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 :	128.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$42,300,000
Farm Players Total Salaries	$940,000
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	$6,150,466
Projected Bank Account	$6,150,466

Pro Players Salaries
Cale Makar	$8,200,000 (1)
-Salary Remaining :	$8,200,000
Anthony Cirelli	$5,100,000 (1)
-Salary Remaining :	$5,100,000
Thatcher Demko	$5,000,000 (3)
-Salary Remaining :	$5,000,000
Mathew Barzal	$5,000,000 (4)
-Salary Remaining :	$5,000,000
Mark Stone	$4,600,000 (2)
-Salary Remaining :	$4,600,000
Sean Couturier	$4,200,000 (2)
-Salary Remaining :	$4,200,000
Blake Coleman	$3,600,000 (1)
-Salary Remaining :	$3,600,000
Ross Colton	$2,700,000 (1)
-Salary Remaining :	$2,700,000
Frank Nazar	$1,700,000 (2)
-Salary Remaining :	$1,700,000
Adam Gaudette	$1,300,000 (2)
-Salary Remaining :	$1,300,000
Marc Del Gaizo (1 Way Contract)	$900,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$900,000
Dustin Wolf	$0 (0)
Alex DeBrincat	$0 (0)
Charlie McAvoy	$0 (0)
Tyson Jost	$0 (0)
Brock Faber	$0 (0)
Luke Schenn	$0 (0)
Wyatt Kaiser	$0 (0)
Artturi Lehkonen	$0 (0)
Sean Monahan	$0 (0)
Lars Eller	$0 (0)
Jack St. Ivany	$0 (0)
Ryan Lindgren	$0 (0)
Total Pro Players	23
Salary Commitment
Year 26 : $42,300,000
Year 27 : $21,800,000
Year 28 : $10,000,000
Year 29 : $5,000,000
Salary Average Commitment
Year 26 : $42,300,000
Year 27 : $21,800,000
Year 28 : $10,000,000
Year 29 : $5,000,000
Salary Cap with 1 Way Contract
Year 26 : $41,400,000
Year 27 : $21,800,000
Year 28 : $10,000,000
Year 29 : $5,000,000

Farm Players Salaries
Pheonix Copley	$120,000 (1)
Salary Remaining :	$120,000
Cole Guttman	$110,000 (1)
Salary Remaining :	$110,000
Glenn Gawdin	$110,000 (1)
Salary Remaining :	$110,000
Tyler Wotherspoon	$90,000 (1)
Salary Remaining :	$90,000
Aidan McDonough	$90,000 (1)
Salary Remaining :	$90,000
Kole Lind	$90,000 (1)
Salary Remaining :	$90,000
Jack Studnicka	$90,000 (1)
Salary Remaining :	$90,000
Jack Ahcan	$90,000 (1)
Salary Remaining :	$90,000
Marc McLaughlin	$90,000 (1)
Salary Remaining :	$90,000
Lucas Edmonds	$10,000 (6)
Salary Remaining :	$10,000
Brad Morrison	$10,000 (2)
Salary Remaining :	$10,000
Carson Focht	$10,000 (4)
Salary Remaining :	$10,000
Aidan Thompson	$10,000 (9)
Salary Remaining :	$10,000
Kalan Lind	$10,000 (9)
Salary Remaining :	$10,000
Scott Walford	$10,000 (8)
Salary Remaining :	$10,000
Nick Abruzzese	$0 (0)
Salary Remaining :	$0
Justin Brazeau	$0 (0)
Salary Remaining :	$0
Nick DeSimone	$0 (0)
Salary Remaining :	$0
Matthew Phillips	$0 (0)
Salary Remaining :	$0
Ben Hutton	$0 (0)
Salary Remaining :	$0
Ben Meyers	$0 (0)
Salary Remaining :	$0
Cole Koepke	$0 (0)
Salary Remaining :	$0
Taylor Makar	$0 (0)
Salary Remaining :	$0
Cam Dineen	$0 (0)
Salary Remaining :	$0
Kevin Connauton	$0 (0)
Salary Remaining :	$0
Connor Carrick	$0 (0)
Salary Remaining :	$0
Nate Smith	$0 (0)
Salary Remaining :	$0
Jordan Harris	$0 (0)
Salary Remaining :	$0
Matt Tomkins	$0 (0)
Salary Remaining :	$0
Brandon Bussi	$0 (0)
Salary Remaining :	$0
Total Farm Players	30
Salary Commitment
Year 26 : $940,000
Year 27 : $60,000
Year 28 : $50,000
Year 29 : $50,000
Salary Average Commitment
Year 26 : $940,000
Year 27 : $60,000
Year 28 : $50,000
Year 29 : $50,000

Buffalo 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 :	113.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$25,100,000
Farm Players Total Salaries	$590,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$5,900,000
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	$37,487,220
Projected Bank Account	$37,487,220

Pro Players Salaries
Timo Meier	$5,800,000 (4)
-Salary Remaining :	$5,800,000
Brenden Dillon	$5,500,000 (2)
-Salary Remaining :	$5,500,000
Mika Zibanejad	$5,300,000 (2)
-Salary Remaining :	$5,300,000
Michael Rasmussen	$3,200,000 (1)
-Salary Remaining :	$3,200,000
Jonathan Drouin	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Michael Houser	$1,000,000 (1)
-Salary Remaining :	$1,000,000
John Ludvig	$900,000 (1)
-Salary Remaining :	$900,000
Curtis McKenzie	$900,000 (1)
-Salary Remaining :	$900,000
Justin Holl	$500,000 (1)
-Salary Remaining :	$500,000
Kyle Criscuolo	$0 (0)
Justin Danforth	$0 (0)
Ryan Johnson	$0 (0)
Erik Gudbranson	$0 (0)
Jordan Binnington	$0 (0)
Andreas Englund (1 Way Contract)	$0 (0)
Kaapo Kakko	$0 (0)
Erik Karlsson	$0 (0)
Yegor Sharangovich	$0 (0)
Brandon Biro	$0 (0)
Anthony Angello	$0 (0)
Nick Bjugstad	$0 (0)
Max McCormick	$0 (0)
Total Pro Players	22
Salary Commitment
Year 26 : $25,100,000
Year 27 : $16,600,000
Year 28 : $5,800,000
Year 29 : $5,800,000
Salary Average Commitment
Year 26 : $25,100,000
Year 27 : $16,600,000
Year 28 : $5,800,000
Year 29 : $5,800,000
Salary Cap with 1 Way Contract
Year 26 : $25,100,000
Year 27 : $16,600,000
Year 28 : $5,800,000
Year 29 : $5,800,000

Farm Players Salaries
Marc-Edouard Vlasic	$100,000 (1)
Salary Remaining :	$100,000
Justin Dowling	$100,000 (1)
Salary Remaining :	$100,000
Alexsei Kolosov	$90,000 (1)
Salary Remaining :	$90,000
Ilya Solovyov	$90,000 (1)
Salary Remaining :	$90,000
Drew Commesso	$70,000 (1)
Salary Remaining :	$70,000
Nathan Legare	$10,000 (5)
Salary Remaining :	$10,000
Matt Strome	$10,000 (3)
Salary Remaining :	$10,000
Cole Fraser	$10,000 (3)
Salary Remaining :	$10,000
Brendan Warren	$10,000 (6)
Salary Remaining :	$10,000
Mikko Kokkonen	$10,000 (6)
Salary Remaining :	$10,000
Logan Neaton	$10,000 (3)
Salary Remaining :	$10,000
Brian Pinho	$10,000 (4)
Salary Remaining :	$10,000
Denis Smirnov	$10,000 (6)
Salary Remaining :	$10,000
Kevin Wall	$10,000 (7)
Salary Remaining :	$10,000
Jack Adams	$10,000 (7)
Salary Remaining :	$10,000
Matias Rajaniemi	$10,000 (9)
Salary Remaining :	$10,000
Ethan Gauthier	$10,000 (9)
Salary Remaining :	$10,000
Timofey Spitserov	$10,000 (9)
Salary Remaining :	$10,000
Dylan Wells	$10,000 (8)
Salary Remaining :	$10,000
Chris Terry	$0 (0)
Salary Remaining :	$0
Josh Doan	$0 (0)
Salary Remaining :	$0
Logan Brown	$0 (0)
Salary Remaining :	$0
Matt Kiersted	$0 (0)
Salary Remaining :	$0
Dryden Hunt	$0 (0)
Salary Remaining :	$0
Georgii Merkulov	$0 (0)
Salary Remaining :	$0
Robert Hagg	$0 (0)
Salary Remaining :	$0
Steven Lorentz	$0 (0)
Salary Remaining :	$0
Scott Perunovich	$0 (0)
Salary Remaining :	$0
Total Farm Players	28
Salary Commitment
Year 26 : $590,000
Year 27 : $140,000
Year 28 : $140,000
Year 29 : $110,000
Salary Average Commitment
Year 26 : $590,000
Year 27 : $140,000
Year 28 : $140,000
Year 29 : $110,000

Detroit Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	8000 - $110 - 0 - 0.00%
Level 2:	4000 - $63 - 0 - 0.00%
Level 3:	5000 - $44 - 0 - 0.00%
Level 4:	2000 - $35 - 0 - 0.00%
Luxury :	1000 - $219 - 0 - 0.00%
Total Capacity :	20000
Team Popularity :	135.00%
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	$54,700,000
Farm Players Total Salaries	$1,200,000
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	$47,758,680
Projected Bank Account	$47,758,680

Pro Players Salaries
Connor McDavid	$9,500,000 (4)
-Salary Remaining :	$9,500,000
Leon Draisaitl	$9,100,000 (3)
-Salary Remaining :	$9,100,000
MacKenzie Weegar	$6,000,000 (2)
-Salary Remaining :	$6,000,000
Seth Jones	$5,300,000 (2)
-Salary Remaining :	$5,300,000
Tyler Myers	$4,100,000 (1)
-Salary Remaining :	$4,100,000
Nicolas Roy	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Jeremy Lauzon	$2,900,000 (2)
-Salary Remaining :	$2,900,000
Kiefer Sherwood	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Pyotr Kochetkov	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Trevor Moore	$2,200,000 (1)
-Salary Remaining :	$2,200,000
Will Smith	$1,400,000 (2)
-Salary Remaining :	$1,400,000
David Perron	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Oskar Sundqvist	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Olli Maatta	$900,000 (2)
-Salary Remaining :	$900,000
Trevor van Riemsdyk	$900,000 (1)
-Salary Remaining :	$900,000
A.J. Greer (1 Way Contract)	$700,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$700,000
Spencer Martin (1 Way Contract)	$600,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$600,000
Juuso Valimaki (1 Way Contract)	$0 (0)
Tyler Motte	$0 (0)
Sam Malinski (1 Way Contract)	$0 (0)
Freddy Gaudreau	$0 (0)
Kirill Marchenko	$0 (0)
Evgenii Dadonov	$0 (0)
Sean Kuraly	$0 (0)
Mark Jankowski (1 Way Contract)	$0 (0)
Eric Comrie (1 Way Contract)	$0 (0)
Total Pro Players	26
Salary Commitment
Year 26 : $54,700,000
Year 27 : $38,600,000
Year 28 : $18,600,000
Year 29 : $9,500,000
Salary Average Commitment
Year 26 : $54,700,000
Year 27 : $38,600,000
Year 28 : $18,600,000
Year 29 : $9,500,000
Salary Cap with 1 Way Contract
Year 26 : $53,400,000
Year 27 : $38,600,000
Year 28 : $18,600,000
Year 29 : $9,500,000

Farm Players Salaries
Justin Barron	$170,000 (2)
Salary Remaining :	$170,000
Tanner Jeannot	$120,000 (1)
Salary Remaining :	$120,000
Denton Mateychuk	$120,000 (2)
Salary Remaining :	$120,000
Matthew Kessel	$90,000 (1)
Salary Remaining :	$90,000
Liam Foudy	$80,000 (1)
Salary Remaining :	$80,000
Mitchell Stephens	$80,000 (1)
Salary Remaining :	$80,000
Caleb Jones	$80,000 (1)
Salary Remaining :	$80,000
Olle Lycksell	$70,000 (1)
Salary Remaining :	$70,000
Casey Fitzgerald	$70,000 (1)
Salary Remaining :	$70,000
Jan Jenik	$70,000 (1)
Salary Remaining :	$70,000
Travis Dermott	$70,000 (1)
Salary Remaining :	$70,000
Oliver Kapanen	$70,000 (1)
Salary Remaining :	$70,000
Evan Gardner	$10,000 (9)
Salary Remaining :	$10,000
Lucas Mercuri	$10,000 (10)
Salary Remaining :	$10,000
Brett Davis	$10,000 (7)
Salary Remaining :	$10,000
Hunter Jones	$10,000 (4)
Salary Remaining :	$10,000
Caedan Bankier	$10,000 (9)
Salary Remaining :	$10,000
Adam Gajan	$10,000 (8)
Salary Remaining :	$10,000
Cross Hanas	$10,000 (6)
Salary Remaining :	$10,000
Nico Myatovic	$10,000 (10)
Salary Remaining :	$10,000
Ben Danford	$10,000 (9)
Salary Remaining :	$10,000
Simon Lundmark	$10,000 (7)
Salary Remaining :	$10,000
Oskar Olausson	$10,000 (6)
Salary Remaining :	$10,000
Lassi Thomson	$0 (0)
Salary Remaining :	$0
Mikael Pyyhtia	$0 (0)
Salary Remaining :	$0
Dakota Mermis	$0 (0)
Salary Remaining :	$0
Ryan Greene	$0 (0)
Salary Remaining :	$0
Jacob Melanson	$0 (0)
Salary Remaining :	$0
Donovan Sebrango	$0 (0)
Salary Remaining :	$0
Dennis Hildeby	$0 (0)
Salary Remaining :	$0
Cole Schwindt	$0 (0)
Salary Remaining :	$0
MacKenzie Entwistle	$0 (0)
Salary Remaining :	$0
Total Farm Players	32
Salary Commitment
Year 26 : $1,200,000
Year 27 : $400,000
Year 28 : $110,000
Year 29 : $110,000
Salary Average Commitment
Year 26 : $1,190,000
Year 27 : $390,000
Year 28 : $100,000
Year 29 : $100,000

Florida 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 :	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	$44,500,000
Farm Players Total Salaries	$530,000
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	$7,639,127
Projected Bank Account	$7,639,127

Pro Players Salaries
Elias Pettersson	$6,600,000 (1)
-Salary Remaining :	$6,600,000
Alex Tuch	$6,200,000 (3)
-Salary Remaining :	$6,200,000
Nick Schmaltz	$5,900,000 (2)
-Salary Remaining :	$5,900,000
Vladislav Gavrikov	$4,400,000 (1)
-Salary Remaining :	$4,400,000
Mattias Ekholm	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Dakota Joshua	$3,800,000 (1)
-Salary Remaining :	$3,800,000
Morgan Frost	$3,100,000 (1)
-Salary Remaining :	$3,100,000
Nick Paul	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Lawson Crouse	$2,700,000 (4)
-Salary Remaining :	$2,700,000
Zach Bogosian	$1,600,000 (1)
-Salary Remaining :	$1,600,000
Lucas Carlsson (1 Way Contract)	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Nils Aman	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Ville Koivunen	$800,000 (1)
-Salary Remaining :	$800,000
Mason Marchment	$0 (0)
Simon Edvinsson	$0 (0)
John Gibson	$0 (0)
Nicolas Aube-Kubel (1 Way Contract)	$0 (0)
Joel Hanley	$0 (0)
Stefan Noesen	$0 (0)
Sheldon Dries	$0 (0)
Total Pro Players	20
Salary Commitment
Year 26 : $44,500,000
Year 27 : $21,800,000
Year 28 : $8,900,000
Year 29 : $2,700,000
Salary Average Commitment
Year 26 : $44,500,000
Year 27 : $21,800,000
Year 28 : $8,900,000
Year 29 : $2,700,000
Salary Cap with 1 Way Contract
Year 26 : $44,500,000
Year 27 : $21,800,000
Year 28 : $8,900,000
Year 29 : $2,700,000

Farm Players Salaries
Uvis Balinskis	$120,000 (1)
Salary Remaining :	$120,000
Jimmy Schuldt	$120,000 (1)
Salary Remaining :	$120,000
Matthew Benning	$120,000 (1)
Salary Remaining :	$120,000
Jonah Gadjovich	$80,000 (1)
Salary Remaining :	$80,000
Trey Augustine	$10,000 (9)
Salary Remaining :	$10,000
Yegor Sidorov	$10,000 (8)
Salary Remaining :	$10,000
Ondrej Becher	$10,000 (8)
Salary Remaining :	$10,000
Ryan Suzuki	$10,000 (4)
Salary Remaining :	$10,000
Alex Campbell	$10,000 (8)
Salary Remaining :	$10,000
Paul Ludwinski	$10,000 (8)
Salary Remaining :	$10,000
Jake Chiasson	$10,000 (8)
Salary Remaining :	$10,000
Charlie Elick	$10,000 (9)
Salary Remaining :	$10,000
Gleb Trikozov	$10,000 (8)
Salary Remaining :	$10,000
Joakim Kemell	$0 (0)
Salary Remaining :	$0
Louis Domingue	$0 (0)
Salary Remaining :	$0
Nikolai Knyzhov	$0 (0)
Salary Remaining :	$0
Patrick Giles	$0 (0)
Salary Remaining :	$0
Aydar Suniev	$0 (0)
Salary Remaining :	$0
Tom Willander	$0 (0)
Salary Remaining :	$0
Braden Doyle	$0 (0)
Salary Remaining :	$0
Total Farm Players	20
Salary Commitment
Year 26 : $530,000
Year 27 : $90,000
Year 28 : $90,000
Year 29 : $90,000
Salary Average Commitment
Year 26 : $530,000
Year 27 : $90,000
Year 28 : $90,000
Year 29 : $90,000

Montreal Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	8000 - $97 - 0 - 0.00%
Level 2:	4000 - $55 - 0 - 0.00%
Level 3:	5000 - $37 - 0 - 0.00%
Level 4:	2000 - $26 - 0 - 0.00%
Luxury :	1000 - $155 - 0 - 0.00%
Total Capacity :	20000
Team Popularity :	108.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$34,200,000
Farm Players Total Salaries	$530,000
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	$25,055,793
Projected Bank Account	$25,055,793

