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	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$84,100,000
Farm Players Total Salaries	$1,738,550
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	$247,928,422
Projected Bank Account	$247,928,422

Pro Players Salaries
Linus Ullmark (1 Way Contract)	$8,250,000 (4)
Victor Hedman (1 Way Contract)	$8,000,000 (4)
Shea Theodore (1 Way Contract)	$7,425,000 (5)
Viktor Arvidsson (1 Way Contract)	$6,830,000 (2)
Connor Murphy (1 Way Contract)	$6,020,000 (2)
Marcus Pettersson (1 Way Contract)	$5,500,000 (5)
Frederick Gaudreau (1 Way Contract)	$5,100,000 (2)
Ryan Strome (1 Way Contract)	$5,000,000 (1)
Pavel Zacha (1 Way Contract)	$4,750,000 (4)
Ryan Graves (1 Way Contract)	$4,500,000 (2)
Mikael Backlund (1 Way Contract)	$4,500,000 (1)
Lawson Crouse (1 Way Contract)	$4,300,000 (1)
Filip Gustavsson (1 Way Contract)	$3,750,000 (1)
Anthony Duclair (1 Way Contract)	$3,500,000 (3)
Adam Henrique	$3,000,000 (2)
Ryan McLeod (1 Way Contract)	$2,100,000 (1)
Jonny Brodzinski (1 Way Contract)	$787,500 (1)
Jansen Harkins (1 Way Contract)	$787,500 (1)
Total Pro Players	18
Salary Commitment
Year 2038 : $84,100,000
Year 2039 : $62,875,000
Year 2040 : $37,425,000
Year 2041 : $33,925,000
Salary Average Commitment
Year 2038 : $29,912,500
Year 2039 : $24,425,000
Year 2040 : $4,275,000
Year 2041 : $3,575,000
Salary Cap with 1 Way Contract
Year 2038 : $84,100,000
Year 2039 : $62,875,000
Year 2040 : $37,425,000
Year 2041 : $33,925,000

Farm Players Salaries
Tyler Inamoto	$110,000 (2)
Noah Ostlund	$92,500 (2)
Xavier Bourgault	$92,500 (4)
Aku Raty	$90,750 (1)
Zac Funk	$90,500 (4)
Colby Barlow	$88,667 (5)
Hunter Haight	$88,125 (2)
Calle Clang	$87,800 (1)
Gabriel Szturc	$87,000 (4)
Viktor Neuchev	$87,000 (2)
Alex Jefferies	$86,750 (3)
Kyle Masters	$86,500 (2)
Nick Lardis	$86,500 (5)
Brennan Othmann	$86,333 (2)
Hiroki Gojsic	$83,750 (2)
Artem Grushnikov	$81,417 (2)
Roman Schmidt	$80,583 (5)
Isaiah George	$79,375 (2)
Kole Lind	$77,500 (1)
Mike Callahan	$75,000 (2)
Total Farm Players	20
Salary Commitment
Year 2038 : $1,738,550
Year 2039 : $1,482,500
Year 2040 : $612,500
Year 2041 : $525,750
Salary Average Commitment
Year 2038 : $1,584,166
Year 2039 : $1,342,291
Year 2040 : $540,000
Year 2041 : $470,000

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	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$108,214,447
Farm Players Total Salaries	$1,965,875
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	$326,697,009
Projected Bank Account	$326,697,009

Pro Players Salaries
Mitch Marner (1 Way Contract)	$12,000,000 (5)
Rasmus Dahlin (1 Way Contract)	$11,000,000 (4)
Jack Eichel (1 Way Contract)	$10,000,000 (3)
Juuse Saros (1 Way Contract)	$7,740,000 (4)
Clayton Keller (1 Way Contract)	$7,150,000 (2)
Brayden McNabb (1 Way Contract)	$5,500,000 (5)
Darcy Kuemper (1 Way Contract)	$5,250,000 (4)
Ryan Nugent-Hopkins (1 Way Contract)	$5,125,000 (5)
Rickard Rakell (1 Way Contract)	$5,000,000 (2)
Thatcher Demko (1 Way Contract)	$5,000,000 (3)
Drake Batherson (1 Way Contract)	$4,975,000 (4)
John Marino (1 Way Contract)	$4,400,000 (3)
John Tavares (1 Way Contract)	$4,389,280 (5)
Martin Fehervary (1 Way Contract)	$2,675,000 (2)
Juuso Valimaki (1 Way Contract)	$2,000,000 (2)
-1 Way Contract Salary Cap :	$850,000
Derek Forbort (1 Way Contract)	$2,000,000 (1)
Teddy Blueger (1 Way Contract)	$1,800,000 (1)
Urho Vaakanainen (1 Way Contract)	$1,550,000 (2)
-1 Way Contract Salary Cap :	$400,000
Curtis Lazar (1 Way Contract)	$1,250,000 (2)
Drew Helleson (1 Way Contract)	$1,100,000 (2)
Josh Brown (1 Way Contract)	$1,000,000 (3)
Mitchell Vande Sompel (1 Way Contract)	$1,000,000 (5)
Jaroslav Chmelar	$867,500 (1)
Brock McGinn	$800,000 (3)
Austin Watson (1 Way Contract)	$800,000 (2)
-1 Way Contract Salary Cap :	$0
Mattias Janmark	$800,000 (3)
Andreas Athanasiou	$800,000 (3)
Colin Blackwell (1 Way Contract)	$775,000 (1)
Johnathan Kovacevic (1 Way Contract)	$767,667 (1)
Ethan Haider	$700,000 (1)
Total Pro Players	30
Salary Commitment
Year 2038 : $108,214,447
Year 2039 : $101,304,280
Year 2040 : $79,779,280
Year 2041 : $56,979,280
Salary Average Commitment
Year 2038 : $45,386,125
Year 2039 : $40,324,250
Year 2040 : $33,311,750
Year 2041 : $27,936,750
Salary Cap with 1 Way Contract
Year 2038 : $105,114,443
Year 2039 : $98,204,280
Year 2040 : $79,779,280
Year 2041 : $56,979,280

Farm Players Salaries
Ashton Sautner	$200,000 (2)
Calle Rosen	$200,000 (2)
Cavan Fitzgerald	$100,000 (5)
Nolan Kneen	$93,500 (1)
Georgii Merkulov	$92,500 (1)
Sebastian Aho	$90,750 (1)
Justin Dowling	$90,000 (2)
Mason Jobst	$90,000 (2)
Ryder Rolston	$89,500 (3)
Cameron Crotty	$85,250 (1)
Christopher Brown	$80,000 (3)
Spencer Smallman	$80,000 (5)
Sam Lafferty	$80,000 (3)
Jake Wahlin	$80,000 (5)
Jack Becker	$80,000 (1)
Mitchell Gibson	$79,375 (1)
Harrison Blaisdell	$75,000 (1)
Jeremy Michel	$70,000 (1)
Hunter Miska	$70,000 (1)
Cooper Walker	$70,000 (1)
Jeremy Brodeur	$70,000 (1)
Total Farm Players	21
Salary Commitment
Year 2038 : $1,965,875
Year 2039 : $1,089,500
Year 2040 : $509,500
Year 2041 : $260,000
Salary Average Commitment
Year 2038 : $1,880,000
Year 2039 : $1,075,000
Year 2040 : $495,000
Year 2041 : $260,000

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	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$118,006,607
Farm Players Total Salaries	$965,225
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	$86,218,361
Projected Bank Account	$86,218,361

Pro Players Salaries
Mark Stone (1 Way Contract)	$9,500,000 (5)
Charlie McAvoy (1 Way Contract)	$9,500,000 (5)
Nikolaj Ehlers (1 Way Contract)	$8,500,000 (5)
Roope Hintz (1 Way Contract)	$8,450,000 (3)
Sam Bennett (1 Way Contract)	$8,000,000 (5)
Pavel Buchnevich (1 Way Contract)	$8,000,000 (4)
Tage Thompson (1 Way Contract)	$7,142,857 (2)
Travis Sanheim	$6,250,000 (3)
Logan Thompson (1 Way Contract)	$5,850,000 (5)
Vincent Trocheck (1 Way Contract)	$5,625,000 (3)
Rasmus Ristolainen (1 Way Contract)	$5,100,000 (1)
Dmitry Kulikov (1 Way Contract)	$4,500,000 (1)
Haydn Fleury (1 Way Contract)	$4,000,000 (3)
Justin Holl (1 Way Contract)	$3,400,000 (1)
Drew O'Connor (1 Way Contract)	$2,500,000 (3)
Maxim Tsyplakov (1 Way Contract)	$2,250,000 (3)
Danton Heinen (1 Way Contract)	$2,250,000 (1)
Kevin Stenlund (1 Way Contract)	$2,000,000 (1)
Jonatan Berggren (1 Way Contract)	$1,825,000 (2)
Tye Kartye (1 Way Contract)	$1,250,000 (3)
Jon Merrill (1 Way Contract)	$1,000,000 (3)
Martin Pospisil (1 Way Contract)	$1,000,000 (2)
Juuso Parssinen (1 Way Contract)	$975,000 (1)
-1 Way Contract Salary Cap :	$0
Vinnie Hinostroza (1 Way Contract)	$950,000 (2)
Brian Pinho (1 Way Contract)	$925,000 (3)
-1 Way Contract Salary Cap :	$0
Nick DeSimone (1 Way Contract)	$925,000 (3)
-1 Way Contract Salary Cap :	$0
Fraser Minten	$881,250 (2)
Tomas Suchanek (1 Way Contract)	$870,000 (3)
-1 Way Contract Salary Cap :	$0
Adam Ginning (1 Way Contract)	$787,500 (1)
-1 Way Contract Salary Cap :	$0
Connor Mackey (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Jonathan Gruden (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Vladislav Kolyachonok (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Tyson Kozak (1 Way Contract)	$775,000 (5)
Jacob MacDonald (1 Way Contract)	$700,000 (1)
Total Pro Players	34
Salary Commitment
Year 2038 : $118,006,607
Year 2039 : $95,969,107
Year 2040 : $84,170,000
Year 2041 : $50,125,000
Salary Average Commitment
Year 2038 : $42,431,142
Year 2039 : $31,681,142
Year 2040 : $27,249,892
Year 2041 : $14,532,927
Salary Cap with 1 Way Contract
Year 2038 : $111,199,104
Year 2039 : $93,249,104
Year 2040 : $81,450,000
Year 2041 : $50,125,000

Farm Players Salaries
Shakir Mukhamadulin	$89,400 (2)
Dylan Peterson	$86,750 (2)
Alex Young	$84,700 (1)
Logan Neaton	$80,000 (1)
Kyle Jackson	$80,000 (1)
Scott Reedy	$80,000 (1)
Jackson Kunz	$79,375 (1)
Simon Lundmark	$77,500 (3)
Cole McWard	$77,500 (2)
Ethen Frank	$77,500 (1)
Matt Kiersted	$77,500 (3)
Parker Bell	$75,000 (2)
Total Farm Players	12
Salary Commitment
Year 2038 : $965,225
Year 2039 : $483,650
Year 2040 : $155,000
Year 2041 : $0
Salary Average Commitment
Year 2038 : $918,625
Year 2039 : $479,250
Year 2040 : $140,000
Year 2041 : $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	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$99,238,333
Farm Players Total Salaries	$838,083
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	$162,276,372
Projected Bank Account	$162,276,372

Pro Players Salaries
Auston Matthews (1 Way Contract)	$13,250,000 (3)
Adam Fox (1 Way Contract)	$9,500,000 (1)
Dylan Larkin (1 Way Contract)	$8,700,000 (2)
Connor Hellebuyck (1 Way Contract)	$8,500,000 (2)
Andrei Svechnikov (1 Way Contract)	$7,750,000 (4)
Matthew Knies (1 Way Contract)	$7,750,000 (5)
Gustav Forsling (1 Way Contract)	$5,750,000 (3)
Michael Matheson (1 Way Contract)	$4,875,000 (1)
Filip Chytil (1 Way Contract)	$4,437,500 (1)
Dawson Mercer (1 Way Contract)	$4,000,000 (4)
Kirill Marchenko (1 Way Contract)	$3,850,000 (3)
Nicholas Paul	$3,150,000 (2)
Jamie Drysdale (1 Way Contract)	$2,300,000 (1)
Cole Sillinger (1 Way Contract)	$2,250,000 (3)
Jake Allen (1 Way Contract)	$1,010,000 (3)
Nicholas Robertson (1 Way Contract)	$962,500 (1)
-1 Way Contract Salary Cap :	$0
Mavrik Bourque (1 Way Contract)	$950,000 (1)
Cooper Black	$950,000 (1)
Collin Graf	$941,667 (1)
Lian Bichsel	$925,000 (1)
Shane Wright	$886,666 (3)
Olen Zellweger	$881,250 (1)
Marat Khusnutdinov	$881,250 (1)
Jacob Quillan	$875,000 (1)
Devon Levi (1 Way Contract)	$812,500 (3)
-1 Way Contract Salary Cap :	$0
Matthew Robertson	$775,000 (3)
Calen Addison (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Rafael Harvey-Pinard	$775,000 (1)
John St. Ivany	$775,000 (2)
Nicolas Hague (1 Way Contract)	$0 (0)
Total Pro Players	30
Salary Commitment
Year 2038 : $99,238,333
Year 2039 : $69,209,166
Year 2040 : $48,084,166
Year 2041 : $19,500,000
Salary Average Commitment
Year 2038 : $28,285,834
Year 2039 : $17,560,000
Year 2040 : $11,941,250
Year 2041 : $5,581,250
Salary Cap with 1 Way Contract
Year 2038 : $96,688,328
Year 2039 : $68,396,664
Year 2040 : $47,271,664
Year 2041 : $19,500,000

