FNHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	8000 - $105 - 0 - 0.00%
Level 2:	4000 - $59 - 0 - 0.00%
Level 3:	5000 - $41 - 0 - 0.00%
Level 4:	2000 - $29 - 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	$40,400,000
Farm Players Total Salaries	$1,230,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$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 $74,000,000	$0
Estimate Over Minimum Salary Cap of $44,000,000	$0
Current Bank Account	$7,373,832
Projected Bank Account	$7,373,832

Pro Players Salaries
Artemi Panarin	$8,300,000 (2)
-Salary Remaining :	$8,300,000
Charlie McAvoy	$5,700,000 (1)
-Salary Remaining :	$5,700,000
Thatcher Demko	$5,000,000 (4)
-Salary Remaining :	$5,000,000
Stuart Skinner	$3,800,000 (2)
-Salary Remaining :	$3,800,000
Blake Coleman	$3,600,000 (2)
-Salary Remaining :	$3,600,000
Ryan Lindgren	$3,200,000 (1)
-Salary Remaining :	$3,200,000
Sean Monahan	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Ross Colton	$2,700,000 (2)
-Salary Remaining :	$2,700,000
Tyson Jost	$1,600,000 (1)
-Salary Remaining :	$1,600,000
Danton Heinen	$1,300,000 (1)
-Salary Remaining :	$1,300,000
Mikey Eyssimont	$1,300,000 (2)
-Salary Remaining :	$1,300,000
Brock Faber	$900,000 (1)
-Salary Remaining :	$900,000
Anthony Cirelli	$0 (0)
Sean Couturier	$0 (0)
Mathew Barzal	$0 (0)
Jordan Harris	$0 (0)
Mark Stone	$0 (0)
Cale Makar	$0 (0)
Kevin Hayes	$0 (0)
Tyler Wotherspoon	$0 (0)
Total Pro Players	20
Salary Commitment
Year 25 : $40,400,000
Year 26 : $24,700,000
Year 27 : $5,000,000
Year 28 : $5,000,000
Salary Average Commitment
Year 25 : $40,400,000
Year 26 : $24,700,000
Year 27 : $5,000,000
Year 28 : $5,000,000
Salary Cap with 1 Way Contract
Year 25 : $40,400,000
Year 26 : $24,700,000
Year 27 : $5,000,000
Year 28 : $5,000,000

Farm Players Salaries
Oscar Dansk	$120,000 (1)
Salary Remaining :	$120,000
Nick DeSimone	$120,000 (1)
Salary Remaining :	$120,000
Ben Hutton	$120,000 (1)
Salary Remaining :	$120,000
Connor Carrick	$120,000 (1)
Salary Remaining :	$120,000
Matt Tomkins	$120,000 (1)
Salary Remaining :	$120,000
Kevin Connauton	$110,000 (1)
Salary Remaining :	$110,000
Cam Dineen	$100,000 (1)
Salary Remaining :	$100,000
Dustin Wolf	$90,000 (1)
Salary Remaining :	$90,000
Wyatt Kaiser	$90,000 (1)
Salary Remaining :	$90,000
Nate Smith	$90,000 (1)
Salary Remaining :	$90,000
Nick Abruzzese	$80,000 (1)
Salary Remaining :	$80,000
Carson Focht	$10,000 (5)
Salary Remaining :	$10,000
Aidan Thompson	$10,000 (10)
Salary Remaining :	$10,000
Lucas Edmonds	$10,000 (7)
Salary Remaining :	$10,000
Kalan Lind	$10,000 (10)
Salary Remaining :	$10,000
Brad Morrison	$10,000 (3)
Salary Remaining :	$10,000
Scott Walford	$10,000 (9)
Salary Remaining :	$10,000
Taylor Makar	$10,000 (10)
Salary Remaining :	$10,000
Cole Koepke	$0 (0)
Salary Remaining :	$0
Jack St. Ivany	$0 (0)
Salary Remaining :	$0
Matthew Phillips	$0 (0)
Salary Remaining :	$0
Justin Brazeau	$0 (0)
Salary Remaining :	$0
Rutger McGroarty	$0 (0)
Salary Remaining :	$0
Glenn Gawdin	$0 (0)
Salary Remaining :	$0
Marc Del Gaizo	$0 (0)
Salary Remaining :	$0
Aidan McDonough	$0 (0)
Salary Remaining :	$0
Cole Guttman	$0 (0)
Salary Remaining :	$0
Marc McLaughlin	$0 (0)
Salary Remaining :	$0
Kole Lind	$0 (0)
Salary Remaining :	$0
Jack Studnicka	$0 (0)
Salary Remaining :	$0
Adam Gaudette	$0 (0)
Salary Remaining :	$0
Jack Ahcan	$0 (0)
Salary Remaining :	$0
Total Farm Players	32
Salary Commitment
Year 25 : $1,230,000
Year 26 : $70,000
Year 27 : $70,000
Year 28 : $60,000
Salary Average Commitment
Year 25 : $1,230,000
Year 26 : $70,000
Year 27 : $70,000
Year 28 : $60,000

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 :	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	$26,200,000
Farm Players Total Salaries	$550,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$3,300,000
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 $74,000,000	$0
Estimate Over Minimum Salary Cap of $44,000,000	$0
Current Bank Account	$30,627,388
Projected Bank Account	$30,627,388

Pro Players Salaries
Brayden Schenn	$4,900,000 (2)
-Salary Remaining :	$4,900,000
Philipp Kurashev	$4,600,000 (1)
-Salary Remaining :	$4,600,000
Dmitry Orlov	$3,700,000 (2)
-Salary Remaining :	$3,700,000
Charlie Lindgren	$3,500,000 (4)
-Salary Remaining :	$3,500,000
Casey Cizikas	$2,100,000 (1)
-Salary Remaining :	$2,100,000
Eric Robinson	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Karel Vejmelka	$1,900,000 (2)
-Salary Remaining :	$1,900,000
Luke Hughes	$1,800,000 (2)
-Salary Remaining :	$1,800,000
Mattias Janmark	$1,200,000 (2)
-Salary Remaining :	$1,200,000
Charles Hudon	$500,000 (1)
-Salary Remaining :	$500,000
Mikhail Sergachev	$0 (0)
Arber Xhekaj	$0 (0)
Alexandre Texier	$0 (0)
Brandon Carlo	$0 (0)
Alexandre Carrier	$0 (0)
Derek Ryan	$0 (0)
Emil Bemstrom	$0 (0)
Rickard Rakell	$0 (0)
Alexander Wennberg	$0 (0)
Total Pro Players	19
Salary Commitment
Year 25 : $26,200,000
Year 26 : $17,000,000
Year 27 : $3,500,000
Year 28 : $3,500,000
Salary Average Commitment
Year 25 : $26,200,000
Year 26 : $17,000,000
Year 27 : $3,500,000
Year 28 : $3,500,000
Salary Cap with 1 Way Contract
Year 25 : $26,200,000
Year 26 : $17,000,000
Year 27 : $3,500,000
Year 28 : $3,500,000

Farm Players Salaries
Dylan McIlrath	$100,000 (1)
Salary Remaining :	$100,000
Sam Poulin	$70,000 (1)
Salary Remaining :	$70,000
Gerry Mayhew	$60,000 (1)
Salary Remaining :	$60,000
Steven Fogarty	$60,000 (1)
Salary Remaining :	$60,000
Cal O'Reilly	$60,000 (1)
Salary Remaining :	$60,000
Gabriel Bourque	$50,000 (1)
Salary Remaining :	$50,000
Maxim Groshev	$10,000 (8)
Salary Remaining :	$10,000
Nick Leivermann	$10,000 (8)
Salary Remaining :	$10,000
Oskar Back	$10,000 (6)
Salary Remaining :	$10,000
Cole Krygier	$10,000 (8)
Salary Remaining :	$10,000
Chase Priskie	$10,000 (4)
Salary Remaining :	$10,000
Jeremy Hanzel	$10,000 (9)
Salary Remaining :	$10,000
Curtis Hall	$10,000 (6)
Salary Remaining :	$10,000
David Cotton	$10,000 (6)
Salary Remaining :	$10,000
Jan Mysak	$10,000 (6)
Salary Remaining :	$10,000
Layton Ahac	$10,000 (6)
Salary Remaining :	$10,000
Garin Bjorklund	$10,000 (5)
Salary Remaining :	$10,000
Vasily Ponomarev	$10,000 (6)
Salary Remaining :	$10,000
Brandon Kruse	$10,000 (7)
Salary Remaining :	$10,000
Matthew Seminoff	$10,000 (8)
Salary Remaining :	$10,000
Tyler Brennan	$10,000 (8)
Salary Remaining :	$10,000
Cutter Gauthier	$0 (0)
Salary Remaining :	$0
Jiri Patera	$0 (0)
Salary Remaining :	$0
Corey Schueneman	$0 (0)
Salary Remaining :	$0
Total Farm Players	24
Salary Commitment
Year 25 : $550,000
Year 26 : $150,000
Year 27 : $150,000
Year 28 : $150,000
Salary Average Commitment
Year 25 : $550,000
Year 26 : $150,000
Year 27 : $150,000
Year 28 : $150,000

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 :	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	$31,100,000
Farm Players Total Salaries	$330,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$6,000,000
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 $74,000,000	$0
Estimate Over Minimum Salary Cap of $44,000,000	$0
Current Bank Account	$34,299,028
Projected Bank Account	$34,299,028

Pro Players Salaries
Andre Burakovsky	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Casey Mittelstadt	$4,500,000 (2)
-Salary Remaining :	$4,500,000
Ukko-Pekka Luukkonen	$3,700,000 (1)
-Salary Remaining :	$3,700,000
Petr Mrazek	$3,500,000 (2)
-Salary Remaining :	$3,500,000
Darren Raddysh	$2,600,000 (2)
-Salary Remaining :	$2,600,000
Simon Benoit	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Vladislav Namestnikov	$2,400,000 (2)
-Salary Remaining :	$2,400,000
William Carrier	$1,500,000 (1)
-Salary Remaining :	$1,500,000
David Jiricek	$1,300,000 (2)
-Salary Remaining :	$1,300,000
Chris Driedger (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,200,000
Cameron Atkinson	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Zack Bolduc	$900,000 (2)
-Salary Remaining :	$900,000
Ryan Winterton	$800,000 (2)
-Salary Remaining :	$800,000
Zac Jones	$0 (0)
Alex Barre-Boulet	$0 (0)
Shane Pinto	$0 (0)
Declan Chisholm	$0 (0)
Philip Broberg	$0 (0)
Mitchell Chaffee	$0 (0)
Nolan Allan	$0 (0)
Brendan Gallagher	$0 (0)
Jesse Puljujarvi	$0 (0)
Total Pro Players	22
Salary Commitment
Year 25 : $31,100,000
Year 26 : $16,000,000
Year 27 : $0
Year 28 : $0
Salary Average Commitment
Year 25 : $31,100,000
Year 26 : $16,000,000
Year 27 : $0
Year 28 : $0
Salary Cap with 1 Way Contract
Year 25 : $29,900,000
Year 26 : $16,000,000
Year 27 : $0
Year 28 : $0

Farm Players Salaries
Zach Dean	$80,000 (2)
Salary Remaining :	$80,000
Jean-Luc Foudy	$60,000 (1)
Salary Remaining :	$60,000
Carson Bjarnason	$10,000 (8)
Salary Remaining :	$10,000
Tristan Luneau	$10,000 (9)
Salary Remaining :	$10,000
Aleksanteri Kaskimaki	$10,000 (10)
Salary Remaining :	$10,000
Reilly Walsh	$10,000 (5)
Salary Remaining :	$10,000
Lukas Cormier	$10,000 (8)
Salary Remaining :	$10,000
Mathias Laferriere	$10,000 (7)
Salary Remaining :	$10,000
Michael Milne	$10,000 (8)
Salary Remaining :	$10,000
Ben King	$10,000 (8)
Salary Remaining :	$10,000
Domenic DiVincentiis	$10,000 (8)
Salary Remaining :	$10,000
David Spacek	$10,000 (8)
Salary Remaining :	$10,000
Daylan Kuefler	$10,000 (9)
Salary Remaining :	$10,000
Filip Bystedt	$10,000 (9)
Salary Remaining :	$10,000
Oskar Pettersson	$10,000 (9)
Salary Remaining :	$10,000
William Stromgren	$10,000 (9)
Salary Remaining :	$10,000
Kyle Jackson	$10,000 (9)
Salary Remaining :	$10,000
Noah Ostlund	$10,000 (9)
Salary Remaining :	$10,000
Joshua Davies	$10,000 (10)
Salary Remaining :	$10,000
Niklas Kokko	$10,000 (9)
Salary Remaining :	$10,000
Jorian Donovan	$10,000 (9)
Salary Remaining :	$10,000
Samuel Helenius	$0 (0)
Salary Remaining :	$0
Linus Karlsson	$0 (0)
Salary Remaining :	$0
Emil Andrae	$0 (0)
Salary Remaining :	$0
Jimmy Snuggerud	$0 (0)
Salary Remaining :	$0
Ryan Leonard	$0 (0)
Salary Remaining :	$0
Total Farm Players	26
Salary Commitment
Year 25 : $330,000
Year 26 : $270,000
Year 27 : $190,000
Year 28 : $190,000
Salary Average Commitment
Year 25 : $330,000
Year 26 : $270,000
Year 27 : $190,000
Year 28 : $190,000

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Arena
Level 1:	8000 - $112 - 0 - 0.00%
Level 2:	4000 - $68 - 0 - 0.00%
Level 3:	5000 - $47 - 0 - 0.00%
Level 4:	2000 - $37 - 0 - 0.00%
Luxury :	1000 - $213 - 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	$37,200,000
Farm Players Total Salaries	$690,000
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 $74,000,000	$0
Estimate Over Minimum Salary Cap of $44,000,000	$0
Current Bank Account	$29,519,789
Projected Bank Account	$29,519,789

Pro Players Salaries
Connor Hellebuyck	$6,000,000 (1)
-Salary Remaining :	$6,000,000
Jared McCann	$4,900,000 (3)
-Salary Remaining :	$4,900,000
Travis Sanheim	$4,000,000 (3)
-Salary Remaining :	$4,000,000
Martin Necas	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Jake Walman	$3,600,000 (2)
-Salary Remaining :	$3,600,000
Radko Gudas	$3,200,000 (2)
-Salary Remaining :	$3,200,000
Timothy Liljegren	$2,900,000 (1)
-Salary Remaining :	$2,900,000
Jason Dickinson	$2,400,000 (1)
-Salary Remaining :	$2,400,000
Calvin Pickard	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Kaiden Guhle	$1,800,000 (1)
-Salary Remaining :	$1,800,000
Bobby McMann	$1,300,000 (2)
-Salary Remaining :	$1,300,000
Sam Steel (1 Way Contract)	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Jack McBain	$0 (0)
Mitch Marner	$0 (0)
Morgan Geekie	$0 (0)
Logan Couture	$0 (0)
Fabian Zetterlund	$0 (0)
Joel Eriksson Ek	$0 (0)
William Karlsson	$0 (0)
Julien Gauthier	$0 (0)
Evan Bouchard	$0 (0)
Total Pro Players	21
Salary Commitment
Year 25 : $37,200,000
Year 26 : $19,000,000
Year 27 : $8,900,000
Year 28 : $0
Salary Average Commitment
Year 25 : $37,200,000
Year 26 : $19,000,000
Year 27 : $8,900,000
Year 28 : $0
Salary Cap with 1 Way Contract
Year 25 : $37,200,000
Year 26 : $19,000,000
Year 27 : $8,900,000
Year 28 : $0

Farm Players Salaries
Devin Shore	$120,000 (1)
Salary Remaining :	$120,000
Isak Rosen	$80,000 (2)
Salary Remaining :	$80,000
Brett Seney	$80,000 (1)
Salary Remaining :	$80,000
Cody Hodgson	$50,000 (1)
Salary Remaining :	$50,000
Brett Bulmer	$50,000 (1)
Salary Remaining :	$50,000
Michael Mersch	$50,000 (1)
Salary Remaining :	$50,000
Peter Holland	$50,000 (1)
Salary Remaining :	$50,000
Josh Currie	$50,000 (1)
Salary Remaining :	$50,000
Shane Harper	$50,000 (1)
Salary Remaining :	$50,000
William Trudeau	$10,000 (7)
Salary Remaining :	$10,000
Xavier Bourgault	$10,000 (7)
Salary Remaining :	$10,000
Fraser Minten	$10,000 (9)
Salary Remaining :	$10,000
Brycen Martin	$10,000 (7)
Salary Remaining :	$10,000
Daniel Walcott	$10,000 (1)
Salary Remaining :	$10,000
Vyacheslav Peksa	$10,000 (8)
Salary Remaining :	$10,000
Mathieu Cataford	$10,000 (9)
Salary Remaining :	$10,000
Chase Clark	$10,000 (7)
Salary Remaining :	$10,000
Chase Perry	$10,000 (9)
Salary Remaining :	$10,000
Roni Hirvonen	$10,000 (8)
Salary Remaining :	$10,000
Maxim Barbashev	$10,000 (9)
Salary Remaining :	$10,000
Taylor Fedun	$0 (0)
Salary Remaining :	$0
Conor Geekie	$0 (0)
Salary Remaining :	$0
Seamus Casey	$0 (0)
Salary Remaining :	$0
Paul LaDue	$0 (0)
Salary Remaining :	$0
Seth Helgeson	$0 (0)
Salary Remaining :	$0
Alex Steeves	$0 (0)
Salary Remaining :	$0
Andy Welinski	$0 (0)
Salary Remaining :	$0
Colton White	$0 (0)
Salary Remaining :	$0
Gabriel Fortier	$0 (0)
Salary Remaining :	$0
Xavier Ouellet	$0 (0)
Salary Remaining :	$0
Adam Cracknell	$0 (0)
Salary Remaining :	$0
Kyle Capobianco	$0 (0)
Salary Remaining :	$0
Shane Bowers	$0 (0)
Salary Remaining :	$0
Jonas Johansson	$0 (0)
Salary Remaining :	$0
Scott Morrow	$0 (0)
Salary Remaining :	$0
Total Farm Players	35
Salary Commitment
Year 25 : $690,000
Year 26 : $180,000
Year 27 : $100,000
Year 28 : $100,000
Salary Average Commitment
Year 25 : $690,000
Year 26 : $180,000
Year 27 : $100,000
Year 28 : $100,000

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BBT Center
Level 1:	8000 - $103 - 0 - 0.00%
Level 2:	4000 - $60 - 0 - 0.00%
Level 3:	5000 - $42 - 0 - 0.00%
Level 4:	2000 - $32 - 0 - 0.00%
Luxury :	1000 - $208 - 0 - 0.00%
Total Capacity :	20000
Team Popularity :	124.00%
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	$42,600,000
Farm Players Total Salaries	$580,000
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 $74,000,000	$0
Estimate Over Minimum Salary Cap of $44,000,000	$0
Current Bank Account	$16,414,710
Projected Bank Account	$16,414,710

