WCHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	7000 - $100 - 0 - 0.00%
Level 2:	6000 - $60 - 0 - 0.00%
Level 3:	2500 - $35 - 0 - 0.00%
Level 4:	4500 - $25 - 0 - 0.00%
Luxury :	1500 - $200 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	1
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$85,574,841
Farm Players Total Salaries	$1,589,800
Coaches Total Salaries	$4,500,000
Luxury Taxe Total	$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
Current Bank Account	$238,432,704
Projected Bank Account	$238,432,704

Pro Players Salaries
Linus Ullmark (1 Way Contract)	$8,250,000 (5)
Victor Hedman	$7,875,000 (1)
Viktor Arvidsson (1 Way Contract)	$6,830,000 (3)
Connor Murphy (1 Way Contract)	$6,020,000 (3)
Shea Theodore	$5,200,000 (1)
Frederick Gaudreau (1 Way Contract)	$5,100,000 (3)
Ryan Strome (1 Way Contract)	$5,000,000 (2)
Pavel Zacha (1 Way Contract)	$4,750,000 (5)
Ryan Graves (1 Way Contract)	$4,500,000 (3)
Mikael Backlund (1 Way Contract)	$4,500,000 (2)
Lawson Crouse (1 Way Contract)	$4,300,000 (2)
Marcus Pettersson	$4,025,175 (1)
Filip Gustavsson (1 Way Contract)	$3,750,000 (2)
Anthony Duclair (1 Way Contract)	$3,500,000 (4)
Brayden McNabb (1 Way Contract)	$3,000,000 (1)
Adam Henrique	$3,000,000 (3)
Ryan McLeod (1 Way Contract)	$2,100,000 (2)
Jani Hakanpaa	$2,000,000 (2)
Samuel Poulin	$949,666 (1)
Colby Barlow	$925,000 (1)
Total Pro Players	20
Salary Commitment
Year 2037 : $85,574,841
Year 2038 : $63,600,000
Year 2039 : $41,950,000
Year 2040 : $16,500,000
Salary Average Commitment
Year 2037 : $34,186,965
Year 2038 : $29,576,250
Year 2039 : $22,250,000
Year 2040 : $2,100,000
Salary Cap with 1 Way Contract
Year 2037 : $85,574,841
Year 2038 : $63,600,000
Year 2039 : $41,950,000
Year 2040 : $16,500,000

Farm Players Salaries
Tyler Inamoto	$100,000 (1)
Noah Ostlund	$92,500 (3)
Brennan Othmann	$92,500 (1)
Xavier Bourgault	$92,500 (5)
Viktor Neuchev	$92,125 (1)
Artem Grushnikov (Out of Payroll)	$88,125 (1)
Hunter Haight	$88,125 (3)
Calle Clang	$87,800 (2)
Alex Jefferies	$86,750 (4)
Nick Lardis	$83,750 (1)
Roman Schmidt	$83,750 (1)
Hiroki Gojsic	$83,750 (3)
Kyle Masters	$79,375 (1)
Isaiah George	$79,375 (3)
Trent Miner	$77,500 (2)
Kole Lind	$77,500 (2)
Noah Juulsen	$77,500 (1)
Mike Callahan	$75,000 (3)
Zac Funk	$70,000 (1)
Gabriel Szturc	$70,000 (1)
Aku Raty	$0 (0)
Total Farm Players	21
Salary Commitment
Year 2037 : $1,677,925
Year 2038 : $840,800
Year 2039 : $598,000
Year 2040 : $179,250
Salary Average Commitment
Year 2037 : $1,556,666
Year 2038 : $799,708
Year 2039 : $557,833
Year 2040 : $140,000

Arizona Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Mullet Arena
Level 1:	7000 - $90 - 0 - 0.00%
Level 2:	6000 - $65 - 0 - 0.00%
Level 3:	2500 - $50 - 0 - 0.00%
Level 4:	4500 - $30 - 0 - 0.00%
Luxury :	1500 - $175 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $25 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$109,497,084
Farm Players Total Salaries	$1,528,125
Coaches Total Salaries	$9,500,000
Luxury Taxe Total	$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
Current Bank Account	$167,257,169
Projected Bank Account	$167,257,169

Pro Players Salaries
William Nylander (1 Way Contract)	$11,500,000 (4)
Jonathan Huberdeau (1 Way Contract)	$10,500,000 (2)
Seth Jones (1 Way Contract)	$9,500,000 (2)
Jeremy Swayman (1 Way Contract)	$8,250,000 (5)
Tomas Hertl (1 Way Contract)	$8,137,500 (1)
Joshua Norris (1 Way Contract)	$7,950,000 (2)
Ryan McDonagh (1 Way Contract)	$7,200,000 (4)
Alex Killorn (1 Way Contract)	$7,000,000 (1)
Chandler Stephenson (1 Way Contract)	$6,250,000 (4)
Evgeni Malkin (1 Way Contract)	$6,100,000 (1)
William Borgen (1 Way Contract)	$4,100,000 (5)
Nick Leddy (1 Way Contract)	$4,000,000 (2)
Mathieu Joseph (1 Way Contract)	$3,000,000 (4)
Luke Schenn (1 Way Contract)	$2,250,000 (1)
Blake Lizotte (1 Way Contract)	$1,850,000 (3)
Beck Malenstyn (1 Way Contract)	$1,350,000 (2)
Kevin Bahl (1 Way Contract)	$1,050,000 (1)
Tanner Pearson (1 Way Contract)	$1,000,000 (2)
Chase Perry (1 Way Contract)	$1,000,000 (5)
-1 Way Contract Salary Cap :	$0
Sam Melinski (1 Way Contract)	$925,000 (1)
Christian Wolanin (1 Way Contract)	$900,000 (3)
-1 Way Contract Salary Cap :	$0
Mikael Pyyhtia (1 Way Contract)	$897,500 (1)
-1 Way Contract Salary Cap :	$0
John-Jason Peterka (1 Way Contract)	$855,834 (1)
Craig Smith (1 Way Contract)	$800,000 (1)
Tyler Brennan	$793,750 (3)
Jansen Harkins (1 Way Contract)	$787,500 (2)
Tanner Laczynski (1 Way Contract)	$775,000 (2)
-1 Way Contract Salary Cap :	$0
Jacob Moverare (1 Way Contract)	$775,000 (2)
-1 Way Contract Salary Cap :	$0
Total Pro Players	28
Salary Commitment
Year 2037 : $109,497,084
Year 2038 : $81,481,250
Year 2039 : $44,843,750
Year 2040 : $41,300,000
Salary Average Commitment
Year 2037 : $51,502,083
Year 2038 : $27,408,333
Year 2039 : $17,487,500
Year 2040 : $14,868,750
Salary Cap with 1 Way Contract
Year 2037 : $105,149,584
Year 2038 : $78,031,248
Year 2039 : $42,943,750
Year 2040 : $40,300,000

Farm Players Salaries
Terik Parascak	$92,500 (3)
Jordan Oesterle	$92,500 (5)
Matyas Sapovaliv	$88,125 (2)
Dennis Gilbert	$82,500 (1)
Tucker Robertson	$79,375 (1)
Akito Hirose (Out of Payroll)	$78,750 (1)
Cedric Pare	$77,500 (1)
William Lockwood	$77,500 (1)
Clay Stevenson	$77,500 (2)
Maxim Barbashev	$75,000 (1)
Josh Nodler	$75,000 (1)
Matt Luff	$75,000 (1)
Jakov Novak	$75,000 (1)
Maksymilian Szuber	$70,625 (1)
Carter Gylander	$70,000 (1)
Justin Hryckowian	$70,000 (2)
Jeff Malott	$70,000 (1)
Parker Ford	$70,000 (1)
Anri Ravinskis	$70,000 (2)
Maxim Shabanov	$70,000 (1)
Gunnarwolfe Fontaine	$70,000 (1)
Total Farm Players	21
Salary Commitment
Year 2037 : $1,606,875
Year 2038 : $490,625
Year 2039 : $185,000
Year 2040 : $92,500
Salary Average Commitment
Year 2037 : $1,631,250
Year 2038 : $503,125
Year 2039 : $185,000
Year 2040 : $92,500

Boston Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	7000 - $150 - 0 - 0.00%
Level 2:	6000 - $110 - 0 - 0.00%
Level 3:	2500 - $100 - 0 - 0.00%
Level 4:	4500 - $90 - 0 - 0.00%
Luxury :	1500 - $200 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $50 - 0 - 0.00%
Farm Level 2:	1000 - $30 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	1
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$96,178,167
Farm Players Total Salaries	$2,044,250
Coaches Total Salaries	$5,000,000
Luxury Taxe Total	$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
Current Bank Account	$338,927,612
Projected Bank Account	$338,927,612

Pro Players Salaries
Rasmus Dahlin (1 Way Contract)	$11,000,000 (5)
John Tavares (1 Way Contract)	$11,000,000 (1)
Mitch Marner (1 Way Contract)	$10,903,000 (1)
Jack Eichel (1 Way Contract)	$10,000,000 (4)
Clayton Keller (1 Way Contract)	$7,150,000 (3)
Darcy Kuemper (1 Way Contract)	$5,250,000 (5)
Ryan Nugent-Hopkins (1 Way Contract)	$5,125,000 (1)
Thatcher Demko (1 Way Contract)	$5,000,000 (4)
Drake Batherson (1 Way Contract)	$4,975,000 (5)
John Marino (1 Way Contract)	$4,400,000 (4)
Nick Jensen (1 Way Contract)	$4,050,000 (2)
Nicolas Roy (1 Way Contract)	$3,000,000 (2)
Martin Fehervary (1 Way Contract)	$2,675,000 (3)
Derek Forbort (1 Way Contract)	$2,000,000 (2)
Erik Johnson	$2,000,000 (3)
Kent Johnson (1 Way Contract)	$1,800,000 (4)
Marcus Johansson (1 Way Contract)	$1,600,000 (3)
Joshua Brown (1 Way Contract)	$1,000,000 (4)
-1 Way Contract Salary Cap :	$0
Sebastian Aho	$907,500 (2)
Mattias Janmark	$800,000 (4)
Andreas Athanasiou (Out of Payroll)	$800,000 (4)
Colin Blackwell (1 Way Contract)	$775,000 (2)
Jonathan Kovacevic (1 Way Contract)	$767,667 (2)
Total Pro Players	23
Salary Commitment
Year 2037 : $96,978,167
Year 2038 : $69,950,167
Year 2039 : $58,450,000
Year 2040 : $45,025,000
Salary Average Commitment
Year 2037 : $36,611,750
Year 2038 : $24,093,750
Year 2039 : $19,331,250
Year 2040 : $14,200,000
Salary Cap with 1 Way Contract
Year 2037 : $95,978,167
Year 2038 : $68,950,167
Year 2039 : $57,450,000
Year 2040 : $44,025,000

Farm Players Salaries
Calle Rosen	$200,000 (3)
Ashton Sautner	$200,000 (3)
Garret Sparks	$150,000 (3)
Malcolm Subban	$150,000 (3)
Jakub Vrana	$100,000 (4)
Drew Helleson	$92,500 (1)
Georgii Merkulov	$92,500 (2)
Mason Jobst	$90,000 (3)
Justin Dowling	$90,000 (3)
Ryder Rolston (Out of Payroll)	$89,500 (4)
Leo Loof	$86,750 (4)
Nolan Kneen	$85,000 (1)
Sam Lafferty	$80,000 (4)
A.J. White	$80,000 (4)
Jack Becker	$80,000 (2)
Brock McGinn	$80,000 (4)
Austin Watson	$80,000 (3)
Christopher Brown	$80,000 (4)
Jake Wahlin	$80,000 (1)
Devin Cooley	$77,500 (3)
Clayton Phillips	$70,000 (1)
Total Farm Players	21
Salary Commitment
Year 2037 : $2,133,750
Year 2038 : $1,806,250
Year 2039 : $1,633,750
Year 2040 : $596,250
Salary Average Commitment
Year 2037 : $2,055,625
Year 2038 : $1,757,500
Year 2039 : $1,595,000
Year 2040 : $565,000

Buffalo Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	KeyBank Centre
Level 1:	7000 - $90 - 0 - 0.00%
Level 2:	6000 - $55 - 0 - 0.00%
Level 3:	2500 - $36 - 0 - 0.00%
Level 4:	4500 - $21 - 0 - 0.00%
Luxury :	1500 - $150 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$99,899,524
Farm Players Total Salaries	$1,160,000
Coaches Total Salaries	$10,000,000
Luxury Taxe Total	$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
Current Bank Account	$104,845,244
Projected Bank Account	$104,845,244

Pro Players Salaries
Charlie McAvoy (1 Way Contract)	$9,500,000 (1)
Mark Stone (1 Way Contract)	$9,500,000 (1)
Pavel Buchnevich (1 Way Contract)	$8,000,000 (5)
Tage Thompson (1 Way Contract)	$7,142,857 (3)
Nazem Kadri (1 Way Contract)	$7,000,000 (1)
Vincent Trocheck (1 Way Contract)	$5,625,000 (4)
Rasmus Ristolainen (1 Way Contract)	$5,100,000 (2)
Nikita Zadorov (1 Way Contract)	$5,000,000 (4)
Dmitry Kulikov (1 Way Contract)	$4,500,000 (2)
Sam Bennett (1 Way Contract)	$4,425,000 (1)
Justin Holl (1 Way Contract)	$3,400,000 (2)
Gustav Nyquist (1 Way Contract)	$3,185,000 (1)
Timothy Liljegren (1 Way Contract)	$3,000,000 (2)
Andrew Peeke	$2,750,000 (2)
Danton Heinen (1 Way Contract)	$2,250,000 (2)
Kevin Stenlund (1 Way Contract)	$2,000,000 (2)
Brandon Duhaime (1 Way Contract)	$1,850,000 (2)
Victor Olofsson (1 Way Contract)	$1,250,000 (4)
Joey Daccord (1 Way Contract)	$1,200,000 (1)
Martin Pospisil (1 Way Contract)	$1,000,000 (3)
Derek Ryan (1 Way Contract)	$975,000 (5)
-1 Way Contract Salary Cap :	$0
Logan Thompson (Out of Payroll)	$950,000 (1)
Maxim Tsyplakov (1 Way Contract)	$950,000 (1)
Tomas Suchanek (1 Way Contract)	$925,000 (1)
-1 Way Contract Salary Cap :	$0
Brian Pinho (1 Way Contract)	$925,000 (4)
-1 Way Contract Salary Cap :	$0
Drew O'Connor (1 Way Contract)	$925,000 (1)
Nick DeSimone (1 Way Contract)	$925,000 (4)
-1 Way Contract Salary Cap :	$0
Brendan Brisson (1 Way Contract)	$925,000 (1)
-1 Way Contract Salary Cap :	$0
Tye Kartye (1 Way Contract)	$859,167 (1)
-1 Way Contract Salary Cap :	$0
Jonatan Berggren (1 Way Contract)	$825,000 (1)
Adam Ginning (1 Way Contract)	$787,500 (2)
-1 Way Contract Salary Cap :	$0
Vladislav Kolyachonok (1 Way Contract)	$775,000 (2)
-1 Way Contract Salary Cap :	$0
Jonathan Gruden (Out of Payroll)	$775,000 (2)
-1 Way Contract Salary Cap :	$0
Connor Mackey (1 Way Contract)	$775,000 (2)
-1 Way Contract Salary Cap :	$0
Jacob MacDonald (1 Way Contract)	$700,000 (2)
-1 Way Contract Salary Cap :	$0
Total Pro Players	35
Salary Commitment
Year 2037 : $100,674,524
Year 2038 : $59,505,357
Year 2039 : $30,842,857
Year 2040 : $22,700,000
Salary Average Commitment
Year 2037 : $48,387,392
Year 2038 : $28,116,856
Year 2039 : $15,648,106
Year 2040 : $13,929,356
Salary Cap with 1 Way Contract
Year 2037 : $91,327,856
Year 2038 : $52,867,856
Year 2039 : $28,017,856
Year 2040 : $19,875,000