Farm Players Salaries
Noah Cates	$100,000 (1)
Philipp Kurashev	$100,000 (1)
Xavier Parent	$85,000 (1)
Alexander Nikishin	$83,750 (1)
Arseny Gritsyuk	$82,500 (1)
Danny Zhilkin	$80,333 (3)
Domenick Fensore	$77,500 (1)
Ivan Ivan	$77,000 (1)
Zakhar Bardakov	$77,000 (1)
Kirill Gerasimyuk	$75,000 (2)
Total Farm Players	10
Salary Commitment
Year 2038 : $838,083
Year 2039 : $155,333
Year 2040 : $80,333
Year 2041 : $0
Salary Average Commitment
Year 2038 : $740,000
Year 2039 : $157,500
Year 2040 : $70,000
Year 2041 : $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	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$111,050,000
Farm Players Total Salaries	$1,547,925
Coaches Total Salaries	$4,750,000
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	$228,901,482
Projected Bank Account	$228,901,482

Pro Players Salaries
Jacob Markstrom (1 Way Contract)	$9,500,000 (2)
Filip Forsberg (1 Way Contract)	$8,500,000 (2)
Jordan Kyrou	$8,125,000 (2)
Nazem Kadri (1 Way Contract)	$7,500,000 (4)
Brett Pesce (1 Way Contract)	$7,200,000 (4)
Vladislav Gavrikov (1 Way Contract)	$7,000,000 (5)
Neal Pionk (1 Way Contract)	$6,250,000 (2)
Owen Tippett (1 Way Contract)	$6,200,000 (4)
Sean Monahan (1 Way Contract)	$5,500,000 (3)
Kaiden Guhle (1 Way Contract)	$5,500,000 (5)
Robby Fabbri (1 Way Contract)	$5,500,000 (2)
-1 Way Contract Salary Cap :	$4,350,000
Erik Cernak (1 Way Contract)	$5,200,000 (3)
Conor Garland (1 Way Contract)	$4,950,000 (2)
Marcus Foligno (1 Way Contract)	$4,000,000 (2)
Carson Soucy (1 Way Contract)	$3,250,000 (2)
Adam Lowry (1 Way Contract)	$3,250,000 (1)
Yegor Chinakhov (1 Way Contract)	$2,100,000 (2)
Pyotr Kochetkov (1 Way Contract)	$2,000,000 (3)
Morgan Barron (1 Way Contract)	$1,850,000 (4)
Samuel Ersson (1 Way Contract)	$1,450,000 (2)
Cal Foote	$1,000,000 (1)
Zach Benson	$950,000 (2)
Macklin Celebrini	$925,000 (1)
Marco Kasper	$925,000 (4)
Jeremy Hanzel (1 Way Contract)	$875,000 (4)
-1 Way Contract Salary Cap :	$0
Linus Karlsson	$775,000 (1)
Jonas Rondbjerg	$775,000 (2)
Total Pro Players	27
Salary Commitment
Year 2038 : $111,050,000
Year 2039 : $105,100,000
Year 2040 : $49,750,000
Year 2041 : $37,050,000
Salary Average Commitment
Year 2038 : $48,935,715
Year 2039 : $45,800,000
Year 2040 : $21,812,500
Year 2041 : $19,125,000
Salary Cap with 1 Way Contract
Year 2038 : $109,025,000
Year 2039 : $103,075,000
Year 2040 : $48,875,000
Year 2041 : $36,175,000

Farm Players Salaries
Calum Ritchie	$92,500 (3)
Reid Schaefer	$92,500 (4)
Jackson Hallum	$92,500 (2)
Brad Lambert	$92,500 (4)
Zach Dean	$92,500 (2)
Noah Warren	$88,125 (1)
Bryce Montgomery	$87,500 (4)
Jayden Grubbe	$86,800 (2)
Jake Wise	$83,750 (1)
Alexander Campbell	$83,750 (1)
Mathieu Cataford	$81,000 (4)
Zach Sawchenko	$77,500 (2)
Alex Kannok Leipert	$77,000 (1)
Demetrios Koumontzis	$70,000 (1)
Bailey Brkin	$70,000 (1)
Xavier Bernard	$70,000 (1)
Michal Stinil	$70,000 (1)
Ryan McCleary	$70,000 (1)
Mitchell Weeks	$70,000 (1)
Total Farm Players	19
Salary Commitment
Year 2038 : $1,547,925
Year 2039 : $795,300
Year 2040 : $446,000
Year 2041 : $353,500
Salary Average Commitment
Year 2038 : $1,471,250
Year 2039 : $739,375
Year 2040 : $436,875
Year 2041 : $344,375

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	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$83,722,500
Farm Players Total Salaries	$1,439,825
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	$106,343,127
Projected Bank Account	$106,343,127

Pro Players Salaries
Elias Pettersson (1 Way Contract)	$11,600,000 (2)
Olli Maatta (1 Way Contract)	$6,500,000 (3)
David Perron (1 Way Contract)	$6,500,000 (3)
Rasmus Sandin (1 Way Contract)	$4,600,000 (3)
Cam Talbot (1 Way Contract)	$4,500,000 (3)
Fabian Zetterlund (1 Way Contract)	$4,275,000 (1)
Miles Wood (1 Way Contract)	$4,000,000 (3)
Pierre Engvall (1 Way Contract)	$4,000,000 (2)
Connor Clifton	$3,950,000 (3)
Max Domi (1 Way Contract)	$3,750,000 (2)
Matias Maccelli (1 Way Contract)	$3,425,000 (2)
Kirby Dach (1 Way Contract)	$3,300,000 (1)
Tanner Jeannot (1 Way Contract)	$2,665,000 (1)
Zach Aston-Reese (1 Way Contract)	$2,000,000 (3)
Tyler Motte (1 Way Contract)	$2,000,000 (2)
-1 Way Contract Salary Cap :	$850,000
Jacob Bryson	$1,850,000 (1)
Beck Malenstyn (1 Way Contract)	$1,350,000 (1)
Nathan Bastian (1 Way Contract)	$1,350,000 (1)
-1 Way Contract Salary Cap :	$200,000
Justin Barron (1 Way Contract)	$1,250,000 (3)
-1 Way Contract Salary Cap :	$100,000
Daniil Tarasov	$1,050,000 (1)
Josh Mahura	$1,000,000 (1)
Keaton Middleton	$1,000,000 (1)
Samuel Blais	$1,000,000 (4)
Seth Griffith (1 Way Contract)	$950,000 (2)
-1 Way Contract Salary Cap :	$0
David Gustafsson (1 Way Contract)	$890,000 (2)
-1 Way Contract Salary Cap :	$0
Conor Geekie (1 Way Contract)	$890,000 (4)
-1 Way Contract Salary Cap :	$0
Matej Blumel	$875,000 (2)
Cole Koepke	$852,500 (1)
Cale Fleury (1 Way Contract)	$800,000 (2)
Noah Philp	$775,000 (1)
Tyson Jost (1 Way Contract)	$775,000 (1)
Total Pro Players	31
Salary Commitment
Year 2038 : $83,722,500
Year 2039 : $63,480,000
Year 2040 : $35,190,000
Year 2041 : $1,890,000
Salary Average Commitment
Year 2038 : $47,360,250
Year 2039 : $38,960,250
Year 2040 : $31,000,000
Year 2041 : $1,925,000
Salary Cap with 1 Way Contract
Year 2038 : $77,542,500
Year 2039 : $58,450,000
Year 2040 : $33,150,000
Year 2041 : $1,000,000

Farm Players Salaries
Ethan Bear	$200,000 (1)
Jonathan Aspirot	$100,000 (1)
Aidan McDonough	$92,500 (1)
Chase Bradley	$87,500 (2)
Trevor Kuntar	$87,000 (3)
Hunter Skinner	$85,250 (1)
Ryan McGregor	$85,250 (1)
Jacob Paquette	$84,700 (1)
Ondrej Becher	$83,750 (1)
Keith Petruzzelli	$82,000 (1)
Mason Beaupit	$79,375 (1)
Skyler Brind'Amour	$77,500 (2)
Michael Milne	$77,500 (2)
Jack Studnicka	$77,500 (2)
Roddy Ross	$70,000 (1)
Quinn Olson	$70,000 (2)
Total Farm Players	16
Salary Commitment
Year 2038 : $1,439,825
Year 2039 : $477,000
Year 2040 : $87,000
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,168,750
Year 2039 : $445,000
Year 2040 : $70,000
Year 2041 : $0

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	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$104,950,000
Farm Players Total Salaries	$1,218,002
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	$243,146,582
Projected Bank Account	$243,146,582

Pro Players Salaries
David Pastrnak (1 Way Contract)	$11,250,000 (2)
Cale Makar (1 Way Contract)	$9,000,000 (1)
Jake Oettinger (1 Way Contract)	$8,250,000 (1)
John Carlson	$8,000,000 (1)
Brock Boeser (1 Way Contract)	$7,250,000 (5)
Brandon Hagel (1 Way Contract)	$6,500,000 (1)
Hampus Lindholm (1 Way Contract)	$6,500,000 (1)
Mattias Ekholm (1 Way Contract)	$6,500,000 (1)
Nick Schmaltz (1 Way Contract)	$5,850,000 (2)
Matt Duchene (1 Way Contract)	$4,500,000 (4)
Ryan Lindgren (1 Way Contract)	$4,500,000 (4)
Jason Dickinson (1 Way Contract)	$4,250,000 (2)
Boone Jenner (1 Way Contract)	$3,750,000 (1)
Scott Mayfield (1 Way Contract)	$3,500,000 (5)
Ridly Greig	$3,250,000 (3)
Erik Haula (1 Way Contract)	$3,150,000 (2)
Luke Evangelista	$3,000,000 (1)
Anton Forsberg (1 Way Contract)	$2,000,000 (1)
Philip Tomasino	$1,750,000 (1)
Simon Benoit	$1,350,000 (1)
Zemgus Girgensons	$850,000 (3)
Total Pro Players	21
Salary Commitment
Year 2038 : $104,950,000
Year 2039 : $48,350,000
Year 2040 : $23,850,000
Year 2041 : $19,750,000
Salary Average Commitment
Year 2038 : $24,352,680
Year 2039 : $14,556,250
Year 2040 : $8,006,250
Year 2041 : $4,806,250
Salary Cap with 1 Way Contract
Year 2038 : $104,950,000
Year 2039 : $48,350,000
Year 2040 : $23,850,000
Year 2041 : $19,750,000

Farm Players Salaries
Jack Peart	$92,500 (1)
Emil Andrae	$90,333 (1)
Jacob Perreault	$86,336 (1)
Carson Lambos	$86,333 (1)
Sasha Pastujov	$82,500 (1)
Hunter McKown	$80,000 (1)
Jack Rathbone	$80,000 (1)
Ben Gleason	$80,000 (1)
Jason Polin	$77,500 (1)
Jake Livingstone	$77,500 (1)
Thomas Bordeleau	$77,500 (1)
Marc McLaughlin	$77,500 (1)
Samuel Bolduc	$77,500 (1)
Nolan Foote	$77,500 (1)
Parker Gahagen	$75,000 (1)
Total Farm Players	15
Salary Commitment
Year 2038 : $1,218,002
Year 2039 : $0
Year 2040 : $0
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,208,125
Year 2039 : $0
Year 2040 : $0
Year 2041 : $0

Columbus Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	7000 - $94 - 0 - 0.00%
Level 2:	6000 - $62 - 0 - 0.00%
Level 3:	2500 - $43 - 0 - 0.00%
Level 4:	4500 - $30 - 0 - 0.00%
Luxury :	1500 - $168 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $34 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$95,105,189
Farm Players Total Salaries	$1,777,250
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	$150,263,332
Projected Bank Account	$150,263,332

Pro Players Salaries
Sergei Bobrovsky (1 Way Contract)	$10,000,000 (1)
Matthew Tkachuk (1 Way Contract)	$9,500,000 (5)
Roman Josi (1 Way Contract)	$9,059,000 (4)
Moritz Seider (1 Way Contract)	$8,550,000 (3)
Tim Stutzle (1 Way Contract)	$8,350,000 (2)
Sean Durzi (1 Way Contract)	$6,000,000 (2)
Jake DeBrusk (1 Way Contract)	$5,500,000 (4)
Frank Vatrano (1 Way Contract)	$4,571,189 (3)
Artturi Lehkonen (1 Way Contract)	$4,500,000 (1)
Phillip Danault (1 Way Contract)	$4,250,000 (2)
Jake Neighbours (1 Way Contract)	$3,750,000 (2)
Warren Foegele (1 Way Contract)	$3,500,000 (2)
Ville Husso (1 Way Contract)	$3,000,000 (2)
Anthony Beauvillier (1 Way Contract)	$2,750,000 (2)
Alex Lyon (1 Way Contract)	$2,250,000 (1)
Luke Glendening (1 Way Contract)	$1,200,000 (3)
Brendan Gaunce	$1,000,000 (4)
Jaycob Megna (1 Way Contract)	$1,000,000 (4)
Alexander Alexeyev (1 Way Contract)	$1,000,000 (1)
Louis Belpedio	$1,000,000 (4)
Matthew Highmore	$1,000,000 (4)
Wyatt Kaiser (1 Way Contract)	$925,000 (1)
Austin Strand	$900,000 (3)
Garrett Pilon (1 Way Contract)	$775,000 (2)
-1 Way Contract Salary Cap :	$0
Shane Bowers (1 Way Contract)	$775,000 (2)
-1 Way Contract Salary Cap :	$0
Total Pro Players	25
Salary Commitment
Year 2038 : $95,105,189
Year 2039 : $76,430,189
Year 2040 : $43,280,189
Year 2041 : $28,059,000
Salary Average Commitment
Year 2038 : $26,031,250
Year 2039 : $20,800,000
Year 2040 : $9,825,000
Year 2041 : $6,325,000
Salary Cap with 1 Way Contract
Year 2038 : $93,555,192
Year 2039 : $74,880,192
Year 2040 : $43,280,189
Year 2041 : $28,059,000