Pro Players Salaries
Elias Pettersson	$6,600,000 (2)
-Salary Remaining :	$6,600,000
Alex Tuch	$6,200,000 (4)
-Salary Remaining :	$6,200,000
Chandler Stephenson	$5,100,000 (1)
-Salary Remaining :	$5,100,000
Vladislav Gavrikov	$4,400,000 (2)
-Salary Remaining :	$4,400,000
Dakota Joshua	$3,800,000 (2)
-Salary Remaining :	$3,800,000
Tyson Barrie	$3,600,000 (1)
-Salary Remaining :	$3,600,000
Jake McCabe	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Nick Paul	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Mason Marchment	$2,700,000 (1)
-Salary Remaining :	$2,700,000
Zach Bogosian	$1,600,000 (2)
-Salary Remaining :	$1,600,000
Stefan Noesen	$1,300,000 (1)
-Salary Remaining :	$1,300,000
Nicolas Aube-Kubel (1 Way Contract)	$800,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$800,000
Ilya Samsonov	$0 (0)
Lawson Crouse	$0 (0)
Morgan Frost	$0 (0)
Marc-Andre Fleury	$0 (0)
Mattias Ekholm	$0 (0)
Alexis Lafreniere	$0 (0)
Total Pro Players	18
Salary Commitment
Year 25 : $42,600,000
Year 26 : $25,600,000
Year 27 : $9,200,000
Year 28 : $6,200,000
Salary Average Commitment
Year 25 : $42,600,000
Year 26 : $25,600,000
Year 27 : $9,200,000
Year 28 : $6,200,000
Salary Cap with 1 Way Contract
Year 25 : $41,800,000
Year 26 : $25,600,000
Year 27 : $9,200,000
Year 28 : $6,200,000

Farm Players Salaries
Joel Hanley	$120,000 (1)
Salary Remaining :	$120,000
Nikolai Knyzhov	$120,000 (1)
Salary Remaining :	$120,000
Louis Domingue	$110,000 (1)
Salary Remaining :	$110,000
Simon Edvinsson	$100,000 (1)
Salary Remaining :	$100,000
Trey Augustine	$10,000 (10)
Salary Remaining :	$10,000
Yegor Sidorov	$10,000 (9)
Salary Remaining :	$10,000
Ondrej Becher	$10,000 (9)
Salary Remaining :	$10,000
Aydar Suniev	$10,000 (9)
Salary Remaining :	$10,000
Ryan Suzuki	$10,000 (5)
Salary Remaining :	$10,000
Joakim Kemell	$10,000 (8)
Salary Remaining :	$10,000
Gleb Trikozov	$10,000 (9)
Salary Remaining :	$10,000
Daniel Torgersson	$10,000 (7)
Salary Remaining :	$10,000
Paul Ludwinski	$10,000 (9)
Salary Remaining :	$10,000
Alexander Campbell	$10,000 (9)
Salary Remaining :	$10,000
Jake Chiasson	$10,000 (9)
Salary Remaining :	$10,000
Jan Bednar	$10,000 (6)
Salary Remaining :	$10,000
Mike Robinson	$10,000 (3)
Salary Remaining :	$10,000
Jonah Gadjovich	$0 (0)
Salary Remaining :	$0
Max Lajoie	$0 (0)
Salary Remaining :	$0
Patrick Giles	$0 (0)
Salary Remaining :	$0
Ville Koivunen	$0 (0)
Salary Remaining :	$0
Grigori Denisenko	$0 (0)
Salary Remaining :	$0
Nils Aman	$0 (0)
Salary Remaining :	$0
Uvis Balinskis	$0 (0)
Salary Remaining :	$0
Lucas Carlsson	$0 (0)
Salary Remaining :	$0
Total Farm Players	25
Salary Commitment
Year 25 : $580,000
Year 26 : $130,000
Year 27 : $130,000
Year 28 : $120,000
Salary Average Commitment
Year 25 : $580,000
Year 26 : $130,000
Year 27 : $130,000
Year 28 : $120,000

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	8000 - $103 - 0 - 0.00%
Level 2:	4000 - $62 - 0 - 0.00%
Level 3:	5000 - $25 - 0 - 0.00%
Level 4:	2000 - $24 - 0 - 0.00%
Luxury :	1000 - $210 - 0 - 0.00%
Total Capacity :	20000
Team Popularity :	118.00%
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	$25,000,000
Farm Players Total Salaries	$310,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$2,500,000
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 $74,000,000	$0
Estimate Over Minimum Salary Cap of $44,000,000	$0
Current Bank Account	$53,766,287
Projected Bank Account	$53,766,287

Pro Players Salaries
Leon Draisaitl	$9,100,000 (4)
-Salary Remaining :	$9,100,000
Seth Jones	$5,300,000 (3)
-Salary Remaining :	$5,300,000
Nicolas Roy	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Tyler Motte	$1,800,000 (1)
-Salary Remaining :	$1,800,000
David Perron	$1,100,000 (2)
-Salary Remaining :	$1,100,000
Erik Gustafsson	$900,000 (1)
-Salary Remaining :	$900,000
Sean Kuraly	$800,000 (1)
-Salary Remaining :	$800,000
Tyler Johnson	$800,000 (1)
-Salary Remaining :	$800,000
Jimmy Vesey (1 Way Contract)	$600,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$600,000
Mark Jankowski (1 Way Contract)	$600,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$600,000
Jeremy Lauzon	$0 (0)
Brendan Smith (1 Way Contract)	$0 (0)
A.J. Greer (1 Way Contract)	$0 (0)
Jonny Brodzinski (1 Way Contract)	$0 (0)
Tyler Myers	$0 (0)
Connor McDavid	$0 (0)
Frederick Gaudreau	$0 (0)
Travis Dermott	$0 (0)
Tanner Jeannot	$0 (0)
Kirill Marchenko	$0 (0)
MacKenzie Weegar	$0 (0)
Juuso Valimaki	$0 (0)
Oskar Sundqvist	$0 (0)
Evgenii Dadonov	$0 (0)
Pyotr Kochetkov	$0 (0)
Total Pro Players	25
Salary Commitment
Year 25 : $25,000,000
Year 26 : $19,500,000
Year 27 : $14,400,000
Year 28 : $9,100,000
Salary Average Commitment
Year 25 : $25,000,000
Year 26 : $19,500,000
Year 27 : $14,400,000
Year 28 : $9,100,000
Salary Cap with 1 Way Contract
Year 25 : $23,800,000
Year 26 : $19,500,000
Year 27 : $14,400,000
Year 28 : $9,100,000

Farm Players Salaries
Mikael Pyyhtia	$70,000 (1)
Salary Remaining :	$70,000
Joe Hicketts	$70,000 (1)
Salary Remaining :	$70,000
Dakota Mermis	$60,000 (1)
Salary Remaining :	$60,000
Cole Schwindt	$50,000 (1)
Salary Remaining :	$50,000
Hunter Jones	$10,000 (5)
Salary Remaining :	$10,000
Oskar Olausson	$10,000 (7)
Salary Remaining :	$10,000
Cross Hanas	$10,000 (7)
Salary Remaining :	$10,000
Simon Lundmark	$10,000 (8)
Salary Remaining :	$10,000
Brett Davis	$10,000 (8)
Salary Remaining :	$10,000
Adam Gajan	$10,000 (9)
Salary Remaining :	$10,000
Liam Foudy	$0 (0)
Salary Remaining :	$0
MacKenzie Entwistle	$0 (0)
Salary Remaining :	$0
Olle Lycksell	$0 (0)
Salary Remaining :	$0
Max Willman	$0 (0)
Salary Remaining :	$0
Dominik Shine	$0 (0)
Salary Remaining :	$0
Oliver Kapanen	$0 (0)
Salary Remaining :	$0
Casey Fitzgerald	$0 (0)
Salary Remaining :	$0
Dennis Hildeby	$0 (0)
Salary Remaining :	$0
Craig Smith	$0 (0)
Salary Remaining :	$0
Jan Jenik	$0 (0)
Salary Remaining :	$0
Mitchell Stephens	$0 (0)
Salary Remaining :	$0
Caleb Jones	$0 (0)
Salary Remaining :	$0
Justin Barron	$0 (0)
Salary Remaining :	$0
Fredrik Karlstrom	$0 (0)
Salary Remaining :	$0
Matthew Kessel	$0 (0)
Salary Remaining :	$0
Sam Malinski	$0 (0)
Salary Remaining :	$0
Ryan Reaves	$0 (0)
Salary Remaining :	$0
Denton Mateychuk	$0 (0)
Salary Remaining :	$0
Spencer Martin	$0 (0)
Salary Remaining :	$0
Will Smith	$0 (0)
Salary Remaining :	$0
Total Farm Players	30
Salary Commitment
Year 25 : $310,000
Year 26 : $60,000
Year 27 : $60,000
Year 28 : $60,000
Salary Average Commitment
Year 25 : $310,000
Year 26 : $60,000
Year 27 : $60,000
Year 28 : $60,000

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	KeyBank 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 - $32 - 0 - 0.00%
Luxury :	1000 - $206 - 0 - 0.00%
Total Capacity :	20000
Team Popularity :	127.00%
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	$28,600,000
Farm Players Total Salaries	$1,040,000
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 $74,000,000	$0
Estimate Over Minimum Salary Cap of $44,000,000	$0
Current Bank Account	$15,142,746
Projected Bank Account	$15,142,746

Pro Players Salaries
Andrei Vasilevskiy	$6,700,000 (2)
-Salary Remaining :	$6,700,000
J.T. Miller	$5,700,000 (1)
-Salary Remaining :	$5,700,000
Claude Giroux	$5,300,000 (2)
-Salary Remaining :	$5,300,000
Michael Rasmussen	$3,200,000 (2)
-Salary Remaining :	$3,200,000
Jonathan Drouin	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Erik Gudbranson	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Jordan Martinook	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Matthew Benning (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,200,000
Andreas Englund (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,000,000
Axel Rindell (1 Way Contract)	$0 (0)
Yegor Sharangovich	$0 (0)
Jordan Staal	$0 (0)
Timo Meier	$0 (0)
Marc-Edouard Vlasic	$0 (0)
Semyon Varlamov	$0 (0)
Mathew Dumba	$0 (0)
Brandon Saad	$0 (0)
Rasmus Andersson	$0 (0)
Noah Juulsen	$0 (0)
Justin Danforth	$0 (0)
Nick Cousins (1 Way Contract)	$0 (0)
Mikael Granlund	$0 (0)
Erik Karlsson	$0 (0)
Mika Zibanejad	$0 (0)
Total Pro Players	24
Salary Commitment
Year 25 : $28,600,000
Year 26 : $17,200,000
Year 27 : $0
Year 28 : $0
Salary Average Commitment
Year 25 : $28,600,000
Year 26 : $17,200,000
Year 27 : $0
Year 28 : $0
Salary Cap with 1 Way Contract
Year 25 : $26,400,000
Year 26 : $17,200,000
Year 27 : $0
Year 28 : $0

Farm Players Salaries
Dillon Dube	$120,000 (1)
Salary Remaining :	$120,000
Robert Hagg	$120,000 (1)
Salary Remaining :	$120,000
Steven Lorentz	$120,000 (1)
Salary Remaining :	$120,000
Adam Ruzicka	$120,000 (1)
Salary Remaining :	$120,000
Dryden Hunt	$100,000 (1)
Salary Remaining :	$100,000
Max McCormick	$80,000 (1)
Salary Remaining :	$80,000
Chris Terry	$80,000 (1)
Salary Remaining :	$80,000
Kyle Criscuolo	$70,000 (1)
Salary Remaining :	$70,000
Anthony Angello	$50,000 (1)
Salary Remaining :	$50,000
Cole Schneider	$50,000 (1)
Salary Remaining :	$50,000
Denis Smirnov	$10,000 (7)
Salary Remaining :	$10,000
Matthew Strome	$10,000 (4)
Salary Remaining :	$10,000
Mikko Kokkonen	$10,000 (7)
Salary Remaining :	$10,000
Matt Filipe	$10,000 (7)
Salary Remaining :	$10,000
Logan Neaton	$10,000 (4)
Salary Remaining :	$10,000
Nathan Legare	$10,000 (6)
Salary Remaining :	$10,000
Keaton Thompson	$10,000 (3)
Salary Remaining :	$10,000
Brendan Warren	$10,000 (7)
Salary Remaining :	$10,000
Benton Maass	$10,000 (7)
Salary Remaining :	$10,000
Brian Pinho	$10,000 (5)
Salary Remaining :	$10,000
Fedor Gordeev	$10,000 (5)
Salary Remaining :	$10,000
Kevin Wall	$10,000 (8)
Salary Remaining :	$10,000
Drew Commesso	$10,000 (5)
Salary Remaining :	$10,000
Brandon Biro	$0 (0)
Salary Remaining :	$0
Ilya Solovyov	$0 (0)
Salary Remaining :	$0
Georgii Merkulov	$0 (0)
Salary Remaining :	$0
Justin Dowling	$0 (0)
Salary Remaining :	$0
Garret Sparks	$0 (0)
Salary Remaining :	$0
Michael Houser	$0 (0)
Salary Remaining :	$0
Total Farm Players	29
Salary Commitment
Year 25 : $1,040,000
Year 26 : $130,000
Year 27 : $130,000
Year 28 : $120,000
Salary Average Commitment
Year 25 : $1,040,000
Year 26 : $130,000
Year 27 : $130,000
Year 28 : $120,000

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 - $35 - 0 - 0.00%
Level 4:	2000 - $30 - 0 - 0.00%
Luxury :	1000 - $210 - 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	$28,000,000
Farm Players Total Salaries	$1,210,000
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 $74,000,000	$0
Estimate Over Minimum Salary Cap of $44,000,000	$0
Current Bank Account	$43,193,738
Projected Bank Account	$43,193,738

Pro Players Salaries
Artem Zub	$3,800,000 (2)
-Salary Remaining :	$3,800,000
Anthony Mantha	$3,700,000 (1)
-Salary Remaining :	$3,700,000
Nick Bjugstad	$3,200,000 (1)
-Salary Remaining :	$3,200,000
Joonas Korpisalo	$2,700,000 (1)
-Salary Remaining :	$2,700,000
Jason Zucker	$2,200,000 (2)
-Salary Remaining :	$2,200,000
Colin Miller	$2,200,000 (1)
-Salary Remaining :	$2,200,000
Jamie Drysdale	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Joseph Veleno	$1,800,000 (2)
-Salary Remaining :	$1,800,000
Ryan Johansen	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Troy Stecher	$1,400,000 (1)
-Salary Remaining :	$1,400,000
Valtteri Puustinen	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Jaden Schwartz	$1,200,000 (2)
-Salary Remaining :	$1,200,000
J.J. Peterka	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Kailer Yamamoto	$0 (0)
Samuel Girard	$0 (0)
Marcus Johansson	$0 (0)
Brian Dumoulin	$0 (0)
Will Borgen	$0 (0)
Brock Boeser	$0 (0)
Milan Lucic (1 Way Contract)	$0 (0)
Lucas Raymond	$0 (0)
Parker Kelly	$0 (0)
Erik Haula	$0 (0)
Philippe Myers (1 Way Contract)	$0 (0)
Lukas Dostal	$0 (0)
Total Pro Players	25
Salary Commitment
Year 25 : $28,000,000
Year 26 : $12,500,000
Year 27 : $0
Year 28 : $0
Salary Average Commitment
Year 25 : $28,000,000
Year 26 : $12,500,000
Year 27 : $0
Year 28 : $0
Salary Cap with 1 Way Contract
Year 25 : $28,000,000
Year 26 : $12,500,000
Year 27 : $0
Year 28 : $0

Farm Players Salaries
Zach Benson	$140,000 (2)
Salary Remaining :	$140,000
Ryan Dzingel	$120,000 (1)
Salary Remaining :	$120,000
Marco Scandella	$120,000 (1)
Salary Remaining :	$120,000
Michael Hutchinson	$120,000 (1)
Salary Remaining :	$120,000
Brendan Lemieux	$120,000 (1)
Salary Remaining :	$120,000
Austin Poganski	$120,000 (1)
Salary Remaining :	$120,000
Zac Dalpe	$90,000 (1)
Salary Remaining :	$90,000
Scott Sabourin	$90,000 (1)
Salary Remaining :	$90,000
Thomas Bordeleau	$80,000 (1)
Salary Remaining :	$80,000
Landon Slaggert	$70,000 (1)
Salary Remaining :	$70,000
Nicolas Beaudin	$50,000 (1)
Salary Remaining :	$50,000
Sasha Pastujov	$10,000 (9)
Salary Remaining :	$10,000
Thomas Milic	$10,000 (9)
Salary Remaining :	$10,000
Ryan McGregor	$10,000 (6)
Salary Remaining :	$10,000
Jack Peart	$10,000 (9)
Salary Remaining :	$10,000
Brad Lambert	$10,000 (8)
Salary Remaining :	$10,000
Daniil Chayka	$10,000 (7)
Salary Remaining :	$10,000
Luca Del Bel Belluz	$10,000 (9)
Salary Remaining :	$10,000
Benjamin Gaudreau	$10,000 (9)
Salary Remaining :	$10,000
Lukas Dragicevic	$10,000 (9)
Salary Remaining :	$10,000
Nikolas Matinpalo	$0 (0)
Salary Remaining :	$0
Ville Heinola	$0 (0)
Salary Remaining :	$0
Spencer Knight	$0 (0)
Salary Remaining :	$0
Matthew Peca	$0 (0)
Salary Remaining :	$0
Jiri Smejkal	$0 (0)
Salary Remaining :	$0
Steven Santini	$0 (0)
Salary Remaining :	$0
Will Butcher	$0 (0)
Salary Remaining :	$0
Dillon Heatherington	$0 (0)
Salary Remaining :	$0
Jake Lucchini	$0 (0)
Salary Remaining :	$0
John Hayden	$0 (0)
Salary Remaining :	$0
Kent Johnson	$0 (0)
Salary Remaining :	$0
Samuel Bolduc	$0 (0)
Salary Remaining :	$0
Egor Afanasyev	$0 (0)
Salary Remaining :	$0
Joel L'Esperance	$0 (0)
Salary Remaining :	$0
Dustin Tokarski	$0 (0)
Salary Remaining :	$0
Total Farm Players	35
Salary Commitment
Year 25 : $1,210,000
Year 26 : $230,000
Year 27 : $90,000
Year 28 : $90,000
Salary Average Commitment
Year 25 : $1,210,000
Year 26 : $230,000
Year 27 : $90,000
Year 28 : $90,000

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	8000 - $102 - 0 - 0.00%
Level 2:	4000 - $60 - 0 - 0.00%
Level 3:	5000 - $40 - 0 - 0.00%
Level 4:	2000 - $31 - 0 - 0.00%
Luxury :	1000 - $205 - 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	$34,200,000
Farm Players Total Salaries	$250,000
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 $74,000,000	$0
Estimate Over Minimum Salary Cap of $44,000,000	$0
Current Bank Account	$22,187,821
Projected Bank Account	$22,187,821