Farm Players Salaries
Fraser Minten	$88,125 (3)
Dylan Peterson	$86,750 (3)
Jackson Kunz	$79,375 (2)
Logan Neaton	$77,500 (1)
Gavin Hain	$77,500 (1)
Cole McWard	$77,500 (1)
Ethen Frank	$77,500 (2)
Scott Reedy	$77,500 (1)
Matt Kiersted	$77,500 (1)
Reilly Walsh	$77,500 (1)
Alex Young	$77,000 (1)
Parker Bell	$75,000 (3)
Jack Beck	$70,625 (1)
Matias Rajaniemi	$70,625 (2)
Kyle Jackson	$70,000 (1)
Total Farm Players	15
Salary Commitment
Year 2037 : $1,160,000
Year 2038 : $477,375
Year 2039 : $249,875
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,139,250
Year 2038 : $471,875
Year 2039 : $246,875
Year 2040 : $0

Calgary Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	ScotiaBank Saddledome
Level 1:	7000 - $80 - 0 - 0.00%
Level 2:	6000 - $55 - 0 - 0.00%
Level 3:	2500 - $35 - 0 - 0.00%
Level 4:	4500 - $20 - 0 - 0.00%
Luxury :	1500 - $130 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $40 - 0 - 0.00%
Farm Level 2:	1000 - $20 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	1
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$101,802,899
Farm Players Total Salaries	$711,938
Coaches Total Salaries	$6,500,000
Luxury Taxe Total	$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
Current Bank Account	$179,430,031
Projected Bank Account	$179,430,031

Pro Players Salaries
Auston Matthews (1 Way Contract)	$13,250,000 (4)
Adam Fox (1 Way Contract)	$9,500,000 (2)
Dylan Larkin (1 Way Contract)	$8,700,000 (3)
Connor Hellebuyck (1 Way Contract)	$8,500,000 (3)
Sean Couturier (1 Way Contract)	$7,750,000 (1)
Andrei Svechnikov (1 Way Contract)	$7,750,000 (5)
Gustav Forsling (1 Way Contract)	$5,750,000 (4)
Michael Matheson (1 Way Contract)	$4,875,000 (2)
Filip Chytil (1 Way Contract)	$4,437,500 (2)
Dawson Mercer (1 Way Contract)	$4,000,000 (5)
Kirill Marchenko (1 Way Contract)	$3,850,000 (4)
Nicholas Paul	$3,150,000 (3)
Jamie Drysdale (1 Way Contract)	$2,300,000 (1)
Nicolas Hague (1 Way Contract)	$2,294,150 (1)
Cole Sillinger (1 Way Contract)	$2,250,000 (4)
Alexandre Texier	$1,525,000 (1)
Rafael Harvey-Pinard	$1,100,000 (1)
Daniil Tarasov (1 Way Contract)	$1,050,000 (1)
Noah Cates	$1,000,000 (1)
Philipp Kurashev	$1,000,000 (1)
Matthew Knies (1 Way Contract)	$925,000 (1)
Lian Bichsel	$925,000 (2)
Collin Graf (1 Way Contract)	$925,000 (1)
Shane Wright	$886,666 (4)
Olen Zellweger	$881,250 (2)
Elmer Soderblom	$878,333 (1)
Nicholas Robertson (1 Way Contract)	$875,000 (1)
Felix Sandstrom	$775,000 (1)
Calen Addison (1 Way Contract)	$700,000 (1)
-1 Way Contract Salary Cap :	$0
Owen Tippett (1 Way Contract)	$0 (0)
Total Pro Players	30
Salary Commitment
Year 2037 : $101,802,899
Year 2038 : $78,705,416
Year 2039 : $58,086,666
Year 2040 : $37,736,666
Salary Average Commitment
Year 2037 : $28,578,334
Year 2038 : $17,481,667
Year 2039 : $13,475,000
Year 2040 : $8,650,000
Salary Cap with 1 Way Contract
Year 2037 : $101,102,896
Year 2038 : $78,705,416
Year 2039 : $58,086,666
Year 2040 : $37,736,666

Farm Players Salaries
Albert Johansson	$96,938 (1)
Cooper Black	$95,000 (1)
Devon Levi	$92,500 (1)
Domenick Fensore	$92,500 (1)
Mavrik Bourque	$92,500 (1)
Jacob Quillan	$87,500 (1)
Xavier Parent	$85,000 (2)
Danny Zhilkin (Out of Payroll)	$83,750 (1)
Ivan Ivan	$70,000 (1)
Nils Lundkvist	$0 (0)
Total Farm Players	10
Salary Commitment
Year 2037 : $795,688
Year 2038 : $85,000
Year 2039 : $0
Year 2040 : $0
Salary Average Commitment
Year 2037 : $649,417
Year 2038 : $70,000
Year 2039 : $0
Year 2040 : $0

Carolina Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	7000 - $81 - 0 - 0.00%
Level 2:	6000 - $60 - 0 - 0.00%
Level 3:	2500 - $42 - 0 - 0.00%
Level 4:	4500 - $23 - 0 - 0.00%
Luxury :	1500 - $146 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $29 - 0 - 0.00%
Farm Level 2:	1000 - $17 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	1
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$67,866,249
Farm Players Total Salaries	$1,559,032
Coaches Total Salaries	$6,000,000
Luxury Taxe Total	$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
Current Bank Account	$255,019,697
Projected Bank Account	$255,019,697

Pro Players Salaries
Kevin Hayes (1 Way Contract)	$8,000,000 (4)
Ondrej Palat (1 Way Contract)	$6,500,000 (3)
Vladislav Gavrikov (1 Way Contract)	$5,875,000 (1)
Sean Monahan (1 Way Contract)	$5,500,000 (4)
Erik Cernak (1 Way Contract)	$5,200,000 (4)
Conor Garland (1 Way Contract)	$4,950,000 (1)
Marcus Foligno (1 Way Contract)	$4,000,000 (3)
Carson Soucy (1 Way Contract)	$3,250,000 (3)
Vladislav Namestnikov (1 Way Contract)	$2,500,000 (1)
Oliver Kylington (1 Way Contract)	$2,500,000 (1)
Yegor Chinakhov (1 Way Contract)	$2,100,000 (3)
Pyotr Kochetkov (1 Way Contract)	$2,000,000 (4)
Ryan Reaves (1 Way Contract)	$1,500,000 (3)
Joel Kiviranta (1 Way Contract)	$1,499,999 (4)
Samuel Ersson (1 Way Contract)	$1,450,000 (3)
Eric Robinson (1 Way Contract)	$1,150,000 (4)
Kaiden Guhle (1 Way Contract)	$1,000,000 (1)
Jonas Rondbjerg	$1,000,000 (1)
Zach Benson	$925,000 (1)
Brad Lambert	$925,000 (1)
Marco Kasper	$925,000 (1)
Macklin Celebrini	$925,000 (2)
Reid Schaefer	$925,000 (1)
Adam Gaudette	$866,250 (1)
Zemgus Girgensons (1 Way Contract)	$850,000 (4)
Linus Karlsson	$775,000 (2)
Ryan Shea (1 Way Contract)	$775,000 (3)
Total Pro Players	27
Salary Commitment
Year 2037 : $67,866,249
Year 2038 : $45,474,999
Year 2039 : $43,774,999
Year 2040 : $24,199,999
Salary Average Commitment
Year 2037 : $38,593,749
Year 2038 : $29,281,249
Year 2039 : $27,656,249
Year 2040 : $15,837,499
Salary Cap with 1 Way Contract
Year 2037 : $67,866,249
Year 2038 : $45,474,999
Year 2039 : $43,774,999
Year 2040 : $24,199,999

Farm Players Salaries
Xavier Bernard	$100,000 (1)
Demetrios Koumontzis	$96,044 (1)
Nick Leivermann	$93,775 (1)
Billy Constantinou	$93,775 (1)
Lucas Edmonds	$92,125 (1)
Zach Sawchenko	$90,750 (1)
Noah Warren	$88,125 (2)
Talyn Boyko	$87,313 (1)
Nikita Pavlychev	$87,000 (1)
Bailey Brkin	$85,250 (1)
Michal Stinil	$85,250 (1)
Jackson Leppard	$85,250 (1)
Jayden Grubbe	$83,750 (1)
Jake Wise	$83,750 (2)
Alexander Campbell	$83,750 (2)
Joseph Cecconi	$82,500 (1)
Bryce Montgomery	$70,625 (1)
Ryan McCleary	$70,000 (2)
Total Farm Players	18
Salary Commitment
Year 2037 : $1,559,031
Year 2038 : $325,625
Year 2039 : $0
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,301,875
Year 2038 : $311,875
Year 2039 : $0
Year 2040 : $0

Chicago Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	7000 - $100 - 0 - 0.00%
Level 2:	6000 - $60 - 0 - 0.00%
Level 3:	2500 - $43 - 0 - 0.00%
Level 4:	4500 - $23 - 0 - 0.00%
Luxury :	1500 - $160 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $33 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	1
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$107,973,250
Farm Players Total Salaries	$975,500
Coaches Total Salaries	$6,500,000
Luxury Taxe Total	$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
Current Bank Account	$120,997,683
Projected Bank Account	$120,997,683

Pro Players Salaries
Elias Pettersson (1 Way Contract)	$11,600,000 (3)
Drew Doughty (1 Way Contract)	$11,000,000 (1)
Michael Carcone (1 Way Contract)	$8,000,000 (2)
Olli Maatta (1 Way Contract)	$6,500,000 (4)
David Perron (1 Way Contract)	$6,500,000 (4)
J.T Compher	$5,100,000 (3)
Rasmus Sandin (1 Way Contract)	$4,600,000 (4)
Evan Rodrigues (1 Way Contract)	$4,500,000 (4)
Cam Talbot (1 Way Contract)	$4,500,000 (4)
Pierre Engvall (1 Way Contract)	$4,000,000 (3)
Miles Wood (1 Way Contract)	$4,000,000 (4)
Connor Clifton	$3,950,000 (4)
Jake Allen (1 Way Contract)	$3,850,000 (1)
Max Domi (1 Way Contract)	$3,750,000 (3)
Corey Perry (1 Way Contract)	$3,500,000 (2)
Kailer Yamamoto (1 Way Contract)	$3,100,000 (3)
Ethan Bear	$2,000,000 (1)
Tyler Motte (1 Way Contract)	$2,000,000 (3)
Zach Aston-Reese (1 Way Contract)	$2,000,000 (4)
Kevin Labanc (1 Way Contract)	$1,450,000 (1)
-1 Way Contract Salary Cap :	$300,000
Justin Barron (1 Way Contract)	$1,250,000 (4)
Matej Blumel	$1,000,000 (3)
Lucas Carlsson	$1,000,000 (1)
Josh Mahura	$1,000,000 (1)
Mackenzie Entwistle (1 Way Contract)	$1,000,000 (5)
-1 Way Contract Salary Cap :	$0
Keith Petruzzelli	$1,000,000 (2)
David Gustafsson (1 Way Contract)	$1,000,000 (3)
-1 Way Contract Salary Cap :	$0
Kasperi Kapanen (1 Way Contract)	$1,000,000 (4)
Brett Murray	$998,250 (2)
Vinnie Hinostroza (1 Way Contract)	$950,000 (3)
Seth Griffith (1 Way Contract)	$950,000 (3)
-1 Way Contract Salary Cap :	$0
Conor Geekie (1 Way Contract)	$925,000 (5)
Total Pro Players	32
Salary Commitment
Year 2037 : $107,973,250
Year 2038 : $84,375,000
Year 2039 : $71,355,000
Year 2040 : $40,465,000
Salary Average Commitment
Year 2037 : $62,625,000
Year 2038 : $57,825,000
Year 2039 : $44,925,000
Year 2040 : $35,900,000
Salary Cap with 1 Way Contract
Year 2037 : $103,873,248
Year 2038 : $84,723,248
Year 2039 : $71,225,000
Year 2040 : $39,725,000

Farm Players Salaries
Jonathan Aspirot	$100,000 (1)
Quinn Olson	$92,125 (3)
Trevor Kuntar	$87,000 (4)
Ondrej Becher	$83,750 (2)
Michael Milne	$83,750 (3)
Samuel Knazko	$83,750 (1)
Ryan McGregor	$77,500 (1)
Jack Studnicka	$77,500 (3)
Jacob Paquette	$77,000 (1)
Skyler Brind'Amour	$72,500 (3)
Roddy Ross	$70,625 (2)
Chase Bradley	$70,000 (3)
Total Farm Players	12
Salary Commitment
Year 2037 : $975,500
Year 2038 : $630,750
Year 2039 : $477,000
Year 2040 : $87,000
Salary Average Commitment
Year 2037 : $899,625
Year 2038 : $599,375
Year 2039 : $445,000
Year 2040 : $70,000

Colorado Avalanche

Arena Capacity - Ticket Price Attendance - %
Arena Name	Ball Arena
Level 1:	7000 - $100 - 0 - 0.00%
Level 2:	6000 - $60 - 0 - 0.00%
Level 3:	2500 - $35 - 0 - 0.00%
Level 4:	4500 - $20 - 0 - 0.00%
Luxury :	1500 - $200 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$102,604,958
Farm Players Total Salaries	$740,461
Coaches Total Salaries	$8,000,000
Luxury Taxe Total	$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
Current Bank Account	$240,712,073
Projected Bank Account	$240,712,073

Pro Players Salaries
David Pastrnak (1 Way Contract)	$11,250,000 (3)
Cale Makar	$9,000,000 (1)
Jake Oettinger (1 Way Contract)	$8,250,000 (2)
John Carlson	$8,000,000 (2)
Brock Boeser (1 Way Contract)	$6,650,000 (1)
Hampus Lindholm (1 Way Contract)	$6,500,000 (2)
Brandon Hagel (1 Way Contract)	$6,500,000 (2)
Mattias Ekholm (1 Way Contract)	$6,500,000 (2)
Nick Schmaltz (1 Way Contract)	$5,850,000 (3)
Ryan Lindgren (1 Way Contract)	$4,500,000 (1)
Jason Dickinson (1 Way Contract)	$4,250,000 (3)
Boone Jenner (Out of Payroll)	$3,750,000 (2)
Scott Mayfield (1 Way Contract)	$3,500,000 (1)
Ridly Greig	$3,250,000 (4)
Erik Haula (1 Way Contract)	$3,150,000 (1)
Matt Duchene (1 Way Contract)	$3,000,000 (1)
Anton Forsberg (1 Way Contract)	$2,000,000 (2)
Simon Benoit	$1,350,000 (2)
Emil Andrae	$903,333 (1)
Mac Guzda	$897,500 (1)
Thomas Bordeleau	$874,125 (1)
Sasha Pastujov	$837,500 (1)
Nolan Foote	$825,000 (1)
Philip Tomasino	$825,000 (1)
Samuel Bolduc	$800,000 (1)
Luke Evangelista	$797,500 (1)
Marc McLaughlin	$797,500 (1)
Hunter McKown	$797,500 (1)
Parker Gahagen	$750,000 (2)
Total Pro Players	29
Salary Commitment
Year 2037 : $106,354,958
Year 2038 : $68,200,000
Year 2039 : $24,600,000
Year 2040 : $3,250,000
Salary Average Commitment
Year 2037 : $29,102,680
Year 2038 : $11,471,430
Year 2039 : $3,250,000
Year 2040 : $700,000
Salary Cap with 1 Way Contract
Year 2037 : $106,354,958
Year 2038 : $68,200,000
Year 2039 : $24,600,000
Year 2040 : $3,250,000