Farm Players Salaries
Matthew Benning	$125,000 (1)
Joe Hicketts	$100,000 (4)
Roland McKeown	$100,000 (3)
Austin Poganski	$100,000 (4)
Dominik Shine	$100,000 (4)
Samuel Poulin	$100,000 (1)
Anthony Angello	$90,000 (2)
Hunter Shepard	$90,000 (5)
Matthew Stienburg	$90,000 (1)
Julian Lutz	$88,125 (1)
Kale Clague	$85,250 (1)
Garret Sparks	$85,000 (4)
Evan Vierling	$82,500 (2)
Adam Erne	$80,000 (3)
Ryan Jones	$80,000 (3)
Brody Lamb	$79,375 (2)
Chase Lang	$77,500 (2)
Aaron Luchuk	$77,500 (2)
Jack Gorniak	$77,000 (1)
Alex Petrovic	$70,000 (1)
Total Farm Players	20
Salary Commitment
Year 2038 : $1,777,250
Year 2039 : $1,141,875
Year 2040 : $735,000
Year 2041 : $475,000
Salary Average Commitment
Year 2038 : $1,679,375
Year 2039 : $1,102,500
Year 2040 : $720,000
Year 2041 : $460,000

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	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$89,739,143
Farm Players Total Salaries	$2,162,751
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	$75,078,862
Projected Bank Account	$75,078,862

Pro Players Salaries
Evan Bouchard (1 Way Contract)	$10,000,000 (5)
Andrei Vasilevskiy (1 Way Contract)	$9,500,000 (2)
Marc-Edouard Vlasic (1 Way Contract)	$7,000,000 (3)
Anthony Cirelli (1 Way Contract)	$6,250,000 (3)
Jaden Schwartz (1 Way Contract)	$5,500,000 (1)
Andrew Mangiapane (1 Way Contract)	$5,300,000 (1)
Jonas Brodin (1 Way Contract)	$5,000,000 (5)
Mason Marchment (1 Way Contract)	$4,500,000 (1)
Michael Anderson (1 Way Contract)	$4,125,000 (2)
Alex Laferriere (1 Way Contract)	$4,100,000 (4)
Yakov Trenin (1 Way Contract)	$3,500,000 (3)
Jonas Siegenthaler (1 Way Contract)	$3,400,000 (2)
Connor Brown (1 Way Contract)	$3,000,000 (5)
Colton Sissons	$2,857,143 (1)
Nick Perbix (1 Way Contract)	$2,750,000 (3)
Brandon Duhaime (1 Way Contract)	$1,850,000 (1)
Charlie Lindgren (1 Way Contract)	$1,750,000 (3)
Sean Kuraly (1 Way Contract)	$1,667,000 (3)
Victor Olofsson (1 Way Contract)	$1,250,000 (3)
Denton Mateychuk	$925,000 (2)
Logan Stankoven	$815,000 (1)
Phillip Di Giuseppe (1 Way Contract)	$800,000 (3)
-1 Way Contract Salary Cap :	$0
Pheonix Copley (1 Way Contract)	$800,000 (1)
Justin Kirkland	$775,000 (2)
Paul Cotter	$775,000 (2)
Julien Gauthier	$775,000 (2)
Patrick Brown	$775,000 (2)
Total Pro Players	27
Salary Commitment
Year 2038 : $89,739,143
Year 2039 : $68,117,000
Year 2040 : $47,067,000
Year 2041 : $22,100,000
Salary Average Commitment
Year 2038 : $32,798,250
Year 2039 : $27,998,250
Year 2040 : $21,810,750
Year 2041 : $7,243,750
Salary Cap with 1 Way Contract
Year 2038 : $88,939,144
Year 2039 : $67,317,000
Year 2040 : $46,267,000
Year 2041 : $22,100,000

Farm Players Salaries
Ethan Samson	$100,000 (1)
Axel Sandin-Pellikka	$92,500 (2)
Ryan Ufko	$92,500 (3)
Zeev Buium	$92,500 (2)
Lukas Dragicevic	$89,167 (4)
Jack Hughes	$88,125 (1)
Lukas Fischer	$88,125 (2)
Anton Wahlberg	$88,125 (2)
Owen Beck	$88,125 (2)
Victor Mancini	$87,000 (2)
Nikita Novikov	$86,750 (2)
Ryan Tverberg	$85,200 (1)
Tristan Bertucci	$84,667 (4)
Gannon Laroque	$83,667 (2)
Lucas Ciona	$83,000 (1)
Henrik Tikkanen	$82,400 (1)
Vilmer Alriksson	$79,375 (2)
Tyson Jugnauth	$79,375 (2)
Erik Portillo	$78,400 (3)
Jakov Novak	$77,500 (1)
Reilly Webb	$77,500 (1)
Josh Nodler	$77,500 (1)
Lucas Mercuri	$70,625 (2)
Jared Wright	$70,625 (1)
Trevor Janicke	$70,000 (2)
Nikita Prishchepov	$70,000 (1)
Total Farm Players	26
Salary Commitment
Year 2038 : $2,162,751
Year 2039 : $1,350,901
Year 2040 : $344,734
Year 2041 : $173,834
Salary Average Commitment
Year 2038 : $2,038,625
Year 2039 : $1,289,375
Year 2040 : $325,625
Year 2041 : $176,250

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	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$103,355,000
Farm Players Total Salaries	$1,299,400
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	$147,478,749
Projected Bank Account	$147,478,749

Pro Players Salaries
Brent Burns (1 Way Contract)	$8,500,000 (2)
Bo Horvat (1 Way Contract)	$8,500,000 (3)
Thomas Chabot (1 Way Contract)	$8,000,000 (5)
Jack Hughes (1 Way Contract)	$8,000,000 (3)
Jaccob Slavin (1 Way Contract)	$7,500,000 (2)
Dylan Cozens (1 Way Contract)	$7,100,000 (3)
Mason McTavish (1 Way Contract)	$7,000,000 (5)
Bowen Byram (1 Way Contract)	$6,250,000 (4)
Brad Marchand (1 Way Contract)	$6,125,000 (1)
Samuel Girard (1 Way Contract)	$5,000,000 (4)
Jamie Oleksiak (1 Way Contract)	$4,600,000 (1)
Quinton Byfield (1 Way Contract)	$3,500,000 (2)
Joel Hofer	$3,400,000 (1)
Alex Newhook (1 Way Contract)	$2,900,000 (4)
Jordan Staal (1 Way Contract)	$2,900,000 (2)
Alexis Lafreniere	$2,400,000 (1)
Peyton Krebs (1 Way Contract)	$1,450,000 (1)
Arber Xhekaj (1 Way Contract)	$1,300,000 (2)
Logan Stanley (1 Way Contract)	$1,250,000 (1)
Connor Dewar (1 Way Contract)	$1,250,000 (1)
Brendan Brisson (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
Sebastian Cossa (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
Matthew Schaefer	$925,000 (3)
Joe Veleno (1 Way Contract)	$900,000 (2)
Nico Myatovic (1 Way Contract)	$900,000 (4)
-1 Way Contract Salary Cap :	$0
Akira Schmid (1 Way Contract)	$875,000 (2)
Donovan Sebrango (1 Way Contract)	$830,000 (1)
-1 Way Contract Salary Cap :	$0
Total Pro Players	27
Salary Commitment
Year 2038 : $103,355,000
Year 2039 : $80,050,000
Year 2040 : $54,575,000
Year 2041 : $30,050,000
Salary Average Commitment
Year 2038 : $40,475,000
Year 2039 : $33,000,000
Year 2040 : $7,900,000
Year 2041 : $4,425,000
Salary Cap with 1 Way Contract
Year 2038 : $99,625,000
Year 2039 : $79,150,000
Year 2040 : $53,675,000
Year 2041 : $29,150,000

Farm Players Salaries
Owen Michaels	$148,000 (1)
Sam Colangelo	$88,125 (1)
Christian Kyrou	$88,000 (2)
Cross Hanas	$86,000 (2)
Tyler Tullio	$82,400 (1)
Kevin He	$79,375 (3)
Cole O'Hara	$79,375 (2)
Ethan Edwards	$79,375 (1)
Nathan Walker	$77,500 (2)
Nathaniel Day	$70,625 (2)
Dru Krebs	$70,625 (1)
Anson Thornton	$70,000 (3)
Chase Wheatcroft	$70,000 (2)
Luke Mittelstadt	$70,000 (2)
Kienan Draper	$70,000 (1)
Charlie Wright	$70,000 (1)
Total Farm Players	16
Salary Commitment
Year 2038 : $1,299,400
Year 2039 : $690,875
Year 2040 : $149,375
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,281,333
Year 2039 : $671,875
Year 2040 : $149,375
Year 2041 : $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	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$92,275,000
Farm Players Total Salaries	$1,545,563
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	$195,861,330
Projected Bank Account	$195,861,330

Pro Players Salaries
Darnell Nurse (1 Way Contract)	$9,250,000 (1)
Cole Caufield (1 Way Contract)	$7,850,000 (1)
Vince Dunn (1 Way Contract)	$7,350,000 (2)
Matt Coronato (1 Way Contract)	$6,500,000 (5)
Justin Faulk (1 Way Contract)	$6,500,000 (1)
Kyle Palmieri (1 Way Contract)	$6,000,000 (4)
Morgan Geekie (1 Way Contract)	$5,500,000 (5)
Joel Farabee (1 Way Contract)	$5,000,000 (5)
Dylan DeMelo (1 Way Contract)	$4,900,000 (3)
Alex Tuch (1 Way Contract)	$4,750,000 (1)
Joseph Woll (1 Way Contract)	$4,000,000 (4)
Thomas Novak (1 Way Contract)	$3,500,000 (3)
Mason Appleton (1 Way Contract)	$3,400,000 (4)
Nic Dowd (1 Way Contract)	$3,000,000 (3)
Keegan Kolesar (1 Way Contract)	$2,500,000 (2)
Connor Ingram (1 Way Contract)	$1,950,000 (2)
Ivan Fedotov (1 Way Contract)	$1,500,000 (4)
-1 Way Contract Salary Cap :	$350,000
Brayden Pachal (1 Way Contract)	$1,250,000 (4)
James van Riemsdyk	$1,000,000 (2)
Jackson LaCombe (1 Way Contract)	$925,000 (2)
Cameron Johnson (1 Way Contract)	$925,000 (2)
-1 Way Contract Salary Cap :	$0
Antonio Stranges (1 Way Contract)	$850,000 (1)
-1 Way Contract Salary Cap :	$0
Yan Kuznetsov (1 Way Contract)	$775,000 (1)
Brian Halonen (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Pavol Regenda	$775,000 (1)
Jiri Patera (1 Way Contract)	$775,000 (3)
-1 Way Contract Salary Cap :	$0
Alex Turcotte (1 Way Contract)	$775,000 (3)
Total Pro Players	27
Salary Commitment
Year 2038 : $92,275,000
Year 2039 : $60,750,000
Year 2040 : $46,100,000
Year 2041 : $33,150,000
Salary Average Commitment
Year 2038 : $42,597,619
Year 2039 : $29,547,619
Year 2040 : $18,289,286
Year 2041 : $14,850,000
Salary Cap with 1 Way Contract
Year 2038 : $87,800,000
Year 2039 : $57,900,000
Year 2040 : $44,175,000
Year 2041 : $32,000,000

Farm Players Salaries
Marc Gatcomb	$90,000 (1)
Isak Rosen	$90,000 (3)
Theodor Niederbach	$88,125 (2)
Shai Buium	$88,125 (1)
Adam Edstrom	$85,000 (1)
Aidan Hreschuk	$83,750 (2)
Jack LaFontaine	$83,750 (1)
Oskar Pettersson	$83,500 (5)
Artem Guryev	$82,500 (1)
Charlie Leddy	$79,375 (2)
Samuel Sjolund	$79,375 (1)
Terrell Goldsmith	$79,375 (3)
Hunter McDonald	$77,688 (1)
Jack Finley	$77,500 (4)
Liam Foudy	$77,500 (1)
Hugh McGing	$77,500 (1)
Mason Shaw	$77,500 (2)
Ty Murchison	$75,000 (2)
Joel Hanley	$70,000 (1)
Total Farm Players	19
Salary Commitment
Year 2038 : $1,545,562
Year 2039 : $734,125
Year 2040 : $330,375
Year 2041 : $161,000
Salary Average Commitment
Year 2038 : $1,458,459
Year 2039 : $716,292
Year 2040 : $309,042
Year 2041 : $159,667

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	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$96,250,000
Farm Players Total Salaries	$1,245,437
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	$153,384,928
Projected Bank Account	$153,384,928

Pro Players Salaries
Connor McDavid (1 Way Contract)	$12,500,000 (3)
Mikko Rantanen (1 Way Contract)	$12,000,000 (3)
Brayden Point (1 Way Contract)	$9,000,000 (1)
Gustav Nyquist (1 Way Contract)	$7,500,000 (4)
Joey Daccord (1 Way Contract)	$7,000,000 (4)
Matt Dumba (1 Way Contract)	$6,000,000 (2)
J.T. Compher (1 Way Contract)	$5,100,000 (2)
Dylan Strome (1 Way Contract)	$5,000,000 (1)
Brandon Carlo (1 Way Contract)	$4,000,000 (3)
Vitek Vanecek (1 Way Contract)	$3,400,000 (1)
Cole Perfetti (1 Way Contract)	$3,250,000 (3)
Henri Jokiharju (1 Way Contract)	$3,100,000 (1)
Kevin Lankinen (1 Way Contract)	$3,000,000 (2)
Timothy Liljegren (1 Way Contract)	$3,000,000 (1)
Jack Roslovic (1 Way Contract)	$2,800,000 (1)
Taylor Raddysh	$2,000,000 (1)
Jake Christiansen (1 Way Contract)	$1,600,000 (2)
-1 Way Contract Salary Cap :	$450,000
Jack Ahcan (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$50,000
Corson Ceulemans (1 Way Contract)	$925,000 (3)
-1 Way Contract Salary Cap :	$0
Jonah Gadjovich	$775,000 (3)
Trey Fix-Wolansky	$775,000 (1)
Joona Koppanen	$775,000 (1)
Gage Goncalves	$775,000 (1)
Kyle Capobianco	$775,000 (3)
Total Pro Players	24
Salary Commitment
Year 2038 : $96,250,000
Year 2039 : $64,425,000
Year 2040 : $48,725,000
Year 2041 : $14,500,000
Salary Average Commitment
Year 2038 : $42,293,750
Year 2039 : $29,750,000
Year 2040 : $19,350,000
Year 2041 : $14,500,000
Salary Cap with 1 Way Contract
Year 2038 : $93,025,000
Year 2039 : $62,350,000
Year 2040 : $47,800,000
Year 2041 : $14,500,000