Pro Players Salaries
Rickard Rakell	$5,000,000 (3)
-Salary Remaining :	$5,000,000
Brandon Carlo	$4,400,000 (3)
-Salary Remaining :	$4,400,000
Dmitry Orlov	$3,700,000 (1)
-Salary Remaining :	$3,700,000
Charlie Lindgren	$3,500,000 (3)
-Salary Remaining :	$3,500,000
Evander Kane	$3,100,000 (1)
-Salary Remaining :	$3,100,000
Andrei Kuzmenko	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Alexandre Carrier	$2,800,000 (2)
-Salary Remaining :	$2,800,000
Karel Vejmelka	$1,900,000 (1)
-Salary Remaining :	$1,900,000
Luke Hughes	$1,800,000 (1)
-Salary Remaining :	$1,800,000
Cutter Gauthier	$1,700,000 (2)
-Salary Remaining :	$1,700,000
Oskar Back	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Mattias Janmark	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Arber Xhekaj (1 Way Contract)	$900,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$900,000
Casey Cizikas	$0 (0)
Samuel Poulin	$0 (0)
Philipp Kurashev	$0 (0)
Eric Robinson	$0 (0)
Pierre-Luc Dubois	$0 (0)
Mikhail Sergachev	$0 (0)
Simon Benoit	$0 (0)
Alexandre Texier	$0 (0)
Total Pro Players	21
Salary Commitment
Year 26 : $34,200,000
Year 27 : $17,400,000
Year 28 : $12,900,000
Year 29 : $0
Salary Average Commitment
Year 26 : $34,200,000
Year 27 : $17,400,000
Year 28 : $12,900,000
Year 29 : $0
Salary Cap with 1 Way Contract
Year 26 : $33,300,000
Year 27 : $17,400,000
Year 28 : $12,900,000
Year 29 : $0

Farm Players Salaries
Colton Dach	$100,000 (2)
Salary Remaining :	$100,000
Jiri Patera	$80,000 (1)
Salary Remaining :	$80,000
Vasily Ponomarev	$80,000 (1)
Salary Remaining :	$80,000
Samuel Honzek	$70,000 (2)
Salary Remaining :	$70,000
Tyler Brennan	$10,000 (7)
Salary Remaining :	$10,000
Garin Bjorklund	$10,000 (4)
Salary Remaining :	$10,000
Hunter Haight	$10,000 (9)
Salary Remaining :	$10,000
Cole Krygier	$10,000 (7)
Salary Remaining :	$10,000
Chase Priskie	$10,000 (3)
Salary Remaining :	$10,000
Nicky Leivermann	$10,000 (7)
Salary Remaining :	$10,000
Curtis Hall	$10,000 (5)
Salary Remaining :	$10,000
David Cotton	$10,000 (5)
Salary Remaining :	$10,000
Jake Furlong	$10,000 (9)
Salary Remaining :	$10,000
Jan Mysak	$10,000 (5)
Salary Remaining :	$10,000
Layton Ahac	$10,000 (5)
Salary Remaining :	$10,000
Dyllan Gill	$10,000 (9)
Salary Remaining :	$10,000
Brandon Kruse	$10,000 (6)
Salary Remaining :	$10,000
Matthew Seminoff	$10,000 (7)
Salary Remaining :	$10,000
Nathan Aspinall	$10,000 (9)
Salary Remaining :	$10,000
Tanner Howe	$10,000 (9)
Salary Remaining :	$10,000
Maxim Groshev	$10,000 (7)
Salary Remaining :	$10,000
Gunnarwolfe Fontaine	$10,000 (9)
Salary Remaining :	$10,000
Bryce Brodzinski	$10,000 (9)
Salary Remaining :	$10,000
Jeremy Hanzel	$10,000 (8)
Salary Remaining :	$10,000
Dylan McIlrath	$0 (0)
Salary Remaining :	$0
Cal O'Reilly	$0 (0)
Salary Remaining :	$0
Zeev Buium	$0 (0)
Salary Remaining :	$0
Isaac Howard	$0 (0)
Salary Remaining :	$0
Benjamin Kindel	$0 (0)
Salary Remaining :	$0
Emil Bemstrom	$0 (0)
Salary Remaining :	$0
Lucas Condotta	$0 (0)
Salary Remaining :	$0
Theo Lindstein	$0 (0)
Salary Remaining :	$0
Charles Hudon	$0 (0)
Salary Remaining :	$0
Gerry Mayhew	$0 (0)
Salary Remaining :	$0
Total Farm Players	34
Salary Commitment
Year 26 : $530,000
Year 27 : $370,000
Year 28 : $200,000
Year 29 : $190,000
Salary Average Commitment
Year 26 : $530,000
Year 27 : $370,000
Year 28 : $200,000
Year 29 : $190,000

Ottawa 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 :	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	$52,500,000
Farm Players Total Salaries	$1,300,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,000,000	$0
Estimate Over Minimum Salary Cap of $44,000,000	$0
Current Bank Account	$28,043,269
Projected Bank Account	$28,043,269

Pro Players Salaries
Lucas Raymond	$6,000,000 (2)
-Salary Remaining :	$6,000,000
Kent Johnson	$4,200,000 (2)
-Salary Remaining :	$4,200,000
Brock Boeser	$4,100,000 (2)
-Salary Remaining :	$4,100,000
Brian Dumoulin	$3,900,000 (1)
-Salary Remaining :	$3,900,000
Artem Zub	$3,800,000 (1)
-Salary Remaining :	$3,800,000
Jordan Staal	$3,500,000 (2)
-Salary Remaining :	$3,500,000
Radko Gudas	$3,200,000 (1)
-Salary Remaining :	$3,200,000
Lukas Dostal	$2,900,000 (2)
-Salary Remaining :	$2,900,000
Spencer Knight	$2,800,000 (2)
-Salary Remaining :	$2,800,000
Will Borgen	$2,700,000 (2)
-Salary Remaining :	$2,700,000
Marcus Johansson	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Jason Zucker	$2,200,000 (1)
-Salary Remaining :	$2,200,000
Jamie Drysdale	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Joseph Veleno	$1,800,000 (1)
-Salary Remaining :	$1,800,000
Parker Kelly	$1,700,000 (1)
-Salary Remaining :	$1,700,000
Matvei Michkov	$1,700,000 (2)
-Salary Remaining :	$1,700,000
Jaden Schwartz	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Philippe Myers (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,200,000
Samuel Bolduc (1 Way Contract)	$1,100,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,100,000
Troy Stecher	$0 (0)
JJ Peterka	$0 (0)
Valtteri Puustinen	$0 (0)
Kailer Yamamoto (1 Way Contract)	$0 (0)
Joonas Korpisalo	$0 (0)
Samuel Girard	$0 (0)
Anthony Mantha	$0 (0)
Total Pro Players	26
Salary Commitment
Year 26 : $52,500,000
Year 27 : $30,400,000
Year 28 : $0
Year 29 : $0
Salary Average Commitment
Year 26 : $52,500,000
Year 27 : $30,400,000
Year 28 : $0
Year 29 : $0
Salary Cap with 1 Way Contract
Year 26 : $50,200,000
Year 27 : $30,400,000
Year 28 : $0
Year 29 : $0

Farm Players Salaries
Zach Benson	$140,000 (1)
Salary Remaining :	$140,000
Adam Erne	$120,000 (1)
Salary Remaining :	$120,000
Matthew Peca	$110,000 (1)
Salary Remaining :	$110,000
John Hayden	$110,000 (1)
Salary Remaining :	$110,000
Dustin Tokarski	$110,000 (1)
Salary Remaining :	$110,000
Steven Santini	$110,000 (1)
Salary Remaining :	$110,000
Luca Del Bel Belluz	$100,000 (2)
Salary Remaining :	$100,000
Jake Lucchini	$100,000 (1)
Salary Remaining :	$100,000
Brad Lambert	$80,000 (2)
Salary Remaining :	$80,000
Ville Heinola	$70,000 (1)
Salary Remaining :	$70,000
Nikolas Matinpalo	$70,000 (1)
Salary Remaining :	$70,000
Ty Gallagher	$10,000 (10)
Salary Remaining :	$10,000
Maros Jedlicka	$10,000 (9)
Salary Remaining :	$10,000
Justin Ertel	$10,000 (9)
Salary Remaining :	$10,000
Simon Robertsson	$10,000 (10)
Salary Remaining :	$10,000
Ryan McGregor	$10,000 (5)
Salary Remaining :	$10,000
Carson Bantle	$10,000 (9)
Salary Remaining :	$10,000
Jakub Dvorak	$10,000 (9)
Salary Remaining :	$10,000
Alexander Suzdalev	$10,000 (9)
Salary Remaining :	$10,000
Sasha Pastujov	$10,000 (8)
Salary Remaining :	$10,000
Lukas Dragicevic	$10,000 (10)
Salary Remaining :	$10,000
David Gucciardi	$10,000 (9)
Salary Remaining :	$10,000
Ryan Chesley	$10,000 (10)
Salary Remaining :	$10,000
Otto Salin	$10,000 (10)
Salary Remaining :	$10,000
Bryce Montgomery	$10,000 (9)
Salary Remaining :	$10,000
Jack Peart	$10,000 (8)
Salary Remaining :	$10,000
Drew Fortescue	$10,000 (1)
Salary Remaining :	$10,000
Ben Gaudreau	$10,000 (8)
Salary Remaining :	$10,000
Tuomas Uronen	$10,000 (10)
Salary Remaining :	$10,000
Scott Sabourin	$0 (0)
Salary Remaining :	$0
Thomas Milic	$0 (0)
Salary Remaining :	$0
Austin Poganski	$0 (0)
Salary Remaining :	$0
Thomas Bordeleau	$0 (0)
Salary Remaining :	$0
Landon Slaggert	$0 (0)
Salary Remaining :	$0
Michael Misa	$0 (0)
Salary Remaining :	$0
Alex Bump	$0 (0)
Salary Remaining :	$0
Arsenii Sergeev	$0 (0)
Salary Remaining :	$0
Total Farm Players	37
Salary Commitment
Year 26 : $1,300,000
Year 27 : $350,000
Year 28 : $170,000
Year 29 : $170,000
Salary Average Commitment
Year 26 : $1,290,000
Year 27 : $340,000
Year 28 : $160,000
Year 29 : $160,000

Tampa Bay Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	8000 - $99 - 0 - 0.00%
Level 2:	4000 - $57 - 0 - 0.00%
Level 3:	5000 - $37 - 0 - 0.00%
Level 4:	2000 - $27 - 0 - 0.00%
Luxury :	1000 - $197 - 0 - 0.00%
Total Capacity :	20000
Team Popularity :	92.00%
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	$960,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$3,900,000
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	$35,744,151
Projected Bank Account	$35,744,151

Pro Players Salaries
Kirill Kaprizov	$11,000,000 (2)
-Salary Remaining :	$11,000,000
Marco Rossi	$4,900,000 (2)
-Salary Remaining :	$4,900,000
Brock Nelson	$4,600,000 (3)
-Salary Remaining :	$4,600,000
Philip Broberg	$3,700,000 (3)
-Salary Remaining :	$3,700,000
Petr Mrazek	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Scott Mayfield	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Darren Raddysh	$2,600,000 (1)
-Salary Remaining :	$2,600,000
Vladislav Namestnikov	$2,400,000 (1)
-Salary Remaining :	$2,400,000
Michael Eyssimont	$1,300,000 (1)
-Salary Remaining :	$1,300,000
Zac Jones	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Nolan Allan	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Zachary Bolduc	$900,000 (1)
-Salary Remaining :	$900,000
Oliver Wahlstrom (1 Way Contract)	$500,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$500,000
Will Cuylle	$0 (0)
Mitchell Chaffee	$0 (0)
Collin Graf	$0 (0)
Declan Chisholm	$0 (0)
Danton Heinen	$0 (0)
Jake Bean	$0 (0)
Andre Burakovsky	$0 (0)
Ukko-Pekka Luukkonen	$0 (0)
Total Pro Players	21
Salary Commitment
Year 26 : $40,400,000
Year 27 : $24,200,000
Year 28 : $8,300,000
Year 29 : $0
Salary Average Commitment
Year 26 : $40,400,000
Year 27 : $24,200,000
Year 28 : $8,300,000
Year 29 : $0
Salary Cap with 1 Way Contract
Year 26 : $39,900,000
Year 27 : $24,200,000
Year 28 : $8,300,000
Year 29 : $0

Farm Players Salaries
David Jiricek	$130,000 (1)
Salary Remaining :	$130,000
Emil Andrae	$90,000 (1)
Salary Remaining :	$90,000
Zach Dean	$80,000 (1)
Salary Remaining :	$80,000
Samuel Helenius	$80,000 (1)
Salary Remaining :	$80,000
Linus Karlsson	$80,000 (1)
Salary Remaining :	$80,000
Ryan Winterton	$80,000 (1)
Salary Remaining :	$80,000
Ryan Leonard	$70,000 (2)
Salary Remaining :	$70,000
Jimmy Snuggerud	$70,000 (2)
Salary Remaining :	$70,000
Alex Barre-Boulet	$60,000 (1)
Salary Remaining :	$60,000
Aleksanteri Kaskimaki	$10,000 (9)
Salary Remaining :	$10,000
Colby Barlow	$10,000 (10)
Salary Remaining :	$10,000
Tristan Luneau	$10,000 (8)
Salary Remaining :	$10,000
Daylan Kuefler	$10,000 (8)
Salary Remaining :	$10,000
Lukas Cormier	$10,000 (7)
Salary Remaining :	$10,000
Michael Milne	$10,000 (7)
Salary Remaining :	$10,000
Ben King	$10,000 (7)
Salary Remaining :	$10,000
David Spacek	$10,000 (7)
Salary Remaining :	$10,000
Domenic DiVincentiis	$10,000 (7)
Salary Remaining :	$10,000
Filip Bystedt	$10,000 (8)
Salary Remaining :	$10,000
Nikke Kokko	$10,000 (8)
Salary Remaining :	$10,000
Max Psenicka	$10,000 (10)
Salary Remaining :	$10,000
Nikita Susuyev	$10,000 (10)
Salary Remaining :	$10,000
Matyas Melovsky	$10,000 (10)
Salary Remaining :	$10,000
Andrew Cristall	$10,000 (10)
Salary Remaining :	$10,000
Victor Eklund	$10,000 (10)
Salary Remaining :	$10,000
Oskar Pettersson	$10,000 (8)
Salary Remaining :	$10,000
Jorian Donovan	$10,000 (8)
Salary Remaining :	$10,000
Bill Zonnon	$10,000 (10)
Salary Remaining :	$10,000
Joshua Davies	$10,000 (9)
Salary Remaining :	$10,000
Kyle Jackson	$10,000 (8)
Salary Remaining :	$10,000
William Stromgren	$10,000 (8)
Salary Remaining :	$10,000
Declan Carlile	$0 (0)
Salary Remaining :	$0
Jean-Luc Foudy	$0 (0)
Salary Remaining :	$0
Igor Chernyshov	$0 (0)
Salary Remaining :	$0
Michael Brandsegg-Nygard	$0 (0)
Salary Remaining :	$0
Noah Ostlund	$0 (0)
Salary Remaining :	$0
Charle-Edouard D'Astous	$0 (0)
Salary Remaining :	$0
Total Farm Players	37
Salary Commitment
Year 26 : $960,000
Year 27 : $360,000
Year 28 : $220,000
Year 29 : $220,000
Salary Average Commitment
Year 26 : $960,000
Year 27 : $360,000
Year 28 : $220,000
Year 29 : $220,000

Toronto Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Arena
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 :	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	$38,100,000
Farm Players Total Salaries	$750,000
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	$25,405,686
Projected Bank Account	$25,405,686

Pro Players Salaries
Mitch Marner	$8,000,000 (4)
-Salary Remaining :	$8,000,000
Joel Eriksson Ek	$5,200,000 (2)
-Salary Remaining :	$5,200,000
Jared McCann	$4,900,000 (2)
-Salary Remaining :	$4,900,000
Evan Bouchard	$4,500,000 (2)
-Salary Remaining :	$4,500,000
Travis Sanheim	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Jake Walman	$3,600,000 (1)
-Salary Remaining :	$3,600,000
Jack McBain	$2,700,000 (2)
-Salary Remaining :	$2,700,000
Bobby McMann	$1,300,000 (1)
-Salary Remaining :	$1,300,000
Jonas Johansson	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Sam Rinzel	$800,000 (2)
-Salary Remaining :	$800,000
Colton White	$800,000 (1)
-Salary Remaining :	$800,000
Shane Bowers	$600,000 (1)
-Salary Remaining :	$600,000
Samuel Blais	$500,000 (1)
-Salary Remaining :	$500,000
Martin Necas	$0 (0)
Sam Steel (1 Way Contract)	$0 (0)
Brett Seney	$0 (0)
Kaiden Guhle	$0 (0)
Morgan Geekie	$0 (0)
Connor Hellebuyck	$0 (0)
Total Pro Players	19
Salary Commitment
Year 26 : $38,100,000
Year 27 : $30,100,000
Year 28 : $8,000,000
Year 29 : $8,000,000
Salary Average Commitment
Year 26 : $38,100,000
Year 27 : $30,100,000
Year 28 : $8,000,000
Year 29 : $8,000,000
Salary Cap with 1 Way Contract
Year 26 : $38,100,000
Year 27 : $30,100,000
Year 28 : $8,000,000
Year 29 : $8,000,000

Farm Players Salaries
Conor Geekie	$100,000 (2)
Salary Remaining :	$100,000
Fraser Minten	$100,000 (2)
Salary Remaining :	$100,000
Kyle Capobianco	$90,000 (1)
Salary Remaining :	$90,000
Seamus Casey	$90,000 (2)
Salary Remaining :	$90,000
Scott Morrow	$90,000 (1)
Salary Remaining :	$90,000
Isak Rosen	$80,000 (1)
Salary Remaining :	$80,000
Dominik Shine	$50,000 (1)
Salary Remaining :	$50,000
Austin Watson	$50,000 (1)
Salary Remaining :	$50,000
Arno Tiefensee	$10,000 (10)
Salary Remaining :	$10,000
Maxim Barbashev	$10,000 (8)
Salary Remaining :	$10,000
Chase Clark	$10,000 (6)
Salary Remaining :	$10,000
Brett Bulmer	$10,000 (10)
Salary Remaining :	$10,000
Vyacheslav Peksa	$10,000 (7)
Salary Remaining :	$10,000
William Trudeau	$10,000 (6)
Salary Remaining :	$10,000
Cole Knuble	$10,000 (10)
Salary Remaining :	$10,000
Mathieu Cataford	$10,000 (10)
Salary Remaining :	$10,000
Scott Ratzlaff	$10,000 (9)
Salary Remaining :	$10,000
Xavier Bourgault	$10,000 (6)
Salary Remaining :	$10,000
Oscar Fisker Molgaard	$0 (0)
Salary Remaining :	$0
Alex Steeves	$0 (0)
Salary Remaining :	$0
Jacob Quillan	$0 (0)
Salary Remaining :	$0
Daniel Walcott	$0 (0)
Salary Remaining :	$0
Axel Sandin-Pellikka	$0 (0)
Salary Remaining :	$0
Julien Gauthier	$0 (0)
Salary Remaining :	$0
Otto Stenberg	$0 (0)
Salary Remaining :	$0
Total Farm Players	25
Salary Commitment
Year 26 : $750,000
Year 27 : $390,000
Year 28 : $100,000
Year 29 : $100,000
Salary Average Commitment
Year 26 : $750,000
Year 27 : $390,000
Year 28 : $100,000
Year 29 : $100,000