Farm Players Salaries
Carson Lambos	$92,500 (1)
Jack Peart	$88,125 (1)
Jacob Perreault	$86,336 (1)
Ryder Korczak	$83,750 (1)
Tristen Robins	$79,750 (1)
Jason Polin (Out of Payroll)	$77,500 (1)
Jake Livingstone	$77,500 (1)
Jack Rathbone	$77,500 (1)
Travis Barron	$77,500 (1)
Ben Gleason	$77,500 (1)
Total Farm Players	10
Salary Commitment
Year 2037 : $817,961
Year 2038 : $0
Year 2039 : $0
Year 2040 : $0
Salary Average Commitment
Year 2037 : $801,958
Year 2038 : $0
Year 2039 : $0
Year 2040 : $0

Columbus Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	7000 - $89 - 0 - 0.00%
Level 2:	6000 - $58 - 0 - 0.00%
Level 3:	2500 - $39 - 0 - 0.00%
Level 4:	4500 - $24 - 0 - 0.00%
Luxury :	1500 - $160 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $33 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	1
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$95,544,834
Farm Players Total Salaries	$1,409,125
Coaches Total Salaries	$6,600,000
Luxury Taxe Total	$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
Current Bank Account	$156,466,322
Projected Bank Account	$156,466,322

Pro Players Salaries
Sergei Bobrovsky (1 Way Contract)	$10,000,000 (2)
Matthew Tkachuk (1 Way Contract)	$9,500,000 (1)
Roman Josi (1 Way Contract)	$9,059,000 (5)
Moritz Seider (1 Way Contract)	$8,550,000 (4)
Tim Stutzle (1 Way Contract)	$8,350,000 (3)
Tyler Seguin (1 Way Contract)	$7,600,000 (1)
Sean Durzi (Out of Payroll)	$6,000,000 (3)
Jake DeBrusk (1 Way Contract)	$5,500,000 (5)
Artturi Lehkonen (1 Way Contract)	$4,500,000 (2)
Phillip Danault (1 Way Contract)	$4,250,000 (3)
Frank Vatrano (1 Way Contract)	$3,650,000 (1)
Sean Kuraly (1 Way Contract)	$2,500,000 (1)
Warren Foegele (1 Way Contract)	$2,400,000 (1)
Alex Lyon (1 Way Contract)	$2,250,000 (2)
Anders Bjork (1 Way Contract)	$1,600,000 (1)
-1 Way Contract Salary Cap :	$450,000
Martin Jones (1 Way Contract)	$1,600,000 (2)
Anthony Beauvillier (1 Way Contract)	$1,250,000 (1)
Luke Glendening (1 Way Contract)	$1,200,000 (4)
Joshua Ho-Sang (1 Way Contract)	$1,000,000 (4)
-1 Way Contract Salary Cap :	$0
Louis Belpedio	$1,000,000 (5)
Samuel Blais	$1,000,000 (5)
Matthew Highmore	$1,000,000 (5)
Jaycob Megna (1 Way Contract)	$1,000,000 (5)
Roland McKeown	$1,000,000 (4)
Brendan Gaunce	$1,000,000 (5)
Wyatt Kaiser (1 Way Contract)	$925,000 (2)
Jake Neighbours	$835,834 (1)
Shane Bowers (1 Way Contract)	$775,000 (3)
-1 Way Contract Salary Cap :	$0
Phillip Di Giuseppe (1 Way Contract)	$775,000 (1)
Garrett Pilon (1 Way Contract)	$775,000 (3)
-1 Way Contract Salary Cap :	$0
Alex Petrovic	$700,000 (2)
Total Pro Players	31
Salary Commitment
Year 2037 : $101,544,834
Year 2038 : $71,434,000
Year 2039 : $51,459,000
Year 2040 : $31,309,000
Salary Average Commitment
Year 2037 : $39,731,250
Year 2038 : $21,306,250
Year 2039 : $14,475,000
Year 2040 : $10,525,000
Salary Cap with 1 Way Contract
Year 2037 : $97,844,832
Year 2038 : $68,884,000
Year 2039 : $48,909,000
Year 2040 : $30,309,000

Farm Players Salaries
Matthew Benning	$125,000 (2)
Chase Priskie	$100,000 (5)
Joe Hicketts	$100,000 (5)
Dominik Shine	$100,000 (5)
Austin Poganski	$100,000 (5)
Gustav Lindstrom	$100,000 (1)
Matthew Stienburg	$90,000 (2)
Julian Lutz	$88,125 (2)
Adam Erne	$80,000 (4)
Ryan Jones	$80,000 (4)
Dustin Tokarski	$77,500 (2)
Kale Clague	$77,500 (1)
Aaron Luchuk	$76,000 (1)
Evan Vierling	$75,000 (1)
Mike Robinson	$70,000 (1)
Jack Gorniak	$70,000 (1)
Total Farm Players	16
Salary Commitment
Year 2037 : $1,409,125
Year 2038 : $940,625
Year 2039 : $560,000
Year 2040 : $560,000
Salary Average Commitment
Year 2037 : $1,370,000
Year 2038 : $926,875
Year 2039 : $560,000
Year 2040 : $560,000

Dallas Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	America Airlines Center
Level 1:	7000 - $100 - 0 - 0.00%
Level 2:	6000 - $60 - 0 - 0.00%
Level 3:	2500 - $45 - 0 - 0.00%
Level 4:	4500 - $35 - 0 - 0.00%
Luxury :	1500 - $180 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $40 - 0 - 0.00%
Farm Level 2:	1000 - $20 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	1
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$88,972,143
Farm Players Total Salaries	$1,667,125
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$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
Current Bank Account	$62,861,900
Projected Bank Account	$62,861,900

Pro Players Salaries
Andrei Vasilevskiy (1 Way Contract)	$9,500,000 (3)
Morgan Rielly (1 Way Contract)	$7,500,000 (4)
Dylan Cozens (1 Way Contract)	$7,100,000 (4)
Marc-Edouard Vlasic (1 Way Contract)	$7,000,000 (4)
Anthony Cirelli (1 Way Contract)	$6,250,000 (4)
Casey Mittelstadt (1 Way Contract)	$5,750,000 (4)
Jaden Schwartz (1 Way Contract)	$5,500,000 (2)
Andrei Kuzmenko (1 Way Contract)	$5,500,000 (1)
Artem Zub (1 Way Contract)	$5,350,000 (4)
Mason Marchment (1 Way Contract)	$4,500,000 (2)
Josh Manson (1 Way Contract)	$4,000,000 (1)
Evan Bouchard (1 Way Contract)	$3,900,000 (1)
Eeli Tolvanen (1 Way Contract)	$3,475,000 (2)
Jonas Siegenthaler (1 Way Contract)	$3,400,000 (3)
Colton Sissons	$2,857,143 (2)
Niko Mikkola (1 Way Contract)	$2,500,000 (2)
Alex Laferriere (1 Way Contract)	$875,000 (5)
Kevin Rooney (1 Way Contract)	$850,000 (1)
-1 Way Contract Salary Cap :	$0
Pheonix Copley (1 Way Contract)	$825,000 (1)
Logan Stankoven	$815,000 (2)
Paul Cotter	$775,000 (3)
Victor Mancini	$750,000 (1)
Total Pro Players	22
Salary Commitment
Year 2037 : $88,972,143
Year 2038 : $76,372,143
Year 2039 : $56,725,000
Year 2040 : $43,050,000
Salary Average Commitment
Year 2037 : $34,987,500
Year 2038 : $22,487,500
Year 2039 : $18,581,250
Year 2040 : $16,212,500
Salary Cap with 1 Way Contract
Year 2037 : $88,122,144
Year 2038 : $73,147,143
Year 2039 : $53,500,000
Year 2040 : $39,825,000

Farm Players Salaries
Ethan Samson	$100,000 (2)
Simon Lundmark	$96,938 (1)
Zeev Buium	$92,500 (3)
Axel Sandin-Pellikka	$92,500 (3)
Denton Mateychuk	$92,500 (3)
Anton Wahlberg	$88,125 (3)
Lukas Fischer	$88,125 (3)
Gannon Laroque	$87,313 (1)
Ryan Tverberg	$85,200 (2)
Lucas Ciona	$83,000 (2)
Trevor Janicke	$82,500 (3)
Henrik Tikkanen	$82,400 (2)
Tyson Jugnauth	$79,375 (3)
Ryan Ufko	$79,375 (1)
Erik Portillo	$78,400 (4)
Logan Nijhoff	$77,000 (3)
Reilly Webb	$70,625 (1)
Lucas Mercuri	$70,625 (3)
Jared Wright	$70,625 (2)
Nikita Novikov	$70,000 (1)
Total Farm Players	20
Salary Commitment
Year 2037 : $1,667,125
Year 2038 : $1,243,375
Year 2039 : $822,150
Year 2040 : $78,400
Salary Average Commitment
Year 2037 : $1,567,375
Year 2038 : $1,207,375
Year 2039 : $813,750
Year 2040 : $70,000

Detroit Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	7000 - $70 - 0 - 0.00%
Level 2:	6000 - $55 - 0 - 0.00%
Level 3:	2500 - $40 - 0 - 0.00%
Level 4:	4500 - $25 - 0 - 0.00%
Luxury :	1500 - $150 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $25 - 0 - 0.00%
Farm Level 2:	1000 - $20 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$80,285,000
Farm Players Total Salaries	$1,131,025
Coaches Total Salaries	$8,000,000
Luxury Taxe Total	$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
Current Bank Account	$183,709,811
Projected Bank Account	$183,709,811

Pro Players Salaries
Thomas Chabot (1 Way Contract)	$8,000,000 (1)
Jack Hughes (1 Way Contract)	$8,000,000 (4)
Aaron Ekblad	$7,500,000 (2)
Trevor Zegras	$5,750,000 (4)
Andrew Copp (1 Way Contract)	$5,625,000 (1)
Jamie Oleksiak (1 Way Contract)	$4,600,000 (2)
Spencer Knight (1 Way Contract)	$4,500,000 (3)
-1 Way Contract Salary Cap :	$3,350,000
Bowen Byram (1 Way Contract)	$4,000,000 (1)
Quinton Byfield (1 Way Contract)	$3,500,000 (3)
Michael Rasmussen (1 Way Contract)	$3,200,000 (4)
Jordan Greenway (1 Way Contract)	$3,000,000 (5)
Zach Whitecloud (1 Way Contract)	$2,750,000 (2)
Barrett Hayton (1 Way Contract)	$2,650,000 (4)
Stuart Skinner (1 Way Contract)	$2,600,000 (2)
Alexis Lafreniere	$2,400,000 (2)
Ty Dellandrea (1 Way Contract)	$1,300,000 (4)
Arber Xhekaj (1 Way Contract)	$1,300,000 (3)
-1 Way Contract Salary Cap :	$150,000
Logan Stanley (1 Way Contract)	$1,250,000 (2)
Connor Dewar (1 Way Contract)	$1,250,000 (2)
Brady Keeper (1 Way Contract)	$1,000,000 (4)
-1 Way Contract Salary Cap :	$0
Sebastian Cossa (1 Way Contract)	$1,000,000 (2)
-1 Way Contract Salary Cap :	$0
Joe Veleno (1 Way Contract)	$925,000 (3)
Nico Myatovic (1 Way Contract)	$925,000 (5)
-1 Way Contract Salary Cap :	$0
Cayden Primeau	$890,000 (2)
Matthew Rempe (1 Way Contract)	$820,000 (2)
-1 Way Contract Salary Cap :	$0
Akil Thomas (1 Way Contract)	$775,000 (4)
-1 Way Contract Salary Cap :	$0
Caleb Jones (1 Way Contract)	$775,000 (1)
Total Pro Players	27
Salary Commitment
Year 2037 : $80,285,000
Year 2038 : $62,835,000
Year 2039 : $37,775,000
Year 2040 : $27,575,000
Salary Average Commitment
Year 2037 : $22,270,000
Year 2038 : $19,282,500
Year 2039 : $10,276,250
Year 2040 : $6,801,250
Salary Cap with 1 Way Contract
Year 2037 : $73,465,000
Year 2038 : $55,065,000
Year 2039 : $31,825,000
Year 2040 : $23,900,000

Farm Players Salaries
Judd Caulfield	$90,000 (3)
Shakir Mukhamadulin	$89,400 (3)
Christian Kyrou	$88,125 (1)
Owen Beck	$88,125 (3)
Cross Hanas	$86,000 (1)
Jaydon Dureau	$85,000 (2)
Noah Laba	$79,375 (3)
Ethan Edwards	$79,375 (2)
Jett Woo	$77,500 (1)
Nathan Walker	$77,500 (3)
Eetu Liukas	$75,000 (3)
Tyler Tullio	$75,000 (2)
Dru Krebs	$70,625 (2)
Alex Kannok Leipert	$70,000 (1)
Total Farm Players	14
Salary Commitment
Year 2037 : $1,131,025
Year 2038 : $822,400
Year 2039 : $505,000
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,095,833
Year 2038 : $797,083
Year 2039 : $488,750
Year 2040 : $0

Edmonton Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Place
Level 1:	7000 - $99 - 0 - 0.00%
Level 2:	6000 - $49 - 0 - 0.00%
Level 3:	2500 - $44 - 0 - 0.00%
Level 4:	4500 - $29 - 0 - 0.00%
Luxury :	1500 - $184 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $22 - 0 - 0.00%
Farm Level 2:	1000 - $13 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	1
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$95,925,000
Farm Players Total Salaries	$1,339,625
Coaches Total Salaries	$7,000,000
Luxury Taxe Total	$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
Current Bank Account	$218,309,377
Projected Bank Account	$218,309,377