Farm Players Salaries
Ben Kraws	$100,000 (2)
Nathan Gaucher	$92,500 (1)
Filip Mesar	$92,500 (2)
Antti Tuomisto	$88,125 (1)
Gabriel Eliasson	$88,125 (3)
Ville Ottavainen	$87,313 (1)
Tristen Nielsen	$87,000 (1)
Sam Stange	$79,375 (1)
Aaron Huglen	$79,375 (1)
Matthew Strome	$78,000 (1)
Nathan Clurman	$77,500 (1)
Jake Leschyshyn	$77,500 (2)
Carson Meyer	$77,500 (1)
Jared Woolley	$70,625 (3)
Ben King	$70,000 (1)
Total Farm Players	15
Salary Commitment
Year 2038 : $1,245,437
Year 2039 : $428,750
Year 2040 : $158,750
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,106,167
Year 2039 : $405,542
Year 2040 : $158,750
Year 2041 : $0

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	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$98,083,000
Farm Players Total Salaries	$1,753,000
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	$124,637,037
Projected Bank Account	$124,637,037

Pro Players Salaries
Pierre-Luc Dubois (1 Way Contract)	$8,500,000 (2)
Kevin Fiala (1 Way Contract)	$7,950,000 (5)
Vladimir Tarasenko (1 Way Contract)	$7,500,000 (3)
Tyler Bertuzzi (1 Way Contract)	$7,200,000 (4)
Cody Ceci (1 Way Contract)	$6,500,000 (1)
Colton Parayko (1 Way Contract)	$6,500,000 (1)
Cam Fowler	$6,500,000 (2)
Valeri Nichushkin (1 Way Contract)	$6,250,000 (5)
Jordan Eberle (1 Way Contract)	$5,600,000 (1)
John Klingberg (1 Way Contract)	$4,000,000 (4)
Alexandre Carrier (1 Way Contract)	$3,950,000 (2)
Brandon Saad (1 Way Contract)	$3,750,000 (4)
Dante Fabbro (1 Way Contract)	$3,100,000 (2)
Jordan Martinook (1 Way Contract)	$3,100,000 (1)
David Rittich	$3,000,000 (1)
Trevor van Riemsdyk (1 Way Contract)	$3,000,000 (2)
Sam Steel (1 Way Contract)	$2,100,000 (3)
Pontus Holmberg	$1,600,000 (4)
Ty Dellandrea (1 Way Contract)	$1,300,000 (3)
Alexandre Texier (1 Way Contract)	$1,000,000 (1)
Cal Petersen (1 Way Contract)	$900,000 (5)
-1 Way Contract Salary Cap :	$0
Judd Caulfield	$838,000 (2)
Matthew Rempe (1 Way Contract)	$820,000 (1)
-1 Way Contract Salary Cap :	$0
Louis Crevier	$800,000 (1)
Akil Thomas (1 Way Contract)	$775,000 (3)
-1 Way Contract Salary Cap :	$0
Adam Wilsby (1 Way Contract)	$775,000 (4)
-1 Way Contract Salary Cap :	$0
Devin Cooley	$775,000 (2)
Total Pro Players	27
Salary Commitment
Year 2038 : $98,083,000
Year 2039 : $70,763,000
Year 2040 : $44,100,000
Year 2041 : $32,425,000
Salary Average Commitment
Year 2038 : $54,696,250
Year 2039 : $37,770,000
Year 2040 : $28,795,000
Year 2041 : $18,875,000
Salary Cap with 1 Way Contract
Year 2038 : $94,813,000
Year 2039 : $68,313,000
Year 2040 : $41,650,000
Year 2041 : $30,750,000

Farm Players Salaries
Xavier Simoneau	$90,000 (1)
Jalen Smereck	$90,000 (3)
Nikita Pavlychev	$90,000 (3)
David Cotton	$87,500 (1)
Jaydon Dureau	$85,000 (1)
Curtis Douglas	$85,000 (2)
Mitchell Stephens	$77,500 (2)
Jett Woo	$77,500 (2)
Atro Leppanen	$77,000 (1)
Michael Karow	$77,000 (1)
Cooper Marody	$76,500 (1)
Donavan Houle	$70,000 (1)
Chris Ortiz	$70,000 (1)
Sheldon Dries	$70,000 (1)
Jordan Papirny	$70,000 (1)
Brandon Halverson	$70,000 (1)
Chris Terry	$70,000 (1)
Brandon Saigeon	$70,000 (1)
Zachary Sanford	$70,000 (1)
Samuel Walker	$70,000 (1)
Patrick Guay	$70,000 (1)
William Rousseau	$70,000 (2)
Jacob Leguerrier	$70,000 (1)
Total Farm Players	23
Salary Commitment
Year 2038 : $1,753,000
Year 2039 : $490,000
Year 2040 : $180,000
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,660,625
Year 2039 : $460,000
Year 2040 : $180,000
Year 2041 : $0

Minnesota Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	7000 - $85 - 0 - 0.00%
Level 2:	6000 - $57 - 0 - 0.00%
Level 3:	2500 - $38 - 0 - 0.00%
Level 4:	4500 - $28 - 0 - 0.00%
Luxury :	1500 - $157 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $34 - 0 - 0.00%
Farm Level 2:	1000 - $17 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$98,905,834
Farm Players Total Salaries	$1,780,707
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	$166,617,182
Projected Bank Account	$166,617,182

Pro Players Salaries
Drew Doughty (1 Way Contract)	$11,500,000 (5)
Kevin Hayes (1 Way Contract)	$8,000,000 (3)
Jesper Bratt (1 Way Contract)	$7,875,000 (1)
Jared Spurgeon (1 Way Contract)	$7,575,000 (2)
Yanni Gourde (1 Way Contract)	$5,166,667 (1)
Radko Gudas (1 Way Contract)	$5,000,000 (4)
Jesperi Kotkaniemi (1 Way Contract)	$4,820,000 (2)
Kaapo Kakko (1 Way Contract)	$4,525,000 (3)
Spencer Knight (1 Way Contract)	$4,500,000 (2)
Pius Suter (1 Way Contract)	$4,125,000 (2)
Nino Niederreiter (1 Way Contract)	$4,000,000 (3)
-1 Way Contract Salary Cap :	$2,850,000
Barclay Goodrow (1 Way Contract)	$3,641,667 (3)
Shayne Gostisbehere (1 Way Contract)	$3,200,000 (3)
Jonathan Drouin (1 Way Contract)	$3,000,000 (1)
Mathieu Olivier (1 Way Contract)	$3,000,000 (5)
Jake Evans (1 Way Contract)	$2,850,000 (4)
Conor Timmins (1 Way Contract)	$2,200,000 (2)
Nico Sturm (1 Way Contract)	$2,000,000 (1)
Egor Zamula (1 Way Contract)	$1,700,000 (2)
-1 Way Contract Salary Cap :	$550,000
Jonas Johansson	$1,200,000 (5)
Tobias Bjornfot	$1,000,000 (1)
Nick Blankenburg (1 Way Contract)	$1,000,000 (2)
Brandt Clarke	$1,000,000 (1)
Calvin Pickard (1 Way Contract)	$1,000,000 (1)
Josh Doan	$925,000 (1)
Kurtis MacDermid (1 Way Contract)	$900,000 (2)
-1 Way Contract Salary Cap :	$0
Alex Steeves (1 Way Contract)	$852,500 (1)
Tomas Nosek (1 Way Contract)	$800,000 (4)
Samuel Laberge (1 Way Contract)	$775,000 (2)
-1 Way Contract Salary Cap :	$0
Jayson Megna (1 Way Contract)	$775,000 (2)
Total Pro Players	30
Salary Commitment
Year 2038 : $98,905,834
Year 2039 : $76,086,667
Year 2040 : $47,716,667
Year 2041 : $24,350,000
Salary Average Commitment
Year 2038 : $54,607,083
Year 2039 : $43,043,750
Year 2040 : $30,137,500
Year 2041 : $19,900,000
Salary Cap with 1 Way Contract
Year 2038 : $94,930,840
Year 2039 : $72,111,664
Year 2040 : $46,566,667
Year 2041 : $24,350,000

Farm Players Salaries
Mike Hardman	$100,000 (2)
David Jiricek	$100,000 (1)
Denis Smirnov	$100,000 (1)
Matthew Poitras	$96,938 (1)
Evan Cormier	$96,800 (1)
Lucas Johansen	$93,775 (1)
Guillaume Brisebois	$93,775 (1)
Maveric Lamoureux	$92,500 (2)
Daylan Kuefler	$92,400 (1)
Chase De Leo	$90,000 (2)
Kasper Halttunen	$88,125 (1)
Josh Lopina	$87,833 (1)
Colby Ambrosio	$87,313 (1)
John Leonard	$85,250 (1)
Casey Fitzgerald	$85,250 (2)
Gavin Hayes	$83,750 (1)
Matt Tomkins	$77,500 (5)
Rem Pitlick	$77,500 (3)
Chase Stillman	$77,000 (1)
Justin Gill	$75,000 (1)
Total Farm Players	20
Salary Commitment
Year 2038 : $1,780,708
Year 2039 : $522,750
Year 2040 : $155,000
Year 2041 : $77,500
Salary Average Commitment
Year 2038 : $1,577,417
Year 2039 : $468,667
Year 2040 : $155,000
Year 2041 : $77,500

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	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$109,640,000
Farm Players Total Salaries	$1,489,625
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	$140,927,327
Projected Bank Account	$140,927,327

Pro Players Salaries
Jake McCabe (1 Way Contract)	$12,000,000 (5)
Sean Couturier (1 Way Contract)	$10,100,000 (5)
Travis Konecny (1 Way Contract)	$8,750,000 (3)
Miro Heiskanen (1 Way Contract)	$8,450,000 (4)
Aaron Ekblad	$7,500,000 (1)
Brady Skjei (1 Way Contract)	$7,000,000 (3)
Brett Kulak (1 Way Contract)	$6,500,000 (5)
Casey Mittelstadt (1 Way Contract)	$5,750,000 (3)
Christian Dvorak	$5,600,000 (4)
Anton Lundell (1 Way Contract)	$5,000,000 (3)
Robert Thomas (1 Way Contract)	$5,000,000 (1)
Jared McCann (1 Way Contract)	$4,250,000 (1)
Thomas Harley (1 Way Contract)	$4,000,000 (2)
Michael Rasmussen (1 Way Contract)	$3,200,000 (3)
Adam Boqvist (1 Way Contract)	$2,600,000 (1)
Claude Giroux (1 Way Contract)	$2,000,000 (1)
Ryker Evans (1 Way Contract)	$2,000,000 (4)
-1 Way Contract Salary Cap :	$850,000
Michael Kesselring (1 Way Contract)	$1,400,000 (1)
Elmer Soderblom (1 Way Contract)	$1,250,000 (3)
-1 Way Contract Salary Cap :	$100,000
Michael DiPietro	$1,000,000 (2)
Vasili Podkolzin (1 Way Contract)	$1,000,000 (2)
-1 Way Contract Salary Cap :	$0
Beckett Sennecke	$925,000 (2)
Cutter Gauthier	$925,000 (2)
Simon Edvinsson	$925,000 (1)
Cayden Primeau	$890,000 (1)
Dustin Wolf (1 Way Contract)	$850,000 (2)
Kyle MacLean (1 Way Contract)	$775,000 (1)
Total Pro Players	27
Salary Commitment
Year 2038 : $109,640,000
Year 2039 : $84,300,000
Year 2040 : $75,600,000
Year 2041 : $44,650,000
Salary Average Commitment
Year 2038 : $65,375,000
Year 2039 : $51,375,000
Year 2040 : $46,725,000
Year 2041 : $35,825,000
Salary Cap with 1 Way Contract
Year 2038 : $106,340,000
Year 2039 : $81,000,000
Year 2040 : $73,300,000
Year 2041 : $43,500,000

Farm Players Salaries
Christian Krygier	$100,000 (1)
Dmitry Kuzmin	$100,000 (1)
Hendrix Lapierre	$92,500 (1)
Calle Odelius	$88,125 (2)
David Spacek	$86,250 (1)
Justus Annunen	$83,750 (1)
Joni Jurmo	$83,750 (1)
Noah Laba	$79,375 (2)
Dylan Duke	$79,375 (1)
Valtteri Puustinen	$77,500 (1)
Graeme Clarke	$77,500 (2)
Raphael Lavoie	$77,500 (1)
Nikita Alexandrov	$77,500 (1)
Dylan Gambrell	$77,500 (3)
Bogdan Trineyev	$77,500 (2)
Jamieson Rees	$77,500 (1)
Zachary Metsa	$77,000 (1)
Zachary Massicotte	$77,000 (1)
Total Farm Players	18
Salary Commitment
Year 2038 : $1,489,625
Year 2039 : $400,000
Year 2040 : $77,500
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,301,250
Year 2039 : $377,500
Year 2040 : $70,000
Year 2041 : $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	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$83,377,225
Farm Players Total Salaries	$449,250
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	$204,515,393
Projected Bank Account	$204,515,393