Pro Players Salaries
Elias Lindholm	$6,200,000 (3)
-Salary Remaining :	$6,200,000
Jeff Petry	$4,900,000 (1)
-Salary Remaining :	$4,900,000
Sergei Bobrovsky	$4,200,000 (2)
-Salary Remaining :	$4,200,000
Derek Forbort	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Andrew Mangiapane	$3,400,000 (4)
-Salary Remaining :	$3,400,000
Michael Bunting	$3,200,000 (1)
-Salary Remaining :	$3,200,000
Mikael Backlund	$2,600,000 (2)
-Salary Remaining :	$2,600,000
Jarred Tinordi	$1,600,000 (1)
-Salary Remaining :	$1,600,000
Sonny Milano	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Michael Amadio (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,200,000
Hunter McKown	$800,000 (1)
-Salary Remaining :	$800,000
Billy Sweezey	$600,000 (1)
-Salary Remaining :	$600,000
Nazem Kadri	$0 (0)
Josh Mahura (1 Way Contract)	$0 (0)
Alex Kerfoot	$0 (0)
Radek Faksa	$0 (0)
Josh Dunne	$0 (0)
Tage Thompson	$0 (0)
Wade Allison	$0 (0)
Ryan McDonagh	$0 (0)
Mackenzie Blackwood	$0 (0)
Troy Terry	$0 (0)
Jordan Greenway	$0 (0)
John Marino	$0 (0)
Total Pro Players	24
Salary Commitment
Year 25 : $34,200,000
Year 26 : $17,900,000
Year 27 : $9,600,000
Year 28 : $3,400,000
Salary Average Commitment
Year 25 : $34,200,000
Year 26 : $17,900,000
Year 27 : $9,600,000
Year 28 : $3,400,000
Salary Cap with 1 Way Contract
Year 25 : $33,000,000
Year 26 : $17,900,000
Year 27 : $9,600,000
Year 28 : $3,400,000

Farm Players Salaries
Mackie Samoskevich	$80,000 (2)
Salary Remaining :	$80,000
Dysin Mayo	$70,000 (1)
Salary Remaining :	$70,000
Tim Gettinger	$50,000 (1)
Salary Remaining :	$50,000
Hunter Skinner	$10,000 (6)
Salary Remaining :	$10,000
Justin Sourdif	$10,000 (7)
Salary Remaining :	$10,000
Remi Poirier	$10,000 (8)
Salary Remaining :	$10,000
Ryan Tverberg	$10,000 (8)
Salary Remaining :	$10,000
Tyler Tullio	$10,000 (8)
Salary Remaining :	$10,000
Kaedan Korczak	$0 (0)
Salary Remaining :	$0
Jansen Harkins	$0 (0)
Salary Remaining :	$0
Jake Christiansen	$0 (0)
Salary Remaining :	$0
Nick Blankenburg	$0 (0)
Salary Remaining :	$0
Hugh McGing	$0 (0)
Salary Remaining :	$0
Jet Greaves	$0 (0)
Salary Remaining :	$0
Connor McMichael	$0 (0)
Salary Remaining :	$0
Peyton Krebs	$0 (0)
Salary Remaining :	$0
Colin White	$0 (0)
Salary Remaining :	$0
Ethan Bear	$0 (0)
Salary Remaining :	$0
Ethan Del Mastro	$0 (0)
Salary Remaining :	$0
Sam Colangelo	$0 (0)
Salary Remaining :	$0
Brandon Gignac	$0 (0)
Salary Remaining :	$0
Mavrik Bourque	$0 (0)
Salary Remaining :	$0
Total Farm Players	22
Salary Commitment
Year 25 : $250,000
Year 26 : $130,000
Year 27 : $50,000
Year 28 : $50,000
Salary Average Commitment
Year 25 : $250,000
Year 26 : $130,000
Year 27 : $50,000
Year 28 : $50,000

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Capital One Arena
Level 1:	8000 - $102 - 0 - 0.00%
Level 2:	4000 - $60 - 0 - 0.00%
Level 3:	5000 - $40 - 0 - 0.00%
Level 4:	2000 - $31 - 0 - 0.00%
Luxury :	1000 - $210 - 0 - 0.00%
Total Capacity :	20000
Team Popularity :	114.00%
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	$55,800,000
Farm Players Total Salaries	$1,200,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$2,500,000
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 $74,000,000	$0
Estimate Over Minimum Salary Cap of $44,000,000	$0
Current Bank Account	$24,005,036
Projected Bank Account	$24,005,036

Pro Players Salaries
Nathan MacKinnon	$8,300,000 (2)
-Salary Remaining :	$8,300,000
Sam Reinhart	$7,400,000 (3)
-Salary Remaining :	$7,400,000
Josh Morrissey	$6,000,000 (1)
-Salary Remaining :	$6,000,000
Morgan Rielly	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Nikolaj Ehlers	$5,000,000 (3)
-Salary Remaining :	$5,000,000
Max Pacioretty	$4,400,000 (2)
-Salary Remaining :	$4,400,000
Brett Pesce	$4,300,000 (1)
-Salary Remaining :	$4,300,000
Martin Fehervary	$3,600,000 (1)
-Salary Remaining :	$3,600,000
Elvis Merzlikins	$3,400,000 (2)
-Salary Remaining :	$3,400,000
Ivan Barbashev	$3,300,000 (2)
-Salary Remaining :	$3,300,000
Andrei Kuzmenko	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Anthony DeAngelo	$1,100,000 (2)
-Salary Remaining :	$1,100,000
Justin Holl	$500,000 (2)
-Salary Remaining :	$500,000
Barclay Goodrow	$500,000 (2)
-Salary Remaining :	$500,000
Brandon Montour	$0 (0)
Aliaksei Protas	$0 (0)
Cole Perfetti	$0 (0)
Victor Olofsson	$0 (0)
Urho Vaakanainen	$0 (0)
Austin Watson (1 Way Contract)	$0 (0)
Luke Glendening (1 Way Contract)	$0 (0)
Logan Thompson	$0 (0)
Total Pro Players	22
Salary Commitment
Year 25 : $55,800,000
Year 26 : $36,900,000
Year 27 : $12,400,000
Year 28 : $0
Salary Average Commitment
Year 25 : $55,800,000
Year 26 : $36,900,000
Year 27 : $12,400,000
Year 28 : $0
Salary Cap with 1 Way Contract
Year 25 : $55,800,000
Year 26 : $36,900,000
Year 27 : $12,400,000
Year 28 : $0

Farm Players Salaries
Liam O'Brien	$120,000 (1)
Salary Remaining :	$120,000
Vincent Hinostroza	$120,000 (1)
Salary Remaining :	$120,000
Derrick Pouliot	$120,000 (1)
Salary Remaining :	$120,000
Alex Petrovic	$120,000 (1)
Salary Remaining :	$120,000
Mike Sgarbossa	$120,000 (1)
Salary Remaining :	$120,000
Calle Rosen	$120,000 (1)
Salary Remaining :	$120,000
Ross Johnston	$120,000 (1)
Salary Remaining :	$120,000
Hunter Shepard	$80,000 (1)
Salary Remaining :	$80,000
Tyler Kleven	$80,000 (1)
Salary Remaining :	$80,000
Joe Snively	$70,000 (1)
Salary Remaining :	$70,000
Aatu Jamsen	$10,000 (9)
Salary Remaining :	$10,000
Ryan O'Rourke	$10,000 (5)
Salary Remaining :	$10,000
Nathan Clurman	$10,000 (6)
Salary Remaining :	$10,000
Yan Kuznetsov	$10,000 (6)
Salary Remaining :	$10,000
Jordan Dumais	$10,000 (10)
Salary Remaining :	$10,000
Colten Ellis	$10,000 (5)
Salary Remaining :	$10,000
Jacob Perreault	$10,000 (6)
Salary Remaining :	$10,000
Dillon Hamaliuk	$10,000 (6)
Salary Remaining :	$10,000
Danila Klimovich	$10,000 (6)
Salary Remaining :	$10,000
Riley Kidney	$10,000 (8)
Salary Remaining :	$10,000
Kieron Walton	$10,000 (10)
Salary Remaining :	$10,000
Vladimir Nikitin	$10,000 (9)
Salary Remaining :	$10,000
Chase Lang	$10,000 (1)
Salary Remaining :	$10,000
Ethen Frank	$0 (0)
Salary Remaining :	$0
Clay Stevenson	$0 (0)
Salary Remaining :	$0
Adam Beckman	$0 (0)
Salary Remaining :	$0
Robbie Russo	$0 (0)
Salary Remaining :	$0
Cole Bardreau	$0 (0)
Salary Remaining :	$0
Total Farm Players	28
Salary Commitment
Year 25 : $1,200,000
Year 26 : $120,000
Year 27 : $120,000
Year 28 : $120,000
Salary Average Commitment
Year 25 : $1,200,000
Year 26 : $120,000
Year 27 : $120,000
Year 28 : $120,000

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	8000 - $109 - 0 - 0.00%
Level 2:	4000 - $68 - 0 - 0.00%
Level 3:	5000 - $48 - 0 - 0.00%
Level 4:	2000 - $36 - 0 - 0.00%
Luxury :	1000 - $215 - 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	$45,100,000
Farm Players Total Salaries	$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 $74,000,000	$0
Estimate Over Minimum Salary Cap of $44,000,000	$0
Current Bank Account	$56,053,358
Projected Bank Account	$56,053,358

Pro Players Salaries
Kyle Connor	$6,900,000 (4)
-Salary Remaining :	$6,900,000
Robert Thomas	$6,500,000 (1)
-Salary Remaining :	$6,500,000
Juuse Saros	$5,600,000 (3)
-Salary Remaining :	$5,600,000
Rasmus Dahlin	$4,900,000 (1)
-Salary Remaining :	$4,900,000
David Pastrnak	$4,500,000 (2)
-Salary Remaining :	$4,500,000
Jesper Bratt	$4,200,000 (1)
-Salary Remaining :	$4,200,000
Dylan DeMelo	$3,900,000 (2)
-Salary Remaining :	$3,900,000
Mattias Samuelsson	$3,300,000 (2)
-Salary Remaining :	$3,300,000
Brad Marchand	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Mason McTavish	$1,400,000 (1)
-Salary Remaining :	$1,400,000
Kevin Stenlund	$1,400,000 (2)
-Salary Remaining :	$1,400,000
Alex Newhook	$0 (0)
Adam Fox	$0 (0)
Jeremy Swayman	$0 (0)
Tomas Nosek	$0 (0)
Jan Rutta	$0 (0)
Nick Suzuki	$0 (0)
Erik Brannstrom	$0 (0)
Ryan Poehling	$0 (0)
Trevor van Riemsdyk	$0 (0)
David Kampf	$0 (0)
Total Pro Players	21
Salary Commitment
Year 25 : $45,100,000
Year 26 : $28,100,000
Year 27 : $12,500,000
Year 28 : $6,900,000
Salary Average Commitment
Year 25 : $45,100,000
Year 26 : $28,100,000
Year 27 : $12,500,000
Year 28 : $6,900,000
Salary Cap with 1 Way Contract
Year 25 : $45,100,000
Year 26 : $28,100,000
Year 27 : $12,500,000
Year 28 : $6,900,000

Farm Players Salaries
Roby Jarventie	$70,000 (1)
Salary Remaining :	$70,000
Mackenzie MacEachern	$50,000 (1)
Salary Remaining :	$50,000
Eetu Makiniemi	$50,000 (1)
Salary Remaining :	$50,000
Vadim Zherenko	$10,000 (9)
Salary Remaining :	$10,000
J.D. Greenway	$10,000 (7)
Salary Remaining :	$10,000
Logan Cockerill	$10,000 (9)
Salary Remaining :	$10,000
Mathias Emilio Pettersen	$10,000 (5)
Salary Remaining :	$10,000
Cole Fraser	$10,000 (4)
Salary Remaining :	$10,000
Adam Engstrom	$10,000 (10)
Salary Remaining :	$10,000
Philip Kemp	$10,000 (9)
Salary Remaining :	$10,000
Florian Xhekaj	$10,000 (9)
Salary Remaining :	$10,000
Ronan Seeley	$10,000 (9)
Salary Remaining :	$10,000
William Villeneuve	$10,000 (9)
Salary Remaining :	$10,000
Daniil Misyul	$10,000 (9)
Salary Remaining :	$10,000
Jakub Brabenec	$10,000 (9)
Salary Remaining :	$10,000
Christian Krygier	$10,000 (9)
Salary Remaining :	$10,000
Michael Callahan	$0 (0)
Salary Remaining :	$0
Santeri Hatakka	$0 (0)
Salary Remaining :	$0
Ben Jones	$0 (0)
Salary Remaining :	$0
Tobias Bjornfot	$0 (0)
Salary Remaining :	$0
Elmer Soderblom	$0 (0)
Salary Remaining :	$0
Felix Sandstrom	$0 (0)
Salary Remaining :	$0
Akil Thomas	$0 (0)
Salary Remaining :	$0
Joona Koppanen	$0 (0)
Salary Remaining :	$0
Michael Pezzetta	$0 (0)
Salary Remaining :	$0
Cayden Primeau	$0 (0)
Salary Remaining :	$0
Tyler Tucker	$0 (0)
Salary Remaining :	$0
Total Farm Players	27
Salary Commitment
Year 25 : $300,000
Year 26 : $130,000
Year 27 : $130,000
Year 28 : $130,000
Salary Average Commitment
Year 25 : $300,000
Year 26 : $130,000
Year 27 : $130,000
Year 28 : $130,000

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo 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 - $32 - 0 - 0.00%
Luxury :	1000 - $204 - 0 - 0.00%
Total Capacity :	20000
Team Popularity :	130.00%
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	$39,800,000
Farm Players Total Salaries	$590,000
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 $74,000,000	$0
Estimate Over Minimum Salary Cap of $44,000,000	$0
Current Bank Account	$34,721,220
Projected Bank Account	$34,721,220

Pro Players Salaries
Brady Tkachuk	$6,900,000 (1)
-Salary Remaining :	$6,900,000
Kevin Fiala	$6,000,000 (3)
-Salary Remaining :	$6,000,000
Travis Konecny	$6,000,000 (2)
-Salary Remaining :	$6,000,000
Alex Ovechkin	$4,600,000 (1)
-Salary Remaining :	$4,600,000
Ryan Hartman	$3,800,000 (2)
-Salary Remaining :	$3,800,000
Adam Pelech	$3,600,000 (1)
-Salary Remaining :	$3,600,000
Alexandar Georgiev	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Garnet Hathaway	$2,400,000 (1)
-Salary Remaining :	$2,400,000
Adin Hill	$2,300,000 (2)
-Salary Remaining :	$2,300,000
Colin Blackwell	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Mathieu Joseph	$0 (0)
Rafael Harvey-Pinard	$0 (0)
Noah Dobson	$0 (0)
Ryan Suter	$0 (0)
Vince Dunn	$0 (0)
Noah Hanifin	$0 (0)
K'Andre Miller	$0 (0)
Owen Power	$0 (0)
Yanni Gourde	$0 (0)
Zemgus Girgensons	$0 (0)
Jordan Kyrou	$0 (0)
Joshua Norris	$0 (0)
Total Pro Players	22
Salary Commitment
Year 25 : $39,800,000
Year 26 : $18,100,000
Year 27 : $6,000,000
Year 28 : $0
Salary Average Commitment
Year 25 : $39,800,000
Year 26 : $18,100,000
Year 27 : $6,000,000
Year 28 : $0
Salary Cap with 1 Way Contract
Year 25 : $39,800,000
Year 26 : $18,100,000
Year 27 : $6,000,000
Year 28 : $0

Farm Players Salaries
Logan Shaw	$100,000 (1)
Salary Remaining :	$100,000
Collin Delia	$100,000 (1)
Salary Remaining :	$100,000
James Malatesta	$80,000 (2)
Salary Remaining :	$80,000
Hayden Hodgson	$80,000 (1)
Salary Remaining :	$80,000
Ben Harpur	$50,000 (1)
Salary Remaining :	$50,000
Max McCue	$10,000 (10)
Salary Remaining :	$10,000
Sandis Vilmanis	$10,000 (10)
Salary Remaining :	$10,000
Stian Solberg	$10,000 (10)
Salary Remaining :	$10,000
Nikita Pavlychev	$10,000 (7)
Salary Remaining :	$10,000
Ty Taylor	$10,000 (9)
Salary Remaining :	$10,000
Dans Locmelis	$10,000 (10)
Salary Remaining :	$10,000
Jack Malone	$10,000 (10)
Salary Remaining :	$10,000
Topi Niemela	$10,000 (8)
Salary Remaining :	$10,000
Patrick Moynihan	$10,000 (10)
Salary Remaining :	$10,000
Artur Akhtyamov	$10,000 (10)
Salary Remaining :	$10,000
Felix Unger Sorum	$10,000 (10)
Salary Remaining :	$10,000
Domenick Fensore	$10,000 (9)
Salary Remaining :	$10,000
Eetu Liukas	$10,000 (9)
Salary Remaining :	$10,000
Viktor Neuchev	$10,000 (9)
Salary Remaining :	$10,000
Alex Young	$10,000 (9)
Salary Remaining :	$10,000
Dylan Peterson	$10,000 (9)
Salary Remaining :	$10,000
Jack Gorniak	$10,000 (9)
Salary Remaining :	$10,000
Alexis Gravel	$10,000 (4)
Salary Remaining :	$10,000
Kevin Gravel	$0 (0)
Salary Remaining :	$0
John Leonard	$0 (0)
Salary Remaining :	$0
Jordan Oesterle	$0 (0)
Salary Remaining :	$0
Lane Hutson	$0 (0)
Salary Remaining :	$0
Rory Kerins	$0 (0)
Salary Remaining :	$0
Jesse Ylonen	$0 (0)
Salary Remaining :	$0
Jackson Cates	$0 (0)
Salary Remaining :	$0
Jonas Rondbjerg	$0 (0)
Salary Remaining :	$0
Adam Raska	$0 (0)
Salary Remaining :	$0
Egor Zamula	$0 (0)
Salary Remaining :	$0
Spencer Stastney	$0 (0)
Salary Remaining :	$0
Sean Farrell	$0 (0)
Salary Remaining :	$0
Victor Mancini	$0 (0)
Salary Remaining :	$0
Magnus Chrona	$0 (0)
Salary Remaining :	$0
Daniil Tarasov	$0 (0)
Salary Remaining :	$0
Jacob MacDonald	$0 (0)
Salary Remaining :	$0
Total Farm Players	39
Salary Commitment
Year 25 : $590,000
Year 26 : $260,000
Year 27 : $180,000
Year 28 : $180,000
Salary Average Commitment
Year 25 : $590,000
Year 26 : $260,000
Year 27 : $180,000
Year 28 : $180,000

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	8000 - $96 - 0 - 0.00%
Level 2:	4000 - $56 - 0 - 0.00%
Level 3:	5000 - $41 - 0 - 0.00%
Level 4:	2000 - $29 - 0 - 0.00%
Luxury :	1000 - $195 - 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	$23,800,000
Farm Players Total Salaries	$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 $74,000,000	$0
Estimate Over Minimum Salary Cap of $44,000,000	$0
Current Bank Account	$57,435,544
Projected Bank Account	$57,435,544