Pro Players Salaries
Darnell Nurse (1 Way Contract)	$9,250,000 (2)
Cole Caufield (1 Way Contract)	$7,850,000 (2)
Vince Dunn (1 Way Contract)	$7,350,000 (3)
Tyler Bertuzzi (1 Way Contract)	$7,200,000 (5)
Brett Pesce (1 Way Contract)	$7,200,000 (5)
Justin Faulk (1 Way Contract)	$6,500,000 (2)
Kyle Palmieri (1 Way Contract)	$6,000,000 (5)
Joel Farabee (1 Way Contract)	$5,000,000 (1)
Jean-Gabriel Pageau (1 Way Contract)	$5,000,000 (1)
Dylan DeMelo (1 Way Contract)	$4,900,000 (4)
Alex Tuch (1 Way Contract)	$4,750,000 (2)
Mason Appleton (1 Way Contract)	$3,400,000 (5)
Morgan Geekie (1 Way Contract)	$2,000,000 (1)
Connor Ingram (1 Way Contract)	$1,950,000 (3)
Evgeni Dadonov (1 Way Contract)	$1,800,000 (1)
Morgan Barron (1 Way Contract)	$1,350,000 (1)
Jon Merrill (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$50,000
Declan Chisholm	$1,000,000 (1)
Brayden Pachal (1 Way Contract)	$925,000 (1)
Jackson LaCombe (1 Way Contract)	$925,000 (3)
Matt Coronato	$925,000 (1)
Cameron Johnson (1 Way Contract)	$925,000 (3)
-1 Way Contract Salary Cap :	$0
Antonio Stranges (1 Way Contract)	$850,000 (2)
-1 Way Contract Salary Cap :	$0
Brian Halonen (1 Way Contract)	$775,000 (2)
-1 Way Contract Salary Cap :	$0
Adam Wilsby	$775,000 (1)
Yan Kuznetsov (1 Way Contract)	$775,000 (2)
-1 Way Contract Salary Cap :	$0
Liam Foudy	$775,000 (1)
Marc Gatcomb (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Joseph Woll (1 Way Contract)	$775,000 (1)
Jiri Patera (1 Way Contract)	$775,000 (4)
-1 Way Contract Salary Cap :	$0
Alex Turcotte (1 Way Contract)	$775,000 (4)
-1 Way Contract Salary Cap :	$0
Tyson Jost (1 Way Contract)	$775,000 (2)
-1 Way Contract Salary Cap :	$0
David Tomasek	$700,000 (1)
Total Pro Players	33
Salary Commitment
Year 2037 : $95,925,000
Year 2038 : $72,925,000
Year 2039 : $41,400,000
Year 2040 : $30,250,000
Salary Average Commitment
Year 2037 : $55,097,619
Year 2038 : $41,897,619
Year 2039 : $28,897,619
Year 2040 : $25,839,286
Salary Cap with 1 Way Contract
Year 2037 : $88,350,000
Year 2038 : $67,275,000
Year 2039 : $38,925,000
Year 2040 : $28,700,000

Farm Players Salaries
Isak Rosen	$90,000 (4)
Jack Finley	$88,125 (1)
Shai Buium	$88,125 (2)
Adam Edstrom	$85,000 (2)
Oskar Pettersson	$83,750 (1)
John St. Ivany	$77,500 (3)
Pavol Regenda	$77,500 (2)
Mason Shaw	$77,500 (1)
Oskar Back	$77,500 (2)
Cameron Crotty	$77,500 (1)
Jesse Ylonen	$77,500 (1)
Hugh McGing	$77,500 (2)
Cooper Marody	$76,500 (2)
Artem Guryev	$75,000 (1)
Hunter McDonald	$70,625 (1)
Daniel Torgersson	$70,000 (1)
Atro Leppanen	$70,000 (1)
Total Farm Players	17
Salary Commitment
Year 2037 : $1,339,625
Year 2038 : $649,625
Year 2039 : $167,500
Year 2040 : $90,000
Salary Average Commitment
Year 2037 : $1,251,834
Year 2038 : $602,167
Year 2039 : $149,375
Year 2040 : $70,000

Florida Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	FLA Live
Level 1:	7000 - $99 - 0 - 0.00%
Level 2:	6000 - $60 - 0 - 0.00%
Level 3:	2500 - $49 - 0 - 0.00%
Level 4:	4500 - $26 - 0 - 0.00%
Luxury :	1500 - $178 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $40 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	1
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$98,811,250
Farm Players Total Salaries	$1,434,375
Coaches Total Salaries	$5,500,000
Luxury Taxe Total	$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
Current Bank Account	$177,835,694
Projected Bank Account	$177,835,694

Pro Players Salaries
Connor McDavid (1 Way Contract)	$12,500,000 (4)
Filip Forsberg (1 Way Contract)	$8,500,000 (3)
Claude Giroux (1 Way Contract)	$7,500,000 (1)
Jaccob Slavin (1 Way Contract)	$7,500,000 (3)
Kyle Connor (1 Way Contract)	$7,200,000 (4)
Travis Sanheim	$6,250,000 (4)
Matt Dumba (1 Way Contract)	$6,000,000 (3)
Samuel Girard (1 Way Contract)	$5,000,000 (5)
Dylan Strome (1 Way Contract)	$5,000,000 (2)
Brandon Carlo (1 Way Contract)	$4,100,000 (1)
Vitek Vanecek (1 Way Contract)	$3,400,000 (2)
Cole Perfetti (1 Way Contract)	$3,250,000 (4)
Adam Lowry (1 Way Contract)	$3,250,000 (2)
Henri Jokiharju (1 Way Contract)	$3,100,000 (2)
Kevin Lankinen (1 Way Contract)	$3,000,000 (3)
Alex Newhook (1 Way Contract)	$2,900,000 (5)
Jack Roslovic (1 Way Contract)	$2,800,000 (2)
Jake Christiansen (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$50,000
Jack Ahcan (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$50,000
Simon Edvinsson	$925,000 (2)
Corson Ceulemans (1 Way Contract)	$925,000 (4)
-1 Way Contract Salary Cap :	$0
Sam Colangelo	$881,250 (2)
Donovan Sebrango (1 Way Contract)	$830,000 (2)
-1 Way Contract Salary Cap :	$0
Spencer Stastney (1 Way Contract)	$825,000 (4)
Gage Goncalves	$775,000 (2)
Total Pro Players	25
Salary Commitment
Year 2037 : $98,811,250
Year 2038 : $84,811,250
Year 2039 : $63,850,000
Year 2040 : $38,850,000
Salary Average Commitment
Year 2037 : $43,785,715
Year 2038 : $34,185,715
Year 2039 : $22,975,000
Year 2040 : $5,550,000
Salary Cap with 1 Way Contract
Year 2037 : $94,756,248
Year 2038 : $83,056,248
Year 2039 : $62,925,000
Year 2040 : $37,925,000

Farm Players Salaries
Jake Leschyshyn	$100,000 (3)
Nathan Gaucher	$92,500 (2)
Laurent Dauphin	$88,125 (1)
Tristen Nielsen	$87,000 (2)
Taro Hirose	$85,000 (2)
Ben King	$79,375 (2)
Ville Ottavainen	$79,375 (1)
Matthew Strome	$78,000 (2)
Trey Fix-Wolansky	$77,500 (2)
Jonah Gadjovich (Out of Payroll)	$77,500 (4)
Carson Meyer	$77,500 (2)
Jeremy Davies	$77,500 (1)
Nathan Clurman	$77,500 (2)
Joona Koppanen	$77,500 (2)
Kyle Capobianco	$77,500 (4)
Jermaine Loewen	$70,000 (2)
Joel Teasdale	$70,000 (2)
Chaz Reddekopp	$70,000 (1)
Austin Wagner	$70,000 (2)
Total Farm Players	19
Salary Commitment
Year 2037 : $1,511,875
Year 2038 : $1,170,000
Year 2039 : $232,500
Year 2040 : $155,000
Salary Average Commitment
Year 2037 : $1,371,250
Year 2038 : $1,091,250
Year 2039 : $228,125
Year 2040 : $140,000

Los Angeles Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Crypto.com Arena
Level 1:	7000 - $75 - 0 - 0.00%
Level 2:	6000 - $60 - 0 - 0.00%
Level 3:	2500 - $35 - 0 - 0.00%
Level 4:	4500 - $20 - 0 - 0.00%
Luxury :	1500 - $200 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $40 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$86,190,000
Farm Players Total Salaries	$1,324,150
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$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
Current Bank Account	$141,993,173
Projected Bank Account	$141,993,173

Pro Players Salaries
Bo Horvat (1 Way Contract)	$8,500,000 (4)
Pierre-Luc Dubois (1 Way Contract)	$8,500,000 (3)
Colton Parayko (1 Way Contract)	$6,500,000 (2)
Valeri Nichushkin (Out of Payroll)	$6,125,000 (1)
Kevin Fiala (1 Way Contract)	$6,000,000 (1)
Matt Murray (1 Way Contract)	$5,750,000 (1)
Jordan Eberle (1 Way Contract)	$5,600,000 (2)
Tristan Jarry (1 Way Contract)	$5,400,000 (3)
Michael Anderson (1 Way Contract)	$4,125,000 (3)
Alexandre Carrier (1 Way Contract)	$3,950,000 (3)
Dante Fabbro (1 Way Contract)	$3,100,000 (3)
Jordan Martinook (1 Way Contract)	$3,100,000 (2)
David Rittich (1 Way Contract)	$3,000,000 (2)
-1 Way Contract Salary Cap :	$1,850,000
Jordan Staal (1 Way Contract)	$2,900,000 (3)
Kiefer Sherwood (1 Way Contract)	$2,600,000 (4)
Sam Steel (1 Way Contract)	$2,100,000 (4)
Trevor van Riemsdyk (1 Way Contract)	$2,000,000 (1)
Klim Kostin (1 Way Contract)	$2,000,000 (3)
-1 Way Contract Salary Cap :	$850,000
Ryan Donato (1 Way Contract)	$2,000,000 (2)
Philippe Myers (1 Way Contract)	$1,450,000 (3)
Nick Perbix (1 Way Contract)	$1,125,000 (1)
Grant Hutton (1 Way Contract)	$1,000,000 (2)
Connor Brown (1 Way Contract)	$1,000,000 (1)
Michael Eyssimont	$800,000 (1)
Pontus Holmberg	$800,000 (1)
Jakub Lauko	$790,000 (2)
Zachary Sanford	$700,000 (2)
Chris Terry	$700,000 (2)
Matt Irwin (1 Way Contract)	$700,000 (2)
-1 Way Contract Salary Cap :	$0
Total Pro Players	29
Salary Commitment
Year 2037 : $92,315,000
Year 2038 : $68,715,000
Year 2039 : $44,625,000
Year 2040 : $13,200,000
Salary Average Commitment
Year 2037 : $44,088,750
Year 2038 : $31,907,500
Year 2039 : $18,843,750
Year 2040 : $4,450,000
Salary Cap with 1 Way Contract
Year 2037 : $89,315,000
Year 2038 : $65,715,000
Year 2039 : $43,475,000
Year 2040 : $13,200,000

Farm Players Salaries
Ivan Lodnia	$100,000 (1)
David Cotton	$86,000 (1)
Xavier Simoneau	$85,500 (1)
Cameron Hughes	$84,150 (1)
Patrick Guay	$82,500 (1)
Gage Alexander	$81,000 (3)
Louis Crevier	$80,000 (2)
Mitchell Stephens	$77,500 (3)
Curtis Douglas	$77,500 (1)
Brandon Saigeon	$75,000 (1)
Aaron Ness	$75,000 (3)
Michael Karow	$70,000 (1)
Michael Sdao	$70,000 (1)
Michael Szmatula	$70,000 (1)
Maxime Lajoie	$70,000 (1)
Samuel Walker	$70,000 (2)
Sheldon Dries	$70,000 (2)
Total Farm Players	17
Salary Commitment
Year 2037 : $1,324,150
Year 2038 : $453,500
Year 2039 : $233,500
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,205,625
Year 2038 : $430,000
Year 2039 : $220,000
Year 2040 : $0

Minnesota Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	7000 - $83 - 0 - 0.00%
Level 2:	6000 - $57 - 0 - 0.00%
Level 3:	2500 - $38 - 0 - 0.00%
Level 4:	4500 - $26 - 0 - 0.00%
Luxury :	1500 - $155 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $33 - 0 - 0.00%
Farm Level 2:	1000 - $17 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$71,783,334
Farm Players Total Salaries	$1,849,585
Coaches Total Salaries	$6,500,000
Luxury Taxe Total	$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
Current Bank Account	$171,607,947
Projected Bank Account	$171,607,947

Pro Players Salaries
Jesper Bratt (1 Way Contract)	$7,875,000 (2)
Jared Spurgeon (1 Way Contract)	$7,575,000 (3)
Yanni Gourde (1 Way Contract)	$5,166,667 (2)
Radko Gudas (1 Way Contract)	$5,000,000 (5)
Jesperi Kotkaniemi (1 Way Contract)	$4,820,000 (3)
Jonathan Toews (1 Way Contract)	$4,000,000 (1)
Nino Niederreiter (1 Way Contract)	$4,000,000 (4)
Barclay Goodrow (1 Way Contract)	$3,641,667 (4)
Shayne Gostisbehere (1 Way Contract)	$3,200,000 (4)
Jan Rutta	$3,000,000 (1)
Jonathan Drouin (1 Way Contract)	$3,000,000 (2)
Kaapo Kakko (1 Way Contract)	$2,400,000 (1)
Nico Sturm (1 Way Contract)	$2,000,000 (2)
Egor Zamula (1 Way Contract)	$1,700,000 (3)
Jake Evans (1 Way Contract)	$1,700,000 (1)
Pius Suter (1 Way Contract)	$1,600,000 (1)
Nathan Bastian (1 Way Contract)	$1,350,000 (1)
-1 Way Contract Salary Cap :	$200,000
Conor Timmins (1 Way Contract)	$1,100,000 (1)
Mathieu Olivier	$1,100,000 (1)
Charlie Lindgren	$1,100,000 (1)
Tobias Bjornfot (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
Keaton Middleton	$1,000,000 (1)
Nick Blankenburg (1 Way Contract)	$1,000,000 (3)
Calvin Pickard	$1,000,000 (1)
Evan Cormier	$880,000 (1)
Jimmy Vesey (1 Way Contract)	$800,000 (1)
-1 Way Contract Salary Cap :	$0
Tomas Nosek (1 Way Contract)	$775,000 (1)
Total Pro Players	27
Salary Commitment
Year 2037 : $71,783,334
Year 2038 : $48,978,334
Year 2039 : $30,936,667
Year 2040 : $15,841,667
Salary Average Commitment
Year 2037 : $39,768,750
Year 2038 : $22,212,500
Year 2039 : $14,487,500
Year 2040 : $6,537,500
Salary Cap with 1 Way Contract
Year 2037 : $68,833,336
Year 2038 : $48,978,334
Year 2039 : $30,936,667
Year 2040 : $15,841,667

Farm Players Salaries
Troy Grosenick	$110,000 (2)
Austin Strand	$100,000 (1)
Mike Hardman	$100,000 (3)
Denis Smirnov	$94,002 (1)
Brandt Clarke	$92,500 (1)
David Jiricek	$92,500 (1)
Scott Walford	$92,125 (1)
Clark Bishop	$90,750 (1)
Matthew Poitras	$88,125 (1)
Kasper Halttunen	$88,125 (2)
Josh Lopina	$87,833 (2)
Lucas Johansen	$85,250 (1)
Guillaume Brisebois	$85,250 (1)
Casey Fitzgerald	$85,250 (3)
Daylan Kuefler	$84,000 (1)
Gavin Hayes	$83,750 (2)
Benjamin Gaudreau	$83,750 (2)
Keith Kinkaid	$80,000 (4)
Colby Ambrosio	$79,375 (1)
Chase Stillman	$77,000 (2)
Justin Gill (Out of Payroll)	$75,000 (2)
Josh Doan	$70,000 (1)
Total Farm Players	22
Salary Commitment
Year 2037 : $1,924,585
Year 2038 : $870,708
Year 2039 : $265,250
Year 2040 : $80,000
Salary Average Commitment
Year 2037 : $1,775,708
Year 2038 : $805,000
Year 2039 : $215,000
Year 2040 : $80,000