Pro Players Salaries
Mats Zuccarello (1 Way Contract)	$7,800,000 (3)
Brayden Schenn (1 Way Contract)	$6,500,000 (3)
Brenden Dillon (1 Way Contract)	$5,800,000 (2)
Sean Walker (1 Way Contract)	$5,000,000 (3)
Ilya Mikheyev (1 Way Contract)	$4,750,000 (1)
Matt Roy (1 Way Contract)	$4,600,000 (2)
Michael Bunting (1 Way Contract)	$4,500,000 (2)
Morgan Frost (1 Way Contract)	$4,375,000 (3)
Noah Dobson (1 Way Contract)	$4,000,000 (1)
Will Cuylle (1 Way Contract)	$3,900,000 (3)
Tyson Foerster (1 Way Contract)	$3,750,000 (3)
Samuel Montembeault	$3,150,000 (2)
Scott Laughton (1 Way Contract)	$3,000,000 (1)
Scott Wedgewood (1 Way Contract)	$2,500,000 (3)
Trent Frederic (1 Way Contract)	$2,300,000 (1)
Carl Grundstrom (1 Way Contract)	$1,800,000 (2)
Jack McBain (1 Way Contract)	$1,600,000 (1)
Tyler Kleven	$1,600,000 (2)
Justin Brazeau (1 Way Contract)	$1,500,000 (3)
Daniil Miromanov (1 Way Contract)	$1,250,000 (1)
Fyodor Svechkov (1 Way Contract)	$1,250,000 (3)
Pierre-Olivier Joseph (1 Way Contract)	$1,000,000 (1)
Dylan Coghlan (1 Way Contract)	$935,000 (1)
-1 Way Contract Salary Cap :	$0
Michael McCarron (1 Way Contract)	$900,000 (1)
John Beecher (1 Way Contract)	$900,000 (1)
Riley Tufte (1 Way Contract)	$852,500 (1)
-1 Way Contract Salary Cap :	$0
Alexander Holtz (1 Way Contract)	$839,725 (2)
-1 Way Contract Salary Cap :	$0
Joshua Dunne (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Brett Leason (1 Way Contract)	$775,000 (1)
Luke Kunin (1 Way Contract)	$775,000 (1)
Isak Posch	$700,000 (1)
Total Pro Players	31
Salary Commitment
Year 2038 : $83,377,225
Year 2039 : $58,864,725
Year 2040 : $36,575,000
Year 2041 : $0
Salary Average Commitment
Year 2038 : $44,855,500
Year 2039 : $32,955,500
Year 2040 : $17,800,000
Year 2041 : $0
Salary Cap with 1 Way Contract
Year 2038 : $79,975,000
Year 2039 : $58,025,000
Year 2040 : $36,575,000
Year 2041 : $0

Farm Players Salaries
Ryan O'Rourke	$100,000 (1)
Helge Grans	$97,000 (1)
William Wallinder	$97,000 (1)
Keeghan Howdeshell	$85,250 (1)
Michal Postava	$70,000 (1)
Total Farm Players	5
Salary Commitment
Year 2038 : $449,250
Year 2039 : $0
Year 2040 : $0
Year 2041 : $0
Salary Average Commitment
Year 2038 : $386,250
Year 2039 : $0
Year 2040 : $0
Year 2041 : $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	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$99,881,999
Farm Players Total Salaries	$929,373
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	$160,498,593
Projected Bank Account	$160,498,593

Pro Players Salaries
Zach Werenski	$9,583,333 (5)
Reilly Smith (1 Way Contract)	$9,000,000 (1)
Brandon Montour (1 Way Contract)	$7,600,000 (3)
Tyler Toffoli (1 Way Contract)	$7,000,000 (3)
Yegor Sharangovich (1 Way Contract)	$5,750,000 (1)
Elvis Merzlikins (1 Way Contract)	$5,400,000 (3)
Dmitry Orlov (1 Way Contract)	$4,750,000 (2)
Tyler Myers (1 Way Contract)	$4,000,000 (1)
Calle Jarnkrok (1 Way Contract)	$3,500,000 (2)
Eeli Tolvanen (1 Way Contract)	$3,475,000 (1)
Nicolas Roy (1 Way Contract)	$3,000,000 (1)
Luke Schenn (1 Way Contract)	$2,750,000 (1)
Barrett Hayton (1 Way Contract)	$2,650,000 (3)
Michael Amadio (1 Way Contract)	$2,600,000 (4)
Anthony Mantha (1 Way Contract)	$2,500,000 (1)
Alex Nedeljkovic (1 Way Contract)	$2,400,000 (4)
Casey DeSmith (1 Way Contract)	$2,350,000 (5)
Braden Schneider (1 Way Contract)	$2,200,000 (2)
Bobby Brink (1 Way Contract)	$1,500,000 (2)
Jayden Struble (1 Way Contract)	$1,412,500 (3)
Lukas Reichel (1 Way Contract)	$1,200,000 (2)
-1 Way Contract Salary Cap :	$50,000
Leevi Merilainen (1 Way Contract)	$1,050,000 (1)
-1 Way Contract Salary Cap :	$0
Matt Grzelcyk (1 Way Contract)	$1,000,000 (1)
Adam Fantilli (1 Way Contract)	$950,000 (1)
Zayne Parekh	$925,000 (2)
Tyler Tucker (1 Way Contract)	$925,000 (3)
Simon Nemec (1 Way Contract)	$918,333 (2)
-1 Way Contract Salary Cap :	$0
Landon Slaggert (1 Way Contract)	$900,000 (3)
-1 Way Contract Salary Cap :	$0
Luca Del Bel Belluz	$881,250 (2)
Samuel Helenius (1 Way Contract)	$805,333 (1)
Mikey Eyssimont	$800,000 (5)
Matt Kessel (1 Way Contract)	$800,000 (2)
-1 Way Contract Salary Cap :	$0
Jack Thompson (1 Way Contract)	$800,000 (2)
-1 Way Contract Salary Cap :	$0
Cole Guttman (1 Way Contract)	$775,000 (2)
-1 Way Contract Salary Cap :	$0
Lucas Condotta (1 Way Contract)	$775,000 (3)
-1 Way Contract Salary Cap :	$0
Ryan Johnson (1 Way Contract)	$775,000 (4)
-1 Way Contract Salary Cap :	$0
Angus Crookshank (1 Way Contract)	$775,000 (3)
-1 Way Contract Salary Cap :	$0
Dominic James	$706,250 (1)
Matvei Petrov	$700,000 (1)
Total Pro Players	39
Salary Commitment
Year 2038 : $99,881,999
Year 2039 : $64,195,416
Year 2040 : $45,945,833
Year 2041 : $18,508,333
Salary Average Commitment
Year 2038 : $69,457,083
Year 2039 : $43,500,833
Year 2040 : $28,044,583
Year 2041 : $7,650,000
Salary Cap with 1 Way Contract
Year 2038 : $91,163,666
Year 2039 : $56,527,080
Year 2040 : $42,720,832
Year 2041 : $17,733,332

Farm Players Salaries
Tyler Boucher	$92,500 (1)
Ivan Miroshnichenko	$92,500 (1)
Dmitry Simashev	$92,500 (2)
Scott Morrow	$88,125 (1)
Patrick Moynihan	$85,456 (1)
Ryan Hofer	$85,167 (1)
Elias Pettersson	$83,750 (2)
Tyler Brennan	$79,375 (2)
John Farinacci	$77,500 (1)
Nick Abruzzese	$77,500 (1)
Arno Tiefensee	$75,000 (1)
Total Farm Players	11
Salary Commitment
Year 2038 : $929,373
Year 2039 : $255,625
Year 2040 : $0
Year 2041 : $0
Salary Average Commitment
Year 2038 : $900,417
Year 2039 : $255,625
Year 2040 : $0
Year 2041 : $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	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$77,664,000
Farm Players Total Salaries	$1,712,320
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	$130,014,923
Projected Bank Account	$130,014,923

Pro Players Salaries
Sebastian Aho (1 Way Contract)	$9,750,000 (4)
Sam Reinhart (1 Way Contract)	$8,625,000 (4)
Jacob Trouba (1 Way Contract)	$8,000,000 (4)
Adam Pelech (1 Way Contract)	$6,500,000 (2)
William Karlsson	$5,900,000 (1)
Andrew Copp (1 Way Contract)	$5,850,000 (5)
Carter Verhaeghe (1 Way Contract)	$4,250,000 (1)
Jordan Greenway (1 Way Contract)	$4,000,000 (4)
Eetu Luostarinen (1 Way Contract)	$3,000,000 (3)
Zach Whitecloud (1 Way Contract)	$2,750,000 (1)
Derrick Pouliot (1 Way Contract)	$2,500,000 (3)
Carter Hart	$2,000,000 (3)
Jake Bean (1 Way Contract)	$1,750,000 (3)
Nils Lundkvist (1 Way Contract)	$1,250,000 (1)
Albert Johansson (1 Way Contract)	$1,125,000 (3)
Cole Smith (1 Way Contract)	$1,000,000 (1)
Yaroslav Askarov (1 Way Contract)	$925,000 (1)
Caleb Jones (1 Way Contract)	$900,000 (4)
Jacob Bernard-Docker (1 Way Contract)	$875,000 (2)
Maxim Groshev (1 Way Contract)	$870,000 (3)
-1 Way Contract Salary Cap :	$0
Riley Duran (1 Way Contract)	$870,000 (3)
-1 Way Contract Salary Cap :	$0
Zachary Bolduc (1 Way Contract)	$865,000 (3)
-1 Way Contract Salary Cap :	$0
Fabian Lysell (1 Way Contract)	$864,000 (2)
-1 Way Contract Salary Cap :	$0
Simon Holmstrom (1 Way Contract)	$850,000 (1)
William Carrier (1 Way Contract)	$845,000 (1)
Logan Brown (1 Way Contract)	$775,000 (2)
Jaret Anderson-Dolan (1 Way Contract)	$775,000 (2)
Total Pro Players	27
Salary Commitment
Year 2038 : $77,664,000
Year 2039 : $59,894,000
Year 2040 : $50,105,000
Year 2041 : $37,125,000
Salary Average Commitment
Year 2038 : $44,457,500
Year 2039 : $32,337,500
Year 2040 : $22,812,500
Year 2041 : $14,818,750
Salary Cap with 1 Way Contract
Year 2038 : $74,195,000
Year 2039 : $56,425,000
Year 2040 : $47,500,000
Year 2041 : $37,125,000

Farm Players Salaries
Etienne Morin	$96,938 (1)
Zachary Uens	$94,508 (1)
Jonathan Lekkerimaki	$92,500 (1)
Michael Brandsegg-Nygard	$92,500 (2)
Ryan Chesley	$88,125 (2)
Taylor Gauthier	$86,000 (1)
Jordan Frasca	$86,000 (1)
Aleksanteri Kaskimaki	$83,750 (1)
Alexander Pashin	$83,000 (1)
Walker Duehr	$82,500 (1)
Noel Gunler	$81,500 (2)
Jake Chiasson	$79,375 (1)
Owen Protz	$79,375 (3)
Cole Clayton	$77,500 (2)
Will Cranley	$77,500 (2)
Michael Koster	$75,000 (1)
Artem Shlaine	$75,000 (1)
Landon Sim	$70,625 (2)
Chase Yoder	$70,625 (1)
Isaac Poulter	$70,000 (1)
Declan Mcdonnell	$70,000 (1)
Total Farm Players	21
Salary Commitment
Year 2038 : $1,712,321
Year 2039 : $567,125
Year 2040 : $79,375
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,634,583
Year 2039 : $553,333
Year 2040 : $79,375
Year 2041 : $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	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$112,175,000
Farm Players Total Salaries	$1,383,125
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	$298,418,330
Projected Bank Account	$298,418,330

Pro Players Salaries
Luke Hughes (1 Way Contract)	$9,000,000 (5)
Alex Pietrangelo (1 Way Contract)	$8,800,000 (1)
Mark Scheifele (1 Way Contract)	$8,500,000 (3)
Mikhail Sergachev (1 Way Contract)	$8,500,000 (3)
Ilya Sorokin (1 Way Contract)	$8,250,000 (4)
Elias Lindholm (1 Way Contract)	$7,750,000 (4)
Jason Robertson (1 Way Contract)	$7,750,000 (5)
Gabriel Vilardi (1 Way Contract)	$7,500,000 (5)
Tom Wilson (1 Way Contract)	$6,500,000 (3)
Jake Guentzel (1 Way Contract)	$6,000,000 (1)
Adrian Kempe (1 Way Contract)	$5,500,000 (1)
Charlie Coyle (1 Way Contract)	$5,250,000 (1)
Oliver Ekman-Larsson (1 Way Contract)	$3,500,000 (4)
Jake Walman (1 Way Contract)	$3,400,000 (2)
Mario Ferraro	$3,250,000 (1)
Mason Lohrei (1 Way Contract)	$3,200,000 (3)
-1 Way Contract Salary Cap :	$2,050,000
Alex Iafallo (1 Way Contract)	$1,900,000 (2)
Petr Mrazek (1 Way Contract)	$1,350,000 (1)
Eric Robinson (1 Way Contract)	$1,150,000 (3)
Tanner Pearson (1 Way Contract)	$1,000,000 (1)
Dryden Hunt (1 Way Contract)	$1,000,000 (4)
-1 Way Contract Salary Cap :	$0
Cameron Hughes (1 Way Contract)	$800,000 (1)
-1 Way Contract Salary Cap :	$0
Lukas Cormier (1 Way Contract)	$775,000 (2)
-1 Way Contract Salary Cap :	$0
Max Sasson (1 Way Contract)	$775,000 (2)
-1 Way Contract Salary Cap :	$0
Patrick Giles (1 Way Contract)	$775,000 (2)
-1 Way Contract Salary Cap :	$0
Total Pro Players	25
Salary Commitment
Year 2038 : $112,175,000
Year 2039 : $80,225,000
Year 2040 : $72,600,000
Year 2041 : $44,750,000
Salary Average Commitment
Year 2038 : $35,468,750
Year 2039 : $23,600,000
Year 2040 : $18,625,000
Year 2041 : $14,043,750
Salary Cap with 1 Way Contract
Year 2038 : $106,900,000
Year 2039 : $75,750,000
Year 2040 : $70,450,000
Year 2041 : $43,750,000