Pro Players Salaries
Reilly Smith	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Alexander Romanov	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Nick Jensen	$3,600,000 (1)
-Salary Remaining :	$3,600,000
Ryan Graves	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Kasperi Kapanen	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Robby Fabbri	$1,800,000 (2)
-Salary Remaining :	$1,800,000
Philipp Grubauer	$1,200,000 (1)
-Salary Remaining :	$1,200,000
James Reimer	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Tyson Foerster	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Nathan Walker	$500,000 (1)
-Salary Remaining :	$500,000
Taylor Hall	$500,000 (1)
-Salary Remaining :	$500,000
Phillip Di Giuseppe	$500,000 (1)
-Salary Remaining :	$500,000
Hudson Fasching (1 Way Contract)	$0 (0)
Jesper Boqvist	$0 (0)
Andrew Peeke	$0 (0)
Matt Irwin (1 Way Contract)	$0 (0)
Austin Czarnik (1 Way Contract)	$0 (0)
Rasmus Kupari	$0 (0)
Calvin de Haan	$0 (0)
James van Riemsdyk	$0 (0)
Henri Jokiharju	$0 (0)
Total Pro Players	21
Salary Commitment
Year 25 : $23,800,000
Year 26 : $7,800,000
Year 27 : $0
Year 28 : $0
Salary Average Commitment
Year 25 : $23,800,000
Year 26 : $7,800,000
Year 27 : $0
Year 28 : $0
Salary Cap with 1 Way Contract
Year 25 : $23,800,000
Year 26 : $7,800,000
Year 27 : $0
Year 28 : $0

Farm Players Salaries
Matt Murray	$80,000 (1)
Salary Remaining :	$80,000
T.J. Tynan	$80,000 (1)
Salary Remaining :	$80,000
Jack Dugan	$10,000 (7)
Salary Remaining :	$10,000
Ty Smilanic	$10,000 (9)
Salary Remaining :	$10,000
Bear Hughes	$10,000 (9)
Salary Remaining :	$10,000
Conner Roulette	$10,000 (9)
Salary Remaining :	$10,000
Filip Engaras	$10,000 (7)
Salary Remaining :	$10,000
Josh Wesley	$10,000 (8)
Salary Remaining :	$10,000
Dylan Garand	$10,000 (6)
Salary Remaining :	$10,000
Graeme Clarke	$10,000 (7)
Salary Remaining :	$10,000
Tyler Bird	$10,000 (5)
Salary Remaining :	$10,000
Fedor Svechkov	$10,000 (8)
Salary Remaining :	$10,000
Leo Loof	$10,000 (8)
Salary Remaining :	$10,000
Maksymilian Szuber	$10,000 (8)
Salary Remaining :	$10,000
Konnor Smith	$10,000 (9)
Salary Remaining :	$10,000
Skyler Brind'Amour	$10,000 (9)
Salary Remaining :	$10,000
Gage Alexander	$10,000 (7)
Salary Remaining :	$10,000
Sebastian Cossa	$10,000 (7)
Salary Remaining :	$10,000
Brent Pedersen	$10,000 (8)
Salary Remaining :	$10,000
Jacob Bryson	$0 (0)
Salary Remaining :	$0
Jonathan Lekkerimaki	$0 (0)
Salary Remaining :	$0
Tyce Thompson	$0 (0)
Salary Remaining :	$0
Marian Studenic	$0 (0)
Salary Remaining :	$0
Riley Stillman	$0 (0)
Salary Remaining :	$0
Total Farm Players	24
Salary Commitment
Year 25 : $330,000
Year 26 : $170,000
Year 27 : $170,000
Year 28 : $170,000
Salary Average Commitment
Year 25 : $330,000
Year 26 : $170,000
Year 27 : $170,000
Year 28 : $170,000

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	UBS Arena
Level 1:	8000 - $97 - 0 - 0.00%
Level 2:	4000 - $54 - 0 - 0.00%
Level 3:	5000 - $32 - 0 - 0.00%
Level 4:	2000 - $26 - 0 - 0.00%
Luxury :	1000 - $202 - 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	$30,900,000
Farm Players Total Salaries	$880,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$2,200,000
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 $74,000,000	$0
Estimate Over Minimum Salary Cap of $44,000,000	$0
Current Bank Account	$13,185,766
Projected Bank Account	$13,185,766

Pro Players Salaries
Patrik Laine	$8,800,000 (1)
-Salary Remaining :	$8,800,000
Anthony Duclair	$3,800,000 (4)
-Salary Remaining :	$3,800,000
Barrett Hayton	$3,800,000 (1)
-Salary Remaining :	$3,800,000
Max Domi	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Connor Bedard	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Pavel Mintyukov	$1,700,000 (2)
-Salary Remaining :	$1,700,000
Jackson LaCombe	$1,600,000 (1)
-Salary Remaining :	$1,600,000
Jake Bean	$1,400,000 (1)
-Salary Remaining :	$1,400,000
Kevin Lankinen	$1,300,000 (1)
-Salary Remaining :	$1,300,000
Kaapo Kahkonen	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Kevin Korchinski	$1,200,000 (2)
-Salary Remaining :	$1,200,000
Louis Crevier	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Kyle MacLean	$0 (0)
Isaak Phillips	$0 (0)
Scott Perunovich	$0 (0)
Simon Holmstrom	$0 (0)
Pierre-Luc Dubois	$0 (0)
Marc Gatcomb	$0 (0)
Nikolai Kovalenko	$0 (0)
Pavel Dorofeyev	$0 (0)
Total Pro Players	20
Salary Commitment
Year 25 : $30,900,000
Year 26 : $11,700,000
Year 27 : $6,800,000
Year 28 : $3,800,000
Salary Average Commitment
Year 25 : $30,900,000
Year 26 : $11,700,000
Year 27 : $6,800,000
Year 28 : $3,800,000
Salary Cap with 1 Way Contract
Year 25 : $30,900,000
Year 26 : $11,700,000
Year 27 : $6,800,000
Year 28 : $3,800,000

Farm Players Salaries
Mason Geertsen	$120,000 (1)
Salary Remaining :	$120,000
Trevor Carrick	$120,000 (1)
Salary Remaining :	$120,000
Ashton Sautner	$120,000 (1)
Salary Remaining :	$120,000
Dan Renouf	$120,000 (1)
Salary Remaining :	$120,000
Aaron Ness	$120,000 (1)
Salary Remaining :	$120,000
Collin Graf	$90,000 (1)
Salary Remaining :	$90,000
Quentin Musty	$10,000 (10)
Salary Remaining :	$10,000
Jett Luchanko	$10,000 (9)
Salary Remaining :	$10,000
Liam Arnsby	$10,000 (9)
Salary Remaining :	$10,000
Reilly Webb	$10,000 (9)
Salary Remaining :	$10,000
Helge Grans	$10,000 (6)
Salary Remaining :	$10,000
Joni Jurmo	$10,000 (10)
Salary Remaining :	$10,000
Joe Vrbetic	$10,000 (10)
Salary Remaining :	$10,000
Carter Savoie	$10,000 (8)
Salary Remaining :	$10,000
Vyacheslav Buteyets	$10,000 (10)
Salary Remaining :	$10,000
William Francis	$10,000 (10)
Salary Remaining :	$10,000
Hunter McDonald	$10,000 (9)
Salary Remaining :	$10,000
Talyn Boyko	$10,000 (10)
Salary Remaining :	$10,000
Will Cranley	$10,000 (6)
Salary Remaining :	$10,000
Dylan Wells	$10,000 (9)
Salary Remaining :	$10,000
Erik Portillo	$10,000 (5)
Salary Remaining :	$10,000
Jack Adams	$10,000 (8)
Salary Remaining :	$10,000
Blake McLaughlin	$10,000 (8)
Salary Remaining :	$10,000
Colton Dach	$10,000 (9)
Salary Remaining :	$10,000
Artem Guryev	$10,000 (8)
Salary Remaining :	$10,000
Gavin Hain	$0 (0)
Salary Remaining :	$0
Angus Crookshank	$0 (0)
Salary Remaining :	$0
Frank Nazar	$0 (0)
Salary Remaining :	$0
Vasily Podkolzin	$0 (0)
Salary Remaining :	$0
Artyom Levshunov	$0 (0)
Salary Remaining :	$0
Olivier Rodrigue	$0 (0)
Salary Remaining :	$0
Lukas Reichel	$0 (0)
Salary Remaining :	$0
Nolan Foote	$0 (0)
Salary Remaining :	$0
Total Farm Players	33
Salary Commitment
Year 25 : $880,000
Year 26 : $190,000
Year 27 : $190,000
Year 28 : $190,000
Salary Average Commitment
Year 25 : $880,000
Year 26 : $190,000
Year 27 : $190,000
Year 28 : $190,000

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 :	112.00%
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	$43,600,000
Farm Players Total Salaries	$1,020,000
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 $74,000,000	$0
Estimate Over Minimum Salary Cap of $44,000,000	$0
Current Bank Account	$10,000,000
Projected Bank Account	$10,000,000

Pro Players Salaries
John Tavares	$6,600,000 (1)
-Salary Remaining :	$6,600,000
Teuvo Teravainen	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Kris Letang	$4,800,000 (2)
-Salary Remaining :	$4,800,000
Shea Theodore	$4,300,000 (2)
-Salary Remaining :	$4,300,000
Evan Rodrigues	$4,300,000 (2)
-Salary Remaining :	$4,300,000
Gabriel Vilardi	$4,200,000 (1)
-Salary Remaining :	$4,200,000
Drew O'Connor	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Rasmus Sandin	$2,800,000 (1)
-Salary Remaining :	$2,800,000
Anton Forsberg	$2,400,000 (1)
-Salary Remaining :	$2,400,000
Christian Dvorak	$2,300,000 (2)
-Salary Remaining :	$2,300,000
Alex Nedeljkovic	$1,700,000 (2)
-Salary Remaining :	$1,700,000
Curtis Lazar	$1,400,000 (1)
-Salary Remaining :	$1,400,000
Radim Zohorna	$800,000 (1)
-Salary Remaining :	$800,000
Trey Fix-Wolansky	$0 (0)
Aaron Dell (1 Way Contract)	$0 (0)
Pavel Zacha	$0 (0)
Oskar Steen	$0 (0)
Mark Scheifele	$0 (0)
Ivan Provorov	$0 (0)
Thomas Chabot	$0 (0)
Shakir Mukhamadullin	$0 (0)
Rem Pitlick	$0 (0)
Total Pro Players	22
Salary Commitment
Year 25 : $43,600,000
Year 26 : $17,400,000
Year 27 : $0
Year 28 : $0
Salary Average Commitment
Year 25 : $43,600,000
Year 26 : $17,400,000
Year 27 : $0
Year 28 : $0
Salary Cap with 1 Way Contract
Year 25 : $43,600,000
Year 26 : $17,400,000
Year 27 : $0
Year 28 : $0

Farm Players Salaries
Brett Sutter	$120,000 (1)
Salary Remaining :	$120,000
Stefan Matteau	$120,000 (1)
Salary Remaining :	$120,000
Mark Pysyk	$120,000 (1)
Salary Remaining :	$120,000
Kyle Clifford	$120,000 (1)
Salary Remaining :	$120,000
Garrett Wilson	$120,000 (1)
Salary Remaining :	$120,000
Joseph Gambardella	$120,000 (1)
Salary Remaining :	$120,000
Akim Aliu	$120,000 (1)
Salary Remaining :	$120,000
Anders Bjork	$60,000 (1)
Salary Remaining :	$60,000
Josh Ho-Sang	$50,000 (1)
Salary Remaining :	$50,000
Ty Young	$10,000 (7)
Salary Remaining :	$10,000
Spencer Smallman	$10,000 (3)
Salary Remaining :	$10,000
Philippe Desrosiers	$10,000 (2)
Salary Remaining :	$10,000
Will Reilly	$10,000 (6)
Salary Remaining :	$10,000
Josh Lopina	$10,000 (6)
Salary Remaining :	$10,000
Matt Savoie	$10,000 (8)
Salary Remaining :	$10,000
Ty Mueller	$10,000 (9)
Salary Remaining :	$10,000
Ryan Shea	$0 (0)
Salary Remaining :	$0
Austin Rueschhoff	$0 (0)
Salary Remaining :	$0
Bobby Trivigno	$0 (0)
Salary Remaining :	$0
Brady Lyle	$0 (0)
Salary Remaining :	$0
Brogan Rafferty	$0 (0)
Salary Remaining :	$0
Brady Keeper	$0 (0)
Salary Remaining :	$0
Total Farm Players	22
Salary Commitment
Year 25 : $1,020,000
Year 26 : $70,000
Year 27 : $60,000
Year 28 : $50,000
Salary Average Commitment
Year 25 : $1,020,000
Year 26 : $70,000
Year 27 : $60,000
Year 28 : $50,000

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	8000 - $113 - 0 - 0.00%
Level 2:	4000 - $67 - 0 - 0.00%
Level 3:	5000 - $46 - 0 - 0.00%
Level 4:	2000 - $35 - 0 - 0.00%
Luxury :	1000 - $220 - 0 - 0.00%
Total Capacity :	20000
Team Popularity :	131.00%
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	$50,600,000
Farm Players Total Salaries	$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 $74,000,000	$0
Estimate Over Minimum Salary Cap of $44,000,000	$0
Current Bank Account	$27,121,008
Projected Bank Account	$27,121,008

Pro Players Salaries
Cam Talbot	$8,100,000 (1)
-Salary Remaining :	$8,100,000
Steven Stamkos	$6,500,000 (1)
-Salary Remaining :	$6,500,000
Zach Hyman	$5,700,000 (4)
-Salary Remaining :	$5,700,000
Tomas Hertl	$5,600,000 (1)
-Salary Remaining :	$5,600,000
Darnell Nurse	$5,500,000 (2)
-Salary Remaining :	$5,500,000
Jacob Trouba	$5,100,000 (1)
-Salary Remaining :	$5,100,000
Ryan Pulock	$4,200,000 (1)
-Salary Remaining :	$4,200,000
Warren Foegele	$2,700,000 (2)
-Salary Remaining :	$2,700,000
Trevor Lewis	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Alexey Toropchenko	$1,900,000 (2)
-Salary Remaining :	$1,900,000
Travis Hamonic	$1,700,000 (2)
-Salary Remaining :	$1,700,000
Alexander Barabanov	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Jon Merrill	$600,000 (1)
-Salary Remaining :	$600,000
Brock Nelson	$0 (0)
Hampus Lindholm	$0 (0)
Vinni Lettieri	$0 (0)
Patrick Kane	$0 (0)
Brendan Gaunce	$0 (0)
Jonas Brodin	$0 (0)
Boone Jenner	$0 (0)
Filip Gustavsson	$0 (0)
Total Pro Players	21
Salary Commitment
Year 25 : $50,600,000
Year 26 : $19,500,000
Year 27 : $5,700,000
Year 28 : $5,700,000
Salary Average Commitment
Year 25 : $50,600,000
Year 26 : $19,500,000
Year 27 : $5,700,000
Year 28 : $5,700,000
Salary Cap with 1 Way Contract
Year 25 : $50,600,000
Year 26 : $19,500,000
Year 27 : $5,700,000
Year 28 : $5,700,000

Farm Players Salaries
Dylan Gambrell	$100,000 (1)
Salary Remaining :	$100,000
Mark Friedman	$90,000 (1)
Salary Remaining :	$90,000
Bokondji Imama	$60,000 (1)
Salary Remaining :	$60,000
Andrew Nielsen	$10,000 (9)
Salary Remaining :	$10,000
Ben McCartney	$10,000 (6)
Salary Remaining :	$10,000
Cameron Berg	$10,000 (9)
Salary Remaining :	$10,000
Jeremy Helvig	$10,000 (9)
Salary Remaining :	$10,000
Xavier Simoneau	$10,000 (7)
Salary Remaining :	$10,000
Jake Massie	$10,000 (5)
Salary Remaining :	$10,000
William Dufour	$10,000 (7)
Salary Remaining :	$10,000
Colby Ambrosio	$10,000 (9)
Salary Remaining :	$10,000
Kirill Tyutyayev	$10,000 (6)
Salary Remaining :	$10,000
Chaz Reddekopp	$10,000 (3)
Salary Remaining :	$10,000
Michael Karow	$10,000 (7)
Salary Remaining :	$10,000
Karl Henriksson	$10,000 (7)
Salary Remaining :	$10,000
Connor Lockhart	$10,000 (9)
Salary Remaining :	$10,000
Hugo Alnefelt	$10,000 (6)
Salary Remaining :	$10,000
Patrick Kudla	$10,000 (8)
Salary Remaining :	$10,000
Ivan Fedotov	$0 (0)
Salary Remaining :	$0
Tyler Benson	$0 (0)
Salary Remaining :	$0
Jonathan Gruden	$0 (0)
Salary Remaining :	$0
Curtis McKenzie	$0 (0)
Salary Remaining :	$0
Carson Meyer	$0 (0)
Salary Remaining :	$0
Chris Wagner	$0 (0)
Salary Remaining :	$0
Andrew Agozzino	$0 (0)
Salary Remaining :	$0
Gustav Olofsson	$0 (0)
Salary Remaining :	$0
Total Farm Players	26
Salary Commitment
Year 25 : $400,000
Year 26 : $150,000
Year 27 : $150,000
Year 28 : $140,000
Salary Average Commitment
Year 25 : $400,000
Year 26 : $150,000
Year 27 : $150,000
Year 28 : $140,000

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	8000 - $102 - 0 - 0.00%
Level 2:	4000 - $62 - 0 - 0.00%
Level 3:	5000 - $40 - 0 - 0.00%
Level 4:	2000 - $32 - 0 - 0.00%
Luxury :	1000 - $206 - 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	$37,800,000
Farm Players Total Salaries	$640,000
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 $74,000,000	$0
Estimate Over Minimum Salary Cap of $44,000,000	$0
Current Bank Account	$27,537,550
Projected Bank Account	$27,537,550

Pro Players Salaries
Dylan Larkin	$7,300,000 (3)
-Salary Remaining :	$7,300,000
Johnny Gaudreau	$6,000,000 (2)
-Salary Remaining :	$6,000,000
Marcus Pettersson	$3,900,000 (1)
-Salary Remaining :	$3,900,000
Rasmus Ristolainen	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Luke Schenn	$3,400,000 (1)
-Salary Remaining :	$3,400,000
Nick Seeler	$3,300,000 (2)
-Salary Remaining :	$3,300,000
Tristan Jarry	$3,300,000 (1)
-Salary Remaining :	$3,300,000
Trevor Moore	$2,200,000 (2)
-Salary Remaining :	$2,200,000
Luke Kunin	$1,800,000 (1)
-Salary Remaining :	$1,800,000
Dylan Guenther	$1,300,000 (1)
-Salary Remaining :	$1,300,000
Jalen Chatfield (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,200,000
Arshdeep Bains	$600,000 (1)
-Salary Remaining :	$600,000
Ben Chiarot	$0 (0)
Jack Eichel	$0 (0)
Yakov Trenin	$0 (0)
Sam Montembeault	$0 (0)
Brandon Duhaime (1 Way Contract)	$0 (0)
Colton Sissons	$0 (0)
Justus Annunen (1 Way Contract)	$0 (0)
Kiefer Sherwood (1 Way Contract)	$0 (0)
Miro Heiskanen	$0 (0)
Cole Sillinger	$0 (0)
Matias Maccelli	$0 (0)
Cam York	$0 (0)
Total Pro Players	24
Salary Commitment
Year 25 : $37,800,000
Year 26 : $18,800,000
Year 27 : $7,300,000
Year 28 : $0
Salary Average Commitment
Year 25 : $37,800,000
Year 26 : $18,800,000
Year 27 : $7,300,000
Year 28 : $0
Salary Cap with 1 Way Contract
Year 25 : $36,600,000
Year 26 : $18,800,000
Year 27 : $7,300,000
Year 28 : $0