Montreal Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Center
Level 1:	7000 - $77 - 0 - 0.00%
Level 2:	6000 - $54 - 0 - 0.00%
Level 3:	2500 - $36 - 0 - 0.00%
Level 4:	4500 - $23 - 0 - 0.00%
Luxury :	1500 - $151 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $40 - 0 - 0.00%
Farm Level 2:	1000 - $20 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	1
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$83,821,700
Farm Players Total Salaries	$1,905,420
Coaches Total Salaries	$6,000,000
Luxury Taxe Total	$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
Current Bank Account	$161,658,966
Projected Bank Account	$161,658,966

Pro Players Salaries
Mikko Rantanen	$9,250,000 (1)
Brayden Point (1 Way Contract)	$9,000,000 (2)
Miro Heiskanen (1 Way Contract)	$8,450,000 (5)
Brady Skjei (1 Way Contract)	$7,000,000 (4)
MacKenzie Weegar (1 Way Contract)	$6,250,000 (4)
Travis Konecny	$5,500,000 (1)
Anton Lundell (1 Way Contract)	$5,000,000 (4)
Robert Thomas (1 Way Contract)	$5,000,000 (2)
Jared McCann (1 Way Contract)	$4,250,000 (2)
Thomas Harley (1 Way Contract)	$4,000,000 (3)
Matias Maccelli (1 Way Contract)	$3,425,000 (3)
Karel Vejmelka (1 Way Contract)	$2,725,000 (1)
Tanner Jeannot (1 Way Contract)	$2,665,000 (2)
Adam Boqvist (1 Way Contract)	$2,600,000 (1)
Cam York (1 Way Contract)	$1,600,000 (1)
-1 Way Contract Salary Cap :	$450,000
Fabian Zetterlund (1 Way Contract)	$1,450,000 (1)
Michael Kesselring (1 Way Contract)	$1,400,000 (1)
Christian Krygier	$931,700 (1)
Logan Mailloux	$925,000 (2)
Dustin Wolf (1 Way Contract)	$850,000 (3)
Rasmus Asplund (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Cole Koepke	$775,000 (1)
Total Pro Players	22
Salary Commitment
Year 2037 : $83,821,700
Year 2038 : $56,815,000
Year 2039 : $34,975,000
Year 2040 : $26,700,000
Salary Average Commitment
Year 2037 : $28,143,750
Year 2038 : $20,837,500
Year 2039 : $16,750,000
Year 2040 : $14,650,000
Salary Cap with 1 Way Contract
Year 2037 : $81,896,696
Year 2038 : $56,815,000
Year 2039 : $34,975,000
Year 2040 : $26,700,000

Farm Players Salaries
Joel Hofer	$340,000 (2)
Jordan Harris	$140,000 (1)
Dylan Gambrell	$110,000 (1)
Alexander Alexeyev	$100,000 (1)
Vasili Podkolzin	$100,000 (1)
Raphael Lavoie	$96,938 (1)
Aidan McDonough	$93,170 (1)
Cutter Gauthier	$92,500 (3)
Dmitry Kuzmin	$92,125 (1)
Caedan Bankier	$92,125 (1)
Calle Odelius	$88,125 (3)
Bogdan Trineyev	$87,313 (1)
David Spacek	$86,250 (2)
Justus Annunen	$83,750 (2)
Joni Jurmo	$83,750 (2)
Dylan Duke	$79,375 (2)
Zachary Metsa	$70,000 (1)
Zachary Massicotte	$70,000 (1)
Daniil Misyul	$0 (0)
Total Farm Players	19
Salary Commitment
Year 2037 : $1,905,421
Year 2038 : $853,750
Year 2039 : $180,625
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,314,375
Year 2038 : $544,375
Year 2039 : $180,625
Year 2040 : $0

Nashville Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	7000 - $75 - 0 - 0.00%
Level 2:	6000 - $40 - 0 - 0.00%
Level 3:	2500 - $28 - 0 - 0.00%
Level 4:	4500 - $17 - 0 - 0.00%
Luxury :	1500 - $113 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $65 - 0 - 0.00%
Farm Level 2:	1000 - $30 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	1
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$80,920,834
Farm Players Total Salaries	$616,262
Coaches Total Salaries	$6,500,000
Luxury Taxe Total	$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
Current Bank Account	$224,095,757
Projected Bank Account	$224,095,757

Pro Players Salaries
Mats Zuccarello (1 Way Contract)	$7,800,000 (4)
Brayden Schenn (1 Way Contract)	$6,500,000 (4)
Brenden Dillon (1 Way Contract)	$5,800,000 (3)
Sean Walker (1 Way Contract)	$5,000,000 (4)
Jack Campbell (1 Way Contract)	$5,000,000 (2)
Ilya Mikheyev (1 Way Contract)	$4,750,000 (2)
Matt Roy (1 Way Contract)	$4,600,000 (3)
Michael Bunting (1 Way Contract)	$4,500,000 (3)
Noah Dobson (1 Way Contract)	$4,000,000 (2)
Samuel Montembeault (Out of Payroll)	$3,150,000 (3)
Scott Laughton (1 Way Contract)	$3,000,000 (1)
Luke Kunin (1 Way Contract)	$2,750,000 (1)
Trent Frederic (1 Way Contract)	$2,300,000 (2)
Morgan Frost (1 Way Contract)	$2,100,000 (1)
Carl Grundstrom (1 Way Contract)	$1,800,000 (3)
Jack McBain (1 Way Contract)	$1,600,000 (2)
Tyler Kleven	$1,600,000 (3)
Peyton Krebs (1 Way Contract)	$1,450,000 (2)
Daniil Miromanov (1 Way Contract)	$1,250,000 (2)
Brett Leason (1 Way Contract)	$1,050,000 (1)
Pierre-Olivier Joseph (1 Way Contract)	$1,000,000 (2)
Scott Wedgewood (1 Way Contract)	$1,000,000 (1)
Michael McCarron	$975,000 (1)
Helge Grans	$970,000 (2)
Dylan Coghlan (1 Way Contract)	$935,000 (2)
-1 Way Contract Salary Cap :	$0
Kyle MacLean (1 Way Contract)	$925,000 (1)
-1 Way Contract Salary Cap :	$0
John Beecher (1 Way Contract)	$925,000 (1)
-1 Way Contract Salary Cap :	$0
Alexander Holtz (1 Way Contract)	$894,167 (1)
-1 Way Contract Salary Cap :	$0
Tyson Foerster (1 Way Contract)	$863,334 (1)
Victor Mete (1 Way Contract)	$855,000 (2)
-1 Way Contract Salary Cap :	$0
Will Cuylle (1 Way Contract)	$828,333 (1)
Joey Anderson (1 Way Contract)	$800,000 (3)
Joshua Dunne (1 Way Contract)	$775,000 (2)
-1 Way Contract Salary Cap :	$0
Brandon Gignac (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Riley Tufte (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Justin Brazeau (1 Way Contract)	$775,000 (1)
Patrik Koch	$0 (0)
Total Pro Players	37
Salary Commitment
Year 2037 : $84,070,834
Year 2038 : $66,435,000
Year 2039 : $41,550,000
Year 2040 : $19,300,000
Salary Average Commitment
Year 2037 : $49,218,000
Year 2038 : $38,243,000
Year 2039 : $28,668,000
Year 2040 : $13,375,000
Salary Cap with 1 Way Contract
Year 2037 : $77,211,672
Year 2038 : $63,870,000
Year 2039 : $41,550,000
Year 2040 : $19,300,000

Farm Players Salaries
Ryan O'Rourke	$97,000 (1)
William Wallinder	$97,000 (2)
Fyodor Svechkov	$92,500 (1)
Chase Lang	$92,263 (1)
Filip Kral	$82,500 (2)
Keeghan Howdeshell	$77,500 (1)
Anthony Angello	$77,500 (1)
Total Farm Players	7
Salary Commitment
Year 2037 : $616,262
Year 2038 : $179,500
Year 2039 : $0
Year 2040 : $0
Salary Average Commitment
Year 2037 : $526,250
Year 2038 : $158,125
Year 2039 : $0
Year 2040 : $0

New Jersey Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	7000 - $90 - 0 - 0.00%
Level 2:	6000 - $58 - 0 - 0.00%
Level 3:	2500 - $35 - 0 - 0.00%
Level 4:	4500 - $20 - 0 - 0.00%
Luxury :	1500 - $180 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	1
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$106,983,750
Farm Players Total Salaries	$905,562
Coaches Total Salaries	$7,000,000
Luxury Taxe Total	$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
Current Bank Account	$198,454,690
Projected Bank Account	$198,454,690

Pro Players Salaries
Zach Werenski	$9,600,000 (1)
Reilly Smith (1 Way Contract)	$9,000,000 (2)
Jordan Kyrou	$8,125,000 (3)
Brandon Montour (1 Way Contract)	$7,600,000 (4)
Tyler Toffoli (1 Way Contract)	$7,000,000 (4)
Brendan Gallagher (1 Way Contract)	$6,500,000 (2)
Elvis Merzlikins (1 Way Contract)	$5,400,000 (4)
Dmitry Orlov (1 Way Contract)	$4,750,000 (3)
Matt Grzelcyk (1 Way Contract)	$4,500,000 (1)
Tyler Myers (1 Way Contract)	$4,000,000 (2)
Calle Jarnkrok (1 Way Contract)	$3,500,000 (3)
Casey Cizikas (1 Way Contract)	$3,500,000 (3)
Anthony Mantha (1 Way Contract)	$3,500,000 (1)
Radek Faksa (1 Way Contract)	$3,250,000 (1)
Michael Amadio (1 Way Contract)	$2,600,000 (5)
Alex Nedeljkovic (1 Way Contract)	$2,400,000 (5)
Braden Schneider (1 Way Contract)	$2,200,000 (3)
Yegor Sharangovich (1 Way Contract)	$2,000,000 (1)
Juuso Valimaki (1 Way Contract)	$2,000,000 (3)
-1 Way Contract Salary Cap :	$850,000
Petr Mrazek (1 Way Contract)	$1,350,000 (2)
Lukas Reichel (1 Way Contract)	$1,200,000 (3)
-1 Way Contract Salary Cap :	$50,000
Marcus Bjork (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
Lucas Condotta (1 Way Contract)	$925,000 (1)
-1 Way Contract Salary Cap :	$0
Adam Fantilli	$925,000 (1)
Samuel Laberge (1 Way Contract)	$925,000 (1)
-1 Way Contract Salary Cap :	$0
Ryan Johnson (1 Way Contract)	$925,000 (1)
-1 Way Contract Salary Cap :	$0
Simon Nemec (1 Way Contract)	$918,333 (3)
-1 Way Contract Salary Cap :	$0
Mason McTavish (1 Way Contract)	$894,167 (1)
Nils Aman (1 Way Contract)	$883,750 (2)
-1 Way Contract Salary Cap :	$0
Jayden Struble (1 Way Contract)	$867,500 (1)
-1 Way Contract Salary Cap :	$0
Leevi Merilainen (1 Way Contract)	$820,000 (1)
-1 Way Contract Salary Cap :	$0
Matt Kessel (1 Way Contract)	$800,000 (3)
-1 Way Contract Salary Cap :	$0
Tyler Tucker (1 Way Contract)	$800,000 (1)
Samuel Fagemo (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Angus Crookshank (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Cole Guttman (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Total Pro Players	36
Salary Commitment
Year 2037 : $106,983,750
Year 2038 : $73,727,083
Year 2039 : $51,993,333
Year 2040 : $25,000,000
Salary Average Commitment
Year 2037 : $67,257,083
Year 2038 : $49,906,250
Year 2039 : $34,850,000
Year 2040 : $18,537,500
Salary Cap with 1 Way Contract
Year 2037 : $94,294,168
Year 2038 : $68,825,000
Year 2039 : $47,975,000
Year 2040 : $25,000,000

Farm Players Salaries
Ivan Miroshnichenko	$92,500 (2)
John Farinacci	$91,000 (1)
Samuel Helenius	$88,125 (1)
Colten Ellis	$83,750 (1)
Landon Slaggert	$83,750 (1)
Elias Pettersson	$83,750 (3)
Maxwell Crozier	$79,375 (1)
Patrick Moynihan	$77,688 (1)
Hunter Shepard	$77,500 (1)
Nick Abruzzese	$77,500 (1)
Ryan Hofer	$70,625 (1)
Total Farm Players	11
Salary Commitment
Year 2037 : $905,563
Year 2038 : $176,250
Year 2039 : $83,750
Year 2040 : $0
Salary Average Commitment
Year 2037 : $853,125
Year 2038 : $178,750
Year 2039 : $83,750
Year 2040 : $0

New York Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	UBS Arena
Level 1:	7000 - $85 - 0 - 0.00%
Level 2:	6000 - $52 - 0 - 0.00%
Level 3:	2500 - $34 - 0 - 0.00%
Level 4:	4500 - $18 - 0 - 0.00%
Luxury :	1500 - $165 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$78,975,000
Farm Players Total Salaries	$1,455,292
Coaches Total Salaries	$8,000,000
Luxury Taxe Total	$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
Current Bank Account	$160,053,511
Projected Bank Account	$160,053,511

Pro Players Salaries
Sebastian Aho (1 Way Contract)	$9,750,000 (5)
Sam Reinhart (1 Way Contract)	$8,625,000 (5)
Jacob Trouba (1 Way Contract)	$8,000,000 (5)
Cam Fowler	$6,500,000 (3)
Adam Pelech (1 Way Contract)	$6,500,000 (3)
Brad Marchand (1 Way Contract)	$6,125,000 (2)
William Karlsson	$5,900,000 (2)
Carter Verhaeghe (1 Way Contract)	$4,250,000 (2)
Eetu Luostarinen (1 Way Contract)	$3,000,000 (4)
Philipp Grubauer (Out of Payroll)	$3,000,000 (3)
Derrick Pouliot (1 Way Contract)	$2,500,000 (4)
Conor Sheary (1 Way Contract)	$2,000,000 (5)
Jake Bean (1 Way Contract)	$1,750,000 (4)
Cole Smith (1 Way Contract)	$1,000,000 (2)
Yaroslav Askarov (1 Way Contract)	$925,000 (2)
Fabian Lysell (1 Way Contract)	$925,000 (3)
-1 Way Contract Salary Cap :	$0
Maxim Groshev (1 Way Contract)	$870,000 (4)
-1 Way Contract Salary Cap :	$0
Riley Duran (1 Way Contract)	$870,000 (4)
-1 Way Contract Salary Cap :	$0
Zachary Bolduc (1 Way Contract)	$865,000 (4)
-1 Way Contract Salary Cap :	$0
Simon Holmstrom (1 Way Contract)	$850,000 (2)
-1 Way Contract Salary Cap :	$0
William Carrier (1 Way Contract)	$845,000 (2)
Walker Duehr	$825,000 (2)
Jaret Anderson-Dolan (1 Way Contract)	$775,000 (3)
Brett Seney	$775,000 (2)
Logan Brown (1 Way Contract)	$775,000 (3)
Ty Smith (1 Way Contract)	$775,000 (1)
Total Pro Players	26
Salary Commitment
Year 2037 : $78,975,000
Year 2038 : $78,139,000
Year 2039 : $56,644,000
Year 2040 : $38,230,000
Salary Average Commitment
Year 2037 : $45,213,750
Year 2038 : $44,288,750
Year 2039 : $32,768,750
Year 2040 : $20,943,750
Salary Cap with 1 Way Contract
Year 2037 : $74,595,000
Year 2038 : $73,820,000
Year 2039 : $53,175,000
Year 2040 : $35,625,000