Farm Players Salaries
Matvei Gridin	$92,500 (2)
Ryan Leonard	$92,500 (2)
Seamus Casey	$88,125 (1)
Carter Mazur	$83,750 (1)
Stanislav Svozil	$82,500 (2)
Marshall Rifai	$77,500 (3)
Clay Stevenson	$77,500 (1)
Travis Mitchell	$77,500 (2)
Ken Appleby	$76,250 (3)
Connor Clattenburg	$75,000 (2)
Tyson Gross	$70,000 (2)
Viking Gustavsson-Nyberg	$70,000 (2)
Tim Washe	$70,000 (1)
Avery Hayes	$70,000 (2)
Trey Taylor	$70,000 (1)
Mikulas Hovorka	$70,000 (1)
Braeden Bowman	$70,000 (1)
Josh Samanski	$70,000 (1)
Total Farm Players	18
Salary Commitment
Year 2038 : $1,383,125
Year 2039 : $783,750
Year 2040 : $153,750
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,368,750
Year 2039 : $750,000
Year 2040 : $140,000
Year 2041 : $0

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	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$51,856,950
Farm Players Total Salaries	$1,347,062
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	$267,658,858
Projected Bank Account	$267,658,858

Pro Players Salaries
Colin White (1 Way Contract)	$4,750,000 (3)
Alex Vlasic (1 Way Contract)	$4,600,000 (2)
Mattias Samuelsson (1 Way Contract)	$4,285,700 (2)
Dmitri Voronkov (1 Way Contract)	$4,175,000 (2)
David Kampf	$4,000,000 (2)
Ross Colton (1 Way Contract)	$4,000,000 (1)
Joel Edmundson (1 Way Contract)	$4,000,000 (2)
Zach Bogosian (1 Way Contract)	$4,000,000 (2)
Ryan Poehling (1 Way Contract)	$1,900,000 (1)
Isac Lundestrom	$1,500,000 (1)
Max Jones (1 Way Contract)	$1,000,000 (2)
Kasperi Kapanen (1 Way Contract)	$1,000,000 (3)
Dysin Mayo (1 Way Contract)	$950,000 (1)
-1 Way Contract Salary Cap :	$0
Easton Cowan	$925,000 (2)
Filip Bystedt	$925,000 (1)
Sam Rinzel	$925,000 (2)
Brayden Yager	$925,000 (2)
Emil Lilleberg (1 Way Contract)	$870,000 (1)
Dennis Hildeby (1 Way Contract)	$845,000 (1)
Ty Nelson (1 Way Contract)	$837,500 (1)
Aydar Suniev	$837,500 (2)
Dans Locmelis	$793,750 (1)
Jeffrey Viel	$775,000 (3)
Gustav Olofsson	$775,000 (1)
Dennis Cholowski	$762,500 (1)
Nikita Grebenkin	$750,000 (1)
Sandis Vilmanis	$750,000 (1)
Cody Glass	$0 (0)
Nils Hoglander	$0 (0)
Total Pro Players	29
Salary Commitment
Year 2038 : $51,856,950
Year 2039 : $36,198,200
Year 2040 : $6,525,000
Year 2041 : $0
Salary Average Commitment
Year 2038 : $30,998,333
Year 2039 : $20,918,750
Year 2040 : $2,100,000
Year 2041 : $0
Salary Cap with 1 Way Contract
Year 2038 : $50,906,950
Year 2039 : $36,198,200
Year 2040 : $6,525,000
Year 2041 : $0

Farm Players Salaries
Oliver Wahlstrom	$190,000 (1)
Zac Jones	$150,000 (1)
Ben Meyers	$125,000 (1)
David Reinbacher	$100,000 (1)
Hunter Drew	$88,000 (1)
Dawson Barteaux	$88,000 (1)
Florian Xhekaj	$87,313 (1)
Kyle Keyser	$82,500 (1)
Givani Smith	$80,000 (2)
Jacob Julien	$75,000 (2)
Jackson Dorrington	$70,625 (2)
Connor Kurth	$70,625 (1)
Dryden McKay	$70,000 (1)
Noah Beck	$70,000 (1)
Total Farm Players	14
Salary Commitment
Year 2038 : $1,347,062
Year 2039 : $225,625
Year 2040 : $0
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,004,375
Year 2039 : $233,750
Year 2040 : $0
Year 2041 : $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	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$138,225,000
Farm Players Total Salaries	$1,563,502
Coaches Total Salaries	$2,800,000
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	$15,343,813
Projected Bank Account	$15,343,813

Pro Players Salaries
Tyler Seguin (1 Way Contract)	$9,850,000 (3)
Ivan Provorov (1 Way Contract)	$8,750,000 (5)
Patrik Laine (1 Way Contract)	$8,700,000 (1)
Esa Lindell (1 Way Contract)	$8,500,000 (1)
Filip Hronek (1 Way Contract)	$7,250,000 (4)
Anders Lee (1 Way Contract)	$7,250,000 (4)
-1 Way Contract Salary Cap :	$6,100,000
Troy Terry (1 Way Contract)	$7,000,000 (2)
Gabriel Landeskog (1 Way Contract)	$7,000,000 (4)
Alex Killorn (1 Way Contract)	$6,750,000 (3)
Damon Severson (1 Way Contract)	$6,500,000 (2)
-1 Way Contract Salary Cap :	$5,350,000
Brendan Gallagher (1 Way Contract)	$6,500,000 (1)
-1 Way Contract Salary Cap :	$5,350,000
Artem Zub (1 Way Contract)	$5,350,000 (3)
Jean-Gabriel Pageau (1 Way Contract)	$5,250,000 (5)
Karel Vejmelka (1 Way Contract)	$4,750,000 (5)
Ukko-Pekka Luukkonen (1 Way Contract)	$4,750,000 (3)
Ilya Lyubushkin (1 Way Contract)	$3,500,000 (3)
Noah Juulsen (1 Way Contract)	$2,850,000 (5)
Kiefer Sherwood (1 Way Contract)	$2,600,000 (3)
Brett Howden (1 Way Contract)	$2,500,000 (5)
Dylan Holloway (1 Way Contract)	$2,300,000 (1)
Radek Faksa (1 Way Contract)	$2,250,000 (4)
Ryan Donato (1 Way Contract)	$2,000,000 (1)
-1 Way Contract Salary Cap :	$850,000
Adam Gaudette (1 Way Contract)	$2,000,000 (5)
Ryan Lomberg (1 Way Contract)	$2,000,000 (1)
-1 Way Contract Salary Cap :	$850,000
Travis Hamonic (1 Way Contract)	$2,000,000 (3)
Blake Lizotte (1 Way Contract)	$1,850,000 (2)
Philippe Myers (1 Way Contract)	$1,450,000 (2)
Troy Stecher (1 Way Contract)	$1,300,000 (5)
Logan Shaw	$1,000,000 (5)
Parker Wotherspoon (1 Way Contract)	$1,000,000 (4)
Eric Comrie (1 Way Contract)	$975,000 (1)
-1 Way Contract Salary Cap :	$0
Connor Bedard (1 Way Contract)	$950,000 (1)
Lane Pederson (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Kailer Yamamoto (1 Way Contract)	$775,000 (2)
-1 Way Contract Salary Cap :	$0
Total Pro Players	34
Salary Commitment
Year 2038 : $138,225,000
Year 2039 : $105,525,000
Year 2040 : $87,950,000
Year 2041 : $53,150,000
Salary Average Commitment
Year 2038 : $106,884,250
Year 2039 : $87,450,000
Year 2040 : $77,750,000
Year 2041 : $47,000,000
Salary Cap with 1 Way Contract
Year 2038 : $129,950,000
Year 2039 : $102,450,000
Year 2040 : $86,800,000
Year 2041 : $52,000,000

Farm Players Salaries
Kaapo Kahkonen	$175,000 (4)
Danila Klimovich	$100,000 (3)
Ryan Mast	$100,000 (4)
Jeremie Poirier	$100,000 (4)
Lassi Thomson	$97,500 (5)
Kevin Wall	$94,002 (1)
Logan Mailloux	$92,500 (1)
Marek Vanacker	$92,500 (2)
Josh Bloom	$83,750 (1)
Carson Wetsch	$83,750 (2)
Martin Chromiak	$82,000 (1)
Nathan Smith	$80,000 (1)
Amir Miftakhov	$80,000 (5)
Cameron Whitehead	$79,375 (1)
Matthew Phillips	$77,500 (2)
Blake Hillman	$75,000 (2)
Alex Gagne	$70,625 (1)
Total Farm Players	17
Salary Commitment
Year 2038 : $1,563,502
Year 2039 : $981,250
Year 2040 : $652,500
Year 2041 : $552,500
Salary Average Commitment
Year 2038 : $1,295,833
Year 2039 : $860,833
Year 2040 : $538,958
Year 2041 : $468,958

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	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$102,939,250
Farm Players Total Salaries	$1,336,500
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	$260,262,815
Projected Bank Account	$260,262,815

Pro Players Salaries
Nathan MacKinnon (1 Way Contract)	$12,600,000 (2)
Aleksander Barkov (1 Way Contract)	$10,000,000 (4)
Sidney Crosby (1 Way Contract)	$8,700,000 (3)
Leon Draisaitl (1 Way Contract)	$8,500,000 (2)
Brady Tkachuk (1 Way Contract)	$8,200,000 (5)
Jake Sanderson (1 Way Contract)	$8,000,000 (4)
Seth Jarvis	$7,420,000 (5)
Martin Necas (1 Way Contract)	$6,500,000 (1)
Joshua Morrissey (1 Way Contract)	$6,250,000 (2)
Zach Hyman (1 Way Contract)	$5,500,000 (3)
Nikita Zadorov (1 Way Contract)	$5,000,000 (3)
Ian Cole (1 Way Contract)	$2,800,000 (1)
Niko Mikkola (1 Way Contract)	$2,500,000 (1)
Pavel Dorofeyev (1 Way Contract)	$1,850,000 (3)
-1 Way Contract Salary Cap :	$700,000
Bobby McMann (1 Way Contract)	$1,500,000 (1)
Logan Cooley	$950,000 (3)
Leo Carlsson	$950,000 (2)
Brock Faber (1 Way Contract)	$925,000 (1)
Wyatt Johnston	$900,000 (1)
Lane Hutson	$881,250 (1)
Lukas Dostal	$813,000 (2)
Jalen Chatfield (1 Way Contract)	$800,000 (4)
Jarred Tinordi	$700,000 (3)
Jet Greaves	$700,000 (1)
Total Pro Players	24
Salary Commitment
Year 2038 : $102,939,250
Year 2039 : $86,233,000
Year 2040 : $57,120,000
Year 2041 : $34,420,000
Salary Average Commitment
Year 2038 : $28,472,500
Year 2039 : $17,760,000
Year 2040 : $8,187,500
Year 2041 : $4,050,000
Salary Cap with 1 Way Contract
Year 2038 : $101,789,250
Year 2039 : $85,083,000
Year 2040 : $55,970,000
Year 2041 : $34,420,000

Farm Players Salaries
Charles-Edouard D'Astous	$100,000 (1)
Roby Jarventie	$95,000 (2)
Mackie Samoskevich	$92,500 (1)
Kevin Korchinski	$92,500 (4)
Artyom Levshunov	$92,500 (2)
Dalibor Dvorsky	$92,500 (2)
Jacob Gaucher	$90,000 (2)
Emil Heineman	$90,000 (1)
Marco Rossi	$86,500 (1)
Joshua Roy	$85,000 (4)
Victor Ostman	$70,000 (2)
Sam Morton	$70,000 (4)
Adam Klapka	$70,000 (1)
Kevin Gravel	$70,000 (2)
Karsen Dorwart	$70,000 (1)
Quinn Hutson	$70,000 (1)
Total Farm Players	16
Salary Commitment
Year 2038 : $1,336,500
Year 2039 : $757,500
Year 2040 : $247,500
Year 2041 : $247,500
Salary Average Commitment
Year 2038 : $1,305,167
Year 2039 : $738,792
Year 2040 : $237,500
Year 2041 : $237,500

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	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$101,490,000
Farm Players Total Salaries	$1,539,375
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	$182,991,542
Projected Bank Account	$182,991,542

Pro Players Salaries
Igor Shesterkin (1 Way Contract)	$11,500,000 (4)
Quinn Hughes (1 Way Contract)	$8,500,000 (4)
Owen Power (1 Way Contract)	$8,350,000 (3)
Lucas Raymond (1 Way Contract)	$8,075,000 (4)
Juraj Slafkovsky (1 Way Contract)	$7,600,000 (5)
Kyle Connor (1 Way Contract)	$7,200,000 (3)
Matthew Boldy	$7,000,000 (1)
Trevor Zegras	$5,750,000 (3)
Dylan Samberg (1 Way Contract)	$5,750,000 (5)
William Eklund (1 Way Contract)	$5,600,000 (4)
Jakob Chychrun (1 Way Contract)	$5,600,000 (2)
Evander Kane (1 Way Contract)	$5,000,000 (3)
Aliaksei Protas (1 Way Contract)	$3,375,000 (4)
Connor McMichael (1 Way Contract)	$2,100,000 (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)
-1 Way Contract Salary Cap :	$150,000
Aatu Raty (1 Way Contract)	$1,300,000 (3)
Ville Heinola	$1,200,000 (3)
Pavel Mintyukov (1 Way Contract)	$1,200,000 (1)
Jakub Dobes	$965,000 (2)
Sam Dickinson	$925,000 (3)
Will Smith	$925,000 (2)
Jakob Pelletier	$875,000 (1)
Total Pro Players	23
Salary Commitment
Year 2038 : $101,490,000
Year 2039 : $87,615,000
Year 2040 : $80,125,000
Year 2041 : $50,400,000
Salary Average Commitment
Year 2038 : $25,623,333
Year 2039 : $21,205,000
Year 2040 : $18,905,000
Year 2041 : $9,512,500
Salary Cap with 1 Way Contract
Year 2038 : $99,190,000
Year 2039 : $87,615,000
Year 2040 : $80,125,000
Year 2041 : $50,400,000