Carolina 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 :	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	$27,300,000
Farm Players Total Salaries	$1,052,500
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	$48,296,839
Projected Bank Account	$48,296,839

Pro Players Salaries
Alexander Romanov	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Adam Henrique	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Henri Jokiharju	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Radek Faksa	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Kasperi Kapanen	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Kevin Hayes	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Andrew Copp	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Robby Fabbri	$1,800,000 (1)
-Salary Remaining :	$1,800,000
Sam Carrick	$1,500,000 (1)
-Salary Remaining :	$1,500,000
William Lagesson	$1,300,000 (1)
-Salary Remaining :	$1,300,000
Vinni Lettieri (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,200,000
Zach Aston-Reese (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,200,000
James van Riemsdyk	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Jeremy Davies	$800,000 (1)
-Salary Remaining :	$800,000
Riley Stillman	$500,000 (1)
-Salary Remaining :	$500,000
William Carrier	$0 (0)
James Reimer	$0 (0)
Gustav Nyquist	$0 (0)
Tyson Foerster	$0 (0)
Shayne Gostisbehere	$0 (0)
Matt Murray	$0 (0)
Total Pro Players	21
Salary Commitment
Year 26 : $27,300,000
Year 27 : $6,500,000
Year 28 : $0
Year 29 : $0
Salary Average Commitment
Year 26 : $27,300,000
Year 27 : $6,500,000
Year 28 : $0
Year 29 : $0
Salary Cap with 1 Way Contract
Year 26 : $24,900,000
Year 27 : $6,500,000
Year 28 : $0
Year 29 : $0

Farm Players Salaries
Jesper Boqvist	$180,000 (1)
Salary Remaining :	$180,000
Kevin Gravel	$120,000 (1)
Salary Remaining :	$120,000
Matthew Highmore	$120,000 (1)
Salary Remaining :	$120,000
Fedor Svechkov	$100,000 (1)
Salary Remaining :	$100,000
Jackson Hallum	$92,500 (2)
Salary Remaining :	$92,500
Jonathan Lekkerimaki	$90,000 (2)
Salary Remaining :	$90,000
Hudson Fasching	$80,000 (1)
Salary Remaining :	$80,000
Cam Lund	$70,000 (2)
Salary Remaining :	$70,000
Brent Pedersen	$10,000 (7)
Salary Remaining :	$10,000
Connor Clattenburg	$10,000 (9)
Salary Remaining :	$10,000
Bear Hughes	$10,000 (8)
Salary Remaining :	$10,000
Max Szuber	$10,000 (7)
Salary Remaining :	$10,000
Ayrtom Duda	$10,000 (9)
Salary Remaining :	$10,000
Tyler Bird	$10,000 (4)
Salary Remaining :	$10,000
Graeme Clarke	$10,000 (6)
Salary Remaining :	$10,000
Leo Loof	$10,000 (7)
Salary Remaining :	$10,000
Konnor Smith	$10,000 (8)
Salary Remaining :	$10,000
Cole O'Hara	$10,000 (9)
Salary Remaining :	$10,000
Michael Hrabal	$10,000 (10)
Salary Remaining :	$10,000
Sebastian Cossa	$10,000 (6)
Salary Remaining :	$10,000
Demetrios Koumontzis	$10,000 (9)
Salary Remaining :	$10,000
Stevie Leskovar	$10,000 (9)
Salary Remaining :	$10,000
Tyler Thorpe	$10,000 (9)
Salary Remaining :	$10,000
Gage Alexander	$10,000 (6)
Salary Remaining :	$10,000
Ethan Czata	$10,000 (10)
Salary Remaining :	$10,000
Kienan Draper	$10,000 (10)
Salary Remaining :	$10,000
Herman Traff	$10,000 (10)
Salary Remaining :	$10,000
Mattias Havelid	$10,000 (10)
Salary Remaining :	$10,000
Anton Frondell	$0 (0)
Salary Remaining :	$0
Jaret Anderson-Dolan	$0 (0)
Salary Remaining :	$0
Phillip Di Giuseppe	$0 (0)
Salary Remaining :	$0
T.J. Tynan	$0 (0)
Salary Remaining :	$0
Skyler Brind'Amour	$0 (0)
Salary Remaining :	$0
Jacob Bryson	$0 (0)
Salary Remaining :	$0
Berkly Catton	$0 (0)
Salary Remaining :	$0
Jaroslav Chmelar	$0 (0)
Salary Remaining :	$0
Ian Moore	$0 (0)
Salary Remaining :	$0
Dylan Garand	$0 (0)
Salary Remaining :	$0
Philipp Grubauer	$0 (0)
Salary Remaining :	$0
Total Farm Players	39
Salary Commitment
Year 26 : $1,052,500
Year 27 : $452,500
Year 28 : $200,000
Year 29 : $200,000
Salary Average Commitment
Year 26 : $1,052,500
Year 27 : $452,500
Year 28 : $200,000
Year 29 : $200,000

Columbus Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	8000 - $103 - 0 - 0.00%
Level 2:	4000 - $61 - 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 :	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	$46,900,000
Farm Players Total Salaries	$990,000
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	$8,308,921
Projected Bank Account	$8,308,921

Pro Players Salaries
Elias Lindholm	$6,200,000 (2)
-Salary Remaining :	$6,200,000
Ryan McDonagh	$5,200,000 (2)
-Salary Remaining :	$5,200,000
Mackenzie Blackwood	$4,600,000 (3)
-Salary Remaining :	$4,600,000
Nazem Kadri	$4,600,000 (2)
-Salary Remaining :	$4,600,000
Troy Terry	$4,100,000 (3)
-Salary Remaining :	$4,100,000
William Karlsson	$3,900,000 (2)
-Salary Remaining :	$3,900,000
Ilya Lyubushkin	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Josh Manson	$3,000,000 (1)
-Salary Remaining :	$3,000,000
John Marino	$2,700,000 (2)
-Salary Remaining :	$2,700,000
Mikael Backlund	$2,600,000 (1)
-Salary Remaining :	$2,600,000
Carson Soucy	$2,600,000 (2)
-Salary Remaining :	$2,600,000
Alexander Kerfoot	$2,600,000 (2)
-Salary Remaining :	$2,600,000
Jordan Greenway	$1,800,000 (2)
-Salary Remaining :	$1,800,000
Tage Thompson	$0 (0)
Filip Hronek	$0 (0)
Frederik Andersen	$0 (0)
Charlie Coyle	$0 (0)
Michael Bunting	$0 (0)
Peyton Krebs	$0 (0)
Connor McMichael	$0 (0)
Jet Greaves	$0 (0)
Nick Blankenburg	$0 (0)
Michael Amadio (1 Way Contract)	$0 (0)
Total Pro Players	23
Salary Commitment
Year 26 : $46,900,000
Year 27 : $41,300,000
Year 28 : $8,700,000
Year 29 : $0
Salary Average Commitment
Year 26 : $46,900,000
Year 27 : $41,300,000
Year 28 : $8,700,000
Year 29 : $0
Salary Cap with 1 Way Contract
Year 26 : $46,900,000
Year 27 : $41,300,000
Year 28 : $8,700,000
Year 29 : $0

Farm Players Salaries
Sam Colangelo	$110,000 (1)
Salary Remaining :	$110,000
Mavrik Bourque	$100,000 (1)
Salary Remaining :	$100,000
Ethan Del Mastro	$100,000 (1)
Salary Remaining :	$100,000
Jake Christiansen	$90,000 (1)
Salary Remaining :	$90,000
Josh Dunne	$90,000 (1)
Salary Remaining :	$90,000
Ethan Bear	$90,000 (1)
Salary Remaining :	$90,000
Kaedan Korczak	$90,000 (1)
Salary Remaining :	$90,000
Jansen Harkins	$90,000 (2)
Salary Remaining :	$90,000
Mackie Samoskevich	$80,000 (1)
Salary Remaining :	$80,000
Colin White	$80,000 (1)
Salary Remaining :	$80,000
Ty Tullio	$10,000 (7)
Salary Remaining :	$10,000
Joe Vrbetic	$10,000 (9)
Salary Remaining :	$10,000
Remi Poirier	$10,000 (7)
Salary Remaining :	$10,000
Samu Tuomaala	$10,000 (9)
Salary Remaining :	$10,000
Ryan Tverberg	$10,000 (7)
Salary Remaining :	$10,000
Ty Taylor	$10,000 (8)
Salary Remaining :	$10,000
Hunter Skinner	$10,000 (5)
Salary Remaining :	$10,000
Matthew Robertson	$0 (0)
Salary Remaining :	$0
Hugh McGing	$0 (0)
Salary Remaining :	$0
Dysin Mayo	$0 (0)
Salary Remaining :	$0
Tyson Hinds	$0 (0)
Salary Remaining :	$0
Ivan Demidov	$0 (0)
Salary Remaining :	$0
Calum Ritchie	$0 (0)
Salary Remaining :	$0
Josh Mahura	$0 (0)
Salary Remaining :	$0
Hunter McKown	$0 (0)
Salary Remaining :	$0
Justin Sourdif	$0 (0)
Salary Remaining :	$0
Total Farm Players	26
Salary Commitment
Year 26 : $990,000
Year 27 : $160,000
Year 28 : $70,000
Year 29 : $70,000
Salary Average Commitment
Year 26 : $990,000
Year 27 : $160,000
Year 28 : $70,000
Year 29 : $70,000

New Jersey Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	8000 - $113 - 0 - 0.00%
Level 2:	4000 - $71 - 0 - 0.00%
Level 3:	5000 - $49 - 0 - 0.00%
Level 4:	2000 - $39 - 0 - 0.00%
Luxury :	1000 - $220 - 0 - 0.00%
Total Capacity :	20000
Team Popularity :	142.00%
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	$48,200,000
Farm Players Total Salaries	$310,000
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	$43,779,630
Projected Bank Account	$43,779,630

Pro Players Salaries
Kyle Connor	$6,900,000 (3)
-Salary Remaining :	$6,900,000
Nick Suzuki	$6,700,000 (1)
-Salary Remaining :	$6,700,000
Adam Fox	$6,500,000 (4)
-Salary Remaining :	$6,500,000
David Pastrnak	$4,500,000 (1)
-Salary Remaining :	$4,500,000
Dylan DeMelo	$3,900,000 (1)
-Salary Remaining :	$3,900,000
Mattias Samuelsson	$3,300,000 (1)
-Salary Remaining :	$3,300,000
Brad Marchand	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Ryan Poehling	$2,500,000 (1)
-Salary Remaining :	$2,500,000
Ryan Nugent-Hopkins	$2,300,000 (1)
-Salary Remaining :	$2,300,000
David Kampf	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Noah Juulsen	$1,800,000 (2)
-Salary Remaining :	$1,800,000
Jamie Oleksiak	$1,800,000 (3)
-Salary Remaining :	$1,800,000
Kevin Stenlund	$1,400,000 (1)
-Salary Remaining :	$1,400,000
Tyler Tucker (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,200,000
Joona Koppanen	$900,000 (1)
-Salary Remaining :	$900,000
Jeremy Swayman	$0 (0)
Mason McTavish	$0 (0)
Robert Thomas	$0 (0)
Jan Rutta	$0 (0)
Rasmus Dahlin	$0 (0)
Jesper Bratt	$0 (0)
Jordan Martinook	$0 (0)
Anthony Stolarz	$0 (0)
Total Pro Players	23
Salary Commitment
Year 26 : $48,200,000
Year 27 : $17,000,000
Year 28 : $15,200,000
Year 29 : $6,500,000
Salary Average Commitment
Year 26 : $48,200,000
Year 27 : $17,000,000
Year 28 : $15,200,000
Year 29 : $6,500,000
Salary Cap with 1 Way Contract
Year 26 : $47,000,000
Year 27 : $17,000,000
Year 28 : $15,200,000
Year 29 : $6,500,000

Farm Players Salaries
Cayden Primeau	$120,000 (1)
Salary Remaining :	$120,000
Marc Gatcomb	$70,000 (1)
Salary Remaining :	$70,000
Vadim Zherenko	$10,000 (8)
Salary Remaining :	$10,000
Ronan Seeley	$10,000 (8)
Salary Remaining :	$10,000
Logan Cockerill	$10,000 (8)
Salary Remaining :	$10,000
Garrett Pilon	$10,000 (3)
Salary Remaining :	$10,000
Mathias Emilio Pettersen	$10,000 (4)
Salary Remaining :	$10,000
Phil Kemp	$10,000 (8)
Salary Remaining :	$10,000
Ilya Nikolaev	$10,000 (7)
Salary Remaining :	$10,000
William Villeneuve	$10,000 (8)
Salary Remaining :	$10,000
Daniil Misyul	$10,000 (8)
Salary Remaining :	$10,000
Jakub Brabenec	$10,000 (8)
Salary Remaining :	$10,000
Christian Krygier	$10,000 (8)
Salary Remaining :	$10,000
Florian Xhekaj	$10,000 (8)
Salary Remaining :	$10,000
Michael Callahan	$0 (0)
Salary Remaining :	$0
Santeri Hatakka	$0 (0)
Salary Remaining :	$0
Mackenzie MacEachern	$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
Will Lockwood	$0 (0)
Salary Remaining :	$0
Akil Thomas	$0 (0)
Salary Remaining :	$0
Michael Pezzetta	$0 (0)
Salary Remaining :	$0
Felix Sandstrom	$0 (0)
Salary Remaining :	$0
Erik Brannstrom	$0 (0)
Salary Remaining :	$0
Total Farm Players	25
Salary Commitment
Year 26 : $310,000
Year 27 : $120,000
Year 28 : $120,000
Year 29 : $110,000
Salary Average Commitment
Year 26 : $310,000
Year 27 : $120,000
Year 28 : $120,000
Year 29 : $110,000

New York Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	UBS Arena
Level 1:	8000 - $105 - 0 - 0.00%
Level 2:	4000 - $63 - 0 - 0.00%
Level 3:	5000 - $43 - 0 - 0.00%
Level 4:	2000 - $33 - 0 - 0.00%
Luxury :	1000 - $213 - 0 - 0.00%
Total Capacity :	20000
Team Popularity :	117.00%
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	$45,400,000
Farm Players Total Salaries	$1,230,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$650,000
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	$7,649,637
Projected Bank Account	$7,649,637

Pro Players Salaries
Rasmus Andersson	$5,200,000 (2)
-Salary Remaining :	$5,200,000
Brayden Schenn	$4,900,000 (1)
-Salary Remaining :	$4,900,000
Noah Hanifin	$4,500,000 (2)
-Salary Remaining :	$4,500,000
Victor Olofsson	$4,300,000 (2)
-Salary Remaining :	$4,300,000
Stuart Skinner	$3,800,000 (1)
-Salary Remaining :	$3,800,000
J.J. Moser	$3,500,000 (1)
-Salary Remaining :	$3,500,000
Pavel Dorofeyev	$3,300,000 (1)
-Salary Remaining :	$3,300,000
Simon Holmstrom	$3,100,000 (2)
-Salary Remaining :	$3,100,000
Max Domi	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Oliver Ekman-Larsson	$2,600,000 (1)
-Salary Remaining :	$2,600,000
Jonathan Huberdeau	$2,000,000 (3)
-Salary Remaining :	$2,000,000
Connor Bedard	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Pavel Mintyukov	$1,700,000 (1)
-Salary Remaining :	$1,700,000
Vasily Podkolzin	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Leevi Merilainen	$0 (0)
Tyler Bertuzzi	$0 (0)
Barrett Hayton	$0 (0)
Patrik Laine	$0 (0)
Drew Doughty	$0 (0)
Andrew Peeke	$0 (0)
Total Pro Players	20
Salary Commitment
Year 26 : $45,400,000
Year 27 : $23,600,000
Year 28 : $2,000,000
Year 29 : $0
Salary Average Commitment
Year 26 : $45,400,000
Year 27 : $23,600,000
Year 28 : $2,000,000
Year 29 : $0
Salary Cap with 1 Way Contract
Year 26 : $45,400,000
Year 27 : $23,600,000
Year 28 : $2,000,000
Year 29 : $0

Farm Players Salaries
Gabriel Dumont	$120,000 (1)
Salary Remaining :	$120,000
Max Willman	$120,000 (1)
Salary Remaining :	$120,000
Kevin Korchinski	$120,000 (1)
Salary Remaining :	$120,000
Sam Gagner	$120,000 (1)
Salary Remaining :	$120,000
Artyom Levshunov	$110,000 (2)
Salary Remaining :	$110,000
Rutger McGroarty	$100,000 (1)
Salary Remaining :	$100,000
Nolan Foote	$90,000 (1)
Salary Remaining :	$90,000
Angus Crookshank	$90,000 (1)
Salary Remaining :	$90,000
Isaak Phillips	$90,000 (1)
Salary Remaining :	$90,000
Nikolai Kovalenko	$60,000 (1)
Salary Remaining :	$60,000
Olivier Rodrigue	$50,000 (1)
Salary Remaining :	$50,000
Liam Arnsby	$10,000 (8)
Salary Remaining :	$10,000
Talyn Boyko	$10,000 (9)
Salary Remaining :	$10,000
Helge Grans	$10,000 (5)
Salary Remaining :	$10,000
Joni Jurmo	$10,000 (9)
Salary Remaining :	$10,000
Jett Luchanko	$10,000 (8)
Salary Remaining :	$10,000
Blake McLaughlin	$10,000 (7)
Salary Remaining :	$10,000
Vyacheslav Buteyets	$10,000 (9)
Salary Remaining :	$10,000
William Francis	$10,000 (9)
Salary Remaining :	$10,000
Artem Guryev	$10,000 (7)
Salary Remaining :	$10,000
Will Cranley	$10,000 (5)
Salary Remaining :	$10,000
Erik Portillo	$10,000 (4)
Salary Remaining :	$10,000
Connor Kurth	$10,000 (9)
Salary Remaining :	$10,000
Connor Kelley	$10,000 (9)
Salary Remaining :	$10,000
Hunter McDonald	$10,000 (8)
Salary Remaining :	$10,000
Gavin Hain	$10,000 (9)
Salary Remaining :	$10,000
Carter Savoie	$10,000 (7)
Salary Remaining :	$10,000
Aaron Ness	$0 (0)
Salary Remaining :	$0
Dan Renouf	$0 (0)
Salary Remaining :	$0
Stephen Halliday	$0 (0)
Salary Remaining :	$0
Ashton Sautner	$0 (0)
Salary Remaining :	$0
Sam Dickinson	$0 (0)
Salary Remaining :	$0
Nick Lardis	$0 (0)
Salary Remaining :	$0
Kaapo Kahkonen	$0 (0)
Salary Remaining :	$0
Kyle MacLean	$0 (0)
Salary Remaining :	$0
Total Farm Players	35
Salary Commitment
Year 26 : $1,230,000
Year 27 : $270,000
Year 28 : $160,000
Year 29 : $160,000
Salary Average Commitment
Year 26 : $1,220,000
Year 27 : $260,000
Year 28 : $150,000
Year 29 : $150,000