Farm Players Salaries
Jonathan Lekkerimaki	$92,500 (2)
Michael Brandsegg-Nygard	$92,500 (3)
Ryan Chesley	$88,125 (3)
Etienne Morin	$88,125 (1)
Noel Gunler	$88,125 (3)
Jordan Frasca	$86,000 (2)
Taylor Gauthier	$86,000 (2)
Zachary Uens	$85,917 (1)
Aleksanteri Kaskimaki	$83,750 (2)
Alexander Pashin	$83,000 (1)
Jake Chiasson	$79,375 (2)
Artem Shlaine	$75,000 (2)
Graham Sward	$75,000 (2)
Will Cranley (Out of Payroll)	$70,625 (3)
Landon Sim	$70,625 (3)
Chase Yoder	$70,625 (2)
Samuel Johannesson	$70,625 (2)
Ty Smilanic (Out of Payroll)	$70,000 (2)
Dustyn McFaul	$70,000 (1)
Case McCarthy	$70,000 (1)
Total Farm Players	20
Salary Commitment
Year 2037 : $1,595,917
Year 2038 : $1,199,125
Year 2039 : $410,250
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,607,033
Year 2038 : $1,219,583
Year 2039 : $403,958
Year 2040 : $0

New York Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	7000 - $90 - 0 - 0.00%
Level 2:	6000 - $60 - 0 - 0.00%
Level 3:	2500 - $50 - 0 - 0.00%
Level 4:	4500 - $20 - 0 - 0.00%
Luxury :	1500 - $170 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$109,362,333
Farm Players Total Salaries	$794,000
Coaches Total Salaries	$11,000,000
Luxury Taxe Total	$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
Current Bank Account	$301,474,679
Projected Bank Account	$301,474,679

Pro Players Salaries
Alex Pietrangelo (1 Way Contract)	$8,800,000 (2)
Mikhail Sergachev (1 Way Contract)	$8,500,000 (4)
Mark Scheifele (1 Way Contract)	$8,500,000 (4)
Ilya Sorokin (1 Way Contract)	$8,250,000 (5)
Anze Kopitar (1 Way Contract)	$7,750,000 (2)
Tom Wilson (1 Way Contract)	$6,500,000 (4)
Jake Guentzel (1 Way Contract)	$6,000,000 (2)
Nikolaj Ehlers (1 Way Contract)	$6,000,000 (1)
Jason Robertson (1 Way Contract)	$5,000,000 (1)
Ben Chiarot (1 Way Contract)	$4,750,000 (1)
Adrian Kempe (1 Way Contract)	$4,500,000 (1)
Oliver Ekman-Larsson (1 Way Contract)	$3,500,000 (5)
Jake Walman (1 Way Contract)	$3,400,000 (3)
Mario Ferraro	$3,250,000 (2)
Nick Bjugstad (1 Way Contract)	$3,000,000 (1)
Brett Howden (1 Way Contract)	$1,900,000 (1)
Alex Iafallo (1 Way Contract)	$1,900,000 (3)
Teddy Blueger (1 Way Contract)	$1,800,000 (2)
Bobby Brink (1 Way Contract)	$1,500,000 (3)
Jonathan Quick (1 Way Contract)	$1,250,000 (2)
Logan O'Connor (1 Way Contract)	$1,050,000 (2)
Nick Cousins (1 Way Contract)	$1,020,000 (1)
-1 Way Contract Salary Cap :	$0
Juuso Parssinen (1 Way Contract)	$975,000 (2)
-1 Way Contract Salary Cap :	$0
Henry Thrun (1 Way Contract)	$925,000 (1)
-1 Way Contract Salary Cap :	$0
Luke Hughes (1 Way Contract)	$925,000 (1)
Mason Lohrei (1 Way Contract)	$925,000 (1)
Trevor Carrick (1 Way Contract)	$925,000 (2)
-1 Way Contract Salary Cap :	$0
Brad Hunt (1 Way Contract)	$900,000 (1)
-1 Way Contract Salary Cap :	$0
Akira Schmid (1 Way Contract)	$875,000 (3)
-1 Way Contract Salary Cap :	$0
Max Sasson (1 Way Contract)	$870,000 (1)
-1 Way Contract Salary Cap :	$0
Jack Thompson (1 Way Contract)	$828,333 (1)
-1 Way Contract Salary Cap :	$0
Lukas Cormier (1 Way Contract)	$794,000 (1)
-1 Way Contract Salary Cap :	$0
Mason Morelli (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Axel Jonsson Fjallby (1 Way Contract)	$775,000 (2)
Justin Danforth (1 Way Contract)	$750,000 (1)
Total Pro Players	35
Salary Commitment
Year 2037 : $109,362,333
Year 2038 : $75,500,000
Year 2039 : $42,925,000
Year 2040 : $35,250,000
Salary Average Commitment
Year 2037 : $41,001,875
Year 2038 : $23,769,375
Year 2039 : $16,756,250
Year 2040 : $12,387,500
Salary Cap with 1 Way Contract
Year 2037 : $100,475,000
Year 2038 : $72,725,000
Year 2039 : $42,050,000
Year 2040 : $35,250,000

Farm Players Salaries
Pierrick Dube	$87,000 (1)
Ondrej Pavel	$87,000 (1)
Stanislav Svozil	$83,750 (1)
Chase De Leo	$80,000 (1)
Marshall Rifai	$77,500 (1)
Brandon Scanlin	$77,500 (1)
Patrick Giles	$77,500 (1)
Jack Dugan	$77,500 (1)
Ken Appleby	$76,250 (4)
Arttu Hyry	$70,000 (1)
Total Farm Players	10
Salary Commitment
Year 2037 : $794,000
Year 2038 : $76,250
Year 2039 : $76,250
Year 2040 : $76,250
Salary Average Commitment
Year 2037 : $715,000
Year 2038 : $70,000
Year 2039 : $70,000
Year 2040 : $70,000

Ottawa Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Center
Level 1:	7000 - $84 - 0 - 0.00%
Level 2:	6000 - $60 - 0 - 0.00%
Level 3:	2500 - $43 - 0 - 0.00%
Level 4:	4500 - $27 - 0 - 0.00%
Luxury :	1500 - $223 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	1
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$66,813,200
Farm Players Total Salaries	$716,875
Coaches Total Salaries	$5,500,000
Luxury Taxe Total	$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
Current Bank Account	$262,061,670
Projected Bank Account	$262,061,670

Pro Players Salaries
Frederik Andersen (1 Way Contract)	$6,000,000 (1)
Colin White (1 Way Contract)	$4,750,000 (4)
Alex Vlasic (1 Way Contract)	$4,600,000 (3)
Mattias Samuelsson (1 Way Contract)	$4,285,700 (3)
Zach Bogosian (1 Way Contract)	$4,000,000 (3)
David Kampf (1 Way Contract)	$4,000,000 (3)
Joel Edmundson (1 Way Contract)	$4,000,000 (3)
Robby Fabbri (1 Way Contract)	$4,000,000 (1)
Ross Colton (1 Way Contract)	$4,000,000 (2)
Ivan Fedotov (1 Way Contract)	$4,000,000 (1)
Tucker Poolman	$2,500,000 (1)
Cody Glass (1 Way Contract)	$2,500,000 (1)
Drake Caggiula (1 Way Contract)	$1,950,000 (2)
Ryan Poehling (1 Way Contract)	$1,900,000 (2)
Isac Lundestrom	$1,500,000 (2)
Nils Hoglander (1 Way Contract)	$1,100,000 (1)
Max Jones (1 Way Contract)	$1,000,000 (3)
Oliver Wahlstrom (1 Way Contract)	$1,000,000 (1)
Dysin Mayo (1 Way Contract)	$950,000 (2)
-1 Way Contract Salary Cap :	$0
Emil Lilleberg (1 Way Contract)	$870,000 (2)
Dennis Hildeby (1 Way Contract)	$845,000 (2)
Ty Nelson (1 Way Contract)	$837,500 (2)
-1 Way Contract Salary Cap :	$0
Zac Jones (1 Way Contract)	$812,500 (1)
Jeffrey Viel	$775,000 (4)
Glenn Gawdin	$775,000 (1)
Ben Meyers (1 Way Contract)	$775,000 (1)
Olle Lycksell	$775,000 (1)
Marian Studenic	$775,000 (1)
Dylan McIlrath	$775,000 (1)
Dennis Cholowski	$762,500 (2)
Total Pro Players	30
Salary Commitment
Year 2037 : $66,813,200
Year 2038 : $41,025,700
Year 2039 : $27,410,700
Year 2040 : $5,525,000
Salary Average Commitment
Year 2037 : $36,168,333
Year 2038 : $23,962,083
Year 2039 : $15,906,250
Year 2040 : $1,400,000
Salary Cap with 1 Way Contract
Year 2037 : $65,025,700
Year 2038 : $39,238,200
Year 2039 : $27,410,700
Year 2040 : $5,525,000

Farm Players Salaries
David Reinbacher	$92,500 (1)
Hunter Drew	$80,000 (1)
Dawson Barteaux	$80,000 (1)
Givani Smith	$80,000 (3)
Florian Xhekaj	$79,375 (1)
Kyle Keyser	$77,500 (1)
Gustav Olofsson	$77,500 (2)
Nikita Grebenkin	$75,000 (2)
Carsen Twarynski	$75,000 (1)
Total Farm Players	9
Salary Commitment
Year 2037 : $716,875
Year 2038 : $232,500
Year 2039 : $80,000
Year 2040 : $0
Salary Average Commitment
Year 2037 : $679,325
Year 2038 : $228,125
Year 2039 : $88,125
Year 2040 : $0

Philadelphia Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo
Level 1:	7000 - $150 - 0 - 0.00%
Level 2:	6000 - $110 - 0 - 0.00%
Level 3:	2500 - $100 - 0 - 0.00%
Level 4:	4500 - $90 - 0 - 0.00%
Luxury :	1500 - $200 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $50 - 0 - 0.00%
Farm Level 2:	1000 - $30 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$108,930,000
Farm Players Total Salaries	$1,144,206
Coaches Total Salaries	$8,000,000
Luxury Taxe Total	$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
Current Bank Account	$67,018,773
Projected Bank Account	$67,018,773

Pro Players Salaries
Jamie Benn (1 Way Contract)	$9,500,000 (2)
Patrik Laine (1 Way Contract)	$8,700,000 (2)
Esa Lindell (1 Way Contract)	$8,500,000 (2)
Elias Lindholm (1 Way Contract)	$7,750,000 (5)
Anders Lee (1 Way Contract)	$7,250,000 (5)
Filip Hronek (1 Way Contract)	$7,250,000 (5)
Troy Terry (1 Way Contract)	$7,000,000 (3)
Damon Severson (1 Way Contract)	$6,500,000 (3)
Cody Ceci (1 Way Contract)	$6,500,000 (2)
Evander Kane (1 Way Contract)	$5,000,000 (4)
Ukko-Pekka Luukkonen (1 Way Contract)	$4,750,000 (4)
-1 Way Contract Salary Cap :	$3,600,000
John Klingberg (1 Way Contract)	$4,000,000 (5)
Brandon Saad (1 Way Contract)	$3,750,000 (5)
Ilya Lyubushkin (1 Way Contract)	$3,500,000 (4)
Laurent Brossoit (1 Way Contract)	$3,300,000 (4)
Ville Husso (Out of Payroll)	$3,000,000 (3)
-1 Way Contract Salary Cap :	$1,850,000
Ryan Lomberg (1 Way Contract)	$2,000,000 (2)
Travis Hamonic (1 Way Contract)	$2,000,000 (4)
Sonny Milano (1 Way Contract)	$1,900,000 (1)
Jeremie Poirier	$1,000,000 (5)
Parker Wotherspoon (1 Way Contract)	$1,000,000 (5)
Eric Comrie (1 Way Contract)	$975,000 (2)
Dylan Holloway (1 Way Contract)	$925,000 (1)
Connor Bedard	$925,000 (1)
Travis Dermott	$880,000 (1)
Nikolai Kovalenko	$875,000 (2)
Robert Bortuzzo	$850,000 (2)
Cale Fleury (1 Way Contract)	$800,000 (3)
Matthew Phillips	$775,000 (3)
Lane Pederson (1 Way Contract)	$775,000 (2)
-1 Way Contract Salary Cap :	$0
Total Pro Players	30
Salary Commitment
Year 2037 : $111,930,000
Year 2038 : $107,300,000
Year 2039 : $68,625,000
Year 2040 : $50,550,000
Salary Average Commitment
Year 2037 : $85,559,083
Year 2038 : $82,309,083
Year 2039 : $48,331,083
Year 2040 : $36,614,583
Salary Cap with 1 Way Contract
Year 2037 : $108,855,000
Year 2038 : $104,225,000
Year 2039 : $66,325,000
Year 2040 : $49,400,000

Farm Players Salaries
Kaapo Kahkonen	$175,000 (5)
Michael DiPietro	$110,000 (1)
Ryan Mast	$100,000 (5)
Danila Klimovich	$100,000 (4)
J.D. Greenway	$90,750 (1)
Bokondji Imama	$90,750 (1)
Kevin Wall	$85,456 (1)
Nathan Smith	$85,250 (1)
Martin Chromiak	$82,000 (2)
Liam O'Brien	$80,000 (1)
Blake Hillman	$75,000 (3)
Brandon Bussi	$70,000 (1)
Dillon Heatherington	$0 (0)
Total Farm Players	13
Salary Commitment
Year 2037 : $1,144,206
Year 2038 : $532,000
Year 2039 : $450,000
Year 2040 : $375,000
Salary Average Commitment
Year 2037 : $955,625
Year 2038 : $465,625
Year 2039 : $390,625
Year 2040 : $315,625

Pittsburgh Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	PPG Paints Arena
Level 1:	7000 - $85 - 0 - 0.00%
Level 2:	6000 - $69 - 0 - 0.00%
Level 3:	2500 - $52 - 0 - 0.00%
Level 4:	4500 - $40 - 0 - 0.00%
Luxury :	1500 - $140 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $30 - 0 - 0.00%
Farm Level 2:	1000 - $17 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	1
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$104,978,000
Farm Players Total Salaries	$1,492,750
Coaches Total Salaries	$7,500,000
Luxury Taxe Total	$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
Current Bank Account	$273,045,378
Projected Bank Account	$273,045,378