Farm Players Salaries
Nico Daws	$120,000 (3)
Ozzy Wiesblatt	$100,000 (1)
Josiah Slavin	$100,000 (1)
Mason Primeau	$100,000 (1)
Nathan Noel	$100,000 (1)
Luke Prokop	$100,000 (1)
Jacob Ingham	$100,000 (1)
Ben Kindel	$92,500 (3)
Mads Sogaard	$88,125 (1)
Nathan Villeneuve	$88,125 (2)
Dillon Dube	$88,125 (1)
Jani Nyman	$88,125 (3)
Angus Booth	$79,375 (2)
Jared Davidson	$75,000 (1)
Cooper Moore	$75,000 (1)
Alex Bump	$75,000 (2)
Jackson Edward	$70,000 (2)
Total Farm Players	17
Salary Commitment
Year 2038 : $1,539,375
Year 2039 : $613,125
Year 2040 : $300,625
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,299,376
Year 2039 : $599,376
Year 2040 : $270,417
Year 2041 : $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	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$86,793,551
Farm Players Total Salaries	$1,066,375
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	$288,407,069
Projected Bank Account	$288,407,069

Pro Players Salaries
Artemi Panarin (1 Way Contract)	$11,642,860 (3)
Mika Zibanejad (1 Way Contract)	$8,500,000 (1)
Andrei Kuzmenko (1 Way Contract)	$7,500,000 (5)
Chris Kreider (1 Way Contract)	$6,500,000 (3)
Kris Letang (1 Way Contract)	$6,100,000 (1)
Shane Pinto (1 Way Contract)	$5,000,000 (4)
T.J. Brodie	$5,000,000 (3)
Christopher Tanev	$4,500,000 (2)
Patrick Kane (1 Way Contract)	$4,000,000 (1)
Joel Armia (1 Way Contract)	$3,400,000 (1)
Dakota Joshua (1 Way Contract)	$3,350,000 (1)
Garnet Hathaway (1 Way Contract)	$3,000,000 (1)
Stuart Skinner (1 Way Contract)	$2,600,000 (1)
Dan Vladar (1 Way Contract)	$2,200,000 (1)
Ilya Solovyov (1 Way Contract)	$1,000,000 (4)
-1 Way Contract Salary Cap :	$0
Jiri Kulich (1 Way Contract)	$1,000,000 (3)
Tristan Luneau (1 Way Contract)	$1,000,000 (4)
-1 Way Contract Salary Cap :	$0
Gavin Brindley	$950,000 (3)
David Goyette	$891,666 (1)
Nils Aman (1 Way Contract)	$883,750 (1)
Matthew Maggio	$870,000 (1)
Emmitt Finnie (1 Way Contract)	$821,667 (3)
Ben Hemmerling	$821,111 (1)
Nikita Nesterenko	$787,500 (1)
Rory Kerins	$775,000 (1)
MacKenzie Entwistle (1 Way Contract)	$775,000 (4)
Scott Perunovich (1 Way Contract)	$775,000 (3)
-1 Way Contract Salary Cap :	$0
Charles-Alexis Legault	$750,000 (1)
Dyllan Gill	$700,000 (1)
Joel Nystrom	$700,000 (1)
Total Pro Players	30
Salary Commitment
Year 2038 : $86,793,551
Year 2039 : $46,464,524
Year 2040 : $41,964,524
Year 2041 : $15,275,000
Salary Average Commitment
Year 2038 : $43,777,361
Year 2039 : $29,787,500
Year 2040 : $29,087,500
Year 2041 : $14,600,000
Salary Cap with 1 Way Contract
Year 2038 : $84,018,552
Year 2039 : $43,689,524
Year 2040 : $39,189,524
Year 2041 : $13,275,000

Farm Players Salaries
Remi Poirier	$100,000 (3)
Mathias Laferriere	$100,000 (1)
Ben Jones	$100,000 (1)
Porter Martone	$92,500 (3)
Alexis Gendron	$86,000 (3)
Phillip Kemp	$85,250 (1)
Filip Engaras	$77,000 (1)
Quinn Beauchesne	$75,000 (3)
Josh Filmon	$70,625 (1)
Logan Flodell	$70,000 (1)
Domenic DiVincentiis	$70,000 (2)
Abram Wiebe	$70,000 (2)
Tyler Angle	$70,000 (1)
Total Farm Players	13
Salary Commitment
Year 2038 : $1,066,375
Year 2039 : $493,500
Year 2040 : $353,500
Year 2041 : $0
Salary Average Commitment
Year 2038 : $938,125
Year 2039 : $447,500
Year 2040 : $307,500
Year 2041 : $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	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$111,842,857
Farm Players Total Salaries	$1,019,709
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	$219,182,727
Projected Bank Account	$219,182,727

Pro Players Salaries
Erik Karlsson (1 Way Contract)	$10,000,000 (5)
Alex Ovechkin (1 Way Contract)	$9,500,000 (2)
Brock Nelson (1 Way Contract)	$7,500,000 (4)
Nico Hischier (1 Way Contract)	$7,250,000 (2)
Dylan Guenther (1 Way Contract)	$7,142,857 (4)
Ryan Pulock (1 Way Contract)	$6,150,000 (1)
Jordan Binnington (1 Way Contract)	$6,000,000 (4)
Teuvo Teravainen (1 Way Contract)	$5,400,000 (2)
Adam Larsson (1 Way Contract)	$5,250,000 (4)
Blake Coleman (1 Way Contract)	$4,900,000 (2)
Ben Chiarot (1 Way Contract)	$4,750,000 (2)
Trevor Moore (1 Way Contract)	$4,200,000 (1)
Oskar Sundqvist (1 Way Contract)	$4,000,000 (1)
J.J. Moser (1 Way Contract)	$3,750,000 (1)
Stefan Noesen (1 Way Contract)	$2,600,000 (1)
Anthony Stolarz (1 Way Contract)	$2,500,000 (2)
Colin Miller (1 Way Contract)	$2,000,000 (3)
Jesper Boqvist (1 Way Contract)	$1,500,000 (3)
Nick Bjugstad (1 Way Contract)	$1,200,000 (5)
Noel Acciari (1 Way Contract)	$1,200,000 (3)
Ben Hutton (1 Way Contract)	$1,100,000 (4)
Henry Thrun (1 Way Contract)	$1,000,000 (2)
Matvei Michkov	$925,000 (1)
Frank Nazar	$925,000 (1)
Vyacheslav Buteyets (1 Way Contract)	$875,000 (5)
-1 Way Contract Salary Cap :	$0
Justin Sourdif (1 Way Contract)	$825,000 (3)
-1 Way Contract Salary Cap :	$0
Kaedan Korczak (1 Way Contract)	$825,000 (1)
Ronan Seeley (1 Way Contract)	$810,000 (1)
-1 Way Contract Salary Cap :	$0
Andreas Englund (1 Way Contract)	$800,000 (3)
-1 Way Contract Salary Cap :	$0
Jeff Malott (1 Way Contract)	$800,000 (5)
-1 Way Contract Salary Cap :	$0
Arthur Kaliyev	$775,000 (2)
James Hamblin (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Marc Del Gaizo (1 Way Contract)	$775,000 (2)
-1 Way Contract Salary Cap :	$0
Filip Hallander (1 Way Contract)	$775,000 (3)
Nikita Tolopilo (1 Way Contract)	$775,000 (3)
-1 Way Contract Salary Cap :	$0
Sean Day (1 Way Contract)	$770,000 (1)
-1 Way Contract Salary Cap :	$0
Nick Cicek (1 Way Contract)	$770,000 (1)
-1 Way Contract Salary Cap :	$0
Frederic Brunet	$750,000 (1)
Total Pro Players	38
Salary Commitment
Year 2038 : $111,842,857
Year 2039 : $84,592,857
Year 2040 : $47,742,857
Year 2041 : $39,867,857
Salary Average Commitment
Year 2038 : $77,726,608
Year 2039 : $62,301,608
Year 2040 : $34,808,750
Year 2041 : $27,400,000
Salary Cap with 1 Way Contract
Year 2038 : $103,867,856
Year 2039 : $79,742,856
Year 2040 : $43,667,856
Year 2041 : $38,192,856

Farm Players Salaries
Oliver Kapanen	$88,125 (1)
Evan Nause	$86,417 (2)
Kirill Kudryavtsev	$82,500 (1)
Vincent Iorio	$81,417 (2)
Ludvig Jansson	$79,375 (2)
Cam Squires	$79,375 (2)
Conner Roulette	$79,375 (1)
Blake Murray	$77,500 (1)
Carson Focht	$77,500 (1)
Jack Malone	$77,500 (1)
Fabian Wagner	$70,625 (2)
Drew Commesso	$70,000 (1)
Vitali Pinchuk	$70,000 (1)
Total Farm Players	13
Salary Commitment
Year 2038 : $1,019,709
Year 2039 : $397,209
Year 2040 : $0
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,022,431
Year 2039 : $418,056
Year 2040 : $0
Year 2041 : $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	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$73,146,250
Farm Players Total Salaries	$1,935,104
Coaches Total Salaries	$5,200,000
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	$86,673,912
Projected Bank Account	$86,673,912

Pro Players Salaries
Timo Meier (1 Way Contract)	$8,800,000 (2)
Noah Hanifin (1 Way Contract)	$7,350,000 (4)
John Gibson (1 Way Contract)	$6,500,000 (2)
MacKenzie Weegar (1 Way Contract)	$6,250,000 (3)
Josh Anderson (1 Way Contract)	$5,600,000 (1)
Tristan Jarry (1 Way Contract)	$5,400,000 (2)
Brandon Tanev (1 Way Contract)	$5,000,000 (3)
Alexander Wennberg (1 Way Contract)	$5,000,000 (2)
Ivan Barbashev (1 Way Contract)	$5,000,000 (2)
Jake Middleton (1 Way Contract)	$4,000,000 (3)
Erik Gudbranson (1 Way Contract)	$4,000,000 (1)
Jack Drury (1 Way Contract)	$1,800,000 (1)
Riley Stillman (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$350,000
Ronnie Attard	$1,000,000 (1)
Sam Carrick	$1,000,000 (1)
Jimmy Snuggerud	$925,000 (2)
Colin Ralph	$881,250 (3)
Benoit-Olivier Groulx (1 Way Contract)	$850,000 (2)
Jan Jenik (1 Way Contract)	$800,000 (2)
-1 Way Contract Salary Cap :	$0
Dillon Hamaliuk	$790,000 (1)
Tyce Thompson	$700,000 (1)
Declan Chisholm	$0 (0)
Jack Quinn (1 Way Contract)	$0 (0)
Total Pro Players	23
Salary Commitment
Year 2038 : $73,146,250
Year 2039 : $56,756,250
Year 2040 : $23,481,250
Year 2041 : $7,350,000
Salary Average Commitment
Year 2038 : $31,562,858
Year 2039 : $22,181,608
Year 2040 : $15,506,250
Year 2041 : $925,000
Salary Cap with 1 Way Contract
Year 2038 : $71,196,248
Year 2039 : $55,956,248
Year 2040 : $23,481,250
Year 2041 : $7,350,000

Farm Players Salaries
Serron Noel	$100,000 (1)
Cole Fraser	$99,825 (1)
Michael Pezzetta	$89,650 (1)
Isaac Ratcliffe	$89,650 (1)
Kalle Vaisanen	$87,313 (1)
Ethan Cardwell	$87,313 (1)
Keean Washkurak	$86,250 (2)
Alexander Nylander	$85,250 (1)
Jimmy Huntington	$85,250 (1)
Jake Boltmann	$83,750 (1)
Pavel Moysevich	$83,750 (3)
Yegor Sidorov	$83,750 (2)
Tomas Hamara	$83,750 (2)
Miko Matikka	$83,750 (2)
Jackson Parsons	$82,917 (3)
Jakub Skarek	$82,500 (1)
Caedan Bankier	$80,000 (1)
Sergei Murashov	$79,375 (2)
Cameron Berg	$79,375 (1)
Josh Davies	$77,688 (1)
Bryce McConnell-Barker	$77,000 (1)
Justin Ertel	$77,000 (1)
Ryan Fanti	$70,000 (1)
Total Farm Players	23
Salary Commitment
Year 2038 : $1,935,104
Year 2039 : $583,542
Year 2040 : $166,667
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,713,167
Year 2039 : $570,042
Year 2040 : $166,667
Year 2041 : $0

Utah Mammoth

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	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$130,611,667
Farm Players Total Salaries	$890,125
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	$139,395,073
Projected Bank Account	$139,395,073