New York Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	8000 - $103 - 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 :	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	$34,100,000
Farm Players Total Salaries	$490,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,000,000	$0
Estimate Over Minimum Salary Cap of $44,000,000	$0
Current Bank Account	$19,692,272
Projected Bank Account	$19,692,272

Pro Players Salaries
Zach Hyman	$5,700,000 (3)
-Salary Remaining :	$5,700,000
Darnell Nurse	$5,500,000 (1)
-Salary Remaining :	$5,500,000
Patrick Kane	$3,900,000 (2)
-Salary Remaining :	$3,900,000
Warren Foegele	$2,700,000 (1)
-Salary Remaining :	$2,700,000
Claude Giroux	$2,700,000 (1)
-Salary Remaining :	$2,700,000
Erik Haula	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Trevor Lewis	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Alexey Toropchenko	$1,900,000 (1)
-Salary Remaining :	$1,900,000
Jonas Brodin	$1,800,000 (2)
-Salary Remaining :	$1,800,000
Travis Hamonic	$1,700,000 (1)
-Salary Remaining :	$1,700,000
Connor Brown	$1,400,000 (1)
-Salary Remaining :	$1,400,000
Ryan Donato	$1,300,000 (1)
-Salary Remaining :	$1,300,000
Brendan Gaunce	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Cam Talbot	$0 (0)
Reilly Smith	$0 (0)
Steven Stamkos	$0 (0)
Bokondji Imama	$0 (0)
Matt Grzelcyk	$0 (0)
Jacob Trouba	$0 (0)
Jon Merrill	$0 (0)
Ryan Pulock	$0 (0)
Tomas Hertl	$0 (0)
Filip Gustavsson	$0 (0)
Total Pro Players	23
Salary Commitment
Year 26 : $34,100,000
Year 27 : $13,900,000
Year 28 : $5,700,000
Year 29 : $0
Salary Average Commitment
Year 26 : $34,100,000
Year 27 : $13,900,000
Year 28 : $5,700,000
Year 29 : $0
Salary Cap with 1 Way Contract
Year 26 : $34,100,000
Year 27 : $13,900,000
Year 28 : $5,700,000
Year 29 : $0

Farm Players Salaries
Ivan Fedotov	$120,000 (1)
Salary Remaining :	$120,000
Andrew Agozzino	$90,000 (1)
Salary Remaining :	$90,000
Carson Meyer	$80,000 (1)
Salary Remaining :	$80,000
Jonathan Gruden	$80,000 (1)
Salary Remaining :	$80,000
Andrew Nielsen	$10,000 (8)
Salary Remaining :	$10,000
William Dufour	$10,000 (6)
Salary Remaining :	$10,000
Xavier Simoneau	$10,000 (6)
Salary Remaining :	$10,000
Colby Ambrosio	$10,000 (8)
Salary Remaining :	$10,000
Patrick Kudla	$10,000 (7)
Salary Remaining :	$10,000
Ben McCartney	$10,000 (5)
Salary Remaining :	$10,000
Jake Massie	$10,000 (4)
Salary Remaining :	$10,000
Cam Berg	$10,000 (8)
Salary Remaining :	$10,000
Kirill Tyutyayev	$10,000 (5)
Salary Remaining :	$10,000
Chaz Reddekopp	$10,000 (2)
Salary Remaining :	$10,000
Michael Karow	$10,000 (6)
Salary Remaining :	$10,000
Connor Lockhart	$10,000 (8)
Salary Remaining :	$10,000
Dylan Gambrell	$0 (0)
Salary Remaining :	$0
Mark Friedman	$0 (0)
Salary Remaining :	$0
Total Farm Players	18
Salary Commitment
Year 26 : $490,000
Year 27 : $120,000
Year 28 : $110,000
Year 29 : $110,000
Salary Average Commitment
Year 26 : $490,000
Year 27 : $120,000
Year 28 : $110,000
Year 29 : $110,000

Philadelphia 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 :	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	$46,800,000
Farm Players Total Salaries	$1,590,000
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	$22,024,926
Projected Bank Account	$22,024,926

Pro Players Salaries
Kevin Fiala	$6,000,000 (2)
-Salary Remaining :	$6,000,000
Travis Konecny	$6,000,000 (1)
-Salary Remaining :	$6,000,000
Jordan Kyrou	$5,800,000 (3)
-Salary Remaining :	$5,800,000
Noah Dobson	$4,800,000 (1)
-Salary Remaining :	$4,800,000
Ryan Hartman	$3,800,000 (1)
-Salary Remaining :	$3,800,000
Owen Power	$3,400,000 (2)
-Salary Remaining :	$3,400,000
Boone Jenner	$3,200,000 (2)
-Salary Remaining :	$3,200,000
Yanni Gourde	$2,800,000 (2)
-Salary Remaining :	$2,800,000
Adin Hill	$2,300,000 (1)
-Salary Remaining :	$2,300,000
Ryan Suter	$1,800,000 (2)
-Salary Remaining :	$1,800,000
Alex Killorn	$1,800,000 (1)
-Salary Remaining :	$1,800,000
Lane Hutson	$1,700,000 (2)
-Salary Remaining :	$1,700,000
Tomas Nosek (1 Way Contract)	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Zemgus Girgensons (1 Way Contract)	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Rory Kerins	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Garnet Hathaway	$0 (0)
K'Andre Miller	$0 (0)
Adam Pelech	$0 (0)
Alexandar Georgiev	$0 (0)
John Leonard	$0 (0)
Colin Blackwell	$0 (0)
Egor Zamula (1 Way Contract)	$0 (0)
John Beecher	$0 (0)
Josh Norris	$0 (0)
Brady Tkachuk	$0 (0)
Total Pro Players	25
Salary Commitment
Year 26 : $46,800,000
Year 27 : $24,700,000
Year 28 : $5,800,000
Year 29 : $0
Salary Average Commitment
Year 26 : $46,800,000
Year 27 : $24,700,000
Year 28 : $5,800,000
Year 29 : $0
Salary Cap with 1 Way Contract
Year 26 : $46,800,000
Year 27 : $24,700,000
Year 28 : $5,800,000
Year 29 : $0

Farm Players Salaries
Jordan Oesterle	$120,000 (1)
Salary Remaining :	$120,000
Mike Reilly	$120,000 (1)
Salary Remaining :	$120,000
Pierre Engvall	$120,000 (1)
Salary Remaining :	$120,000
Jacob MacDonald	$100,000 (1)
Salary Remaining :	$100,000
Karsen Dorwart	$100,000 (1)
Salary Remaining :	$100,000
Victor Mancini	$100,000 (1)
Salary Remaining :	$100,000
James Malatesta	$80,000 (1)
Salary Remaining :	$80,000
Jesse Ylonen	$80,000 (1)
Salary Remaining :	$80,000
Jackson Cates	$80,000 (1)
Salary Remaining :	$80,000
Jonas Rondbjerg	$80,000 (1)
Salary Remaining :	$80,000
Christian Wolanin	$80,000 (1)
Salary Remaining :	$80,000
Corey Schueneman	$80,000 (1)
Salary Remaining :	$80,000
Sean Farrell	$80,000 (1)
Salary Remaining :	$80,000
Spencer Stastney	$70,000 (1)
Salary Remaining :	$70,000
Magnus Chrona	$70,000 (1)
Salary Remaining :	$70,000
Adam Raska	$60,000 (1)
Salary Remaining :	$60,000
Artur Akhtyamov	$10,000 (9)
Salary Remaining :	$10,000
Alex Young	$10,000 (8)
Salary Remaining :	$10,000
Alexis Gravel	$10,000 (3)
Salary Remaining :	$10,000
Jack Malone	$10,000 (9)
Salary Remaining :	$10,000
Stian Solberg	$10,000 (9)
Salary Remaining :	$10,000
Sandis Vilmanis	$10,000 (9)
Salary Remaining :	$10,000
Felix Unger Sorum	$10,000 (9)
Salary Remaining :	$10,000
Jack Gorniak	$10,000 (8)
Salary Remaining :	$10,000
Patrick Moynihan	$10,000 (9)
Salary Remaining :	$10,000
Dylan Peterson	$10,000 (8)
Salary Remaining :	$10,000
Viktor Neuchev	$10,000 (8)
Salary Remaining :	$10,000
Eetu Liukas	$10,000 (8)
Salary Remaining :	$10,000
Max McCue	$10,000 (9)
Salary Remaining :	$10,000
Nikita Pavlychev	$10,000 (6)
Salary Remaining :	$10,000
Dans Locmelis	$10,000 (9)
Salary Remaining :	$10,000
Domenick Fensore	$10,000 (8)
Salary Remaining :	$10,000
Topi Niemela	$10,000 (7)
Salary Remaining :	$10,000
Hayden Hodgson	$0 (0)
Salary Remaining :	$0
Rafael Harvey-Pinard	$0 (0)
Salary Remaining :	$0
Collin Delia	$0 (0)
Salary Remaining :	$0
Daniil Tarasov	$0 (0)
Salary Remaining :	$0
Logan Shaw	$0 (0)
Salary Remaining :	$0
Total Farm Players	38
Salary Commitment
Year 26 : $1,590,000
Year 27 : $170,000
Year 28 : $170,000
Year 29 : $160,000
Salary Average Commitment
Year 26 : $1,590,000
Year 27 : $170,000
Year 28 : $170,000
Year 29 : $160,000

Pittsburgh 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 :	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	$43,100,000
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	$7,645,243
Projected Bank Account	$7,645,243

Pro Players Salaries
Mark Scheifele	$6,000,000 (3)
-Salary Remaining :	$6,000,000
Kris Letang	$4,800,000 (1)
-Salary Remaining :	$4,800,000
Pavel Zacha	$4,600,000 (2)
-Salary Remaining :	$4,600,000
Shea Theodore	$4,300,000 (1)
-Salary Remaining :	$4,300,000
Evan Rodrigues	$4,300,000 (1)
-Salary Remaining :	$4,300,000
Ivan Provorov	$4,200,000 (2)
-Salary Remaining :	$4,200,000
Thomas Chabot	$4,200,000 (2)
-Salary Remaining :	$4,200,000
Christian Dvorak	$2,300,000 (1)
-Salary Remaining :	$2,300,000
Casey DeSmith	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Alex Nedeljkovic	$1,700,000 (1)
-Salary Remaining :	$1,700,000
Kevin Rooney	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Shakir Mukhamadullin	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Matt Savoie	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Ryan Shea	$700,000 (1)
-Salary Remaining :	$700,000
Derek Ryan	$500,000 (1)
-Salary Remaining :	$500,000
Rasmus Sandin	$0 (0)
Drew O'Connor	$0 (0)
Anton Forsberg	$0 (0)
Jason Dickinson	$0 (0)
Teuvo Teravainen	$0 (0)
Gabriel Vilardi	$0 (0)
John Tavares	$0 (0)
Curtis Lazar	$0 (0)
Total Pro Players	23
Salary Commitment
Year 26 : $43,100,000
Year 27 : $20,000,000
Year 28 : $6,000,000
Year 29 : $0
Salary Average Commitment
Year 26 : $43,100,000
Year 27 : $20,000,000
Year 28 : $6,000,000
Year 29 : $0
Salary Cap with 1 Way Contract
Year 26 : $43,100,000
Year 27 : $20,000,000
Year 28 : $6,000,000
Year 29 : $0

Farm Players Salaries
Rem Pitlick	$90,000 (1)
Salary Remaining :	$90,000
Trey Fix-Wolansky	$90,000 (1)
Salary Remaining :	$90,000
Ken Appleby	$60,000 (1)
Salary Remaining :	$60,000
Brad Hunt	$50,000 (1)
Salary Remaining :	$50,000
Cole Bardreau	$50,000 (1)
Salary Remaining :	$50,000
Dillon Heatherington	$50,000 (1)
Salary Remaining :	$50,000
Andy Welinski	$50,000 (1)
Salary Remaining :	$50,000
Gustav Olofsson	$50,000 (1)
Salary Remaining :	$50,000
Seth Helgeson	$50,000 (1)
Salary Remaining :	$50,000
Trevor Janicke	$10,000 (9)
Salary Remaining :	$10,000
Philippe Desrosiers	$10,000 (1)
Salary Remaining :	$10,000
Spencer Smallman	$10,000 (2)
Salary Remaining :	$10,000
Sam Houde	$10,000 (5)
Salary Remaining :	$10,000
Samuel Jonsson	$10,000 (9)
Salary Remaining :	$10,000
Ty Mueller	$10,000 (8)
Salary Remaining :	$10,000
Ty Young	$10,000 (6)
Salary Remaining :	$10,000
Josh Lopina	$10,000 (5)
Salary Remaining :	$10,000
Stefan Matteau	$0 (0)
Salary Remaining :	$0
Garrett Wilson	$0 (0)
Salary Remaining :	$0
Matthew Schaefer	$0 (0)
Salary Remaining :	$0
Anders Bjork	$0 (0)
Salary Remaining :	$0
Joe Gambardella	$0 (0)
Salary Remaining :	$0
Josh Ho-Sang	$0 (0)
Salary Remaining :	$0
Kyle Clifford	$0 (0)
Salary Remaining :	$0
Brogan Rafferty	$0 (0)
Salary Remaining :	$0
Total Farm Players	25
Salary Commitment
Year 26 : $620,000
Year 27 : $70,000
Year 28 : $60,000
Year 29 : $60,000
Salary Average Commitment
Year 26 : $620,000
Year 27 : $70,000
Year 28 : $60,000
Year 29 : $60,000

Washington 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 :	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	$39,500,000
Farm Players Total Salaries	$490,000
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	$13,745,241
Projected Bank Account	$13,745,241

Pro Players Salaries
Nathan MacKinnon	$8,300,000 (1)
-Salary Remaining :	$8,300,000
Sam Reinhart	$7,400,000 (2)
-Salary Remaining :	$7,400,000
Nikolaj Ehlers	$5,000,000 (2)
-Salary Remaining :	$5,000,000
Logan Thompson	$4,400,000 (4)
-Salary Remaining :	$4,400,000
Aliaksei Protas	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Ivan Barbashev	$3,300,000 (1)
-Salary Remaining :	$3,300,000
Cole Perfetti	$3,100,000 (1)
-Salary Remaining :	$3,100,000
Brandon Montour	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Barclay Goodrow	$500,000 (1)
-Salary Remaining :	$500,000
Luke Glendening	$500,000 (2)
-Salary Remaining :	$500,000
Colten Ellis	$0 (0)
Martin Fehervary	$0 (0)
Urho Vaakanainen (1 Way Contract)	$0 (0)
Ethen Frank	$0 (0)
Dylan Strome	$0 (0)
Tyler Kleven	$0 (0)
Joe Snively	$0 (0)
Jackson LaCombe	$0 (0)
Josh Morrissey	$0 (0)
Morgan Rielly	$0 (0)
Liam O'Brien	$0 (0)
Total Pro Players	21
Salary Commitment
Year 26 : $39,500,000
Year 27 : $24,300,000
Year 28 : $4,400,000
Year 29 : $4,400,000
Salary Average Commitment
Year 26 : $39,500,000
Year 27 : $24,300,000
Year 28 : $4,400,000
Year 29 : $4,400,000
Salary Cap with 1 Way Contract
Year 26 : $39,500,000
Year 27 : $24,300,000
Year 28 : $4,400,000
Year 29 : $4,400,000

Farm Players Salaries
Robbie Russo	$120,000 (1)
Salary Remaining :	$120,000
C.J. Suess	$80,000 (1)
Salary Remaining :	$80,000
Clay Stevenson	$80,000 (1)
Salary Remaining :	$80,000
Adam Beckman	$70,000 (1)
Salary Remaining :	$70,000
Ludvig Jansson	$10,000 (9)
Salary Remaining :	$10,000
Joseph Willis	$10,000 (9)
Salary Remaining :	$10,000
Kieron Walton	$10,000 (9)
Salary Remaining :	$10,000
Noah Chadwick	$10,000 (9)
Salary Remaining :	$10,000
Riley Kidney	$10,000 (7)
Salary Remaining :	$10,000
Danila Klimovich	$10,000 (5)
Salary Remaining :	$10,000
Yan Kuznetsov	$10,000 (5)
Salary Remaining :	$10,000
Vladimir Nikitin	$10,000 (8)
Salary Remaining :	$10,000
Aatu Jamsen	$10,000 (8)
Salary Remaining :	$10,000
Jacob Perreault	$10,000 (5)
Salary Remaining :	$10,000
Ryan O'Rourke	$10,000 (4)
Salary Remaining :	$10,000
Nathan Clurman	$10,000 (5)
Salary Remaining :	$10,000
Jordan Dumais	$10,000 (9)
Salary Remaining :	$10,000
Dillon Hamaliuk	$10,000 (5)
Salary Remaining :	$10,000
Calle Rosen	$0 (0)
Salary Remaining :	$0
Ross Johnston	$0 (0)
Salary Remaining :	$0
Chase Lang	$0 (0)
Salary Remaining :	$0
Hunter Shepard	$0 (0)
Salary Remaining :	$0
Derrick Pouliot	$0 (0)
Salary Remaining :	$0
Total Farm Players	23
Salary Commitment
Year 26 : $490,000
Year 27 : $140,000
Year 28 : $140,000
Year 29 : $140,000
Salary Average Commitment
Year 26 : $490,000
Year 27 : $140,000
Year 28 : $140,000
Year 29 : $140,000