Pro Players Salaries
Nathan MacKinnon (1 Way Contract)	$12,600,000 (3)
Nikita Kucherov (1 Way Contract)	$9,500,000 (3)
Sidney Crosby (1 Way Contract)	$8,700,000 (1)
Leon Draisaitl (1 Way Contract)	$8,500,000 (3)
Roope Hintz (1 Way Contract)	$8,450,000 (4)
Brady Tkachuk (1 Way Contract)	$8,200,000 (1)
Jake Sanderson (1 Way Contract)	$8,000,000 (5)
Juuse Saros (1 Way Contract)	$7,740,000 (5)
Joshua Morrissey (1 Way Contract)	$6,250,000 (3)
David Savard (1 Way Contract)	$3,500,000 (2)
Martin Necas (1 Way Contract)	$3,000,000 (1)
Ian Cole (1 Way Contract)	$2,800,000 (2)
Alexander Romanov (1 Way Contract)	$2,500,000 (2)
Pavel Dorofeyev (1 Way Contract)	$1,850,000 (4)
-1 Way Contract Salary Cap :	$700,000
Bobby McMann (1 Way Contract)	$1,500,000 (2)
Nic Dowd (1 Way Contract)	$1,300,000 (1)
Seth Jarvis	$1,100,000 (1)
Jordan Spence (1 Way Contract)	$1,000,000 (3)
-1 Way Contract Salary Cap :	$0
Logan Cooley	$950,000 (4)
Brock Faber (1 Way Contract)	$925,000 (2)
Leo Carlsson	$925,000 (1)
James van Riemsdyk (1 Way Contract)	$900,000 (1)
Wyatt Johnston	$900,000 (2)
Lukas Dostal	$813,000 (3)
Jalen Chatfield (1 Way Contract)	$800,000 (5)
Mark Giordano (1 Way Contract)	$800,000 (2)
Jack Johnson (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Joel Hanley	$700,000 (2)
Total Pro Players	28
Salary Commitment
Year 2037 : $104,978,000
Year 2038 : $80,078,000
Year 2039 : $66,453,000
Year 2040 : $27,790,000
Salary Average Commitment
Year 2037 : $47,809,108
Year 2038 : $31,109,108
Year 2039 : $15,471,608
Year 2040 : $5,162,500
Salary Cap with 1 Way Contract
Year 2037 : $102,053,000
Year 2038 : $77,928,000
Year 2039 : $64,303,000
Year 2040 : $26,640,000

Farm Players Salaries
Roby Jarventie	$95,000 (3)
Mackie Samoskevich	$92,500 (2)
Kevin Korchinski	$92,500 (1)
Emil Heineman	$90,000 (2)
Lane Hutson	$88,125 (2)
Ryker Evans	$88,125 (1)
Marco Rossi	$86,500 (2)
Noah Philp	$77,500 (2)
Filip Larsson	$77,500 (3)
Joshua Roy	$75,000 (1)
Kevin Gravel	$70,000 (3)
Karsen Dorwart	$70,000 (2)
Milan Lucic	$70,000 (1)
Jet Greaves	$70,000 (2)
Ben Harpur	$70,000 (3)
Adam Klapka	$70,000 (2)
Nikolas Matinpalo	$70,000 (1)
Sam Morton	$70,000 (5)
Quinn Hutson	$70,000 (2)
Total Farm Players	19
Salary Commitment
Year 2037 : $1,492,750
Year 2038 : $1,097,125
Year 2039 : $382,500
Year 2040 : $70,000
Salary Average Commitment
Year 2037 : $1,492,625
Year 2038 : $1,092,625
Year 2039 : $368,125
Year 2040 : $70,000

San Jose Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	7000 - $150 - 0 - 0.00%
Level 2:	6000 - $100 - 0 - 0.00%
Level 3:	2500 - $45 - 0 - 0.00%
Level 4:	4500 - $40 - 0 - 0.00%
Luxury :	1500 - $150 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	1
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$79,112,500
Farm Players Total Salaries	$1,991,795
Coaches Total Salaries	$7,000,000
Luxury Taxe Total	$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
Current Bank Account	$213,839,308
Projected Bank Account	$213,839,308

Pro Players Salaries
Igor Shesterkin (1 Way Contract)	$11,500,000 (5)
Quinn Hughes (1 Way Contract)	$8,500,000 (5)
Owen Power (1 Way Contract)	$8,350,000 (4)
Lucas Raymond (1 Way Contract)	$8,075,000 (5)
Matthew Boldy	$7,000,000 (2)
Neal Pionk (1 Way Contract)	$6,250,000 (3)
Jakob Chychrun (1 Way Contract)	$5,600,000 (3)
Gabriel Vilardi (1 Way Contract)	$3,437,500 (1)
Kirby Dach (1 Way Contract)	$3,300,000 (2)
Keegan Kolesar (1 Way Contract)	$2,500,000 (3)
Connor McMichael (1 Way Contract)	$2,100,000 (2)
William Eklund (1 Way Contract)	$2,000,000 (1)
Taylor Raddysh (1 Way Contract)	$2,000,000 (2)
Dylan Samberg (Out of Payroll)	$1,500,000 (1)
Nikolai Knyzhov (1 Way Contract)	$1,400,000 (1)
-1 Way Contract Salary Cap :	$250,000
Alex Barre-Boulet (1 Way Contract)	$1,300,000 (1)
Ville Heinola	$1,200,000 (1)
Aatu Raty	$1,200,000 (1)
Juraj Slafkovsky	$925,000 (1)
Pavel Mintyukov	$925,000 (1)
Aliaksei Protas	$800,000 (1)
Jakub Dobes	$750,000 (1)
Total Pro Players	22
Salary Commitment
Year 2037 : $80,612,500
Year 2038 : $65,175,000
Year 2039 : $50,775,000
Year 2040 : $36,425,000
Salary Average Commitment
Year 2037 : $21,280,833
Year 2038 : $9,293,750
Year 2039 : $6,493,750
Year 2040 : $3,343,750
Salary Cap with 1 Way Contract
Year 2037 : $79,462,496
Year 2038 : $65,175,000
Year 2039 : $50,775,000
Year 2040 : $36,425,000

Farm Players Salaries
Cal Petersen	$500,000 (1)
Spencer Smallman	$110,000 (1)
Nico Daws	$100,000 (1)
Jacob Ingham	$100,000 (1)
Gianni Fairbrother	$100,000 (3)
Nathan Noel	$100,000 (1)
Ozzy Wiesblatt	$100,000 (1)
Tyler Madden	$100,000 (1)
Mason Primeau	$99,000 (1)
Josiah Slavin	$93,170 (1)
Will Smith	$92,500 (3)
Luke Prokop	$92,125 (1)
Nathan Villeneuve	$88,125 (3)
Jakob Pelletier	$87,500 (2)
Angus Booth	$79,375 (3)
Jared Davidson	$75,000 (2)
Alex Bump	$75,000 (3)
Santeri Hatakka	$0 (0)
Connor Corcoran	$0 (0)
Total Farm Players	19
Salary Commitment
Year 2037 : $1,991,795
Year 2038 : $597,500
Year 2039 : $435,000
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,264,542
Year 2038 : $550,792
Year 2039 : $410,792
Year 2040 : $0

St. Louis Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Enterprise Arena
Level 1:	7000 - $85 - 0 - 0.00%
Level 2:	6000 - $60 - 0 - 0.00%
Level 3:	2500 - $44 - 0 - 0.00%
Level 4:	4500 - $27 - 0 - 0.00%
Luxury :	1500 - $225 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	1
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$84,293,482
Farm Players Total Salaries	$1,128,574
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$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
Current Bank Account	$295,621,552
Projected Bank Account	$295,621,552

Pro Players Salaries
Artemi Panarin (1 Way Contract)	$11,642,860 (4)
Mika Zibanejad (1 Way Contract)	$8,500,000 (2)
Chris Kreider (1 Way Contract)	$6,500,000 (4)
Kris Letang (1 Way Contract)	$6,100,000 (2)
Jonas Brodin (1 Way Contract)	$6,000,000 (1)
Shane Pinto (1 Way Contract)	$5,000,000 (5)
T.J. Brodie	$5,000,000 (4)
Christopher Tanev	$4,500,000 (3)
Patrick Kane (1 Way Contract)	$4,000,000 (2)
Troy Stecher (1 Way Contract)	$3,700,000 (1)
Alexandar Georgiev (1 Way Contract)	$3,400,000 (2)
Joel Armia (1 Way Contract)	$3,400,000 (2)
Dakota Joshua (1 Way Contract)	$3,350,000 (2)
Garnet Hathaway (1 Way Contract)	$3,000,000 (2)
Kurtis MacDermid	$3,000,000 (1)
Daniel Vladar	$2,200,000 (2)
Scott Perunovich	$1,150,000 (1)
Emil Bemstrom	$1,000,000 (1)
Jiri Kulich	$1,000,000 (1)
Tristan Luneau	$969,375 (1)
Gavin Brindley	$881,250 (1)
Total Pro Players	21
Salary Commitment
Year 2037 : $84,293,482
Year 2038 : $66,592,857
Year 2039 : $32,642,857
Year 2040 : $28,142,857
Salary Average Commitment
Year 2037 : $35,881,250
Year 2038 : $24,575,000
Year 2039 : $17,200,000
Year 2040 : $16,500,000
Salary Cap with 1 Way Contract
Year 2037 : $84,293,482
Year 2038 : $66,592,857
Year 2039 : $32,642,857
Year 2040 : $28,142,857

Farm Players Salaries
Cole Krygier	$93,170 (1)
Ilya Solovyov	$93,170 (1)
David Goyette	$89,167 (2)
Matthew Maggio	$87,000 (2)
Alexis Gendron	$86,000 (1)
Remi Poirier	$85,456 (1)
Ben Hemmerling	$82,111 (2)
Nikita Nesterenko	$78,750 (2)
Rory Kerins	$77,500 (2)
Charles-Alexis Legault	$75,000 (2)
Emmitt Finnie	$70,625 (1)
Josh Filmon	$70,625 (2)
Niko Huuhtanen	$70,000 (1)
Filip Engaras (Out of Payroll)	$70,000 (1)
Dyllan Gill	$70,000 (2)
Connor McClennon	$0 (0)
Mathias Laferriere	$0 (0)
Phillip Kemp	$0 (0)
Noel Hoefenmayer	$0 (0)
Ben Jones	$0 (0)
Total Farm Players	20
Salary Commitment
Year 2037 : $1,198,574
Year 2038 : $630,153
Year 2039 : $0
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,068,361
Year 2038 : $577,736
Year 2039 : $0
Year 2040 : $0

Tampa Bay Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	7000 - $85 - 0 - 0.00%
Level 2:	6000 - $60 - 0 - 0.00%
Level 3:	2500 - $44 - 0 - 0.00%
Level 4:	4500 - $27 - 0 - 0.00%
Luxury :	1500 - $225 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	1
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$110,926,607
Farm Players Total Salaries	$1,035,750
Coaches Total Salaries	$6,000,000
Luxury Taxe Total	$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
Current Bank Account	$250,192,490
Projected Bank Account	$250,192,490

Pro Players Salaries
Erik Karlsson (1 Way Contract)	$11,500,000 (1)
Alex Ovechkin (1 Way Contract)	$10,500,000 (1)
Nico Hischier (1 Way Contract)	$7,250,000 (3)
Dylan Guenther (1 Way Contract)	$7,142,857 (5)
Brock Nelson (1 Way Contract)	$7,000,000 (1)
Ryan Pulock (1 Way Contract)	$6,150,000 (2)
Jordan Binnington (1 Way Contract)	$6,000,000 (5)
Adam Larsson (1 Way Contract)	$5,250,000 (5)
Charlie Coyle (1 Way Contract)	$5,000,000 (1)
Blake Coleman (1 Way Contract)	$4,900,000 (3)
Trevor Moore (1 Way Contract)	$4,200,000 (2)
Oskar Sundqvist (1 Way Contract)	$4,000,000 (2)
J.J. Moser (1 Way Contract)	$3,750,000 (2)
Yakov Trenin (1 Way Contract)	$3,500,000 (4)
Stefan Noesen (1 Way Contract)	$2,600,000 (2)
Anthony Stolarz (1 Way Contract)	$2,500,000 (3)
Colin Miller (1 Way Contract)	$2,000,000 (4)
Jacob Bryson (1 Way Contract)	$1,850,000 (1)
-1 Way Contract Salary Cap :	$700,000
Matthew Nieto (1 Way Contract)	$1,775,000 (1)
Mike Reilly (1 Way Contract)	$1,250,000 (1)
-1 Way Contract Salary Cap :	$100,000
Noel Acciari (1 Way Contract)	$1,200,000 (4)
Ben Hutton (Out of Payroll)	$1,100,000 (5)
-1 Way Contract Salary Cap :	$0
Rasmus Kupari (1 Way Contract)	$1,000,000 (1)
Nikita Tolopilo (1 Way Contract)	$925,000 (1)
-1 Way Contract Salary Cap :	$0
Matvei Michkov	$925,000 (2)
Filip Hallander	$881,250 (1)
Arthur Kaliyev (Out of Payroll)	$825,000 (1)
-1 Way Contract Salary Cap :	$0
Kaedan Korczak (1 Way Contract)	$825,000 (2)
-1 Way Contract Salary Cap :	$0
Ronan Seeley (1 Way Contract)	$810,000 (2)
-1 Way Contract Salary Cap :	$0
Jacob Bernard-Docker (1 Way Contract)	$805,000 (1)
-1 Way Contract Salary Cap :	$0
Jonny Brodzinski (1 Way Contract)	$787,500 (2)
-1 Way Contract Salary Cap :	$0
Marc Del Gaizo (1 Way Contract)	$775,000 (1)
Alex Steeves (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Jonas Johansson (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Dryden Hunt (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Jesper Boqvist (1 Way Contract)	$775,000 (1)
James Hamblin (1 Way Contract)	$775,000 (2)
-1 Way Contract Salary Cap :	$0
Total Pro Players	37
Salary Commitment
Year 2037 : $112,851,607
Year 2038 : $65,665,357
Year 2039 : $40,842,857
Year 2040 : $26,192,857
Salary Average Commitment
Year 2037 : $70,399,108
Year 2038 : $36,867,858
Year 2039 : $23,767,858
Year 2040 : $11,600,000
Salary Cap with 1 Way Contract
Year 2037 : $101,374,104
Year 2038 : $61,367,856
Year 2039 : $39,742,856
Year 2040 : $25,092,856

Farm Players Salaries
Frank Nazar	$92,500 (2)
Evan Nause	$88,125 (1)
Daniil Chayka	$88,125 (1)
Justin Sourdif	$83,750 (1)
Carson Focht	$82,500 (1)
Vincent Iorio	$81,417 (3)
Cam Squires	$79,375 (3)
Conner Roulette	$79,375 (2)
Frederic Brunet	$75,000 (2)
Brad Morrison	$74,333 (1)
Blake Murray	$70,625 (1)
Jack Malone	$70,625 (1)
Alexandre Fortin	$70,000 (1)
Total Farm Players	13
Salary Commitment
Year 2037 : $1,035,750
Year 2038 : $407,667
Year 2039 : $160,792
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,028,000
Year 2038 : $409,375
Year 2039 : $167,500
Year 2040 : $0

Toronto Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centre
Level 1:	7000 - $89 - 0 - 0.00%
Level 2:	6000 - $57 - 0 - 0.00%
Level 3:	2500 - $42 - 0 - 0.00%
Level 4:	4500 - $25 - 0 - 0.00%
Luxury :	1500 - $133 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $22 - 0 - 0.00%
Farm Level 2:	1000 - $17 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$89,697,083
Farm Players Total Salaries	$1,460,250
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$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
Current Bank Account	$91,444,541
Projected Bank Account	$91,444,541

