	40

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 - %