Farm Players Salaries
Brendan Brisson	$110,000 (1)
Salary Remaining :	$110,000
Zack MacEwen	$90,000 (1)
Salary Remaining :	$90,000
Akito Hirose	$90,000 (1)
Salary Remaining :	$90,000
Joshua Roy	$90,000 (2)
Salary Remaining :	$90,000
Malcolm Subban	$80,000 (1)
Salary Remaining :	$80,000
Louie Belpedio	$80,000 (1)
Salary Remaining :	$80,000
Cameron Hillis	$10,000 (7)
Salary Remaining :	$10,000
Aleksi Heimosalmi	$10,000 (9)
Salary Remaining :	$10,000
Liam Ohgren	$10,000 (9)
Salary Remaining :	$10,000
Corson Ceulemans	$10,000 (8)
Salary Remaining :	$10,000
Brandon Coe	$10,000 (8)
Salary Remaining :	$10,000
Gavin Brindley	$10,000 (9)
Salary Remaining :	$10,000
Ryder Korczak	$10,000 (8)
Salary Remaining :	$10,000
Danny Zhilkin	$10,000 (9)
Salary Remaining :	$10,000
Ryan Ufko	$10,000 (9)
Salary Remaining :	$10,000
Niko Huuhtanen	$10,000 (9)
Salary Remaining :	$10,000
Brad Hunt	$0 (0)
Salary Remaining :	$0
Nikita Tolopilo	$0 (0)
Salary Remaining :	$0
Jakub Lauko	$0 (0)
Salary Remaining :	$0
Paul Cotter	$0 (0)
Salary Remaining :	$0
Bobby Brink	$0 (0)
Salary Remaining :	$0
Cole McWard	$0 (0)
Salary Remaining :	$0
Max Sasson	$0 (0)
Salary Remaining :	$0
Justin Bailey	$0 (0)
Salary Remaining :	$0
Mike Reilly	$0 (0)
Salary Remaining :	$0
Anthony Richard	$0 (0)
Salary Remaining :	$0
Givani Smith	$0 (0)
Salary Remaining :	$0
Total Farm Players	27
Salary Commitment
Year 25 : $640,000
Year 26 : $190,000
Year 27 : $100,000
Year 28 : $100,000
Salary Average Commitment
Year 25 : $640,000
Year 26 : $190,000
Year 27 : $100,000
Year 28 : $100,000

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 :	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	$42,300,000
Farm Players Total Salaries	$330,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$4,600,000
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 $74,000,000	$0
Estimate Over Minimum Salary Cap of $44,000,000	$0
Current Bank Account	$25,441,773
Projected Bank Account	$25,441,773

Pro Players Salaries
Jeff Skinner	$5,500,000 (3)
-Salary Remaining :	$5,500,000
Nino Niederreiter	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Jonathan Huberdeau	$3,900,000 (4)
-Salary Remaining :	$3,900,000
Tyler Bertuzzi	$3,300,000 (1)
-Salary Remaining :	$3,300,000
Brandon Tanev	$2,800,000 (2)
-Salary Remaining :	$2,800,000
Oliver Ekman-Larsson	$2,600,000 (2)
-Salary Remaining :	$2,600,000
T.J. Brodie	$2,300,000 (1)
-Salary Remaining :	$2,300,000
Kyle Burroughs	$2,300,000 (1)
-Salary Remaining :	$2,300,000
Ian Cole	$2,300,000 (1)
-Salary Remaining :	$2,300,000
Viktor Arvidsson	$2,200,000 (1)
-Salary Remaining :	$2,200,000
Thomas Novak	$2,100,000 (3)
-Salary Remaining :	$2,100,000
Ryan McLeod	$2,000,000 (1)
-Salary Remaining :	$2,000,000
William Lagesson	$1,300,000 (2)
-Salary Remaining :	$1,300,000
John Beecher	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Ryker Evans	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Leevi Merilainen	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Daemon Hunt	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Jakub Vrana	$800,000 (1)
-Salary Remaining :	$800,000
Sammy Walker	$700,000 (1)
-Salary Remaining :	$700,000
Teddy Blueger	$0 (0)
Damon Severson	$0 (0)
Jonathan Quick	$0 (0)
Carson Soucy	$0 (0)
Jake Allen	$0 (0)
Total Pro Players	24
Salary Commitment
Year 25 : $42,300,000
Year 26 : $22,200,000
Year 27 : $11,500,000
Year 28 : $3,900,000
Salary Average Commitment
Year 25 : $42,300,000
Year 26 : $22,200,000
Year 27 : $11,500,000
Year 28 : $3,900,000
Salary Cap with 1 Way Contract
Year 25 : $42,300,000
Year 26 : $22,200,000
Year 27 : $11,500,000
Year 28 : $3,900,000

Farm Players Salaries
Kieffer Bellows	$70,000 (1)
Salary Remaining :	$70,000
Tristan Broz	$10,000 (10)
Salary Remaining :	$10,000
Philippe Daoust	$10,000 (6)
Salary Remaining :	$10,000
David Goyette	$10,000 (8)
Salary Remaining :	$10,000
Garrett Pilon	$10,000 (4)
Salary Remaining :	$10,000
Dru Krebs	$10,000 (9)
Salary Remaining :	$10,000
Kaleb Lawrence	$10,000 (10)
Salary Remaining :	$10,000
Coulson Pitre	$10,000 (10)
Salary Remaining :	$10,000
Koehn Ziemmer	$10,000 (10)
Salary Remaining :	$10,000
Kirill Kudryavtsev	$10,000 (9)
Salary Remaining :	$10,000
Ilya Nikolaev	$10,000 (8)
Salary Remaining :	$10,000
Evan Cormier	$10,000 (4)
Salary Remaining :	$10,000
Trevor Janicke	$10,000 (10)
Salary Remaining :	$10,000
Blake Hillman	$10,000 (3)
Salary Remaining :	$10,000
Reece Newkirk	$10,000 (6)
Salary Remaining :	$10,000
Sam Houde	$10,000 (6)
Salary Remaining :	$10,000
Alex Jefferies	$10,000 (9)
Salary Remaining :	$10,000
Samuel Johannesson	$10,000 (9)
Salary Remaining :	$10,000
Alexis Gendron	$10,000 (9)
Salary Remaining :	$10,000
Jackson Edward	$10,000 (9)
Salary Remaining :	$10,000
Hunter Brzustewicz	$10,000 (9)
Salary Remaining :	$10,000
Stanislav Svozil	$10,000 (8)
Salary Remaining :	$10,000
Anton Wahlberg	$10,000 (9)
Salary Remaining :	$10,000
Marc-Andre Gaudet	$10,000 (9)
Salary Remaining :	$10,000
Olivier Nadeau	$10,000 (9)
Salary Remaining :	$10,000
Ty Voit	$10,000 (9)
Salary Remaining :	$10,000
Ruslan Khazheyev	$10,000 (9)
Salary Remaining :	$10,000
Tyson Kozak	$0 (0)
Salary Remaining :	$0
Pavol Regenda	$0 (0)
Salary Remaining :	$0
Nico Daws	$0 (0)
Salary Remaining :	$0
Jordan Spence	$0 (0)
Salary Remaining :	$0
Oliver Wahlstrom	$0 (0)
Salary Remaining :	$0
Brett Berard	$0 (0)
Salary Remaining :	$0
Bo Groulx	$0 (0)
Salary Remaining :	$0
William Lockwood	$0 (0)
Salary Remaining :	$0
Arthur Kaliyev	$0 (0)
Salary Remaining :	$0
Joey Anderson	$0 (0)
Salary Remaining :	$0
Drew Helleson	$0 (0)
Salary Remaining :	$0
Nikita Nesterenko	$0 (0)
Salary Remaining :	$0
Owen Beck	$0 (0)
Salary Remaining :	$0
Maxim Tsyplakov	$0 (0)
Salary Remaining :	$0
Total Farm Players	41
Salary Commitment
Year 25 : $330,000
Year 26 : $260,000
Year 27 : $260,000
Year 28 : $250,000
Salary Average Commitment
Year 25 : $330,000
Year 26 : $260,000
Year 27 : $260,000
Year 28 : $250,000

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 :	100.00%
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	$17,200,000
Farm Players Total Salaries	$180,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$6,800,000
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 $74,000,000	$0
Estimate Over Minimum Salary Cap of $44,000,000	$0
Current Bank Account	$19,138,400
Projected Bank Account	$19,138,400

Pro Players Salaries
Dylan Cozens	$5,100,000 (2)
-Salary Remaining :	$5,100,000
Phillip Danault	$4,400,000 (2)
-Salary Remaining :	$4,400,000
Vincent Desharnais	$2,900,000 (2)
-Salary Remaining :	$2,900,000
Adam Edstrom	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Danil Gushchin	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Connor Mackey	$800,000 (1)
-Salary Remaining :	$800,000
Vincent Iorio	$800,000 (2)
-Salary Remaining :	$800,000
Ryan Lomberg	$700,000 (1)
-Salary Remaining :	$700,000
Nicolas Deslauriers	$500,000 (1)
-Salary Remaining :	$500,000
Jonas Siegenthaler	$0 (0)
Kirby Dach	$0 (0)
Drake Caggiula	$0 (0)
Jakub Milota (1 Way Contract)	$0 (0)
Adam Erne	$0 (0)
Zach Aston-Reese	$0 (0)
Zachary L'Heureux	$0 (0)
Grant Hutton	$0 (0)
Egor Sokolov	$0 (0)
Andrei Svechnikov	$0 (0)
Walker Duehr	$0 (0)
David Gustafsson	$0 (0)
Total Pro Players	21
Salary Commitment
Year 25 : $17,200,000
Year 26 : $13,200,000
Year 27 : $0
Year 28 : $0
Salary Average Commitment
Year 25 : $17,200,000
Year 26 : $13,200,000
Year 27 : $0
Year 28 : $0
Salary Cap with 1 Way Contract
Year 25 : $17,200,000
Year 26 : $13,200,000
Year 27 : $0
Year 28 : $0

Farm Players Salaries
Calle Clang	$10,000 (8)
Salary Remaining :	$10,000
Brent Moran	$10,000 (8)
Salary Remaining :	$10,000
Jaydon Dureau	$10,000 (6)
Salary Remaining :	$10,000
Cole Fonstad	$10,000 (6)
Salary Remaining :	$10,000
Chase Bradley	$10,000 (9)
Salary Remaining :	$10,000
Luke Loheit	$10,000 (9)
Salary Remaining :	$10,000
Wyatte Wylie	$10,000 (5)
Salary Remaining :	$10,000
Cole Moberg	$10,000 (5)
Salary Remaining :	$10,000
Massimo Rizzo	$10,000 (10)
Salary Remaining :	$10,000
Jermaine Loewen	$10,000 (5)
Salary Remaining :	$10,000
Kale Kessy	$10,000 (8)
Salary Remaining :	$10,000
Justin Vaive	$10,000 (7)
Salary Remaining :	$10,000
Kale Howarth	$10,000 (6)
Salary Remaining :	$10,000
Jordan Sambrook	$10,000 (8)
Salary Remaining :	$10,000
Zachary Uens	$10,000 (7)
Salary Remaining :	$10,000
Tyler Boucher	$10,000 (8)
Salary Remaining :	$10,000
Leon Muggli	$10,000 (10)
Salary Remaining :	$10,000
Isaac Belliveau	$10,000 (9)
Salary Remaining :	$10,000
Isaac Ratcliffe	$0 (0)
Salary Remaining :	$0
Cavan Fitzgerald	$0 (0)
Salary Remaining :	$0
Dalibor Dvorsky	$0 (0)
Salary Remaining :	$0
Miko Matikka	$0 (0)
Salary Remaining :	$0
Jack LaFontaine	$0 (0)
Salary Remaining :	$0
Total Farm Players	23
Salary Commitment
Year 25 : $180,000
Year 26 : $180,000
Year 27 : $180,000
Year 28 : $180,000
Salary Average Commitment
Year 25 : $180,000
Year 26 : $180,000
Year 27 : $180,000
Year 28 : $180,000

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	8000 - $105 - 0 - 0.00%
Level 2:	4000 - $60 - 0 - 0.00%
Level 3:	5000 - $45 - 0 - 0.00%
Level 4:	2000 - $30 - 0 - 0.00%
Luxury :	1000 - $210 - 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	$32,800,000
Farm Players Total Salaries	$130,000
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 $74,000,000	$0
Estimate Over Minimum Salary Cap of $44,000,000	$0
Current Bank Account	$10,000,000
Projected Bank Account	$10,000,000

Pro Players Salaries
Jason Robertson	$8,000,000 (2)
-Salary Remaining :	$8,000,000
Vladimir Tarasenko	$6,200,000 (2)
-Salary Remaining :	$6,200,000
Ryan Nugent-Hopkins	$4,500,000 (2)
-Salary Remaining :	$4,500,000
Jacob Markstrom	$3,900,000 (1)
-Salary Remaining :	$3,900,000
Scott Laughton	$3,800,000 (1)
-Salary Remaining :	$3,800,000
Jamie Oleksiak	$3,500,000 (4)
-Salary Remaining :	$3,500,000
Isac Lundestrom	$1,600,000 (2)
-Salary Remaining :	$1,600,000
Noah Gregor	$1,300,000 (1)
-Salary Remaining :	$1,300,000
Joshua Brown	$0 (0)
Filip Zadina	$0 (0)
Zach Whitecloud	$0 (0)
Zach Parise	$0 (0)
Chris Tanev	$0 (0)
Nico Hischier	$0 (0)
Samuel Ersson	$0 (0)
Brayden Pachal (1 Way Contract)	$0 (0)
Jacob Bernard-Docker	$0 (0)
Zach Sawchenko	$0 (0)
Philip Tomasino	$0 (0)
Dougie Hamilton	$0 (0)
Tomas Tatar	$0 (0)
Nate Schmidt	$0 (0)
Jack Quinn	$0 (0)
Total Pro Players	23
Salary Commitment
Year 25 : $32,800,000
Year 26 : $23,800,000
Year 27 : $3,500,000
Year 28 : $3,500,000
Salary Average Commitment
Year 25 : $32,800,000
Year 26 : $23,800,000
Year 27 : $3,500,000
Year 28 : $3,500,000
Salary Cap with 1 Way Contract
Year 25 : $32,800,000
Year 26 : $23,800,000
Year 27 : $3,500,000
Year 28 : $3,500,000

Farm Players Salaries
Justin Taylor	$10,000 (2)
Salary Remaining :	$10,000
Dalton Smith	$10,000 (7)
Salary Remaining :	$10,000
Cole Reinhardt	$10,000 (7)
Salary Remaining :	$10,000
Jared McIsaac	$10,000 (6)
Salary Remaining :	$10,000
Jett Woo	$10,000 (6)
Salary Remaining :	$10,000
Mitchell Gibson	$10,000 (8)
Salary Remaining :	$10,000
Tyler Inamoto	$10,000 (9)
Salary Remaining :	$10,000
Julian Lutz	$10,000 (9)
Salary Remaining :	$10,000
William Wallinder	$10,000 (8)
Salary Remaining :	$10,000
Amadeus Lombardi	$10,000 (8)
Salary Remaining :	$10,000
Angus Booth	$10,000 (9)
Salary Remaining :	$10,000
Jayden Grubbe	$10,000 (9)
Salary Remaining :	$10,000
Jakub Skarek	$10,000 (5)
Salary Remaining :	$10,000
Jake Leschyshyn	$0 (0)
Salary Remaining :	$0
Mason Shaw	$0 (0)
Salary Remaining :	$0
Bryce Kindopp	$0 (0)
Salary Remaining :	$0
Ben Kraws	$0 (0)
Salary Remaining :	$0
Josiah Slavin	$0 (0)
Salary Remaining :	$0
Jakub Zboril	$0 (0)
Salary Remaining :	$0
Scott Reedy	$0 (0)
Salary Remaining :	$0
Daniil Miromanov	$0 (0)
Salary Remaining :	$0
Mason Morelli	$0 (0)
Salary Remaining :	$0
Chase Stillman	$0 (0)
Salary Remaining :	$0
Adam Ginning	$0 (0)
Salary Remaining :	$0
Total Farm Players	24
Salary Commitment
Year 25 : $130,000
Year 26 : $130,000
Year 27 : $120,000
Year 28 : $120,000
Salary Average Commitment
Year 25 : $130,000
Year 26 : $130,000
Year 27 : $120,000
Year 28 : $120,000

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 :	95.00%
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	$48,000,000
Farm Players Total Salaries	$350,000
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 $74,000,000	$0
Estimate Over Minimum Salary Cap of $44,000,000	$0
Current Bank Account	$6,244,437
Projected Bank Account	$6,244,437

Pro Players Salaries
Pavel Buchnevich	$7,400,000 (1)
-Salary Remaining :	$7,400,000
Roman Josi	$6,900,000 (3)
-Salary Remaining :	$6,900,000
Filip Hronek	$4,600,000 (1)
-Salary Remaining :	$4,600,000
Tom Wilson	$3,900,000 (2)
-Salary Remaining :	$3,900,000
Janis Moser	$3,500,000 (2)
-Salary Remaining :	$3,500,000
Alex Lyon	$3,200,000 (1)
-Salary Remaining :	$3,200,000
Trent Frederic	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Kevin Bahl	$2,800,000 (1)
-Salary Remaining :	$2,800,000
Ville Husso	$2,800,000 (1)
-Salary Remaining :	$2,800,000
Blake Lizotte	$2,700,000 (1)
-Salary Remaining :	$2,700,000
Sean Walker	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Will Cuylle	$1,400,000 (1)
-Salary Remaining :	$1,400,000
Connor Zary	$1,400,000 (1)
-Salary Remaining :	$1,400,000
Carl Grundstrom (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,200,000
Luke Evangelista	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Anze Kopitar	$0 (0)
Alex Iafallo	$0 (0)
Mikey Anderson	$0 (0)
Mikko Rantanen	$0 (0)
Pierre-Edouard Bellemare	$0 (0)
Andreas Athanasiou	$0 (0)
Eric Comrie (1 Way Contract)	$0 (0)
Total Pro Players	22
Salary Commitment
Year 25 : $48,000,000
Year 26 : $14,300,000
Year 27 : $6,900,000
Year 28 : $0
Salary Average Commitment
Year 25 : $48,000,000
Year 26 : $14,300,000
Year 27 : $6,900,000
Year 28 : $0
Salary Cap with 1 Way Contract
Year 25 : $46,800,000
Year 26 : $14,300,000
Year 27 : $6,900,000
Year 28 : $0