Anaheim 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 :	108.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$38,300,000
Farm Players Total Salaries	$720,000
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	$20,174,162
Projected Bank Account	$20,174,162

Pro Players Salaries
Juuse Saros	$5,600,000 (2)
-Salary Remaining :	$5,600,000
Jeff Skinner	$5,500,000 (2)
-Salary Remaining :	$5,500,000
Jake Allen	$3,800,000 (1)
-Salary Remaining :	$3,800,000
Anthony Duclair	$3,800,000 (3)
-Salary Remaining :	$3,800,000
Dougie Hamilton	$3,300,000 (2)
-Salary Remaining :	$3,300,000
Brandon Tanev	$2,800,000 (1)
-Salary Remaining :	$2,800,000
Jonathan Quick	$2,300,000 (2)
-Salary Remaining :	$2,300,000
Ryan Strome	$2,200,000 (1)
-Salary Remaining :	$2,200,000
Teddy Blueger	$2,200,000 (4)
-Salary Remaining :	$2,200,000
Thomas Novak	$2,100,000 (2)
-Salary Remaining :	$2,100,000
Jordan Spence	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Cole Smith	$1,600,000 (1)
-Salary Remaining :	$1,600,000
Tony DeAngelo	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Jack Drury (1 Way Contract)	$0 (0)
Ryan Graves	$0 (0)
Ian Cole	$0 (0)
J.T. Compher	$0 (0)
Tim Washe	$0 (0)
Nick Jensen	$0 (0)
Brett Pesce	$0 (0)
Viktor Arvidsson	$0 (0)
Total Pro Players	21
Salary Commitment
Year 26 : $38,300,000
Year 27 : $26,800,000
Year 28 : $6,000,000
Year 29 : $2,200,000
Salary Average Commitment
Year 26 : $38,300,000
Year 27 : $26,800,000
Year 28 : $6,000,000
Year 29 : $2,200,000
Salary Cap with 1 Way Contract
Year 26 : $38,300,000
Year 27 : $26,800,000
Year 28 : $6,000,000
Year 29 : $2,200,000

Farm Players Salaries
Maksim Tsyplakov	$120,000 (1)
Salary Remaining :	$120,000
Brett Berard	$80,000 (1)
Salary Remaining :	$80,000
Tyson Kozak	$80,000 (1)
Salary Remaining :	$80,000
Owen Beck	$70,000 (2)
Salary Remaining :	$70,000
Ivan Prosvetov	$10,000 (10)
Salary Remaining :	$10,000
Reece Newkirk	$10,000 (5)
Salary Remaining :	$10,000
Evan Cormier	$10,000 (3)
Salary Remaining :	$10,000
Stanislav Svozil	$10,000 (7)
Salary Remaining :	$10,000
Carson Bjarnason	$10,000 (7)
Salary Remaining :	$10,000
Quentin Musty	$10,000 (9)
Salary Remaining :	$10,000
Alexis Gendron	$10,000 (8)
Salary Remaining :	$10,000
Alex Jefferies	$10,000 (8)
Salary Remaining :	$10,000
Philippe Daoust	$10,000 (5)
Salary Remaining :	$10,000
Tristan Broz	$10,000 (9)
Salary Remaining :	$10,000
Blake Hillman	$10,000 (2)
Salary Remaining :	$10,000
Dru Krebs	$10,000 (8)
Salary Remaining :	$10,000
Koehn Ziemmer	$10,000 (9)
Salary Remaining :	$10,000
Coulson Pitre	$10,000 (9)
Salary Remaining :	$10,000
Etienne Morin	$10,000 (10)
Salary Remaining :	$10,000
Kaleb Lawrence	$10,000 (9)
Salary Remaining :	$10,000
David Goyette	$10,000 (7)
Salary Remaining :	$10,000
Marc-Andre Gaudet	$10,000 (8)
Salary Remaining :	$10,000
Anton Wahlberg	$10,000 (8)
Salary Remaining :	$10,000
Ty Voit	$10,000 (8)
Salary Remaining :	$10,000
Andrew Gibson	$10,000 (10)
Salary Remaining :	$10,000
Ruslan Khazheyev	$10,000 (8)
Salary Remaining :	$10,000
Melvin Fernstrom	$10,000 (10)
Salary Remaining :	$10,000
Andrew Basha	$10,000 (10)
Salary Remaining :	$10,000
Luca Marrelli	$10,000 (10)
Salary Remaining :	$10,000
Austin Roest	$10,000 (10)
Salary Remaining :	$10,000
Caden Price	$10,000 (10)
Salary Remaining :	$10,000
Ben Meehan	$10,000 (10)
Salary Remaining :	$10,000
Kaden Hammell	$10,000 (10)
Salary Remaining :	$10,000
Riley Heidt	$10,000 (10)
Salary Remaining :	$10,000
Jackson Edward	$10,000 (8)
Salary Remaining :	$10,000
Riley Patterson	$10,000 (10)
Salary Remaining :	$10,000
John Fusco	$10,000 (10)
Salary Remaining :	$10,000
Abram Wiebe	$10,000 (10)
Salary Remaining :	$10,000
Sacha Boisvert	$10,000 (1)
Salary Remaining :	$10,000
Samuel Johannesson	$10,000 (8)
Salary Remaining :	$10,000
Olivier Nadeau	$10,000 (8)
Salary Remaining :	$10,000
Kirill Kudryavtsev	$0 (0)
Salary Remaining :	$0
Pavol Regenda	$0 (0)
Salary Remaining :	$0
Hunter Brzustewicz	$0 (0)
Salary Remaining :	$0
Bo Groulx	$0 (0)
Salary Remaining :	$0
Devin Cooley	$0 (0)
Salary Remaining :	$0
Sammy Walker	$0 (0)
Salary Remaining :	$0
Arthur Kaliyev	$0 (0)
Salary Remaining :	$0
Daemon Hunt	$0 (0)
Salary Remaining :	$0
Drew Helleson	$0 (0)
Salary Remaining :	$0
Max Shabanov	$0 (0)
Salary Remaining :	$0
Matvei Gridin	$0 (0)
Salary Remaining :	$0
Nico Daws	$0 (0)
Salary Remaining :	$0
Nikita Nesterenko	$0 (0)
Salary Remaining :	$0
Total Farm Players	54
Salary Commitment
Year 26 : $720,000
Year 27 : $430,000
Year 28 : $350,000
Year 29 : $340,000
Salary Average Commitment
Year 26 : $720,000
Year 27 : $430,000
Year 28 : $350,000
Year 29 : $340,000

Calgary 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 :	90.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$33,700,000
Farm Players Total Salaries	$380,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$6,500,000
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	$34,571,956
Projected Bank Account	$34,571,956

Pro Players Salaries
Andrei Svechnikov	$5,600,000 (2)
-Salary Remaining :	$5,600,000
Dylan Cozens	$5,100,000 (1)
-Salary Remaining :	$5,100,000
Frank Vatrano	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Elvis Merzlikins	$3,400,000 (1)
-Salary Remaining :	$3,400,000
Jonas Siegenthaler	$3,100,000 (4)
-Salary Remaining :	$3,100,000
Vincent Desharnais	$2,900,000 (1)
-Salary Remaining :	$2,900,000
Mathew Dumba	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Zachary L'Heureux	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Jack LaFontaine	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Kyle Burroughs	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Egor Sokolov	$1,100,000 (1)
-Salary Remaining :	$1,100,000
Walker Duehr	$800,000 (1)
-Salary Remaining :	$800,000
Vincent Iorio	$800,000 (1)
-Salary Remaining :	$800,000
Joey Anderson	$500,000 (1)
-Salary Remaining :	$500,000
Ryan Reaves	$500,000 (1)
-Salary Remaining :	$500,000
Jakub Milota (1 Way Contract)	$100,000 (9)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$100,000
Nicolas Deslauriers	$0 (0)
Ryan Lomberg	$0 (0)
Connor Mackey	$0 (0)
Miles Wood	$0 (0)
Drake Caggiula	$0 (0)
Kirby Dach	$0 (0)
Adam Edstrom	$0 (0)
Total Pro Players	23
Salary Commitment
Year 26 : $33,700,000
Year 27 : $8,800,000
Year 28 : $3,200,000
Year 29 : $3,200,000
Salary Average Commitment
Year 26 : $33,700,000
Year 27 : $8,800,000
Year 28 : $3,200,000
Year 29 : $3,200,000
Salary Cap with 1 Way Contract
Year 26 : $33,600,000
Year 27 : $8,700,000
Year 28 : $3,100,000
Year 29 : $3,100,000

Farm Players Salaries
David Gustafsson	$80,000 (1)
Salary Remaining :	$80,000
Isaac Ratcliffe	$70,000 (1)
Salary Remaining :	$70,000
Brent Moran	$10,000 (7)
Salary Remaining :	$10,000
Jaydon Dureau	$10,000 (5)
Salary Remaining :	$10,000
Arnaud Durandeau	$10,000 (9)
Salary Remaining :	$10,000
Cole Fonstad	$10,000 (5)
Salary Remaining :	$10,000
Chase Bradley	$10,000 (8)
Salary Remaining :	$10,000
Luke Loheit	$10,000 (8)
Salary Remaining :	$10,000
Miko Matikka	$10,000 (9)
Salary Remaining :	$10,000
Wyatte Wylie	$10,000 (4)
Salary Remaining :	$10,000
Cole Moberg	$10,000 (4)
Salary Remaining :	$10,000
Massimo Rizzo	$10,000 (9)
Salary Remaining :	$10,000
Jermaine Loewen	$10,000 (4)
Salary Remaining :	$10,000
Kale Kessy	$10,000 (7)
Salary Remaining :	$10,000
Justin Vaive	$10,000 (6)
Salary Remaining :	$10,000
Kale Howarth	$10,000 (5)
Salary Remaining :	$10,000
Jordan Sambrook	$10,000 (7)
Salary Remaining :	$10,000
Nick Cicek	$10,000 (9)
Salary Remaining :	$10,000
Zachary Uens	$10,000 (6)
Salary Remaining :	$10,000
Tyler Boucher	$10,000 (7)
Salary Remaining :	$10,000
Leon Muggli	$10,000 (9)
Salary Remaining :	$10,000
Chase McLane	$10,000 (9)
Salary Remaining :	$10,000
Kalle Vaisanen	$10,000 (9)
Salary Remaining :	$10,000
Kenny Connors	$10,000 (9)
Salary Remaining :	$10,000
Isaac Belliveau	$10,000 (8)
Salary Remaining :	$10,000
Georgi Romanov	$0 (0)
Salary Remaining :	$0
Billy Sweezey	$0 (0)
Salary Remaining :	$0
Danil Gushchin	$0 (0)
Salary Remaining :	$0
Zayne Parekh	$0 (0)
Salary Remaining :	$0
Total Farm Players	29
Salary Commitment
Year 26 : $380,000
Year 27 : $230,000
Year 28 : $230,000
Year 29 : $230,000
Salary Average Commitment
Year 26 : $380,000
Year 27 : $230,000
Year 28 : $230,000
Year 29 : $230,000

Edmonton 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 :	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	$58,000,000
Farm Players Total Salaries	$990,000
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	$9,322,526
Projected Bank Account	$9,322,526

Pro Players Salaries
Ryan O'Reilly	$5,900,000 (1)
-Salary Remaining :	$5,900,000
Jakob Chychrun	$5,900,000 (3)
-Salary Remaining :	$5,900,000
Jake Oettinger	$5,700,000 (1)
-Salary Remaining :	$5,700,000
Cole Caufield	$4,900,000 (2)
-Salary Remaining :	$4,900,000
Dylan Holloway	$4,900,000 (3)
-Salary Remaining :	$4,900,000
Owen Tippett	$4,700,000 (1)
-Salary Remaining :	$4,700,000
Quinn Hughes	$4,700,000 (1)
-Salary Remaining :	$4,700,000
Chris Tanev	$3,600,000 (1)
-Salary Remaining :	$3,600,000
Jake Neighbours	$3,100,000 (1)
-Salary Remaining :	$3,100,000
Eeli Tolvanen	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Dylan Samberg	$2,900,000 (1)
-Salary Remaining :	$2,900,000
Jake Evans	$2,600,000 (1)
-Salary Remaining :	$2,600,000
Macklin Celebrini	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Nicholas Robertson	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Adam Fantilli	$1,400,000 (1)
-Salary Remaining :	$1,400,000
Logan Stankoven	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Trevor Zegras	$0 (0)
Matt Roy	$0 (0)
Sam Bennett	$0 (0)
Scott Laughton	$0 (0)
Adam Wilsby (1 Way Contract)	$0 (0)
Kevin Lankinen	$0 (0)
Total Pro Players	22
Salary Commitment
Year 26 : $58,000,000
Year 27 : $19,200,000
Year 28 : $10,800,000
Year 29 : $0
Salary Average Commitment
Year 26 : $58,000,000
Year 27 : $19,200,000
Year 28 : $10,800,000
Year 29 : $0
Salary Cap with 1 Way Contract
Year 26 : $58,000,000
Year 27 : $19,200,000
Year 28 : $10,800,000
Year 29 : $0

Farm Players Salaries
Matthew Poitras	$120,000 (1)
Salary Remaining :	$120,000
Raphael Lavoie	$110,000 (1)
Salary Remaining :	$110,000
Logan Mailloux	$100,000 (1)
Salary Remaining :	$100,000
Joel Blomqvist	$100,000 (1)
Salary Remaining :	$100,000
James Hamblin	$90,000 (1)
Salary Remaining :	$90,000
Matthew Villalta	$80,000 (1)
Salary Remaining :	$80,000
Matthew Wood	$70,000 (2)
Salary Remaining :	$70,000
Ronnie Attard	$70,000 (1)
Salary Remaining :	$70,000
Ryan Carpenter	$60,000 (1)
Salary Remaining :	$60,000
Anton Blidh	$60,000 (1)
Salary Remaining :	$60,000
Ethan Haider	$10,000 (9)
Salary Remaining :	$10,000
Jake McGrew	$10,000 (9)
Salary Remaining :	$10,000
David Drake	$10,000 (7)
Salary Remaining :	$10,000
Jeremie Poirier	$10,000 (7)
Salary Remaining :	$10,000
Artem Grushnikov	$10,000 (7)
Salary Remaining :	$10,000
Jake Wise	$10,000 (7)
Salary Remaining :	$10,000
David Reinbacher	$10,000 (8)
Salary Remaining :	$10,000
Tucker Robertson	$10,000 (8)
Salary Remaining :	$10,000
Chase Pietila	$10,000 (9)
Salary Remaining :	$10,000
Michael Koster	$10,000 (9)
Salary Remaining :	$10,000
Taige Harding	$10,000 (10)
Salary Remaining :	$10,000
Aaron Huglen	$10,000 (10)
Salary Remaining :	$10,000
Jacob Truscott	$10,000 (10)
Salary Remaining :	$10,000
Michael Benning	$0 (0)
Salary Remaining :	$0
Roland McKeown	$0 (0)
Salary Remaining :	$0
Quinn Hutson	$0 (0)
Salary Remaining :	$0
Jayden Struble	$0 (0)
Salary Remaining :	$0
Cameron Crotty	$0 (0)
Salary Remaining :	$0
Charles-Alexis Legault	$0 (0)
Salary Remaining :	$0
Josiah Didier	$0 (0)
Salary Remaining :	$0
Josh Samanski	$0 (0)
Salary Remaining :	$0
Noah Philp	$0 (0)
Salary Remaining :	$0
Total Farm Players	32
Salary Commitment
Year 26 : $990,000
Year 27 : $200,000
Year 28 : $130,000
Year 29 : $130,000
Salary Average Commitment
Year 26 : $980,000
Year 27 : $190,000
Year 28 : $120,000
Year 29 : $120,000

Los Angeles 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 :	106.00%
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	$40,600,000
Farm Players Total Salaries	$500,000
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	$2,406,578
Projected Bank Account	$2,406,578

Pro Players Salaries
Mikko Rantanen	$8,100,000 (3)
-Salary Remaining :	$8,100,000
Roman Josi	$6,900,000 (2)
-Salary Remaining :	$6,900,000
Anze Kopitar	$5,100,000 (2)
-Salary Remaining :	$5,100,000
Casey Mittelstadt	$4,500,000 (1)
-Salary Remaining :	$4,500,000
Tom Wilson	$3,900,000 (1)
-Salary Remaining :	$3,900,000
Mikey Anderson	$3,600,000 (1)
-Salary Remaining :	$3,600,000
Fabian Zetterlund	$3,200,000 (1)
-Salary Remaining :	$3,200,000
Parker Wotherspoon	$1,300,000 (2)
-Salary Remaining :	$1,300,000
Henry Thrun (1 Way Contract)	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Lian Bichsel	$1,100,000 (2)
-Salary Remaining :	$1,100,000
Matt Luff	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Mads Sogaard (1 Way Contract)	$700,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$700,000
Blake Lizotte	$0 (0)
Ryker Evans	$0 (0)
Alex Laferriere	$0 (0)
Kevin Bahl	$0 (0)
Trent Frederic	$0 (0)
Ville Husso	$0 (0)
Connor Zary	$0 (0)
Luke Evangelista	$0 (0)
Pavel Buchnevich	$0 (0)
Sean Walker	$0 (0)
Alex Lyon	$0 (0)
Carl Grundstrom (1 Way Contract)	$0 (0)
Total Pro Players	24
Salary Commitment
Year 26 : $40,600,000
Year 27 : $22,500,000
Year 28 : $8,100,000
Year 29 : $0
Salary Average Commitment
Year 26 : $40,600,000
Year 27 : $22,500,000
Year 28 : $8,100,000
Year 29 : $0
Salary Cap with 1 Way Contract
Year 26 : $39,900,000
Year 27 : $22,500,000
Year 28 : $8,100,000
Year 29 : $0