Pro Players Salaries
William Nylander (1 Way Contract)	$11,500,000 (3)
Jonathan Huberdeau (1 Way Contract)	$10,500,000 (1)
Seth Jones (1 Way Contract)	$9,500,000 (1)
Jeremy Swayman (1 Way Contract)	$8,250,000 (4)
Tomas Hertl (1 Way Contract)	$8,137,500 (5)
Joshua Norris (1 Way Contract)	$7,950,000 (1)
John-Jason Peterka (1 Way Contract)	$7,700,000 (5)
Ryan McDonagh (1 Way Contract)	$7,200,000 (3)
Chandler Stephenson (1 Way Contract)	$6,250,000 (3)
Evgeni Malkin (1 Way Contract)	$6,100,000 (1)
Kevin Bahl (1 Way Contract)	$5,350,000 (5)
Cam York (1 Way Contract)	$5,150,000 (5)
Sam Malinski (1 Way Contract)	$4,750,000 (5)
Evan Rodrigues (1 Way Contract)	$4,500,000 (3)
William Borgen (1 Way Contract)	$4,100,000 (4)
Nick Leddy (1 Way Contract)	$4,000,000 (1)
Casey Cizikas (1 Way Contract)	$3,500,000 (2)
Conor Sheary (1 Way Contract)	$2,000,000 (4)
James Reimer (1 Way Contract)	$1,150,000 (3)
Logan O'Connor (1 Way Contract)	$1,050,000 (1)
Maxim Shabanov (1 Way Contract)	$975,000 (1)
Dennis Gilbert (1 Way Contract)	$975,000 (4)
Clark Bishop (1 Way Contract)	$925,000 (2)
Jordan Oesterle	$925,000 (4)
Christian Wolanin (1 Way Contract)	$900,000 (2)
-1 Way Contract Salary Cap :	$0
Nikolas Matinpalo (1 Way Contract)	$875,000 (3)
Arttu Hyry (1 Way Contract)	$870,000 (2)
-1 Way Contract Salary Cap :	$0
Tucker Robertson	$870,000 (1)
Maksymilian Szuber	$859,167 (1)
Tanner Laczynski (1 Way Contract)	$775,000 (1)
Jacob Moverare (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Mikael Pyyhtia (1 Way Contract)	$775,000 (1)
Colten Ellis (1 Way Contract)	$775,000 (3)
-1 Way Contract Salary Cap :	$0
Justin Hryckowian	$700,000 (1)
Total Pro Players	34
Salary Commitment
Year 2038 : $130,611,667
Year 2039 : $85,782,500
Year 2040 : $79,587,500
Year 2041 : $47,337,500
Salary Average Commitment
Year 2038 : $55,452,083
Year 2039 : $33,775,000
Year 2040 : $27,750,000
Year 2041 : $11,800,000
Salary Cap with 1 Way Contract
Year 2038 : $127,291,672
Year 2039 : $83,237,496
Year 2040 : $78,812,496
Year 2041 : $47,337,500

Farm Players Salaries
Terik Parascak	$92,500 (2)
Matyas Sapovaliv	$88,125 (1)
Carter Gylander	$85,500 (1)
William Lockwood	$85,250 (1)
Parker Ford	$81,250 (2)
Maxim Barbashev	$77,500 (1)
Brandon Scanlin	$77,500 (1)
Cedric Pare	$77,500 (1)
Matt Luff	$77,500 (1)
Gunnarwolfe Fontaine	$77,500 (1)
Anri Ravinskis	$70,000 (1)
Total Farm Players	11
Salary Commitment
Year 2038 : $890,125
Year 2039 : $173,750
Year 2040 : $0
Year 2041 : $0
Salary Average Commitment
Year 2038 : $838,125
Year 2039 : $162,500
Year 2040 : $0
Year 2041 : $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	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$111,875,334
Farm Players Total Salaries	$641,250
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	$71,929,843
Projected Bank Account	$71,929,843

Pro Players Salaries
Mathew Barzal (1 Way Contract)	$9,150,000 (3)
Dougie Hamilton (1 Way Contract)	$8,750,000 (4)
Steven Stamkos (1 Way Contract)	$8,000,000 (4)
J.T. Miller (1 Way Contract)	$8,000,000 (1)
Alex DeBrincat (1 Way Contract)	$7,875,000 (2)
Devon Toews (1 Way Contract)	$7,250,000 (3)
Jonathan Marchessault (1 Way Contract)	$5,500,000 (3)
Mackenzie Blackwood (1 Way Contract)	$5,250,000 (5)
Bryan Rust (1 Way Contract)	$5,125,000 (3)
Philip Broberg (1 Way Contract)	$4,600,000 (3)
Vladislav Namestnikov (1 Way Contract)	$4,250,000 (5)
Brian Dumoulin (1 Way Contract)	$4,000,000 (3)
Lars Eller (1 Way Contract)	$3,500,000 (3)
Taylor Hall (1 Way Contract)	$3,166,667 (4)
Mathieu Joseph (1 Way Contract)	$3,000,000 (3)
Semyon Varlamov (1 Way Contract)	$2,750,000 (1)
Arvid Soderblom (1 Way Contract)	$2,750,000 (4)
Jeremy Lauzon (1 Way Contract)	$2,000,000 (1)
Justin Danforth (1 Way Contract)	$1,667,000 (4)
Mark Kastelic (1 Way Contract)	$1,566,667 (4)
Mike Reilly (1 Way Contract)	$1,000,000 (3)
Darren Raddysh (1 Way Contract)	$975,000 (2)
Nick Cousins (1 Way Contract)	$925,000 (3)
Travis Dermott (1 Way Contract)	$900,000 (3)
-1 Way Contract Salary Cap :	$0
Dominic Toninato (1 Way Contract)	$900,000 (4)
Dylan McIlrath (1 Way Contract)	$900,000 (3)
-1 Way Contract Salary Cap :	$0
Matthew Peca (1 Way Contract)	$900,000 (4)
Glenn Gawdin (1 Way Contract)	$900,000 (3)
-1 Way Contract Salary Cap :	$0
Laurent Dauphin (1 Way Contract)	$800,000 (2)
John Hayden (1 Way Contract)	$800,000 (2)
Justin Bailey (1 Way Contract)	$800,000 (2)
Chris Wagner (1 Way Contract)	$800,000 (2)
Mitchell Chaffee (1 Way Contract)	$800,000 (1)
Declan Carlile (1 Way Contract)	$775,000 (2)
-1 Way Contract Salary Cap :	$0
Noah Gregor (1 Way Contract)	$775,000 (1)
Maxence Guenette (1 Way Contract)	$775,000 (1)
Total Pro Players	36
Salary Commitment
Year 2038 : $111,875,334
Year 2039 : $96,775,334
Year 2040 : $83,950,334
Year 2041 : $37,200,334
Salary Average Commitment
Year 2038 : $60,729,500
Year 2039 : $52,479,500
Year 2040 : $46,954,500
Year 2041 : $30,267,000
Salary Cap with 1 Way Contract
Year 2038 : $108,400,336
Year 2039 : $93,300,336
Year 2040 : $81,250,336
Year 2041 : $37,200,334

Farm Players Salaries
Owen Pickering	$92,500 (1)
Jacob Fowler	$83,750 (2)
Ryan Francis	$80,000 (1)
Boris Katchouk	$77,500 (1)
Mason Millman	$77,500 (1)
Adam Beckman	$77,500 (1)
Tye Felhaber	$77,500 (1)
Niilopekka Muhonen	$75,000 (3)
Total Farm Players	8
Salary Commitment
Year 2038 : $641,250
Year 2039 : $158,750
Year 2040 : $75,000
Year 2041 : $0
Salary Average Commitment
Year 2038 : $647,500
Year 2039 : $158,750
Year 2040 : $75,000
Year 2041 : $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	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$103,711,600
Farm Players Total Salaries	$1,687,650
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	$102,794,085
Projected Bank Account	$102,794,085

Pro Players Salaries
Nikita Kucherov (1 Way Contract)	$9,500,000 (2)
Kirill Kaprizov (1 Way Contract)	$9,000,000 (3)
Nick Suzuki (1 Way Contract)	$7,875,000 (3)
Morgan Rielly (1 Way Contract)	$7,500,000 (3)
K'Andre Miller (1 Way Contract)	$7,500,000 (5)
Matty Beniers	$7,142,850 (3)
Ryan Suter (1 Way Contract)	$7,000,000 (2)
Adin Hill (1 Way Contract)	$6,250,000 (4)
Jeff Petry (1 Way Contract)	$5,500,000 (4)
Joel Eriksson Ek (1 Way Contract)	$5,250,000 (4)
Alexander Kerfoot (1 Way Contract)	$5,000,000 (2)
Rasmus Andersson (1 Way Contract)	$4,550,000 (1)
Nick Foligno (1 Way Contract)	$4,500,000 (1)
Jeff Skinner (1 Way Contract)	$4,250,000 (4)
Matthew Nieto	$2,500,000 (2)
Alexander Romanov (1 Way Contract)	$2,500,000 (1)
Kent Johnson (1 Way Contract)	$1,800,000 (3)
Alexey Toropchenko	$1,700,000 (2)
Jordan Spence (1 Way Contract)	$1,000,000 (2)
Jordan Harris	$925,000 (2)
Arturs Silovs	$850,000 (1)
Parker Kelly (1 Way Contract)	$825,000 (3)
Jackson Blake	$793,750 (1)
Total Pro Players	23
Salary Commitment
Year 2038 : $103,711,600
Year 2039 : $90,517,850
Year 2040 : $62,892,850
Year 2041 : $28,750,000
Salary Average Commitment
Year 2038 : $44,561,608
Year 2039 : $37,199,108
Year 2040 : $19,637,500
Year 2041 : $14,987,500
Salary Cap with 1 Way Contract
Year 2038 : $103,711,600
Year 2039 : $90,517,850
Year 2040 : $62,892,850
Year 2041 : $28,750,000

Farm Players Salaries
Connor Zary	$100,000 (1)
Arshdeep Bains	$100,000 (3)
Cole Schwindt	$100,000 (2)
Alec Regula	$100,000 (4)
Ryan Suzuki	$100,000 (1)
Isaak Phillips	$92,500 (3)
Liam Ohgren	$92,500 (1)
Danila Yurov	$92,500 (2)
Joel Blomqvist	$92,500 (2)
Jean-Luc Foudy	$92,500 (1)
Eemil Viro	$92,125 (1)
Ryan Greene	$88,125 (1)
William Villeneuve	$87,400 (1)
Adam Engstrom	$83,750 (2)
Stephen Halliday	$79,375 (2)
Amadeus Lombardi	$79,375 (1)
Isaiah Saville	$75,000 (1)
Ben McCartney	$70,000 (2)
Carl Lindbom	$70,000 (2)
Total Farm Players	19
Salary Commitment
Year 2038 : $1,687,650
Year 2039 : $880,625
Year 2040 : $292,500
Year 2041 : $70,000
Salary Average Commitment
Year 2038 : $1,530,501
Year 2039 : $814,251
Year 2040 : $265,084
Year 2041 : $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	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	7
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$71,575,000
Farm Players Total Salaries	$1,784,167
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	$45,043,108
Projected Bank Account	$45,043,108

Pro Players Salaries
Mikael Granlund (1 Way Contract)	$10,000,000 (4)
Jamie Benn (1 Way Contract)	$9,500,000 (1)
Ryan O'Reilly (1 Way Contract)	$8,700,000 (4)
Oliver Bjorkstrand (1 Way Contract)	$7,000,000 (3)
Jason Zucker (1 Way Contract)	$6,000,000 (1)
Josh Manson (1 Way Contract)	$4,500,000 (3)
Andre Burakovsky (1 Way Contract)	$4,000,000 (3)
Joonas Korpisalo (1 Way Contract)	$4,000,000 (3)
Andrew Peeke	$2,750,000 (1)
Ty Emberson (1 Way Contract)	$2,000,000 (4)
Brandon Bussi (1 Way Contract)	$1,900,000 (3)
Matt Murray (1 Way Contract)	$1,200,000 (2)
Mark Jankowski (1 Way Contract)	$1,000,000 (1)
Nate Schmidt (1 Way Contract)	$900,000 (1)
Carson Bjarnason	$881,250 (2)
Uvis Balinskis (1 Way Contract)	$875,000 (2)
A.J. Greer	$850,000 (1)
Spencer Stastney	$825,000 (3)
Joey Anderson (1 Way Contract)	$800,000 (2)
Luca Pinelli	$793,750 (2)
Trent Miner	$775,000 (1)
Ryan Shea (1 Way Contract)	$775,000 (2)
Oskar Back	$775,000 (1)
William Lagesson (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Total Pro Players	24
Salary Commitment
Year 2038 : $71,575,000
Year 2039 : $48,250,000
Year 2040 : $42,925,000
Year 2041 : $20,700,000
Salary Average Commitment
Year 2038 : $64,425,000
Year 2039 : $44,131,250
Year 2040 : $38,700,000
Year 2041 : $20,700,000
Salary Cap with 1 Way Contract
Year 2038 : $70,800,000
Year 2039 : $48,250,000
Year 2040 : $42,925,000
Year 2041 : $20,700,000

Farm Players Salaries
Cam Dineen	$93,775 (1)
Nate Danielson	$92,500 (2)
Eduard Sale	$92,500 (2)
Theo Lindstein	$92,500 (2)
Daniil But	$92,500 (2)
Lenni Hameenaho	$88,125 (2)
Blade Jenkins	$84,700 (1)
Ethan Keppen	$84,700 (1)
Jordan Sambrook	$84,700 (1)
Noel Nordh	$83,750 (2)
Ilya Protas	$83,750 (2)
Sawyer Mynio	$80,667 (3)
Luca Cagnoni	$79,375 (2)
Max Crozier	$77,500 (3)
Ruslan Khazheyev	$75,000 (2)
Thomas Milic	$75,000 (1)
Loke Johansson	$70,625 (2)
Matyas Melovsky	$70,625 (2)
Tuomas Uronen	$70,625 (2)
Trent Swick	$70,625 (2)
Dylan Roobroeck	$70,625 (2)
Maros Jedlicka	$70,000 (1)
Total Farm Players	22
Salary Commitment
Year 2038 : $1,784,167
Year 2039 : $1,291,292
Year 2040 : $158,167
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,718,709
Year 2039 : $1,298,709
Year 2040 : $153,750
Year 2041 : $0

Team Finance	Last Update - June 21, 2026 at 20:40
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 - %