Farm Players Salaries
Alex Laferriere	$90,000 (1)
Salary Remaining :	$90,000
Patrick Maroon	$60,000 (1)
Salary Remaining :	$60,000
Lias Andersson	$60,000 (1)
Salary Remaining :	$60,000
Kasper Halttunen	$10,000 (9)
Salary Remaining :	$10,000
Michael Buchinger	$10,000 (9)
Salary Remaining :	$10,000
Riley Duran	$10,000 (9)
Salary Remaining :	$10,000
Bryce McConnell-Barker	$10,000 (9)
Salary Remaining :	$10,000
Jordan Stallard	$10,000 (9)
Salary Remaining :	$10,000
Brennan Othmann	$10,000 (8)
Salary Remaining :	$10,000
Curtis Douglas	$10,000 (8)
Salary Remaining :	$10,000
Lian Bichsel	$10,000 (8)
Salary Remaining :	$10,000
Henri Nikkanen	$10,000 (8)
Salary Remaining :	$10,000
Tristan Lennox	$10,000 (8)
Salary Remaining :	$10,000
Anthony Romano	$10,000 (9)
Salary Remaining :	$10,000
Tanner Dickinson	$10,000 (8)
Salary Remaining :	$10,000
John Farinacci	$10,000 (8)
Salary Remaining :	$10,000
Roman Schmidt	$10,000 (8)
Salary Remaining :	$10,000
Austin Strand	$0 (0)
Salary Remaining :	$0
Karson Kuhlman	$0 (0)
Salary Remaining :	$0
Gabriel Dumont	$0 (0)
Salary Remaining :	$0
Matt Luff	$0 (0)
Salary Remaining :	$0
Parker Wotherspoon	$0 (0)
Salary Remaining :	$0
Sheldon Rempal	$0 (0)
Salary Remaining :	$0
Victor Soderstrom	$0 (0)
Salary Remaining :	$0
Henry Thrun	$0 (0)
Salary Remaining :	$0
Kevin Mandolese	$0 (0)
Salary Remaining :	$0
Mads Sogaard	$0 (0)
Salary Remaining :	$0
Total Farm Players	27
Salary Commitment
Year 25 : $350,000
Year 26 : $140,000
Year 27 : $140,000
Year 28 : $140,000
Salary Average Commitment
Year 25 : $350,000
Year 26 : $140,000
Year 27 : $140,000
Year 28 : $140,000

Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	8000 - $75 - 0 - 0.00%
Level 2:	4000 - $40 - 0 - 0.00%
Level 3:	5000 - $25 - 0 - 0.00%
Level 4:	2000 - $20 - 0 - 0.00%
Luxury :	1000 - $125 - 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	$21,800,000
Farm Players Total Salaries	$520,000
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 $74,000,000	$0
Estimate Over Minimum Salary Cap of $44,000,000	$0
Current Bank Account	$44,346,510
Projected Bank Account	$44,346,510

Pro Players Salaries
Ondrej Palat	$3,100,000 (2)
-Salary Remaining :	$3,100,000
Connor Clifton	$2,900,000 (2)
-Salary Remaining :	$2,900,000
Mason Appleton	$2,700,000 (2)
-Salary Remaining :	$2,700,000
Pius Suter	$2,700,000 (2)
-Salary Remaining :	$2,700,000
Nico Sturm	$2,400,000 (1)
-Salary Remaining :	$2,400,000
Nathan Bastian	$1,900,000 (1)
-Salary Remaining :	$1,900,000
Corey Perry	$1,400,000 (1)
-Salary Remaining :	$1,400,000
Kurtis MacDermid	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Haydn Fleury	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Sebastian Aho2	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Jack Johnson	$800,000 (1)
-Salary Remaining :	$800,000
Jack Campbell	$800,000 (1)
-Salary Remaining :	$800,000
Vitek Vanecek (1 Way Contract)	$0 (0)
Zach Sanford	$0 (0)
Matty Beniers	$0 (0)
Matt Nieto	$0 (0)
Tye Kartye	$0 (0)
Connor Murphy	$0 (0)
John Klingberg	$0 (0)
Dante Fabbro	$0 (0)
Total Pro Players	20
Salary Commitment
Year 25 : $21,800,000
Year 26 : $11,400,000
Year 27 : $0
Year 28 : $0
Salary Average Commitment
Year 25 : $21,800,000
Year 26 : $11,400,000
Year 27 : $0
Year 28 : $0
Salary Cap with 1 Way Contract
Year 25 : $21,800,000
Year 26 : $11,400,000
Year 27 : $0
Year 28 : $0

Farm Players Salaries
Simon Nemec	$140,000 (2)
Salary Remaining :	$140,000
Emil Lilleberg	$120,000 (1)
Salary Remaining :	$120,000
Zack Ostapchuk	$80,000 (2)
Salary Remaining :	$80,000
Brandon Halverson	$10,000 (8)
Salary Remaining :	$10,000
Christopher Brown	$10,000 (8)
Salary Remaining :	$10,000
Jagger Firkus	$10,000 (9)
Salary Remaining :	$10,000
Marek Alscher	$10,000 (9)
Salary Remaining :	$10,000
Matyas Sapovaliv	$10,000 (9)
Salary Remaining :	$10,000
Justin Gill	$10,000 (9)
Salary Remaining :	$10,000
Samuel Knazko	$10,000 (7)
Salary Remaining :	$10,000
Carter Mazur	$10,000 (8)
Salary Remaining :	$10,000
Harrison Brunicke	$10,000 (10)
Salary Remaining :	$10,000
Zach Bouthillier	$10,000 (7)
Salary Remaining :	$10,000
Jesse Pulkkinen	$10,000 (10)
Salary Remaining :	$10,000
Liam Coughlin	$10,000 (8)
Salary Remaining :	$10,000
Gavin White	$10,000 (8)
Salary Remaining :	$10,000
Luca Pinelli	$10,000 (10)
Salary Remaining :	$10,000
Shane LaChance	$10,000 (10)
Salary Remaining :	$10,000
Aku Koskenvuo	$10,000 (7)
Salary Remaining :	$10,000
Reid Dyck	$10,000 (7)
Salary Remaining :	$10,000
Luke Tuch	$10,000 (9)
Salary Remaining :	$10,000
Cale Fleury	$0 (0)
Salary Remaining :	$0
Elias Pettersson2	$0 (0)
Salary Remaining :	$0
Colin Jacobs	$0 (0)
Salary Remaining :	$0
Maveric Lamoureux	$0 (0)
Salary Remaining :	$0
Cameron Hebig	$0 (0)
Salary Remaining :	$0
Dylan Coghlan	$0 (0)
Salary Remaining :	$0
Kenneth Appleby	$0 (0)
Salary Remaining :	$0
Total Farm Players	28
Salary Commitment
Year 25 : $520,000
Year 26 : $400,000
Year 27 : $180,000
Year 28 : $180,000
Salary Average Commitment
Year 25 : $520,000
Year 26 : $400,000
Year 27 : $180,000
Year 28 : $180,000

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Place
Level 1:	8000 - $110 - 0 - 0.00%
Level 2:	4000 - $65 - 0 - 0.00%
Level 3:	5000 - $45 - 0 - 0.00%
Level 4:	2000 - $38 - 0 - 0.00%
Luxury :	1000 - $232 - 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	$46,900,000
Farm Players Total Salaries	$620,000
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 $74,000,000	$0
Estimate Over Minimum Salary Cap of $44,000,000	$0
Current Bank Account	$18,705,271
Projected Bank Account	$18,705,271

Pro Players Salaries
Sam Bennett	$8,000,000 (1)
-Salary Remaining :	$8,000,000
Ryan O'Reilly	$5,900,000 (2)
-Salary Remaining :	$5,900,000
Jake Oettinger	$5,700,000 (2)
-Salary Remaining :	$5,700,000
Drew Doughty	$5,200,000 (1)
-Salary Remaining :	$5,200,000
Cole Caufield	$4,900,000 (3)
-Salary Remaining :	$4,900,000
Owen Tippett	$4,700,000 (2)
-Salary Remaining :	$4,700,000
Quinn Hughes	$4,700,000 (2)
-Salary Remaining :	$4,700,000
Dylan Samberg	$2,900,000 (2)
-Salary Remaining :	$2,900,000
Jake Evans	$2,600,000 (2)
-Salary Remaining :	$2,600,000
Logan Stankoven	$1,200,000 (2)
-Salary Remaining :	$1,200,000
Jayden Struble	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Scott Wedgewood	$0 (0)
Ty Smith	$0 (0)
Jakob Chychrun	$0 (0)
Trevor Zegras	$0 (0)
Marco Rossi	$0 (0)
Eeli Tolvanen	$0 (0)
Jake Neighbours	$0 (0)
Alex Vlasic	$0 (0)
Dylan Holloway	$0 (0)
Pontus Holmberg	$0 (0)
Nicholas Robertson	$0 (0)
Total Pro Players	22
Salary Commitment
Year 25 : $46,900,000
Year 26 : $32,600,000
Year 27 : $4,900,000
Year 28 : $0
Salary Average Commitment
Year 25 : $46,900,000
Year 26 : $32,600,000
Year 27 : $4,900,000
Year 28 : $0
Salary Cap with 1 Way Contract
Year 25 : $46,900,000
Year 26 : $32,600,000
Year 27 : $4,900,000
Year 28 : $0

Farm Players Salaries
Adam Fantilli	$140,000 (2)
Salary Remaining :	$140,000
Matthew Poitras	$120,000 (2)
Salary Remaining :	$120,000
Maxime Comtois	$110,000 (1)
Salary Remaining :	$110,000
Roland McKeown	$80,000 (1)
Salary Remaining :	$80,000
Ethan Haider	$10,000 (10)
Salary Remaining :	$10,000
Devante Stephens	$10,000 (2)
Salary Remaining :	$10,000
Artem Grushnikov	$10,000 (8)
Salary Remaining :	$10,000
Charles-Alexis Legault	$10,000 (10)
Salary Remaining :	$10,000
Josiah Didier	$10,000 (1)
Salary Remaining :	$10,000
David Drake	$10,000 (8)
Salary Remaining :	$10,000
Alex Beaucage	$10,000 (7)
Salary Remaining :	$10,000
Joey Keane	$10,000 (10)
Salary Remaining :	$10,000
Jake Wise	$10,000 (8)
Salary Remaining :	$10,000
Cameron Crotty	$10,000 (6)
Salary Remaining :	$10,000
David Reinbacher	$10,000 (9)
Salary Remaining :	$10,000
Michael Benning	$10,000 (9)
Salary Remaining :	$10,000
Tucker Robertson	$10,000 (9)
Salary Remaining :	$10,000
Jake McGrew	$10,000 (10)
Salary Remaining :	$10,000
Chase Pietila	$10,000 (10)
Salary Remaining :	$10,000
Mike Koster	$10,000 (10)
Salary Remaining :	$10,000
Jeremie Poirier	$10,000 (8)
Salary Remaining :	$10,000
Macklin Celebrini	$0 (0)
Salary Remaining :	$0
Ronnie Attard	$0 (0)
Salary Remaining :	$0
Raphael Lavoie	$0 (0)
Salary Remaining :	$0
Logan Mailloux	$0 (0)
Salary Remaining :	$0
Joel Blomqvist	$0 (0)
Salary Remaining :	$0
James Hamblin	$0 (0)
Salary Remaining :	$0
Lukas Rousek	$0 (0)
Salary Remaining :	$0
Matthew Wood	$0 (0)
Salary Remaining :	$0
Matt Villalta	$0 (0)
Salary Remaining :	$0
Adam Wilsby	$0 (0)
Salary Remaining :	$0
Total Farm Players	31
Salary Commitment
Year 25 : $620,000
Year 26 : $420,000
Year 27 : $150,000
Year 28 : $150,000
Salary Average Commitment
Year 25 : $620,000
Year 26 : $420,000
Year 27 : $150,000
Year 28 : $150,000

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP 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 - $188 - 0 - 0.00%
Total Capacity :	20000
Team Popularity :	137.00%
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	$38,600,000
Farm Players Total Salaries	$440,000
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 $74,000,000	$0
Estimate Over Minimum Salary Cap of $44,000,000	$0
Current Bank Account	$32,418,174
Projected Bank Account	$32,418,174

Pro Players Salaries
Bo Horvat	$6,200,000 (3)
-Salary Remaining :	$6,200,000
Valeri Nichushkin	$6,000,000 (4)
-Salary Remaining :	$6,000,000
Devon Toews	$5,300,000 (1)
-Salary Remaining :	$5,300,000
Brent Burns	$4,800,000 (2)
-Salary Remaining :	$4,800,000
Aleksander Barkov	$4,300,000 (3)
-Salary Remaining :	$4,300,000
Neal Pionk	$4,300,000 (1)
-Salary Remaining :	$4,300,000
Vincent Trocheck	$3,200,000 (1)
-Salary Remaining :	$3,200,000
Ilya Sorokin	$3,000,000 (3)
-Salary Remaining :	$3,000,000
Nick Foligno	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Erik Cernak	$0 (0)
Seth Jarvis	$0 (0)
David Rittich	$0 (0)
Adam Henrique	$0 (0)
Jamie Benn	$0 (0)
Alex DeBrincat	$0 (0)
Esa Lindell	$0 (0)
Mike Matheson	$0 (0)
Frank Vatrano	$0 (0)
Beck Malenstyn	$0 (0)
Dmitry Kulikov	$0 (0)
Tyler Toffoli	$0 (0)
Total Pro Players	21
Salary Commitment
Year 25 : $38,600,000
Year 26 : $25,800,000
Year 27 : $19,500,000
Year 28 : $6,000,000
Salary Average Commitment
Year 25 : $38,600,000
Year 26 : $25,800,000
Year 27 : $19,500,000
Year 28 : $6,000,000
Salary Cap with 1 Way Contract
Year 25 : $38,600,000
Year 26 : $25,800,000
Year 27 : $19,500,000
Year 28 : $6,000,000

Farm Players Salaries
Ridly Greig	$100,000 (1)
Salary Remaining :	$100,000
Matt Rempe	$70,000 (1)
Salary Remaining :	$70,000
Devin Cooley	$70,000 (1)
Salary Remaining :	$70,000
Rudy Guimond	$10,000 (9)
Salary Remaining :	$10,000
Bogdan Trineyev	$10,000 (7)
Salary Remaining :	$10,000
Noah Laba	$10,000 (10)
Salary Remaining :	$10,000
Ole Julian Bjorgvik-Holm	$10,000 (9)
Salary Remaining :	$10,000
Elias Salomonsson	$10,000 (9)
Salary Remaining :	$10,000
Sam Lipkin	$10,000 (9)
Salary Remaining :	$10,000
Dylan Roobroeck	$10,000 (9)
Salary Remaining :	$10,000
Tyrel Bauer	$10,000 (8)
Salary Remaining :	$10,000
Artur Cholach	$10,000 (10)
Salary Remaining :	$10,000
Eemil Viro	$10,000 (8)
Salary Remaining :	$10,000
Adam Sykora	$10,000 (8)
Salary Remaining :	$10,000
Hank Kempf	$10,000 (10)
Salary Remaining :	$10,000
Ethan Samson	$10,000 (8)
Salary Remaining :	$10,000
Josh Bloom	$10,000 (8)
Salary Remaining :	$10,000
Joel Nystrom	$10,000 (10)
Salary Remaining :	$10,000
Matias Rajaniemi	$10,000 (10)
Salary Remaining :	$10,000
Nathan Villeneuve	$10,000 (10)
Salary Remaining :	$10,000
Noah Beck	$10,000 (10)
Salary Remaining :	$10,000
Justin Robidas	$10,000 (9)
Salary Remaining :	$10,000
Jack Finley	$10,000 (7)
Salary Remaining :	$10,000
Mark Kastelic	$0 (0)
Salary Remaining :	$0
Jeffrey Viel	$0 (0)
Salary Remaining :	$0
Maxwell Crozier	$0 (0)
Salary Remaining :	$0
Brett Murray	$0 (0)
Salary Remaining :	$0
Jackson Blake	$0 (0)
Salary Remaining :	$0
John Ludvig	$0 (0)
Salary Remaining :	$0
Marco Kasper	$0 (0)
Salary Remaining :	$0
Georgi Romanov	$0 (0)
Salary Remaining :	$0
Jakub Dobes	$0 (0)
Salary Remaining :	$0
Ethan Cardwell	$0 (0)
Salary Remaining :	$0
Adam Klapka	$0 (0)
Salary Remaining :	$0
Total Farm Players	34
Salary Commitment
Year 25 : $440,000
Year 26 : $200,000
Year 27 : $200,000
Year 28 : $200,000
Salary Average Commitment
Year 25 : $440,000
Year 26 : $200,000
Year 27 : $200,000
Year 28 : $200,000

Avalanche

Arena Capacity - Ticket Price Attendance - %
Arena Name	Ball Arena
Level 1:	8000 - $103 - 0 - 0.00%
Level 2:	4000 - $63 - 0 - 0.00%
Level 3:	5000 - $45 - 0 - 0.00%
Level 4:	2000 - $31 - 0 - 0.00%
Luxury :	1000 - $223 - 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	$58,800,000
Farm Players Total Salaries	$510,000
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 $74,000,000	$0
Estimate Over Minimum Salary Cap of $44,000,000	$0
Current Bank Account	$32,674,678
Projected Bank Account	$32,674,678

Pro Players Salaries
William Nylander	$7,200,000 (3)
-Salary Remaining :	$7,200,000
Brayden Point	$7,200,000 (3)
-Salary Remaining :	$7,200,000
Sidney Crosby	$7,000,000 (2)
-Salary Remaining :	$7,000,000
David Savard	$4,400,000 (1)
-Salary Remaining :	$4,400,000
Charlie Coyle	$4,400,000 (1)
-Salary Remaining :	$4,400,000
J.T. Compher	$4,400,000 (1)
-Salary Remaining :	$4,400,000
Mario Ferraro	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Jake Guentzel	$3,400,000 (2)
-Salary Remaining :	$3,400,000
Cam Fowler	$3,100,000 (2)
-Salary Remaining :	$3,100,000
Nick Leddy	$2,800,000 (2)
-Salary Remaining :	$2,800,000
Alex Pietrangelo	$2,700,000 (1)
-Salary Remaining :	$2,700,000
Logan O'Connor	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Drake Batherson	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Artturi Lehkonen	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Lars Eller	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Joel Hofer	$0 (0)
Andrew Cogliano (1 Way Contract)	$0 (0)
Andrew Copp	$0 (0)
Jaret Anderson-Dolan	$0 (0)
Linus Ullmark	$0 (0)
Jack Drury	$0 (0)
Jani Hakanpaa	$0 (0)
Ilya Lyubushkin	$0 (0)
Total Pro Players	23
Salary Commitment
Year 25 : $58,800,000
Year 26 : $33,200,000
Year 27 : $14,400,000
Year 28 : $0
Salary Average Commitment
Year 25 : $58,800,000
Year 26 : $33,200,000
Year 27 : $14,400,000
Year 28 : $0
Salary Cap with 1 Way Contract
Year 25 : $58,800,000
Year 26 : $33,200,000
Year 27 : $14,400,000
Year 28 : $0