Farm Players Salaries
Kevin Mandolese	$90,000 (1)
Salary Remaining :	$90,000
Jeff Malott	$90,000 (1)
Salary Remaining :	$90,000
Austin Strand	$80,000 (1)
Salary Remaining :	$80,000
Brennan Othmann	$80,000 (1)
Salary Remaining :	$80,000
Tristan Lennox	$10,000 (7)
Salary Remaining :	$10,000
Michael Buchinger	$10,000 (8)
Salary Remaining :	$10,000
Riley Duran	$10,000 (8)
Salary Remaining :	$10,000
Bryce McConnell-Barker	$10,000 (8)
Salary Remaining :	$10,000
Andrei Loshko	$10,000 (9)
Salary Remaining :	$10,000
Curtis Douglas	$10,000 (7)
Salary Remaining :	$10,000
Jackson Dorrington	$10,000 (9)
Salary Remaining :	$10,000
Henri Nikkanen	$10,000 (7)
Salary Remaining :	$10,000
Anthony Romano	$10,000 (8)
Salary Remaining :	$10,000
John Farinacci	$10,000 (7)
Salary Remaining :	$10,000
Roman Schmidt	$10,000 (7)
Salary Remaining :	$10,000
Tanner Dickinson	$10,000 (7)
Salary Remaining :	$10,000
Luke Reid	$10,000 (9)
Salary Remaining :	$10,000
Trevor Connelly	$10,000 (9)
Salary Remaining :	$10,000
Guillaume Richard	$10,000 (9)
Salary Remaining :	$10,000
Kasper Halttunen	$10,000 (8)
Salary Remaining :	$10,000
Patrick Maroon	$0 (0)
Salary Remaining :	$0
Taylor Ward	$0 (0)
Salary Remaining :	$0
Total Farm Players	22
Salary Commitment
Year 26 : $500,000
Year 27 : $160,000
Year 28 : $160,000
Year 29 : $160,000
Salary Average Commitment
Year 26 : $500,000
Year 27 : $160,000
Year 28 : $160,000
Year 29 : $160,000

San Jose Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	8000 - $95 - 0 - 0.00%
Level 2:	4000 - $55 - 0 - 0.00%
Level 3:	5000 - $35 - 0 - 0.00%
Level 4:	2000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	20000
Team Popularity :	144.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$53,400,000
Farm Players Total Salaries	$490,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$900,000
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	$35,399,462
Projected Bank Account	$35,399,462

Pro Players Salaries
Bo Horvat	$6,200,000 (2)
-Salary Remaining :	$6,200,000
Seth Jarvis	$6,200,000 (2)
-Salary Remaining :	$6,200,000
Valeri Nichushkin	$6,000,000 (3)
-Salary Remaining :	$6,000,000
Esa Lindell	$5,100,000 (3)
-Salary Remaining :	$5,100,000
Tyler Toffoli	$5,000,000 (2)
-Salary Remaining :	$5,000,000
Mike Matheson	$4,900,000 (2)
-Salary Remaining :	$4,900,000
Brent Burns	$4,800,000 (1)
-Salary Remaining :	$4,800,000
Erik Cernak	$3,900,000 (3)
-Salary Remaining :	$3,900,000
Jamie Benn	$3,800,000 (1)
-Salary Remaining :	$3,800,000
Ilya Sorokin	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Marco Kasper	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Nick Foligno	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Colton Sissons	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Dmitry Kulikov	$500,000 (2)
-Salary Remaining :	$500,000
Neal Pionk	$0 (0)
Jakub Dobes	$0 (0)
Timothy Liljegren	$0 (0)
Devon Toews	$0 (0)
Ridly Greig	$0 (0)
Beck Malenstyn	$0 (0)
Taylor Hall	$0 (0)
Vincent Trocheck	$0 (0)
Total Pro Players	22
Salary Commitment
Year 26 : $53,400,000
Year 27 : $42,300,000
Year 28 : $15,000,000
Year 29 : $0
Salary Average Commitment
Year 26 : $53,089,000
Year 27 : $41,989,000
Year 28 : $15,000,000
Year 29 : $0
Salary Cap with 1 Way Contract
Year 26 : $53,400,000
Year 27 : $42,300,000
Year 28 : $15,000,000
Year 29 : $0

Farm Players Salaries
Jackson Blake	$100,000 (1)
Salary Remaining :	$100,000
Jeffrey Viel	$80,000 (1)
Salary Remaining :	$80,000
Ethan Cardwell	$80,000 (1)
Salary Remaining :	$80,000
Max Crozier	$70,000 (1)
Salary Remaining :	$70,000
Calle Clang	$10,000 (7)
Salary Remaining :	$10,000
Hank Kempf	$10,000 (9)
Salary Remaining :	$10,000
Bogdan Trineyev	$10,000 (6)
Salary Remaining :	$10,000
Dylan Roobroeck	$10,000 (8)
Salary Remaining :	$10,000
Ole Julian Bjorgvik-Holm	$10,000 (8)
Salary Remaining :	$10,000
Tyrel Bauer	$10,000 (7)
Salary Remaining :	$10,000
Arseny Radkov	$10,000 (10)
Salary Remaining :	$10,000
Artur Cholach	$10,000 (9)
Salary Remaining :	$10,000
Ethan Samson	$10,000 (7)
Salary Remaining :	$10,000
Noah Beck	$10,000 (9)
Salary Remaining :	$10,000
Justin Robidas	$10,000 (8)
Salary Remaining :	$10,000
Sam Lipkin	$10,000 (8)
Salary Remaining :	$10,000
Jackson Kunz	$10,000 (10)
Salary Remaining :	$10,000
Kirill Kirsanov	$10,000 (10)
Salary Remaining :	$10,000
Daniel Laatsch	$10,000 (10)
Salary Remaining :	$10,000
Rudy Guimond	$10,000 (8)
Salary Remaining :	$10,000
Adam Sykora	$0 (0)
Salary Remaining :	$0
Joel Nystrom	$0 (0)
Salary Remaining :	$0
Matt Rempe	$0 (0)
Salary Remaining :	$0
Jack Finley	$0 (0)
Salary Remaining :	$0
Noah Laba	$0 (0)
Salary Remaining :	$0
Mark Kastelic	$0 (0)
Salary Remaining :	$0
Elias Salomonsson	$0 (0)
Salary Remaining :	$0
Adam Klapka	$0 (0)
Salary Remaining :	$0
Total Farm Players	28
Salary Commitment
Year 26 : $490,000
Year 27 : $160,000
Year 28 : $160,000
Year 29 : $160,000
Salary Average Commitment
Year 26 : $490,000
Year 27 : $160,000
Year 28 : $160,000
Year 29 : $160,000

Seattle Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	8000 - $85 - 0 - 0.00%
Level 2:	4000 - $50 - 0 - 0.00%
Level 3:	5000 - $30 - 0 - 0.00%
Level 4:	2000 - $25 - 0 - 0.00%
Luxury :	1000 - $180 - 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	$27,600,000
Farm Players Total Salaries	$790,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$2,700,000
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	$43,297,559
Projected Bank Account	$43,297,559

Pro Players Salaries
Matty Beniers	$4,100,000 (2)
-Salary Remaining :	$4,100,000
Connor Murphy	$3,700,000 (2)
-Salary Remaining :	$3,700,000
Andrew Mangiapane	$3,400,000 (3)
-Salary Remaining :	$3,400,000
Ondrej Palat	$3,100,000 (1)
-Salary Remaining :	$3,100,000
Damon Severson	$2,800,000 (2)
-Salary Remaining :	$2,800,000
Mason Appleton	$2,700,000 (1)
-Salary Remaining :	$2,700,000
Calvin Pickard	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Sonny Milano	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Nick Cousins	$1,300,000 (1)
-Salary Remaining :	$1,300,000
Vitek Vanecek	$1,200,000 (2)
-Salary Remaining :	$1,200,000
Jonny Brodzinski	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Tye Kartye (1 Way Contract)	$800,000 (1)
-Salary Remaining :	$800,000
Nick Perbix	$0 (0)
Nathan Bastian	$0 (0)
Tanner Pearson	$0 (0)
Derek Forbort	$0 (0)
Sebastian AhoD	$0 (0)
Dalibor Dvorsky	$0 (0)
Nate Schmidt	$0 (0)
Nico Sturm	$0 (0)
Dante Fabbro	$0 (0)
Total Pro Players	21
Salary Commitment
Year 26 : $27,600,000
Year 27 : $15,200,000
Year 28 : $3,400,000
Year 29 : $0
Salary Average Commitment
Year 26 : $27,600,000
Year 27 : $15,200,000
Year 28 : $3,400,000
Year 29 : $0
Salary Cap with 1 Way Contract
Year 26 : $27,600,000
Year 27 : $15,200,000
Year 28 : $3,400,000
Year 29 : $0

Farm Players Salaries
Simon Nemec	$140,000 (1)
Salary Remaining :	$140,000
Dylan Coghlan	$80,000 (1)
Salary Remaining :	$80,000
Maveric Lamoureux	$80,000 (2)
Salary Remaining :	$80,000
Ivan Ivan	$80,000 (1)
Salary Remaining :	$80,000
Elias PetterssonD	$80,000 (2)
Salary Remaining :	$80,000
Zack Ostapchuk	$80,000 (1)
Salary Remaining :	$80,000
Justin Bailey	$50,000 (1)
Salary Remaining :	$50,000
Zach Bouthillier	$10,000 (6)
Salary Remaining :	$10,000
Liam Coughlin	$10,000 (7)
Salary Remaining :	$10,000
Sawyer Mynio	$10,000 (10)
Salary Remaining :	$10,000
Jagger Firkus	$10,000 (8)
Salary Remaining :	$10,000
Marek Alscher	$10,000 (8)
Salary Remaining :	$10,000
Matyas Sapovaliv	$10,000 (8)
Salary Remaining :	$10,000
Aiden Fink	$10,000 (10)
Salary Remaining :	$10,000
Jesse Pulkkinen	$10,000 (9)
Salary Remaining :	$10,000
Christopher Brown	$10,000 (7)
Salary Remaining :	$10,000
Luke Tuch	$10,000 (8)
Salary Remaining :	$10,000
Shane Lachance	$10,000 (9)
Salary Remaining :	$10,000
Reid Dyck	$10,000 (6)
Salary Remaining :	$10,000
Aku Koskenvuo	$10,000 (6)
Salary Remaining :	$10,000
Martin Misiak	$10,000 (10)
Salary Remaining :	$10,000
Brayden Yager	$10,000 (10)
Salary Remaining :	$10,000
Quinton Burns	$10,000 (9)
Salary Remaining :	$10,000
Tanner Molendyk	$10,000 (9)
Salary Remaining :	$10,000
Luca Pinelli	$10,000 (9)
Salary Remaining :	$10,000
Gavin White	$10,000 (7)
Salary Remaining :	$10,000
Josh Bloom	$10,000 (7)
Salary Remaining :	$10,000
Victor Ostman	$0 (0)
Salary Remaining :	$0
Braeden Bowman	$0 (0)
Salary Remaining :	$0
Carter Mazur	$0 (0)
Salary Remaining :	$0
Kurtis MacDermid	$0 (0)
Salary Remaining :	$0
Alec Regula	$0 (0)
Salary Remaining :	$0
Cal Petersen	$0 (0)
Salary Remaining :	$0
Harrison Brunicke	$0 (0)
Salary Remaining :	$0
Roby Jarventie	$0 (0)
Salary Remaining :	$0
Total Farm Players	35
Salary Commitment
Year 26 : $790,000
Year 27 : $360,000
Year 28 : $200,000
Year 29 : $200,000
Salary Average Commitment
Year 26 : $790,000
Year 27 : $360,000
Year 28 : $200,000
Year 29 : $200,000

Vancouver Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	8000 - $100 - 0 - 0.00%
Level 2:	4000 - $60 - 0 - 0.00%
Level 3:	5000 - $40 - 0 - 0.00%
Level 4:	2000 - $30 - 0 - 0.00%
Luxury :	1000 - $202 - 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	$46,600,000
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	$20,523,463
Projected Bank Account	$20,523,463

Pro Players Salaries
Jack Eichel	$7,600,000 (3)
-Salary Remaining :	$7,600,000
Dylan Larkin	$7,300,000 (2)
-Salary Remaining :	$7,300,000
Miro Heiskanen	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Samuel Montembeault	$3,500,000 (3)
-Salary Remaining :	$3,500,000
Nick Seeler	$3,300,000 (1)
-Salary Remaining :	$3,300,000
Cole Sillinger	$3,200,000 (2)
-Salary Remaining :	$3,200,000
Bobby Brink	$2,900,000 (2)
-Salary Remaining :	$2,900,000
Cam York	$2,700,000 (1)
-Salary Remaining :	$2,700,000
Ben Chiarot	$2,700,000 (2)
-Salary Remaining :	$2,700,000
Paul Cotter	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Brandon Duhaime	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Yakov Trenin	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Brandon Saad (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,200,000
Lukas Reichel	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Semyon Varlamov	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Rasmus Ristolainen	$0 (0)
Luke Kunin	$0 (0)
Arshdeep Bains	$0 (0)
Jalen Chatfield (1 Way Contract)	$0 (0)
Brendan Brisson	$0 (0)
Akito Hirose	$0 (0)
Dylan Guenther	$0 (0)
Tristan Jarry	$0 (0)
Justus Annunen (1 Way Contract)	$0 (0)
Givani Smith	$0 (0)
Total Pro Players	25
Salary Commitment
Year 26 : $46,600,000
Year 27 : $33,200,000
Year 28 : $11,100,000
Year 29 : $0
Salary Average Commitment
Year 26 : $46,600,000
Year 27 : $33,200,000
Year 28 : $11,100,000
Year 29 : $0
Salary Cap with 1 Way Contract
Year 26 : $45,400,000
Year 27 : $33,200,000
Year 28 : $11,100,000
Year 29 : $0

Farm Players Salaries
Michael Carcone	$100,000 (1)
Salary Remaining :	$100,000
Jakub Lauko	$90,000 (1)
Salary Remaining :	$90,000
Joshua Roy	$90,000 (1)
Salary Remaining :	$90,000
Matias Maccelli	$90,000 (1)
Salary Remaining :	$90,000
Jani Hakanpaa	$90,000 (1)
Salary Remaining :	$90,000
Nikita Tolopilo	$80,000 (1)
Salary Remaining :	$80,000
Max Sasson	$80,000 (1)
Salary Remaining :	$80,000
Liam Ohgren	$80,000 (2)
Salary Remaining :	$80,000
Anthony Richard	$80,000 (1)
Salary Remaining :	$80,000
Cole McWard	$70,000 (1)
Salary Remaining :	$70,000
Eamon Powell	$10,000 (9)
Salary Remaining :	$10,000
Niko Huuhtanen	$10,000 (8)
Salary Remaining :	$10,000
Blake Biondi	$10,000 (9)
Salary Remaining :	$10,000
Corson Ceulemans	$10,000 (7)
Salary Remaining :	$10,000
Ryder Korczak	$10,000 (7)
Salary Remaining :	$10,000
Brent Johnson	$10,000 (9)
Salary Remaining :	$10,000
Jack Bar	$10,000 (9)
Salary Remaining :	$10,000
Aleksi Heimosalmi	$10,000 (8)
Salary Remaining :	$10,000
Calle Odelius	$10,000 (9)
Salary Remaining :	$10,000
Brandon Coe	$10,000 (7)
Salary Remaining :	$10,000
Fabian Wagner	$10,000 (9)
Salary Remaining :	$10,000
Luca Cagnoni	$0 (0)
Salary Remaining :	$0
Malcolm Subban	$0 (0)
Salary Remaining :	$0
Louie Belpedio	$0 (0)
Salary Remaining :	$0
Gavin Brindley	$0 (0)
Salary Remaining :	$0
Joe Hicketts	$0 (0)
Salary Remaining :	$0
Danny Zhilkin	$0 (0)
Salary Remaining :	$0
Ryan Ufko	$0 (0)
Salary Remaining :	$0
Oliver Moore	$0 (0)
Salary Remaining :	$0
Denver Barkey	$0 (0)
Salary Remaining :	$0
Lenni Hameenaho	$0 (0)
Salary Remaining :	$0
Zack MacEwen	$0 (0)
Salary Remaining :	$0
Total Farm Players	32
Salary Commitment
Year 26 : $960,000
Year 27 : $190,000
Year 28 : $110,000
Year 29 : $110,000
Salary Average Commitment
Year 26 : $960,000
Year 27 : $190,000
Year 28 : $110,000
Year 29 : $110,000

Vegas Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	8000 - $100 - 0 - 0.00%
Level 2:	4000 - $60 - 0 - 0.00%
Level 3:	5000 - $40 - 0 - 0.00%
Level 4:	2000 - $30 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	20000
Team Popularity :	93.00%
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	$30,400,000
Farm Players Total Salaries	$340,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$3,900,000
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	$17,064,276
Projected Bank Account	$17,064,276

Pro Players Salaries
Jason Robertson	$8,000,000 (1)
-Salary Remaining :	$8,000,000
Nico Hischier	$6,600,000 (1)
-Salary Remaining :	$6,600,000
Max Pacioretty	$4,400,000 (1)
-Salary Remaining :	$4,400,000
Zach Whitecloud	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Isac Lundestrom	$1,600,000 (1)
-Salary Remaining :	$1,600,000
Marcus Foligno	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Daniil Miromanov	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Philip Tomasino (1 Way Contract)	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Alec Martinez	$1,000,000 (2)
-Salary Remaining :	$1,000,000
Mason Shaw	$800,000 (1)
-Salary Remaining :	$800,000
Adam Ginning	$700,000 (1)
-Salary Remaining :	$700,000
Jake Leschyshyn	$700,000 (1)
-Salary Remaining :	$700,000
Cole Reinhardt	$700,000 (1)
-Salary Remaining :	$700,000
Brayden Pachal (1 Way Contract)	$0 (0)
Mathieu Joseph	$0 (0)
Jacob Bernard-Docker (1 Way Contract)	$0 (0)
Zach Sawchenko	$0 (0)
Jack Quinn	$0 (0)
Tyler Johnson	$0 (0)
Erik Gustafsson	$0 (0)
Emil Lilleberg	$0 (0)
Noah Gregor	$0 (0)
Samuel Ersson	$0 (0)
Total Pro Players	23
Salary Commitment
Year 26 : $30,400,000
Year 27 : $4,500,000
Year 28 : $0
Year 29 : $0
Salary Average Commitment
Year 26 : $30,400,000
Year 27 : $4,500,000
Year 28 : $0
Year 29 : $0
Salary Cap with 1 Way Contract
Year 26 : $30,400,000
Year 27 : $4,500,000
Year 28 : $0
Year 29 : $0