Pro Players Salaries
Timo Meier (1 Way Contract)	$8,800,000 (3)
Noah Hanifin (1 Way Contract)	$7,350,000 (5)
Jeff Skinner (1 Way Contract)	$7,000,000 (1)
John Gibson (1 Way Contract)	$6,500,000 (3)
Christian Dvorak (1 Way Contract)	$5,600,000 (5)
Josh Anderson (1 Way Contract)	$5,600,000 (2)
Jeff Petry (1 Way Contract)	$5,000,000 (1)
Brandon Tanev (1 Way Contract)	$5,000,000 (4)
Alexander Wennberg (1 Way Contract)	$5,000,000 (3)
Ivan Barbashev (1 Way Contract)	$5,000,000 (3)
Jake Middleton (1 Way Contract)	$4,000,000 (4)
Erik Gudbranson (1 Way Contract)	$4,000,000 (2)
Ilya Samsonov (1 Way Contract)	$2,400,000 (1)
Ty Emberson (1 Way Contract)	$2,000,000 (5)
Jack Drury (1 Way Contract)	$1,800,000 (2)
Riley Stillman (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$350,000
Ronnie Attard	$1,000,000 (2)
Dakota Mermis (1 Way Contract)	$1,000,000 (2)
-1 Way Contract Salary Cap :	$0
Sam Carrick	$1,000,000 (2)
Tony DeAngelo	$1,000,000 (1)
Beckett Sennecke	$925,000 (3)
Jimmy Snuggerud	$925,000 (3)
Victor Soderstrom	$925,000 (1)
Jack Quinn (1 Way Contract)	$863,333 (1)
Benoit-Olivier Groulx (1 Way Contract)	$850,000 (3)
-1 Way Contract Salary Cap :	$0
Michael Pezzetta	$815,000 (1)
Jan Jenik (1 Way Contract)	$800,000 (3)
-1 Way Contract Salary Cap :	$0
Ethan Cardwell	$793,750 (1)
Alexander Nylander	$775,000 (1)
Jujhar Khaira	$775,000 (1)
Jalen Smereck	$700,000 (1)
Total Pro Players	31
Salary Commitment
Year 2037 : $89,697,083
Year 2038 : $67,150,000
Year 2039 : $52,750,000
Year 2040 : $23,950,000
Salary Average Commitment
Year 2037 : $51,242,323
Year 2038 : $31,156,608
Year 2039 : $22,875,358
Year 2040 : $15,975,000
Salary Cap with 1 Way Contract
Year 2037 : $85,897,086
Year 2038 : $64,500,000
Year 2039 : $51,100,000
Year 2040 : $23,950,000

Farm Players Salaries
Adam Scheel (Out of Payroll)	$110,000 (1)
Rem Pitlick	$110,000 (1)
Serron Noel	$100,000 (1)
Cole Fraser	$90,750 (1)
Jake Boltmann	$83,750 (2)
Miko Matikka	$83,750 (3)
Tomas Hamara	$83,750 (3)
Isaac Ratcliffe	$81,500 (1)
Sergei Murashov	$79,375 (3)
Kalle Vaisanen	$79,375 (1)
Cameron Berg	$79,375 (2)
Dillon Hamaliuk	$78,000 (2)
Jakub Skarek	$77,500 (1)
Jimmy Huntington	$77,500 (1)
Nick Wolff	$75,000 (1)
Josh Davies	$70,625 (1)
Tyce Thompson	$70,000 (2)
Justin Ertel	$70,000 (1)
Bryce McConnell-Barker	$70,000 (1)
Total Farm Players	19
Salary Commitment
Year 2037 : $1,570,250
Year 2038 : $559,000
Year 2039 : $246,875
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,421,875
Year 2038 : $550,000
Year 2039 : $246,875
Year 2040 : $0

Vancouver Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	7000 - $120 - 0 - 0.00%
Level 2:	6000 - $80 - 0 - 0.00%
Level 3:	2500 - $55 - 0 - 0.00%
Level 4:	4500 - $35 - 0 - 0.00%
Luxury :	1500 - $200 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$109,739,167
Farm Players Total Salaries	$953,499
Coaches Total Salaries	$12,000,000
Luxury Taxe Total	$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
Current Bank Account	$101,825,985
Projected Bank Account	$101,825,985

Pro Players Salaries
Mathew Barzal (1 Way Contract)	$9,150,000 (4)
Dougie Hamilton (1 Way Contract)	$8,750,000 (5)
J.T Miller	$8,000,000 (2)
Steven Stamkos (1 Way Contract)	$8,000,000 (5)
Alex DeBrincat (1 Way Contract)	$7,875,000 (3)
Devon Toews (1 Way Contract)	$7,250,000 (4)
Torey Krug (1 Way Contract)	$6,500,000 (3)
Jonathan Marchessault (1 Way Contract)	$5,500,000 (4)
Bryan Rust (1 Way Contract)	$5,125,000 (4)
Philip Broberg (1 Way Contract)	$4,600,000 (4)
Lars Eller (1 Way Contract)	$3,500,000 (4)
Ryan Johansen (1 Way Contract)	$3,250,000 (5)
Taylor Hall (1 Way Contract)	$3,166,667 (5)
Brian Dumoulin (1 Way Contract)	$3,150,000 (1)
Max Pacioretty (1 Way Contract)	$3,000,000 (1)
-1 Way Contract Salary Cap :	$1,850,000
Semyon Varlamov (1 Way Contract)	$2,750,000 (2)
-1 Way Contract Salary Cap :	$1,600,000
Mackenzie Blackwood (1 Way Contract)	$2,400,000 (1)
Jeremy Lauzon (1 Way Contract)	$2,000,000 (2)
Jarred Tinordi (1 Way Contract)	$1,750,000 (1)
-1 Way Contract Salary Cap :	$600,000
Curtis Lazar (1 Way Contract)	$1,250,000 (3)
Andreas Englund (1 Way Contract)	$1,000,000 (1)
Darren Raddysh (1 Way Contract)	$975,000 (3)
Arvid Soderblom (1 Way Contract)	$962,500 (1)
Declan Carlile (1 Way Contract)	$925,000 (1)
-1 Way Contract Salary Cap :	$0
Noah Gregor (1 Way Contract)	$850,000 (1)
-1 Way Contract Salary Cap :	$0
A.J. Greer (1 Way Contract)	$850,000 (2)
-1 Way Contract Salary Cap :	$0
Mark Kastelic (1 Way Contract)	$835,000 (1)
Chris Wagner (1 Way Contract)	$800,000 (3)
-1 Way Contract Salary Cap :	$0
Justin Bailey (1 Way Contract)	$800,000 (3)
-1 Way Contract Salary Cap :	$0
Matthew Peca (1 Way Contract)	$800,000 (1)
-1 Way Contract Salary Cap :	$0
John Hayden (1 Way Contract)	$800,000 (3)
-1 Way Contract Salary Cap :	$0
Mitchell Chaffee (1 Way Contract)	$800,000 (2)
Dominic Toninato (1 Way Contract)	$800,000 (1)
-1 Way Contract Salary Cap :	$0
Logan Shaw (1 Way Contract)	$800,000 (1)
-1 Way Contract Salary Cap :	$0
Maxence Guenette (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Total Pro Players	35
Salary Commitment
Year 2037 : $109,739,167
Year 2038 : $91,691,667
Year 2039 : $77,291,667
Year 2040 : $58,291,667
Salary Average Commitment
Year 2037 : $65,818,750
Year 2038 : $49,025,000
Year 2039 : $41,568,750
Year 2040 : $28,718,750
Salary Cap with 1 Way Contract
Year 2037 : $98,089,160
Year 2038 : $87,291,664
Year 2039 : $74,891,664
Year 2040 : $58,291,667

Farm Players Salaries
Owen Pickering	$92,500 (2)
Jacob Fowler	$83,750 (3)
Wyatte Wylie	$82,083 (1)
Mason Millman	$81,833 (1)
Hunter Skinner	$77,500 (1)
Adam Beckman	$77,500 (1)
Tye Felhaber	$77,500 (2)
John Leonard	$77,500 (1)
Cavan Fitzgerald	$77,500 (1)
Boris Katchouk	$75,833 (1)
Jared Moe	$75,000 (1)
Ryan Francis	$75,000 (1)
Total Farm Players	12
Salary Commitment
Year 2037 : $953,499
Year 2038 : $253,750
Year 2039 : $83,750
Year 2040 : $0
Salary Average Commitment
Year 2037 : $950,083
Year 2038 : $246,250
Year 2039 : $83,750
Year 2040 : $0

Washington Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Capital One Arena
Level 1:	7000 - $99 - 0 - 0.00%
Level 2:	6000 - $74 - 0 - 0.00%
Level 3:	2500 - $60 - 0 - 0.00%
Level 4:	4500 - $35 - 0 - 0.00%
Luxury :	1500 - $170 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	1
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$105,117,850
Farm Players Total Salaries	$1,368,700
Coaches Total Salaries	$7,000,000
Luxury Taxe Total	$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
Current Bank Account	$129,526,409
Projected Bank Account	$129,526,409

Pro Players Salaries
Aleksander Barkov (1 Way Contract)	$10,000,000 (5)
Kirill Kaprizov (1 Way Contract)	$9,000,000 (4)
Brent Burns (1 Way Contract)	$8,000,000 (1)
Nick Suzuki (1 Way Contract)	$7,875,000 (4)
Vladimir Tarasenko (1 Way Contract)	$7,500,000 (4)
Matty Beniers	$7,142,850 (4)
Ivan Provorov (1 Way Contract)	$7,000,000 (1)
Adin Hill (1 Way Contract)	$6,250,000 (5)
Zach Hyman (1 Way Contract)	$5,500,000 (4)
Joel Eriksson Ek (1 Way Contract)	$5,250,000 (5)
Rickard Rakell (1 Way Contract)	$5,000,000 (3)
Rasmus Andersson (1 Way Contract)	$4,550,000 (2)
Nick Foligno (1 Way Contract)	$4,500,000 (2)
Jake McCabe (1 Way Contract)	$4,000,000 (1)
K'Andre Miller (1 Way Contract)	$3,820,000 (1)
Brett Kulak (1 Way Contract)	$2,750,000 (1)
Urho Vaakanainen (1 Way Contract)	$1,550,000 (3)
Alexey Toropchenko	$1,250,000 (1)
Trevor Lewis (1 Way Contract)	$930,000 (1)
Calvin de Haan (1 Way Contract)	$850,000 (3)
Parker Kelly (1 Way Contract)	$825,000 (4)
Casey DeSmith (1 Way Contract)	$800,000 (1)
Ian Mitchell (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Total Pro Players	23
Salary Commitment
Year 2037 : $105,117,850
Year 2038 : $75,792,850
Year 2039 : $66,742,850
Year 2040 : $59,342,850
Salary Average Commitment
Year 2037 : $33,261,250
Year 2038 : $21,493,750
Year 2039 : $16,512,500
Year 2040 : $13,962,500
Salary Cap with 1 Way Contract
Year 2037 : $104,342,848
Year 2038 : $75,792,850
Year 2039 : $66,742,850
Year 2040 : $59,342,850

Farm Players Salaries
Arshdeep Bains	$100,000 (1)
Cole Schwindt	$100,000 (1)
Alec Regula (Out of Payroll)	$100,000 (5)
Ryan Suzuki	$100,000 (2)
Connor Zary	$100,000 (2)
Anthony Richard	$100,000 (1)
Liam Ohgren	$92,500 (2)
Jean-Luc Foudy	$92,500 (2)
Eemil Viro	$92,125 (2)
Joel Blomqvist	$88,125 (1)
William Villeneuve	$87,400 (2)
Isaak Phillips	$86,500 (1)
Adam Raska	$85,800 (2)
Arturs Silovs	$85,000 (2)
Amadeus Lombardi	$79,375 (2)
Jackson Blake	$79,375 (2)
Total Farm Players	16
Salary Commitment
Year 2037 : $1,468,700
Year 2038 : $994,075
Year 2039 : $100,000
Year 2040 : $100,000
Salary Average Commitment
Year 2037 : $1,279,584
Year 2038 : $864,792
Year 2039 : $86,667
Year 2040 : $86,667

Winnipeg Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canada Life Center
Level 1:	7000 - $88 - 0 - 0.00%
Level 2:	6000 - $50 - 0 - 0.00%
Level 3:	2500 - $30 - 0 - 0.00%
Level 4:	4500 - $20 - 0 - 0.00%
Luxury :	1500 - $150 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $25 - 0 - 0.00%
Farm Level 2:	1000 - $10 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	1
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	1
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$105,053,750
Farm Players Total Salaries	$391,750
Coaches Total Salaries	$8,000,000
Luxury Taxe Total	$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
Current Bank Account	$71,114,737
Projected Bank Account	$71,114,737

Pro Players Salaries
Mikael Granlund (1 Way Contract)	$10,000,000 (5)
Jacob Markstrom (1 Way Contract)	$9,500,000 (3)
Ryan O'Reilly (1 Way Contract)	$8,700,000 (5)
Ryan Hartman (1 Way Contract)	$7,000,000 (3)
Oliver Bjorkstrand (1 Way Contract)	$7,000,000 (4)
Ryan Suter (1 Way Contract)	$7,000,000 (3)
Jason Zucker (1 Way Contract)	$6,000,000 (2)
Teuvo Teravainen (1 Way Contract)	$5,400,000 (3)
Andrew Mangiapane (1 Way Contract)	$5,300,000 (2)
Brendan Smith (1 Way Contract)	$5,000,000 (3)
Alexander Kerfoot (1 Way Contract)	$5,000,000 (3)
Andre Burakovsky (1 Way Contract)	$4,000,000 (4)
Joonas Korpisalo (1 Way Contract)	$4,000,000 (4)
Haydn Fleury (1 Way Contract)	$4,000,000 (4)
James Reimer (1 Way Contract)	$3,500,000 (1)
Thomas Novak (1 Way Contract)	$3,500,000 (4)
Mark Jankowski (1 Way Contract)	$1,000,000 (2)
Uvis Balinskis (1 Way Contract)	$925,000 (1)
Nate Schmidt (1 Way Contract)	$900,000 (2)
Jayson Megna (1 Way Contract)	$900,000 (1)
Tristan Bertucci	$881,250 (1)
Lukas Dragicevic	$881,250 (1)
Cam Dineen	$852,500 (1)
Mathieu Cataford	$837,500 (1)
Cam Atkinson (1 Way Contract)	$800,000 (1)
William Lagesson (Out of Payroll)	$775,000 (2)
Tyson Kozak	$770,000 (1)
Jeremy Hanzel	$706,250 (1)
Nikita Prishchepov	$700,000 (2)
Beck Warm (1 Way Contract)	$0 (0)
Total Pro Players	30
Salary Commitment
Year 2037 : $105,828,750
Year 2038 : $94,775,000
Year 2039 : $80,100,000
Year 2040 : $41,200,000
Salary Average Commitment
Year 2037 : $90,650,000
Year 2038 : $79,818,750
Year 2039 : $69,925,000
Year 2040 : $35,500,000
Salary Cap with 1 Way Contract
Year 2037 : $105,828,750
Year 2038 : $94,775,000
Year 2039 : $80,100,000
Year 2040 : $41,200,000

Farm Players Salaries
Sawyer Mynio	$83,750 (1)
Blade Jenkins	$77,000 (1)
Ethan Keppen	$77,000 (1)
Mitchell Vande Sompel	$77,000 (1)
Jordan Sambrook	$77,000 (1)
Marcel Marcel (Out of Payroll)	$75,000 (1)
Total Farm Players	6
Salary Commitment
Year 2037 : $466,750
Year 2038 : $0
Year 2039 : $0
Year 2040 : $0
Salary Average Commitment
Year 2037 : $433,750
Year 2038 : $0
Year 2039 : $0
Year 2040 : $0

Team Finance	Last Update - October 16, 2025 at 18:56
Simulating a Pre-Season

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 - %