Farm Players Salaries
Josh Doan	$90,000 (1)
Salary Remaining :	$90,000
Aatu Raty	$80,000 (1)
Salary Remaining :	$80,000
Kasimir Kaskisuo	$80,000 (1)
Salary Remaining :	$80,000
Troy Grosenick	$80,000 (1)
Salary Remaining :	$80,000
Justin Janicke	$10,000 (10)
Salary Remaining :	$10,000
Cedric Pare	$10,000 (7)
Salary Remaining :	$10,000
Cade Webber	$10,000 (9)
Salary Remaining :	$10,000
Graham Sward	$10,000 (9)
Salary Remaining :	$10,000
Damien Giroux	$10,000 (6)
Salary Remaining :	$10,000
Tyler Madden	$10,000 (6)
Salary Remaining :	$10,000
Filip Larsson	$10,000 (10)
Salary Remaining :	$10,000
Zachary Gallant	$10,000 (10)
Salary Remaining :	$10,000
Matthew Thiessen	$10,000 (9)
Salary Remaining :	$10,000
Mason Primeau	$10,000 (6)
Salary Remaining :	$10,000
Graham McPhee	$10,000 (7)
Salary Remaining :	$10,000
Ryan Hofer	$10,000 (9)
Salary Remaining :	$10,000
Stephen Halliday	$10,000 (9)
Salary Remaining :	$10,000
Ryder Rolston	$10,000 (9)
Salary Remaining :	$10,000
Serron Noel	$10,000 (7)
Salary Remaining :	$10,000
Jakov Novak	$10,000 (9)
Salary Remaining :	$10,000
Jared Davidson	$10,000 (9)
Salary Remaining :	$10,000
Jalen Luypen	$10,000 (9)
Salary Remaining :	$10,000
Jason Polin	$0 (0)
Salary Remaining :	$0
Matt Kiersted	$0 (0)
Salary Remaining :	$0
Tye Felhaber	$0 (0)
Salary Remaining :	$0
Gabriel Perreault	$0 (0)
Salary Remaining :	$0
Ivan Ivan	$0 (0)
Salary Remaining :	$0
Jere Innala	$0 (0)
Salary Remaining :	$0
Ben Meyers	$0 (0)
Salary Remaining :	$0
Carsen Twarynski	$0 (0)
Salary Remaining :	$0
Dennis Cholowski	$0 (0)
Salary Remaining :	$0
Jeremy Davies	$0 (0)
Salary Remaining :	$0
Total Farm Players	32
Salary Commitment
Year 25 : $510,000
Year 26 : $180,000
Year 27 : $180,000
Year 28 : $180,000
Salary Average Commitment
Year 25 : $510,000
Year 26 : $180,000
Year 27 : $180,000
Year 28 : $180,000

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	8000 - $105 - 0 - 0.00%
Level 2:	4000 - $63 - 0 - 0.00%
Level 3:	5000 - $42 - 0 - 0.00%
Level 4:	2000 - $31 - 0 - 0.00%
Luxury :	1000 - $209 - 0 - 0.00%
Total Capacity :	20000
Team Popularity :	124.00%
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	$54,400,000
Farm Players Total Salaries	$570,000
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 $74,000,000	$0
Estimate Over Minimum Salary Cap of $44,000,000	$0
Current Bank Account	$36,598,901
Projected Bank Account	$36,598,901

Pro Players Salaries
Nikita Kucherov	$8,400,000 (2)
-Salary Remaining :	$8,400,000
Adrian Kempe	$6,700,000 (4)
-Salary Remaining :	$6,700,000
Tim Stutzle	$6,000,000 (2)
-Salary Remaining :	$6,000,000
Brandon Hagel	$6,000,000 (1)
-Salary Remaining :	$6,000,000
Nick Schmaltz	$5,900,000 (3)
-Salary Remaining :	$5,900,000
Quinton Byfield	$5,000,000 (2)
-Salary Remaining :	$5,000,000
Sean Durzi	$4,400,000 (2)
-Salary Remaining :	$4,400,000
Oliver Bjorkstrand	$4,100,000 (2)
-Salary Remaining :	$4,100,000
Bowen Byram	$3,400,000 (1)
-Salary Remaining :	$3,400,000
Frederik Andersen	$2,500,000 (1)
-Salary Remaining :	$2,500,000
William Eklund	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Ty Dellandrea	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Oliver Kylington (1 Way Contract)	$0 (0)
Anton Lundell	$0 (0)
Erik Johnson	$0 (0)
Moritz Seider	$0 (0)
Connor Ingram	$0 (0)
P.O Joseph (1 Way Contract)	$0 (0)
Alec Martinez	$0 (0)
Noah Cates	$0 (0)
Ryan Carpenter	$0 (0)
Brady Skjei	$0 (0)
Total Pro Players	22
Salary Commitment
Year 25 : $54,400,000
Year 26 : $41,500,000
Year 27 : $12,600,000
Year 28 : $6,700,000
Salary Average Commitment
Year 25 : $54,400,000
Year 26 : $41,500,000
Year 27 : $12,600,000
Year 28 : $6,700,000
Salary Cap with 1 Way Contract
Year 25 : $54,400,000
Year 26 : $41,500,000
Year 27 : $12,600,000
Year 28 : $6,700,000

Farm Players Salaries
Yaroslav Askarov	$100,000 (1)
Salary Remaining :	$100,000
Shane Wright	$100,000 (1)
Salary Remaining :	$100,000
Matthew Knies	$100,000 (1)
Salary Remaining :	$100,000
Magnus Hellberg	$80,000 (1)
Salary Remaining :	$80,000
Michael DiPietro	$80,000 (1)
Salary Remaining :	$80,000
Mitchell Vande Sompel	$10,000 (5)
Salary Remaining :	$10,000
Cameron Hughes	$10,000 (3)
Salary Remaining :	$10,000
Aleksandr Kisakov	$10,000 (9)
Salary Remaining :	$10,000
Emil Heineman	$10,000 (9)
Salary Remaining :	$10,000
Ozzy Wiesblatt	$10,000 (6)
Salary Remaining :	$10,000
Noel Hoefenmayer	$10,000 (6)
Salary Remaining :	$10,000
Brayden Tracey	$10,000 (6)
Salary Remaining :	$10,000
Carson Lambos	$10,000 (9)
Salary Remaining :	$10,000
Topias Vilen	$10,000 (9)
Salary Remaining :	$10,000
Ville Ottavainen	$10,000 (9)
Salary Remaining :	$10,000
Nikita Novikov	$10,000 (9)
Salary Remaining :	$10,000
Alexandre Fortin	$0 (0)
Salary Remaining :	$0
Filip Roos	$0 (0)
Salary Remaining :	$0
Dennis Gilbert	$0 (0)
Salary Remaining :	$0
Jaxson Stauber	$0 (0)
Salary Remaining :	$0
Logan Stanley	$0 (0)
Salary Remaining :	$0
Arvid Soderblom	$0 (0)
Salary Remaining :	$0
Ian Mitchell	$0 (0)
Salary Remaining :	$0
Matthew Highmore	$0 (0)
Salary Remaining :	$0
Fredrik Olofsson	$0 (0)
Salary Remaining :	$0
Matej Blumel	$0 (0)
Salary Remaining :	$0
Mike Hardman	$0 (0)
Salary Remaining :	$0
Reese Johnson	$0 (0)
Salary Remaining :	$0
Calen Addison	$0 (0)
Salary Remaining :	$0
Alex Turcotte	$0 (0)
Salary Remaining :	$0
Nikita Alexandrov	$0 (0)
Salary Remaining :	$0
Dmitri Voronkov	$0 (0)
Salary Remaining :	$0
Total Farm Players	32
Salary Commitment
Year 25 : $570,000
Year 26 : $110,000
Year 27 : $110,000
Year 28 : $100,000
Salary Average Commitment
Year 25 : $570,000
Year 26 : $110,000
Year 27 : $110,000
Year 28 : $100,000

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Enterprise Center
Level 1:	8000 - $108 - 0 - 0.00%
Level 2:	4000 - $63 - 0 - 0.00%
Level 3:	5000 - $46 - 0 - 0.00%
Level 4:	2000 - $34 - 0 - 0.00%
Luxury :	1000 - $213 - 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	$43,700,000
Farm Players Total Salaries	$410,000
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 $74,000,000	$0
Estimate Over Minimum Salary Cap of $44,000,000	$0
Current Bank Account	$46,457,809
Projected Bank Account	$46,457,809

Pro Players Salaries
Clayton Keller	$6,500,000 (1)
-Salary Remaining :	$6,500,000
Carter Verhaeghe	$5,900,000 (2)
-Salary Remaining :	$5,900,000
Matt Duchene	$4,600,000 (1)
-Salary Remaining :	$4,600,000
Mats Zuccarello	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Adam Larsson	$3,700,000 (3)
-Salary Remaining :	$3,700,000
Joel Farabee	$3,200,000 (1)
-Salary Remaining :	$3,200,000
Josh Manson	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Nicolas Hague	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Scott Mayfield	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Joel Armia	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Anthony Stolarz	$1,800,000 (1)
-Salary Remaining :	$1,800,000
Sam Carrick	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Kevin Rooney	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Jack Roslovic	$0 (0)
Joseph Woll	$0 (0)
Matt Boldy	$0 (0)
Jesperi Kotkaniemi (1 Way Contract)	$0 (0)
Zach Werenski	$0 (0)
Auston Matthews	$0 (0)
Colton Parayko	$0 (0)
Pierre Engvall (1 Way Contract)	$0 (0)
Nic Dowd	$0 (0)
Total Pro Players	22
Salary Commitment
Year 25 : $43,700,000
Year 26 : $27,600,000
Year 27 : $3,700,000
Year 28 : $0
Salary Average Commitment
Year 25 : $43,700,000
Year 26 : $27,600,000
Year 27 : $3,700,000
Year 28 : $0
Salary Cap with 1 Way Contract
Year 25 : $43,700,000
Year 26 : $27,600,000
Year 27 : $3,700,000
Year 28 : $0

Farm Players Salaries
Olen Zellweger	$120,000 (2)
Salary Remaining :	$120,000
Maxence Guenette	$70,000 (1)
Salary Remaining :	$70,000
Jujhar Khaira	$50,000 (1)
Salary Remaining :	$50,000
Joseph Blandisi	$50,000 (1)
Salary Remaining :	$50,000
Riley Hughes	$10,000 (10)
Salary Remaining :	$10,000
Jamieson Rees	$10,000 (10)
Salary Remaining :	$10,000
Marshall Warren	$10,000 (10)
Salary Remaining :	$10,000
Zayde Wisdom	$10,000 (10)
Salary Remaining :	$10,000
Xavier Bernard	$10,000 (6)
Salary Remaining :	$10,000
Keean Washkurak	$10,000 (10)
Salary Remaining :	$10,000
Jacob Ingham	$10,000 (8)
Salary Remaining :	$10,000
Lucas Ciona	$10,000 (10)
Salary Remaining :	$10,000
Henrik Tikkanen	$10,000 (10)
Salary Remaining :	$10,000
Maximus Wanner	$10,000 (10)
Salary Remaining :	$10,000
Ryan Mast	$10,000 (10)
Salary Remaining :	$10,000
Rhett Pitlick	$10,000 (10)
Salary Remaining :	$10,000
Owen Pickering	$0 (0)
Salary Remaining :	$0
Robert Bortuzzo	$0 (0)
Salary Remaining :	$0
Boris Katchouk	$0 (0)
Salary Remaining :	$0
Dan Vladar	$0 (0)
Salary Remaining :	$0
Isaiah George	$0 (0)
Salary Remaining :	$0
Cody Glass	$0 (0)
Salary Remaining :	$0
Martin Pospisil	$0 (0)
Salary Remaining :	$0
Jacob Moverare	$0 (0)
Salary Remaining :	$0
Tanner Laczynski	$0 (0)
Salary Remaining :	$0
Kale Clague	$0 (0)
Salary Remaining :	$0
Jonatan Berggren	$0 (0)
Salary Remaining :	$0
Vladislav Kolyachonok	$0 (0)
Salary Remaining :	$0
Arturs Silovs	$0 (0)
Salary Remaining :	$0
Nils Lundkvist	$0 (0)
Salary Remaining :	$0
Cooper Marody	$0 (0)
Salary Remaining :	$0
Juuso Parssinen	$0 (0)
Salary Remaining :	$0
Total Farm Players	32
Salary Commitment
Year 25 : $410,000
Year 26 : $240,000
Year 27 : $120,000
Year 28 : $120,000
Salary Average Commitment
Year 25 : $410,000
Year 26 : $240,000
Year 27 : $120,000
Year 28 : $120,000

Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Gila River Arena
Level 1:	8000 - $111 - 0 - 0.00%
Level 2:	4000 - $68 - 0 - 0.00%
Level 3:	5000 - $46 - 0 - 0.00%
Level 4:	2000 - $36 - 0 - 0.00%
Luxury :	1000 - $230 - 0 - 0.00%
Total Capacity :	20000
Team Popularity :	141.00%
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	$960,000
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 $74,000,000	$0
Estimate Over Minimum Salary Cap of $44,000,000	$0
Current Bank Account	$42,806,219
Projected Bank Account	$42,806,219

Pro Players Salaries
Jack Hughes	$7,400,000 (2)
-Salary Remaining :	$7,400,000
Kyle Palmieri	$6,600,000 (1)
-Salary Remaining :	$6,600,000
Shayne Gostisbehere	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Jaccob Slavin	$5,000,000 (2)
-Salary Remaining :	$5,000,000
Chris Kreider	$4,800,000 (1)
-Salary Remaining :	$4,800,000
Jordan Binnington	$4,500,000 (1)
-Salary Remaining :	$4,500,000
Aaron Ekblad	$4,200,000 (4)
-Salary Remaining :	$4,200,000
Sebastian Aho	$4,000,000 (3)
-Salary Remaining :	$4,000,000
Jake Middleton	$3,400,000 (2)
-Salary Remaining :	$3,400,000
Niko Mikkola	$3,400,000 (2)
-Salary Remaining :	$3,400,000
Evgeni Malkin	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Jordan Eberle	$2,800,000 (2)
-Salary Remaining :	$2,800,000
Noel Acciari	$2,200,000 (1)
-Salary Remaining :	$2,200,000
Logan Cooley	$1,800,000 (2)
-Salary Remaining :	$1,800,000
Klim Kostin (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,200,000
Eetu Luostarinen	$0 (0)
Morgan Barron	$0 (0)
Jonathan Marchessault	$0 (0)
Dawson Mercer	$0 (0)
Miles Wood (1 Way Contract)	$0 (0)
Casey DeSmith	$0 (0)
Brayden McNabb	$0 (0)
Olli Maatta	$0 (0)
Marcus Foligno	$0 (0)
Michael Carcone (1 Way Contract)	$0 (0)
Christian Fischer (1 Way Contract)	$0 (0)
Total Pro Players	26
Salary Commitment
Year 25 : $59,300,000
Year 26 : $32,000,000
Year 27 : $8,200,000
Year 28 : $4,200,000
Salary Average Commitment
Year 25 : $59,300,000
Year 26 : $32,000,000
Year 27 : $8,200,000
Year 28 : $4,200,000
Salary Cap with 1 Way Contract
Year 25 : $58,100,000
Year 26 : $32,000,000
Year 27 : $8,200,000
Year 28 : $4,200,000

Farm Players Salaries
Brandt Clarke	$130,000 (2)
Salary Remaining :	$130,000
Mason Lohrei	$120,000 (1)
Salary Remaining :	$120,000
Victor Mete	$100,000 (1)
Salary Remaining :	$100,000
Devon Levi	$100,000 (1)
Salary Remaining :	$100,000
Milos Kelemen	$100,000 (1)
Salary Remaining :	$100,000
Ryan Johnson	$80,000 (1)
Salary Remaining :	$80,000
Chase De Leo	$70,000 (1)
Salary Remaining :	$70,000
Rhett Gardner	$70,000 (1)
Salary Remaining :	$70,000
Roddy Ross	$10,000 (7)
Salary Remaining :	$10,000
Kenton Helgesen	$10,000 (7)
Salary Remaining :	$10,000
Mike McKee	$10,000 (2)
Salary Remaining :	$10,000
Marcel Marcel	$10,000 (8)
Salary Remaining :	$10,000
Patrick Guay	$10,000 (7)
Salary Remaining :	$10,000
Conner Bleackley	$10,000 (2)
Salary Remaining :	$10,000
Nikita Chibrikov	$10,000 (9)
Salary Remaining :	$10,000
Michal Teply	$10,000 (6)
Salary Remaining :	$10,000
Keaton Middleton	$10,000 (4)
Salary Remaining :	$10,000
Matthew Cairns	$10,000 (6)
Salary Remaining :	$10,000
Cameron Morrison	$10,000 (6)
Salary Remaining :	$10,000
Francesco Arcuri	$10,000 (8)
Salary Remaining :	$10,000
Trevor Kuntar	$10,000 (8)
Salary Remaining :	$10,000
Evan Nause	$10,000 (9)
Salary Remaining :	$10,000
Dylan Duke	$10,000 (9)
Salary Remaining :	$10,000
Ryan Bednard	$10,000 (4)
Salary Remaining :	$10,000
Hugo Ollas	$10,000 (7)
Salary Remaining :	$10,000
Cameron Whitehead	$10,000 (7)
Salary Remaining :	$10,000
Philip Svedeback	$10,000 (7)
Salary Remaining :	$10,000
Lane Pederson	$0 (0)
Salary Remaining :	$0
Kaapo Kakko	$0 (0)
Salary Remaining :	$0
Guillaume Brisebois	$0 (0)
Salary Remaining :	$0
Alex Nylander	$0 (0)
Salary Remaining :	$0
Alexei Kolosov	$0 (0)
Salary Remaining :	$0
Total Farm Players	32
Salary Commitment
Year 25 : $960,000
Year 26 : $320,000
Year 27 : $170,000
Year 28 : $170,000
Salary Average Commitment
Year 25 : $960,000
Year 26 : $320,000
Year 27 : $170,000
Year 28 : $170,000

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canada Life Centre
Level 1:	8000 - $112 - 0 - 0.00%
Level 2:	4000 - $67 - 0 - 0.00%
Level 3:	5000 - $47 - 0 - 0.00%
Level 4:	2000 - $37 - 0 - 0.00%
Luxury :	1000 - $213 - 0 - 0.00%
Total Capacity :	20000
Team Popularity :	141.00%
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	$35,600,000
Farm Players Total Salaries	$880,000
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 $74,000,000	$0
Estimate Over Minimum Salary Cap of $44,000,000	$0
Current Bank Account	$56,130,781
Projected Bank Account	$56,130,781