Farm Players Salaries
Jakub Skarek	$70,000 (1)
Salary Remaining :	$70,000
Josiah Slavin	$60,000 (1)
Salary Remaining :	$60,000
Scott Reedy	$60,000 (1)
Salary Remaining :	$60,000
Mitch Gibson	$10,000 (7)
Salary Remaining :	$10,000
Graham McPhee	$10,000 (6)
Salary Remaining :	$10,000
Zach Gallant	$10,000 (9)
Salary Remaining :	$10,000
Justin Taylor	$10,000 (1)
Salary Remaining :	$10,000
Adam Engstrom	$10,000 (9)
Salary Remaining :	$10,000
Jett Woo	$10,000 (5)
Salary Remaining :	$10,000
Tyler Inamoto	$10,000 (8)
Salary Remaining :	$10,000
Angus Booth	$10,000 (8)
Salary Remaining :	$10,000
Dalton Smith	$10,000 (6)
Salary Remaining :	$10,000
William Wallinder	$10,000 (7)
Salary Remaining :	$10,000
Amadeus Lombardi	$10,000 (7)
Salary Remaining :	$10,000
Chase Stillman	$10,000 (9)
Salary Remaining :	$10,000
Jayden Grubbe	$10,000 (8)
Salary Remaining :	$10,000
Jake Schmaltz	$10,000 (9)
Salary Remaining :	$10,000
Julian Lutz	$10,000 (8)
Salary Remaining :	$10,000
Ben Harpur	$0 (0)
Salary Remaining :	$0
Callahan Burke	$0 (0)
Salary Remaining :	$0
Ben Kraws	$0 (0)
Salary Remaining :	$0
Carsen Twarynski	$0 (0)
Salary Remaining :	$0
Total Farm Players	22
Salary Commitment
Year 26 : $340,000
Year 27 : $140,000
Year 28 : $140,000
Year 29 : $140,000
Salary Average Commitment
Year 26 : $340,000
Year 27 : $140,000
Year 28 : $140,000
Year 29 : $140,000

Chicago 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 - $45 - 0 - 0.00%
Level 4:	2000 - $33 - 0 - 0.00%
Luxury :	1000 - $209 - 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	$63,800,000
Farm Players Total Salaries	$1,030,000
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	$26,270,604
Projected Bank Account	$26,270,604

Pro Players Salaries
Nikita Kucherov	$8,400,000 (1)
-Salary Remaining :	$8,400,000
Adrian Kempe	$6,700,000 (3)
-Salary Remaining :	$6,700,000
Moritz Seider	$6,600,000 (3)
-Salary Remaining :	$6,600,000
Tim Stutzle	$6,000,000 (1)
-Salary Remaining :	$6,000,000
Quinton Byfield	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Sean Durzi	$4,400,000 (1)
-Salary Remaining :	$4,400,000
Sergei Bobrovsky	$4,200,000 (1)
-Salary Remaining :	$4,200,000
Oliver Bjorkstrand	$4,100,000 (1)
-Salary Remaining :	$4,100,000
Brady Skjei	$4,000,000 (3)
-Salary Remaining :	$4,000,000
Anton Lundell	$3,300,000 (1)
-Salary Remaining :	$3,300,000
Dmitri Voronkov	$3,200,000 (1)
-Salary Remaining :	$3,200,000
Noah Cates	$2,700,000 (1)
-Salary Remaining :	$2,700,000
Connor Clifton	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Connor Ingram	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Dennis Gilbert	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Ty Dellandrea	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Reese Johnson	$0 (0)
Bowen Byram	$0 (0)
William Eklund	$0 (0)
Brandon Hagel	$0 (0)
Matthew Knies	$0 (0)
Logan Stanley	$0 (0)
Total Pro Players	22
Salary Commitment
Year 26 : $63,800,000
Year 27 : $18,800,000
Year 28 : $17,300,000
Year 29 : $0
Salary Average Commitment
Year 26 : $63,800,000
Year 27 : $18,800,000
Year 28 : $17,300,000
Year 29 : $0
Salary Cap with 1 Way Contract
Year 26 : $63,800,000
Year 27 : $18,800,000
Year 28 : $17,300,000
Year 29 : $0

Farm Players Salaries
Oliver Kylington	$120,000 (1)
Salary Remaining :	$120,000
Emil Heineman	$120,000 (1)
Salary Remaining :	$120,000
Jani Nyman	$120,000 (2)
Salary Remaining :	$120,000
Calen Addison	$120,000 (1)
Salary Remaining :	$120,000
Mike Hardman	$110,000 (1)
Salary Remaining :	$110,000
Nikita Alexandrov	$90,000 (1)
Salary Remaining :	$90,000
Ian Mitchell	$90,000 (1)
Salary Remaining :	$90,000
Jaxson Stauber	$80,000 (1)
Salary Remaining :	$80,000
Filip Roos	$80,000 (1)
Salary Remaining :	$80,000
Cameron Hughes	$10,000 (2)
Salary Remaining :	$10,000
Aleksandr Kisakov	$10,000 (8)
Salary Remaining :	$10,000
Ozzy Wiesblatt	$10,000 (5)
Salary Remaining :	$10,000
Brayden Tracey	$10,000 (5)
Salary Remaining :	$10,000
Noel Hoefenmayer	$10,000 (5)
Salary Remaining :	$10,000
Mitchell Vande Sompel	$10,000 (4)
Salary Remaining :	$10,000
Carson Lambos	$10,000 (8)
Salary Remaining :	$10,000
Topias Vilen	$10,000 (8)
Salary Remaining :	$10,000
Ville Ottavainen	$10,000 (8)
Salary Remaining :	$10,000
Nikita Novikov	$10,000 (8)
Salary Remaining :	$10,000
Yaroslav Askarov	$0 (0)
Salary Remaining :	$0
Alex Turcotte	$0 (0)
Salary Remaining :	$0
Matej Blumel	$0 (0)
Salary Remaining :	$0
Shane Wright	$0 (0)
Salary Remaining :	$0
P.O Joseph	$0 (0)
Salary Remaining :	$0
Michael DiPietro	$0 (0)
Salary Remaining :	$0
Arvid Soderblom	$0 (0)
Salary Remaining :	$0
Magnus Hellberg	$0 (0)
Salary Remaining :	$0
Total Farm Players	27
Salary Commitment
Year 26 : $1,030,000
Year 27 : $220,000
Year 28 : $90,000
Year 29 : $90,000
Salary Average Commitment
Year 26 : $1,030,000
Year 27 : $220,000
Year 28 : $90,000
Year 29 : $90,000

Colorado Avalanche

Arena Capacity - Ticket Price Attendance - %
Arena Name	Ball Arena
Level 1:	8000 - $127 - 0 - 0.00%
Level 2:	4000 - $73 - 0 - 0.00%
Level 3:	5000 - $53 - 0 - 0.00%
Level 4:	2000 - $40 - 0 - 0.00%
Luxury :	1000 - $235 - 0 - 0.00%
Total Capacity :	20000
Team Popularity :	147.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$49,700,000
Farm Players Total Salaries	$760,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,000,000	$0
Estimate Over Minimum Salary Cap of $44,000,000	$0
Current Bank Account	$16,069,350
Projected Bank Account	$16,069,350

Pro Players Salaries
William Nylander	$7,200,000 (2)
-Salary Remaining :	$7,200,000
Brayden Point	$7,200,000 (2)
-Salary Remaining :	$7,200,000
Sidney Crosby	$7,000,000 (1)
-Salary Remaining :	$7,000,000
Darcy Kuemper	$5,000,000 (2)
-Salary Remaining :	$5,000,000
Cody Ceci	$4,500,000 (3)
-Salary Remaining :	$4,500,000
Artemi Panarin	$4,200,000 (1)
-Salary Remaining :	$4,200,000
Jake Guentzel	$3,400,000 (1)
-Salary Remaining :	$3,400,000
Cam Fowler	$3,100,000 (1)
-Salary Remaining :	$3,100,000
Nic Dowd	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Scott Wedgewood	$1,800,000 (2)
-Salary Remaining :	$1,800,000
Pius Suter	$1,400,000 (1)
-Salary Remaining :	$1,400,000
Brandon Halverson (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,200,000
Chris Wagner (1 Way Contract)	$700,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$700,000
Marcus Pettersson	$0 (0)
Ryan McLeod	$0 (0)
Corey Perry	$0 (0)
J.T. Miller	$0 (0)
Mario Ferraro	$0 (0)
Drake Batherson	$0 (0)
Total Pro Players	19
Salary Commitment
Year 26 : $49,700,000
Year 27 : $25,700,000
Year 28 : $4,500,000
Year 29 : $0
Salary Average Commitment
Year 26 : $49,700,000
Year 27 : $25,700,000
Year 28 : $4,500,000
Year 29 : $0
Salary Cap with 1 Way Contract
Year 26 : $47,800,000
Year 27 : $25,700,000
Year 28 : $4,500,000
Year 29 : $0

Farm Players Salaries
Brendan Smith	$120,000 (1)
Salary Remaining :	$120,000
Josh Brown	$120,000 (1)
Salary Remaining :	$120,000
Jason Polin	$110,000 (1)
Salary Remaining :	$110,000
Cale Fleury	$80,000 (1)
Salary Remaining :	$80,000
Gabe Perreault	$70,000 (2)
Salary Remaining :	$70,000
Rodrigo Abols	$70,000 (1)
Salary Remaining :	$70,000
Tye Felhaber	$70,000 (1)
Salary Remaining :	$70,000
Kasimir Kaskisuo	$10,000 (10)
Salary Remaining :	$10,000
Filip Larsson	$10,000 (9)
Salary Remaining :	$10,000
Cade Webber	$10,000 (8)
Salary Remaining :	$10,000
Jordan Gustafson	$10,000 (10)
Salary Remaining :	$10,000
Jakov Novak	$10,000 (8)
Salary Remaining :	$10,000
Cedric Pare	$10,000 (6)
Salary Remaining :	$10,000
Jalen Luypen	$10,000 (8)
Salary Remaining :	$10,000
Jared Davidson	$10,000 (8)
Salary Remaining :	$10,000
Ryan Hofer	$10,000 (8)
Salary Remaining :	$10,000
Ryder Rolston	$10,000 (8)
Salary Remaining :	$10,000
Justin Janicke	$10,000 (9)
Salary Remaining :	$10,000
Matthew Thiessen	$10,000 (8)
Salary Remaining :	$10,000
Vinnie Hinostroza	$0 (0)
Salary Remaining :	$0
David Tomasek	$0 (0)
Salary Remaining :	$0
Alexander Petrovic	$0 (0)
Salary Remaining :	$0
Patrick Brown	$0 (0)
Salary Remaining :	$0
Dennis Cholowski	$0 (0)
Salary Remaining :	$0
Aatu Raty	$0 (0)
Salary Remaining :	$0
Total Farm Players	25
Salary Commitment
Year 26 : $760,000
Year 27 : $190,000
Year 28 : $120,000
Year 29 : $120,000
Salary Average Commitment
Year 26 : $760,000
Year 27 : $190,000
Year 28 : $120,000
Year 29 : $120,000

Dallas Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	8000 - $104 - 0 - 0.00%
Level 2:	4000 - $62 - 0 - 0.00%
Level 3:	5000 - $42 - 0 - 0.00%
Level 4:	2000 - $31 - 0 - 0.00%
Luxury :	1000 - $210 - 0 - 0.00%
Total Capacity :	20000
Team Popularity :	113.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$37,900,000
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	$2,497,092
Projected Bank Account	$2,497,092

Pro Players Salaries
Thomas Harley	$5,700,000 (2)
-Salary Remaining :	$5,700,000
Adam Lowry	$4,000,000 (3)
-Salary Remaining :	$4,000,000
Braden Schneider	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Joey Daccord	$3,900,000 (1)
-Salary Remaining :	$3,900,000
Conor Garland	$3,800,000 (2)
-Salary Remaining :	$3,800,000
Nikita Zadorov	$3,800,000 (1)
-Salary Remaining :	$3,800,000
Vince Dunn	$3,700,000 (2)
-Salary Remaining :	$3,700,000
Anthony Beauvillier	$2,500,000 (2)
-Salary Remaining :	$2,500,000
Keegan Kolesar	$2,200,000 (2)
-Salary Remaining :	$2,200,000
Michael McCarron	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Jiri Kulich	$1,200,000 (2)
-Salary Remaining :	$1,200,000
John Klingberg (1 Way Contract)	$1,100,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,100,000
Filip Chytil	$0 (0)
Jacob Markstrom	$0 (0)
Filip Forsberg	$0 (0)
Joel Kiviranta	$0 (0)
Ilya Mikheyev	$0 (0)
Daniel Sprong	$0 (0)
Haydn Fleury	$0 (0)
Tyler Seguin	$0 (0)
Jared Spurgeon	$0 (0)
Total Pro Players	21
Salary Commitment
Year 26 : $37,900,000
Year 27 : $25,100,000
Year 28 : $4,000,000
Year 29 : $0
Salary Average Commitment
Year 26 : $37,900,000
Year 27 : $25,100,000
Year 28 : $4,000,000
Year 29 : $0
Salary Cap with 1 Way Contract
Year 26 : $36,800,000
Year 27 : $25,100,000
Year 28 : $4,000,000
Year 29 : $0

Farm Players Salaries
Fabian Lysell	$80,000 (1)
Salary Remaining :	$80,000
Nikita Grebenkin	$80,000 (2)
Salary Remaining :	$80,000
Andre Lee	$70,000 (1)
Salary Remaining :	$70,000
Elliot Desnoyers	$10,000 (7)
Salary Remaining :	$10,000
Hunter Drew	$10,000 (4)
Salary Remaining :	$10,000
Jack Becker	$10,000 (6)
Salary Remaining :	$10,000
Robbie Stucker	$10,000 (7)
Salary Remaining :	$10,000
Antti Tuomisto	$10,000 (8)
Salary Remaining :	$10,000
Riley Sutter	$10,000 (4)
Salary Remaining :	$10,000
Reid Schaefer	$10,000 (8)
Salary Remaining :	$10,000
Stanislav Demin	$10,000 (8)
Salary Remaining :	$10,000
Noel Nordh	$10,000 (9)
Salary Remaining :	$10,000
Finn Harding	$10,000 (9)
Salary Remaining :	$10,000
Cam Squires	$10,000 (9)
Salary Remaining :	$10,000
Ilya Protas	$10,000 (9)
Salary Remaining :	$10,000
David Edstrom	$10,000 (9)
Salary Remaining :	$10,000
Tomas Hamara	$10,000 (9)
Salary Remaining :	$10,000
Tristan Bertucci	$10,000 (9)
Salary Remaining :	$10,000
Nikita Quapp	$10,000 (9)
Salary Remaining :	$10,000
Emmett Croteau	$10,000 (6)
Salary Remaining :	$10,000
Tyler Muszelik	$10,000 (8)
Salary Remaining :	$10,000
Emmitt Finnie	$0 (0)
Salary Remaining :	$0
Matthew Murray	$0 (0)
Salary Remaining :	$0
Matthew Stienburg	$0 (0)
Salary Remaining :	$0
Mac Hollowell	$0 (0)
Salary Remaining :	$0
Riley Tufte	$0 (0)
Salary Remaining :	$0
Justin Hryckowian	$0 (0)
Salary Remaining :	$0
Jacob Fowler	$0 (0)
Salary Remaining :	$0
Arttu Hyry	$0 (0)
Salary Remaining :	$0
Total Farm Players	29
Salary Commitment
Year 26 : $410,000
Year 27 : $260,000
Year 28 : $180,000
Year 29 : $180,000
Salary Average Commitment
Year 26 : $410,000
Year 27 : $260,000
Year 28 : $180,000
Year 29 : $180,000

Minnesota Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	8000 - $94 - 0 - 0.00%
Level 2:	4000 - $54 - 0 - 0.00%
Level 3:	5000 - $42 - 0 - 0.00%
Level 4:	2000 - $30 - 0 - 0.00%
Luxury :	1000 - $189 - 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	$28,000,000
Farm Players Total Salaries	$430,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$4,000,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $74,000,000	$0
Estimate Over Minimum Salary Cap of $44,000,000	$0
Current Bank Account	$41,987,908
Projected Bank Account	$41,987,908

Pro Players Salaries
Linus Ullmark	$4,800,000 (2)
-Salary Remaining :	$4,800,000
Alex Iafallo	$4,500,000 (2)
-Salary Remaining :	$4,500,000
Nino Niederreiter	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Nick Leddy	$2,800,000 (1)
-Salary Remaining :	$2,800,000
Vladimir Tarasenko	$2,700,000 (2)
-Salary Remaining :	$2,700,000
Jaycob Megna	$2,200,000 (1)
-Salary Remaining :	$2,200,000
Brett Kulak	$2,200,000 (1)
-Salary Remaining :	$2,200,000
Pontus Holmberg	$1,600,000 (1)
-Salary Remaining :	$1,600,000
Leo Carlsson	$1,400,000 (1)
-Salary Remaining :	$1,400,000
Samuel Fagemo	$900,000 (2)
-Salary Remaining :	$900,000
Ivan Miroshnichenko	$900,000 (1)
-Salary Remaining :	$900,000
Jarred Tinordi	$0 (0)
Tyler Pitlick	$0 (0)
Carl Lindbom	$0 (0)
Trevor Carrick	$0 (0)
Brendan Gallagher	$0 (0)
Clark Bishop	$0 (0)
Conor Sheary	$0 (0)
Jeff Petry	$0 (0)
Dominic Toninato	$0 (0)
Total Pro Players	20
Salary Commitment
Year 26 : $28,000,000
Year 27 : $12,900,000
Year 28 : $0
Year 29 : $0
Salary Average Commitment
Year 26 : $28,000,000
Year 27 : $12,900,000
Year 28 : $0
Year 29 : $0
Salary Cap with 1 Way Contract
Year 26 : $28,000,000
Year 27 : $12,900,000
Year 28 : $0
Year 29 : $0

Farm Players Salaries
Alexander Holtz	$120,000 (1)
Salary Remaining :	$120,000
Hendrix Lapierre	$120,000 (1)
Salary Remaining :	$120,000
Jesper Wallstedt	$100,000 (1)
Salary Remaining :	$100,000
Damian Clara	$10,000 (9)
Salary Remaining :	$10,000
Reilly Webb	$10,000 (8)
Salary Remaining :	$10,000
Brandon Hickey	$10,000 (2)
Salary Remaining :	$10,000
Luke Prokop	$10,000 (6)
Salary Remaining :	$10,000
Alex Kannok Leipert	$10,000 (7)
Salary Remaining :	$10,000
Matthew Maggio	$10,000 (7)
Salary Remaining :	$10,000
Dmitry Kuzmin	$10,000 (7)
Salary Remaining :	$10,000
Mikus Vecvanags	$10,000 (8)
Salary Remaining :	$10,000
Carter Berger	$10,000 (8)
Salary Remaining :	$10,000
Jack Devine	$0 (0)
Salary Remaining :	$0
Arseny Gritsyuk	$0 (0)
Salary Remaining :	$0
Danila Yurov	$0 (0)
Salary Remaining :	$0
Daniil But	$0 (0)
Salary Remaining :	$0
Cole Hutson	$0 (0)
Salary Remaining :	$0
Jared Wright	$0 (0)
Salary Remaining :	$0
Mason Geertsen	$0 (0)
Salary Remaining :	$0
Total Farm Players	19
Salary Commitment
Year 26 : $430,000
Year 27 : $90,000
Year 28 : $80,000
Year 29 : $80,000
Salary Average Commitment
Year 26 : $430,000
Year 27 : $90,000
Year 28 : $80,000
Year 29 : $80,000