Pro Players Salaries
Bryan Rust	$5,200,000 (2)
-Salary Remaining :	$5,200,000
Gustav Forsling	$4,800,000 (4)
-Salary Remaining :	$4,800,000
Justin Faulk	$4,700,000 (3)
-Salary Remaining :	$4,700,000
Igor Shesterkin	$4,600,000 (2)
-Salary Remaining :	$4,600,000
Jean-Gabriel Pageau	$4,300,000 (1)
-Salary Remaining :	$4,300,000
Matt Roy	$3,400,000 (1)
-Salary Remaining :	$3,400,000
Gustav Nyquist	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Anders Lee	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Jake Sanderson	$1,900,000 (1)
-Salary Remaining :	$1,900,000
Brett Howden	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Joel Edmundson	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Dylan Strome	$0 (0)
Kirill Kaprizov	$0 (0)
Nils Hoglander	$0 (0)
John Carlson	$0 (0)
Jake DeBrusk	$0 (0)
Evander Kane	$0 (0)
Brett Leason	$0 (0)
Pheonix Copley	$0 (0)
Ty Emberson	$0 (0)
Roope Hintz	$0 (0)
Alex Killorn	$0 (0)
Jack Thompson	$0 (0)
Total Pro Players	23
Salary Commitment
Year 25 : $35,600,000
Year 26 : $22,300,000
Year 27 : $9,500,000
Year 28 : $4,800,000
Salary Average Commitment
Year 25 : $35,600,000
Year 26 : $22,300,000
Year 27 : $9,500,000
Year 28 : $4,800,000
Salary Cap with 1 Way Contract
Year 25 : $35,600,000
Year 26 : $22,300,000
Year 27 : $9,500,000
Year 28 : $4,800,000

Farm Players Salaries
Keith Kinkaid	$120,000 (1)
Salary Remaining :	$120,000
Marat Khusnutdinov	$90,000 (1)
Salary Remaining :	$90,000
Rocco Grimaldi	$80,000 (1)
Salary Remaining :	$80,000
Sheldon Dries	$80,000 (1)
Salary Remaining :	$80,000
Seth Griffith	$80,000 (1)
Salary Remaining :	$80,000
Jayson Megna	$80,000 (1)
Salary Remaining :	$80,000
Andrew Poturalski	$80,000 (1)
Salary Remaining :	$80,000
Alex Belzile	$80,000 (1)
Salary Remaining :	$80,000
Justin Kirkland	$70,000 (1)
Salary Remaining :	$70,000
Chaz Lucius	$10,000 (7)
Salary Remaining :	$10,000
Ty Murchison	$10,000 (9)
Salary Remaining :	$10,000
Brandon Baddock	$10,000 (1)
Salary Remaining :	$10,000
Peter DiLiberatore	$10,000 (6)
Salary Remaining :	$10,000
Carter Gylander	$10,000 (10)
Salary Remaining :	$10,000
Antonio Stranges	$10,000 (6)
Salary Remaining :	$10,000
Martin Chromiak	$10,000 (6)
Salary Remaining :	$10,000
Alexander Nikishin	$10,000 (10)
Salary Remaining :	$10,000
Artem Shlaine	$10,000 (10)
Salary Remaining :	$10,000
Ayrton Martino	$10,000 (10)
Salary Remaining :	$10,000
Dennis Busby	$10,000 (10)
Salary Remaining :	$10,000
Devin Kaplan	$10,000 (10)
Salary Remaining :	$10,000
Anton Blidh	$0 (0)
Salary Remaining :	$0
Albert Johansson	$0 (0)
Salary Remaining :	$0
Trent Miner	$0 (0)
Salary Remaining :	$0
Nikita Prishchepov	$0 (0)
Salary Remaining :	$0
Lucas Johansen	$0 (0)
Salary Remaining :	$0
Total Farm Players	26
Salary Commitment
Year 25 : $880,000
Year 26 : $110,000
Year 27 : $110,000
Year 28 : $110,000
Salary Average Commitment
Year 25 : $880,000
Year 26 : $110,000
Year 27 : $110,000
Year 28 : $110,000

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	8000 - $95 - 0 - 0.00%
Level 2:	4000 - $50 - 0 - 0.00%
Level 3:	5000 - $40 - 0 - 0.00%
Level 4:	2000 - $30 - 0 - 0.00%
Luxury :	1000 - $195 - 0 - 0.00%
Total Capacity :	20000
Team Popularity :	97.00%
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	$25,900,000
Farm Players Total Salaries	$940,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$6,700,000
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 $74,000,000	$0
Estimate Over Minimum Salary Cap of $44,000,000	$0
Current Bank Account	$13,949,823
Projected Bank Account	$13,949,823

Pro Players Salaries
John Gibson	$6,300,000 (1)
-Salary Remaining :	$6,300,000
Victor Hedman	$6,000,000 (4)
-Salary Remaining :	$6,000,000
Taylor Raddysh	$2,700,000 (1)
-Salary Remaining :	$2,700,000
Calle Jarnkrok	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Jakob Silfverberg	$1,900,000 (1)
-Salary Remaining :	$1,900,000
Cole Smith	$1,600,000 (2)
-Salary Remaining :	$1,600,000
Wyatt Johnston	$1,600,000 (1)
-Salary Remaining :	$1,600,000
Sam Lafferty	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Brock McGinn	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Travis Boyd	$800,000 (1)
-Salary Remaining :	$800,000
Jeff Carter	$800,000 (1)
-Salary Remaining :	$800,000
Adam Boqvist	$0 (0)
Mathieu Olivier (1 Way Contract)	$0 (0)
Matthew Tkachuk	$0 (0)
Antti Raanta	$0 (0)
Gustav Lindstrom (1 Way Contract)	$0 (0)
Conor Timmins	$0 (0)
Alex Alexeyev	$0 (0)
Connor Dewar	$0 (0)
Johnathan Kovacevic	$0 (0)
Michael Kesselring	$0 (0)
Yegor Chinakhov	$0 (0)
Matt Martin	$0 (0)
Josh Anderson	$0 (0)
Total Pro Players	24
Salary Commitment
Year 25 : $25,900,000
Year 26 : $8,600,000
Year 27 : $6,000,000
Year 28 : $6,000,000
Salary Average Commitment
Year 25 : $25,900,000
Year 26 : $8,600,000
Year 27 : $6,000,000
Year 28 : $6,000,000
Salary Cap with 1 Way Contract
Year 25 : $25,900,000
Year 26 : $8,600,000
Year 27 : $6,000,000
Year 28 : $6,000,000

Farm Players Salaries
Jordan Gross	$120,000 (1)
Salary Remaining :	$120,000
Cameron Gaunce	$120,000 (1)
Salary Remaining :	$120,000
Greg McKegg	$120,000 (1)
Salary Remaining :	$120,000
Jerry D'Amigo	$120,000 (1)
Salary Remaining :	$120,000
Tanner Fritz	$120,000 (1)
Salary Remaining :	$120,000
Juraj Slafkovsky	$100,000 (1)
Salary Remaining :	$100,000
Matt Coronato	$90,000 (2)
Salary Remaining :	$90,000
Jesper Vikman	$10,000 (6)
Salary Remaining :	$10,000
Michael Vukojevic	$10,000 (6)
Salary Remaining :	$10,000
Lukas Svejkovsky	$10,000 (7)
Salary Remaining :	$10,000
Ty Nelson	$10,000 (9)
Salary Remaining :	$10,000
Gage Goncalves	$10,000 (6)
Salary Remaining :	$10,000
Joseph Cecconi	$10,000 (4)
Salary Remaining :	$10,000
Mason Beaupit	$10,000 (8)
Salary Remaining :	$10,000
Ethan Keppen	$10,000 (8)
Salary Remaining :	$10,000
Patrick Harper	$10,000 (8)
Salary Remaining :	$10,000
Ryan Jones	$10,000 (8)
Salary Remaining :	$10,000
Judd Caulfield	$10,000 (8)
Salary Remaining :	$10,000
Nathan Gaucher	$10,000 (8)
Salary Remaining :	$10,000
Jakub Demek	$10,000 (8)
Salary Remaining :	$10,000
Henrik Rybinski	$10,000 (8)
Salary Remaining :	$10,000
James Melindy	$10,000 (9)
Salary Remaining :	$10,000
Jake Livingstone	$0 (0)
Salary Remaining :	$0
Jack Rathbone	$0 (0)
Salary Remaining :	$0
Jakob Pelletier	$0 (0)
Salary Remaining :	$0
Axel Jonsson-Fjallby	$0 (0)
Salary Remaining :	$0
Hardy Haman Aktell	$0 (0)
Salary Remaining :	$0
Rasmus Asplund	$0 (0)
Salary Remaining :	$0
Akira Schmid	$0 (0)
Salary Remaining :	$0
Max Jones	$0 (0)
Salary Remaining :	$0
Total Farm Players	30
Salary Commitment
Year 25 : $940,000
Year 26 : $240,000
Year 27 : $150,000
Year 28 : $150,000
Salary Average Commitment
Year 25 : $940,000
Year 26 : $240,000
Year 27 : $150,000
Year 28 : $150,000

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 :	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	$41,400,000
Farm Players Total Salaries	$130,000
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 $74,000,000	$0
Estimate Over Minimum Salary Cap of $44,000,000	$0
Current Bank Account	$3,554,630
Projected Bank Account	$3,554,630

Pro Players Salaries
Filip Forsberg	$8,000,000 (1)
-Salary Remaining :	$8,000,000
Tyler Seguin	$6,500,000 (1)
-Salary Remaining :	$6,500,000
Jared Spurgeon	$4,300,000 (1)
-Salary Remaining :	$4,300,000
Filip Chytil	$3,900,000 (1)
-Salary Remaining :	$3,900,000
Joey Daccord	$3,900,000 (2)
-Salary Remaining :	$3,900,000
Nikita Zadorov	$3,800,000 (2)
-Salary Remaining :	$3,800,000
Conor Garland	$3,800,000 (3)
-Salary Remaining :	$3,800,000
Nick Perbix	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Tanner Pearson	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Ilya Mikheyev	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Joel Kiviranta	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Keegan Kolesar	$0 (0)
Thomas Harley	$0 (0)
Brenden Dillon	$0 (0)
Cody Ceci	$0 (0)
Michael McCarron	$0 (0)
Anthony Beauvillier	$0 (0)
Sam Gagner	$0 (0)
Daniel Sprong	$0 (0)
Adam Lowry	$0 (0)
Total Pro Players	20
Salary Commitment
Year 25 : $41,400,000
Year 26 : $11,500,000
Year 27 : $3,800,000
Year 28 : $0
Salary Average Commitment
Year 25 : $41,400,000
Year 26 : $11,500,000
Year 27 : $3,800,000
Year 28 : $0
Salary Cap with 1 Way Contract
Year 25 : $41,400,000
Year 26 : $11,500,000
Year 27 : $3,800,000
Year 28 : $0

Farm Players Salaries
Riley Sutter	$10,000 (5)
Salary Remaining :	$10,000
Reid Schaefer	$10,000 (9)
Salary Remaining :	$10,000
Elliot Desnoyers	$10,000 (8)
Salary Remaining :	$10,000
Hunter Drew	$10,000 (5)
Salary Remaining :	$10,000
Jacob Fowler	$10,000 (9)
Salary Remaining :	$10,000
Robbie Stucker	$10,000 (8)
Salary Remaining :	$10,000
Antti Tuomisto	$10,000 (9)
Salary Remaining :	$10,000
Jack Becker	$10,000 (7)
Salary Remaining :	$10,000
Stanislav Demin	$10,000 (9)
Salary Remaining :	$10,000
Tyler Muszelik	$10,000 (9)
Salary Remaining :	$10,000
Noel Nordh	$10,000 (10)
Salary Remaining :	$10,000
Finn Harding	$10,000 (10)
Salary Remaining :	$10,000
Emmett Croteau	$10,000 (7)
Salary Remaining :	$10,000
Jiri Kulich	$0 (0)
Salary Remaining :	$0
Fabian Lysell	$0 (0)
Salary Remaining :	$0
Mac Hollowell	$0 (0)
Salary Remaining :	$0
Riley Tufte	$0 (0)
Salary Remaining :	$0
Christian Wolanin	$0 (0)
Salary Remaining :	$0
Sammy Blais	$0 (0)
Salary Remaining :	$0
Matt Stienburg	$0 (0)
Salary Remaining :	$0
Braden Schneider	$0 (0)
Salary Remaining :	$0
C.J. Suess	$0 (0)
Salary Remaining :	$0
Andre Lee	$0 (0)
Salary Remaining :	$0
Nikita Grebyonkin	$0 (0)
Salary Remaining :	$0
Matt Murray 2	$0 (0)
Salary Remaining :	$0
Total Farm Players	25
Salary Commitment
Year 25 : $130,000
Year 26 : $130,000
Year 27 : $130,000
Year 28 : $130,000
Salary Average Commitment
Year 25 : $130,000
Year 26 : $130,000
Year 27 : $130,000
Year 28 : $130,000

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	8000 - $88 - 0 - 0.00%
Level 2:	4000 - $50 - 0 - 0.00%
Level 3:	5000 - $34 - 0 - 0.00%
Level 4:	2000 - $22 - 0 - 0.00%
Luxury :	1000 - $188 - 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	$19,600,000
Farm Players Total Salaries	$330,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$10,487,344
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 $74,000,000	$0
Estimate Over Minimum Salary Cap of $44,000,000	$0
Current Bank Account	$28,992,558
Projected Bank Account	$28,992,558

Pro Players Salaries
Jaycob Megna	$2,200,000 (2)
-Salary Remaining :	$2,200,000
Ryan Strome	$2,200,000 (2)
-Salary Remaining :	$2,200,000
Brett Kulak	$2,200,000 (2)
-Salary Remaining :	$2,200,000
Matthew Grzelcyk	$1,600,000 (1)
-Salary Remaining :	$1,600,000
Connor Brown	$1,400,000 (2)
-Salary Remaining :	$1,400,000
Leo Carlsson	$1,400,000 (2)
-Salary Remaining :	$1,400,000
Ryan Donato	$1,300,000 (2)
-Salary Remaining :	$1,300,000
Patrick Brown	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Cal Petersen	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Dominic Toninato	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Conor Sheary	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Jesper Wallstedt	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Kevin Labanc	$900,000 (1)
-Salary Remaining :	$900,000
Tyler Pitlick	$600,000 (1)
-Salary Remaining :	$600,000
Darcy Kuemper	$0 (0)
Hendrix Lapierre	$0 (0)
Chad Ruhwedel	$0 (0)
Alexander Holtz	$0 (0)
Total Pro Players	18
Salary Commitment
Year 25 : $19,600,000
Year 26 : $11,700,000
Year 27 : $0
Year 28 : $0
Salary Average Commitment
Year 25 : $19,600,000
Year 26 : $11,700,000
Year 27 : $0
Year 28 : $0
Salary Cap with 1 Way Contract
Year 25 : $19,600,000
Year 26 : $11,700,000
Year 27 : $0
Year 28 : $0

Farm Players Salaries
Ivan Miroshnichenko	$90,000 (2)
Salary Remaining :	$90,000
Clark Bishop	$60,000 (1)
Salary Remaining :	$60,000
Damian Clara	$10,000 (10)
Salary Remaining :	$10,000
Dylan Ferguson	$10,000 (9)
Salary Remaining :	$10,000
David Noel	$10,000 (9)
Salary Remaining :	$10,000
Jared Wright	$10,000 (9)
Salary Remaining :	$10,000
Brandon Hickey	$10,000 (3)
Salary Remaining :	$10,000
Nick Swaney	$10,000 (6)
Salary Remaining :	$10,000
Luke Prokop	$10,000 (7)
Salary Remaining :	$10,000
Travis Barron	$10,000 (3)
Salary Remaining :	$10,000
Luke Henman	$10,000 (6)
Salary Remaining :	$10,000
Alex Kannok Leipert	$10,000 (8)
Salary Remaining :	$10,000
Greg Meireles	$10,000 (7)
Salary Remaining :	$10,000
Tristen Robins	$10,000 (8)
Salary Remaining :	$10,000
Matthew Maggio	$10,000 (8)
Salary Remaining :	$10,000
Dmitry Kuzmin	$10,000 (8)
Salary Remaining :	$10,000
Jack Devine	$10,000 (10)
Salary Remaining :	$10,000
Carl Lindbom	$10,000 (9)
Salary Remaining :	$10,000
Mikus Vecvanags	$10,000 (9)
Salary Remaining :	$10,000
Carter Berger	$10,000 (9)
Salary Remaining :	$10,000
Samuel Fagemo	$0 (0)
Salary Remaining :	$0
Total Farm Players	21
Salary Commitment
Year 25 : $330,000
Year 26 : $270,000
Year 27 : $180,000
Year 28 : $160,000
Salary Average Commitment
Year 25 : $330,000
Year 26 : $270,000
Year 27 : $180,000
Year 28 : $160,000

Team	Current Fund	Estimated Season Salary Cap	Under Maximum of $74,000,000 Available Cap Space	Over Minimum of $44,000,000	Pro Players	Farm Players	Total Players
Bruins	$7,373,832	$700,000	$73,300,000	-$43,300,000	20	32	52
Canadiens	$30,627,388	$3,300,000	$70,700,000	-$40,700,000	19	24	43
Lightning	$34,299,028	$6,000,000	$68,000,000	-$38,000,000	22	26	48
Maple Leafs	$29,519,789	$0	$74,000,000	-$44,000,000	21	35	56
Panthers	$16,414,710	$0	$74,000,000	-$44,000,000	18	25	43
Red Wings	$53,766,287	$2,500,000	$71,500,000	-$41,500,000	25	30	55
Sabres	$15,142,746	$0	$74,000,000	-$44,000,000	24	29	53
Senators	$43,193,738	$0	$74,000,000	-$44,000,000	25	35	60
Blue Jackets	$22,187,821	$0	$74,000,000	-$44,000,000	24	22	46
Capitals	$24,005,036	$2,500,000	$71,500,000	-$41,500,000	22	28	50
Devils	$56,053,358	$0	$74,000,000	-$44,000,000	21	27	48
Flyers	$34,721,220	$0	$74,000,000	-$44,000,000	22	39	61
Hurricanes	$57,435,544	$0	$74,000,000	-$44,000,000	21	24	45
Islanders	$13,185,766	$2,200,000	$71,800,000	-$41,800,000	20	33	53
Penguins	$10,000,000	$0	$74,000,000	-$44,000,000	22	22	44
Rangers	$27,121,008	$0	$74,000,000	-$44,000,000	21	26	47
Canucks	$27,537,550	$0	$74,000,000	-$44,000,000	24	27	51
Ducks	$25,441,773	$4,600,000	$69,400,000	-$39,400,000	24	41	65
Flames	$19,138,400	$6,800,000	$67,200,000	-$37,200,000	21	23	44
Golden Knights	$10,000,000	$735,000	$73,265,000	-$43,265,000	23	24	47
Kings	$6,244,437	$0	$74,000,000	-$44,000,000	22	27	49
Kraken	$44,346,510	$0	$74,000,000	-$44,000,000	20	28	48
Oilers	$18,705,271	$0	$74,000,000	-$44,000,000	22	31	53
Sharks	$32,418,174	$0	$74,000,000	-$44,000,000	21	34	55
Avalanche	$32,674,678	$0	$74,000,000	-$44,000,000	23	32	55
Blackhawks	$36,598,901	$0	$74,000,000	-$44,000,000	22	32	54
Blues	$46,457,809	$0	$74,000,000	-$44,000,000	22	32	54
Coyotes	$42,806,219	$0	$74,000,000	-$44,000,000	26	32	58
Jets	$56,130,781	$0	$74,000,000	-$44,000,000	23	26	49
Predators	$13,949,823	$6,700,000	$67,300,000	-$37,300,000	24	30	54
Stars	$3,554,630	$0	$74,000,000	-$44,000,000	20	25	45
Wild	$28,992,558	$10,487,344	$63,512,656	-$33,512,656	18	21	39

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 - %