Nashville Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	8000 - $99 - 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 - $204 - 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	$23,000,000
Farm Players Total Salaries	$400,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$9,650,000
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	$11,453,231
Projected Bank Account	$11,453,231

Pro Players Salaries
Victor Hedman	$6,000,000 (3)
-Salary Remaining :	$6,000,000
Johnathan Kovacevic	$3,400,000 (2)
-Salary Remaining :	$3,400,000
Joel Hofer	$3,000,000 (2)
-Salary Remaining :	$3,000,000
Alex Newhook	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Mathieu Olivier	$2,000,000 (2)
-Salary Remaining :	$2,000,000
Michael Kesselring	$1,800,000 (2)
-Salary Remaining :	$1,800,000
Egor Chinakhov	$1,500,000 (1)
-Salary Remaining :	$1,500,000
Alex Alexeyev	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Connor Dewar	$1,200,000 (1)
-Salary Remaining :	$1,200,000
Matt Coronato	$900,000 (1)
-Salary Remaining :	$900,000
Travis Boyd	$0 (0)
Alex Vlasic	$0 (0)
Calle Jarnkrok	$0 (0)
Conor Timmins	$0 (0)
Adam Boqvist	$0 (0)
Alexis Lafreniere	$0 (0)
Wyatt Johnston	$0 (0)
Matthew Tkachuk	$0 (0)
Juraj Slafkovsky	$0 (0)
Taylor Raddysh	$0 (0)
Total Pro Players	20
Salary Commitment
Year 26 : $23,000,000
Year 27 : $16,200,000
Year 28 : $6,000,000
Year 29 : $0
Salary Average Commitment
Year 26 : $23,000,000
Year 27 : $16,200,000
Year 28 : $6,000,000
Year 29 : $0
Salary Cap with 1 Way Contract
Year 26 : $23,000,000
Year 27 : $16,200,000
Year 28 : $6,000,000
Year 29 : $0

Farm Players Salaries
Jakob Pelletier	$110,000 (1)
Salary Remaining :	$110,000
Akira Schmid	$110,000 (1)
Salary Remaining :	$110,000
Jesper Vikman	$10,000 (5)
Salary Remaining :	$10,000
Ty Nelson	$10,000 (8)
Salary Remaining :	$10,000
James Hagens	$10,000 (10)
Salary Remaining :	$10,000
Parker Bell	$10,000 (9)
Salary Remaining :	$10,000
Samuel Savoie	$10,000 (9)
Salary Remaining :	$10,000
Gavin Hayes	$10,000 (9)
Salary Remaining :	$10,000
Ethan Keppen	$10,000 (7)
Salary Remaining :	$10,000
Ryan Jones	$10,000 (7)
Salary Remaining :	$10,000
Mason Beaupit	$10,000 (7)
Salary Remaining :	$10,000
Judd Caulfield	$10,000 (7)
Salary Remaining :	$10,000
Nathan Gaucher	$10,000 (7)
Salary Remaining :	$10,000
Jakub Demek	$10,000 (7)
Salary Remaining :	$10,000
Henrik Rybinski	$10,000 (7)
Salary Remaining :	$10,000
Francesco Pinelli	$10,000 (9)
Salary Remaining :	$10,000
Dominik Badinka	$10,000 (9)
Salary Remaining :	$10,000
Quinn Olson	$10,000 (9)
Salary Remaining :	$10,000
Nick Capone	$10,000 (9)
Salary Remaining :	$10,000
Oliver Bonk	$10,000 (10)
Salary Remaining :	$10,000
Jake Livingstone	$0 (0)
Salary Remaining :	$0
Jack Rathbone	$0 (0)
Salary Remaining :	$0
Sam Lafferty	$0 (0)
Salary Remaining :	$0
Nate Danielson	$0 (0)
Salary Remaining :	$0
Beckett Sennecke	$0 (0)
Salary Remaining :	$0
Gage Goncalves	$0 (0)
Salary Remaining :	$0
Max Jones	$0 (0)
Salary Remaining :	$0
Total Farm Players	27
Salary Commitment
Year 26 : $400,000
Year 27 : $180,000
Year 28 : $180,000
Year 29 : $180,000
Salary Average Commitment
Year 26 : $400,000
Year 27 : $180,000
Year 28 : $180,000
Year 29 : $180,000

St. Louis Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Enterprise Center
Level 1:	8000 - $110 - 0 - 0.00%
Level 2:	4000 - $65 - 0 - 0.00%
Level 3:	5000 - $48 - 0 - 0.00%
Level 4:	2000 - $36 - 0 - 0.00%
Luxury :	1000 - $216 - 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	$48,500,000
Farm Players Total Salaries	$1,000,000
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	$31,072,674
Projected Bank Account	$31,072,674

Pro Players Salaries
Auston Matthews	$8,000,000 (3)
-Salary Remaining :	$8,000,000
Matt Boldy	$6,100,000 (2)
-Salary Remaining :	$6,100,000
Carter Verhaeghe	$5,900,000 (1)
-Salary Remaining :	$5,900,000
Zach Werenski	$5,900,000 (2)
-Salary Remaining :	$5,900,000
Colton Parayko	$5,000,000 (2)
-Salary Remaining :	$5,000,000
Mats Zuccarello	$4,000,000 (1)
-Salary Remaining :	$4,000,000
Adam Larsson	$3,700,000 (2)
-Salary Remaining :	$3,700,000
Nicolas Hague	$3,000,000 (1)
-Salary Remaining :	$3,000,000
Jack Roslovic	$2,200,000 (2)
-Salary Remaining :	$2,200,000
Joel Armia	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Josh Anderson	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Brayden McNabb	$1,200,000 (2)
-Salary Remaining :	$1,200,000
Martin Pospisil (1 Way Contract)	$0 (0)
Clayton Keller	$0 (0)
Joel Farabee	$0 (0)
Dan Vladar	$0 (0)
Jesperi Kotkaniemi (1 Way Contract)	$0 (0)
Maxence Guenette	$0 (0)
Matt Duchene	$0 (0)
Joseph Woll	$0 (0)
Total Pro Players	20
Salary Commitment
Year 26 : $48,500,000
Year 27 : $33,600,000
Year 28 : $8,000,000
Year 29 : $0
Salary Average Commitment
Year 26 : $48,500,000
Year 27 : $33,600,000
Year 28 : $8,000,000
Year 29 : $0
Salary Cap with 1 Way Contract
Year 26 : $48,500,000
Year 27 : $33,600,000
Year 28 : $8,000,000
Year 29 : $0

Farm Players Salaries
Olen Zellweger	$120,000 (1)
Salary Remaining :	$120,000
Jonatan Berggren	$120,000 (1)
Salary Remaining :	$120,000
Nils Lundkvist	$120,000 (1)
Salary Remaining :	$120,000
Arturs Silovs	$110,000 (1)
Salary Remaining :	$110,000
Owen Pickering	$100,000 (2)
Salary Remaining :	$100,000
Vladislav Kolyachonok	$90,000 (1)
Salary Remaining :	$90,000
Cooper Marody	$80,000 (1)
Salary Remaining :	$80,000
Isaiah George	$70,000 (2)
Salary Remaining :	$70,000
Tanner Laczynski	$70,000 (1)
Salary Remaining :	$70,000
Henrik Tikkanen	$10,000 (9)
Salary Remaining :	$10,000
Riley Hughes	$10,000 (9)
Salary Remaining :	$10,000
Ben Hemmerling	$10,000 (10)
Salary Remaining :	$10,000
Jamieson Rees	$10,000 (9)
Salary Remaining :	$10,000
Ryan Mast	$10,000 (9)
Salary Remaining :	$10,000
Zayde Wisdom	$10,000 (9)
Salary Remaining :	$10,000
Rhett Pitlick	$10,000 (9)
Salary Remaining :	$10,000
Xavier Bernard	$10,000 (5)
Salary Remaining :	$10,000
Max Wanner	$10,000 (9)
Salary Remaining :	$10,000
Alex Gagne	$10,000 (10)
Salary Remaining :	$10,000
Keean Washkurak	$10,000 (9)
Salary Remaining :	$10,000
Lucas Ciona	$10,000 (9)
Salary Remaining :	$10,000
Nathan Walker	$0 (0)
Salary Remaining :	$0
Marshall Warren	$0 (0)
Salary Remaining :	$0
Bradly Nadeau	$0 (0)
Salary Remaining :	$0
Jacob Moverare	$0 (0)
Salary Remaining :	$0
Kale Clague	$0 (0)
Salary Remaining :	$0
Cody Glass	$0 (0)
Salary Remaining :	$0
Jujhar Khaira	$0 (0)
Salary Remaining :	$0
Boris Katchouk	$0 (0)
Salary Remaining :	$0
Juuso Parssinen	$0 (0)
Salary Remaining :	$0
Total Farm Players	30
Salary Commitment
Year 26 : $1,000,000
Year 27 : $290,000
Year 28 : $120,000
Year 29 : $120,000
Salary Average Commitment
Year 26 : $1,000,000
Year 27 : $290,000
Year 28 : $120,000
Year 29 : $120,000

Utah Mammoth

Arena Capacity - Ticket Price Attendance - %
Arena Name	Delta Center
Level 1:	8000 - $106 - 0 - 0.00%
Level 2:	4000 - $65 - 0 - 0.00%
Level 3:	5000 - $43 - 0 - 0.00%
Level 4:	2000 - $32 - 0 - 0.00%
Luxury :	1000 - $211 - 0 - 0.00%
Total Capacity :	20000
Team Popularity :	138.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$44,700,000
Farm Players Total Salaries	$500,000
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	$30,955,808
Projected Bank Account	$30,955,808

Pro Players Salaries
Jack Hughes	$7,400,000 (1)
-Salary Remaining :	$7,400,000
Jaccob Slavin	$5,000,000 (1)
-Salary Remaining :	$5,000,000
Aaron Ekblad	$4,200,000 (3)
-Salary Remaining :	$4,200,000
Sebastian Aho	$4,000,000 (2)
-Salary Remaining :	$4,000,000
Jonathan Marchessault	$3,800,000 (2)
-Salary Remaining :	$3,800,000
Jake Middleton	$3,400,000 (1)
-Salary Remaining :	$3,400,000
Niko Mikkola	$3,400,000 (1)
-Salary Remaining :	$3,400,000
Andrei Vasilevskiy	$3,400,000 (1)
-Salary Remaining :	$3,400,000
Dawson Mercer	$3,300,000 (1)
-Salary Remaining :	$3,300,000
Jordan Eberle	$2,800,000 (1)
-Salary Remaining :	$2,800,000
Phillip Danault	$2,200,000 (1)
-Salary Remaining :	$2,200,000
Logan Cooley	$1,800,000 (1)
-Salary Remaining :	$1,800,000
Evgeni Malkin	$0 (0)
Morgan Barron	$0 (0)
Devon Levi	$0 (0)
Eetu Luostarinen	$0 (0)
Noel Acciari	$0 (0)
Louis Crevier	$0 (0)
Chris Kreider	$0 (0)
Hampus Lindholm	$0 (0)
Kyle Palmieri	$0 (0)
Total Pro Players	21
Salary Commitment
Year 26 : $44,700,000
Year 27 : $12,000,000
Year 28 : $4,200,000
Year 29 : $0
Salary Average Commitment
Year 26 : $44,700,000
Year 27 : $12,000,000
Year 28 : $4,200,000
Year 29 : $0
Salary Cap with 1 Way Contract
Year 26 : $44,700,000
Year 27 : $12,000,000
Year 28 : $4,200,000
Year 29 : $0

Farm Players Salaries
Brandt Clarke	$130,000 (1)
Salary Remaining :	$130,000
Nikita Chibrikov	$80,000 (1)
Salary Remaining :	$80,000
Lane Pederson	$80,000 (1)
Salary Remaining :	$80,000
Guillaume Brisebois	$60,000 (1)
Salary Remaining :	$60,000
Marcel Marcel	$10,000 (7)
Salary Remaining :	$10,000
Angus MacDonell	$10,000 (10)
Salary Remaining :	$10,000
Vsevolod Komarov	$10,000 (9)
Salary Remaining :	$10,000
Noah Warren	$10,000 (9)
Salary Remaining :	$10,000
Roddy Ross	$10,000 (6)
Salary Remaining :	$10,000
Trevor Kuntar	$10,000 (7)
Salary Remaining :	$10,000
Francesco Arcuri	$10,000 (7)
Salary Remaining :	$10,000
Jack Matier	$10,000 (9)
Salary Remaining :	$10,000
Dylan Duke	$10,000 (8)
Salary Remaining :	$10,000
Mike McKee	$10,000 (1)
Salary Remaining :	$10,000
Beau Akey	$10,000 (10)
Salary Remaining :	$10,000
Hugo Ollas	$10,000 (6)
Salary Remaining :	$10,000
Cameron Whitehead	$10,000 (6)
Salary Remaining :	$10,000
Philip Svedeback	$10,000 (6)
Salary Remaining :	$10,000
Evan Nause	$10,000 (8)
Salary Remaining :	$10,000
Alex Nylander	$0 (0)
Salary Remaining :	$0
Sergei Murashov	$0 (0)
Salary Remaining :	$0
Mason Lohrei	$0 (0)
Salary Remaining :	$0
Easton Cowan	$0 (0)
Salary Remaining :	$0
Zakhar Bardakov	$0 (0)
Salary Remaining :	$0
Keaton Middleton	$0 (0)
Salary Remaining :	$0
Total Farm Players	25
Salary Commitment
Year 26 : $500,000
Year 27 : $140,000
Year 28 : $140,000
Year 29 : $140,000
Salary Average Commitment
Year 26 : $500,000
Year 27 : $140,000
Year 28 : $140,000
Year 29 : $140,000

Winnipeg 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 :	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	$63,200,000
Farm Players Total Salaries	$500,000
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	$21,725,097
Projected Bank Account	$21,725,097

Pro Players Salaries
Shane Pinto	$11,000,000 (1)
-Salary Remaining :	$11,000,000
Mikael Granlund	$7,200,000 (2)
-Salary Remaining :	$7,200,000
Roope Hintz	$6,500,000 (2)
-Salary Remaining :	$6,500,000
Bryan Rust	$5,200,000 (1)
-Salary Remaining :	$5,200,000
John Carlson	$5,000,000 (2)
-Salary Remaining :	$5,000,000
Gustav Forsling	$4,800,000 (3)
-Salary Remaining :	$4,800,000
Justin Faulk	$4,700,000 (2)
-Salary Remaining :	$4,700,000
Igor Shesterkin	$4,600,000 (1)
-Salary Remaining :	$4,600,000
Alexander Wennberg	$4,500,000 (2)
-Salary Remaining :	$4,500,000
Jake DeBrusk	$3,700,000 (2)
-Salary Remaining :	$3,700,000
Anders Lee	$2,000,000 (1)
-Salary Remaining :	$2,000,000
Ty Emberson	$1,500,000 (1)
-Salary Remaining :	$1,500,000
David Rittich	$1,500,000 (2)
-Salary Remaining :	$1,500,000
Joel Edmundson	$1,000,000 (1)
-Salary Remaining :	$1,000,000
Brett Howden	$0 (0)
Jake McCabe	$0 (0)
Brett Leason	$0 (0)
Jean-Gabriel Pageau	$0 (0)
Chandler Stephenson	$0 (0)
Alex Ovechkin	$0 (0)
Jake Sanderson	$0 (0)
Total Pro Players	21
Salary Commitment
Year 26 : $63,200,000
Year 27 : $37,900,000
Year 28 : $4,800,000
Year 29 : $0
Salary Average Commitment
Year 26 : $63,200,000
Year 27 : $37,900,000
Year 28 : $4,800,000
Year 29 : $0
Salary Cap with 1 Way Contract
Year 26 : $63,200,000
Year 27 : $37,900,000
Year 28 : $4,800,000
Year 29 : $0

Farm Players Salaries
Colin Miller	$120,000 (1)
Salary Remaining :	$120,000
Craig Smith	$120,000 (1)
Salary Remaining :	$120,000
Jack Thompson	$90,000 (1)
Salary Remaining :	$90,000
Nikita Prishchepov	$70,000 (2)
Salary Remaining :	$70,000
Carter Gylander	$10,000 (9)
Salary Remaining :	$10,000
Martin Chromiak	$10,000 (5)
Salary Remaining :	$10,000
Sean Day	$10,000 (9)
Salary Remaining :	$10,000
Ty Murchison	$10,000 (8)
Salary Remaining :	$10,000
Antonio Stranges	$10,000 (5)
Salary Remaining :	$10,000
Peter DiLiberatore	$10,000 (5)
Salary Remaining :	$10,000
Artem Shlaine	$10,000 (9)
Salary Remaining :	$10,000
Ayrton Martino	$10,000 (9)
Salary Remaining :	$10,000
Dennis Busby	$10,000 (9)
Salary Remaining :	$10,000
Devin Kaplan	$10,000 (9)
Salary Remaining :	$10,000
Alex Belzile	$0 (0)
Salary Remaining :	$0
Marat Khusnutdinov	$0 (0)
Salary Remaining :	$0
Trent Miner	$0 (0)
Salary Remaining :	$0
Albert Johansson	$0 (0)
Salary Remaining :	$0
Seth Griffith	$0 (0)
Salary Remaining :	$0
Nils Hoglander	$0 (0)
Salary Remaining :	$0
Jayson Megna	$0 (0)
Salary Remaining :	$0
Andrew Poturalski	$0 (0)
Salary Remaining :	$0
Brandon Baddock	$0 (0)
Salary Remaining :	$0
Alexander Nikishin	$0 (0)
Salary Remaining :	$0
Justin Kirkland	$0 (0)
Salary Remaining :	$0
Keith Kinkaid	$0 (0)
Salary Remaining :	$0
Lucas Johansen	$0 (0)
Salary Remaining :	$0
Rocco Grimaldi	$0 (0)
Salary Remaining :	$0
Total Farm Players	28
Salary Commitment
Year 26 : $500,000
Year 27 : $170,000
Year 28 : $100,000
Year 29 : $100,000
Salary Average Commitment
Year 26 : $500,000
Year 27 : $170,000
Year 28 : $100,000
Year 29 : $100,000

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 - %