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	$80,674,841
Farm Players Total Salaries	$1,349,175
Coaches Total Salaries	$1,675,000
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	$239,337,204
Projected Bank Account	$239,337,204

Pro Players Salaries
Linus Ullmark (1 Way Contract)	$8,250,000 (5)
Victor Hedman	$7,875,000 (1)
Viktor Arvidsson (1 Way Contract)	$6,830,000 (3)
Connor Murphy (1 Way Contract)	$6,020,000 (3)
Shea Theodore	$5,200,000 (1)
Frederick Gaudreau (1 Way Contract)	$5,100,000 (3)
Ryan Strome (1 Way Contract)	$5,000,000 (2)
Ryan Graves (1 Way Contract)	$4,500,000 (3)
Mikael Backlund (1 Way Contract)	$4,500,000 (2)
Lawson Crouse (1 Way Contract)	$4,300,000 (2)
Marcus Pettersson	$4,025,175 (1)
Filip Gustavsson (1 Way Contract)	$3,750,000 (2)
Anthony Duclair (1 Way Contract)	$3,500,000 (4)
Adam Henrique	$3,000,000 (3)
Brayden McNabb (1 Way Contract)	$3,000,000 (1)
Ryan McLeod (1 Way Contract)	$2,100,000 (2)
Jani Hakanpaa	$2,000,000 (2)
Samuel Poulin	$949,666 (1)
Noah Juulsen	$775,000 (1)
Pavel Zacha (1 Way Contract)	$0 (0)
Total Pro Players	20
Salary Commitment
Year 2037 : $80,674,841
Year 2038 : $58,850,000
Year 2039 : $37,200,000
Year 2040 : $11,750,000
Salary Average Commitment
Year 2037 : $33,211,965
Year 2038 : $28,876,250
Year 2039 : $21,550,000
Year 2040 : $1,400,000
Salary Cap with 1 Way Contract
Year 2037 : $80,674,841
Year 2038 : $58,850,000
Year 2039 : $37,200,000
Year 2040 : $11,750,000

Farm Players Salaries
Tyler Inamoto	$100,000 (1)
Colby Barlow	$92,500 (1)
Xavier Bourgault	$92,500 (5)
Brennan Othmann	$92,500 (1)
Viktor Neuchev	$92,125 (1)
Artem Grushnikov	$88,125 (1)
Calle Clang	$87,800 (2)
Alex Jefferies	$86,750 (4)
Roman Schmidt	$83,750 (1)
Nick Lardis	$83,750 (1)
Kyle Masters	$79,375 (1)
Trent Miner	$77,500 (2)
Kole Lind	$77,500 (2)
Mike Callahan	$75,000 (3)
Zac Funk	$70,000 (1)
Gabriel Szturc	$70,000 (1)
Aku Raty	$0 (0)
Total Farm Players	17
Salary Commitment
Year 2037 : $1,349,175
Year 2038 : $497,050
Year 2039 : $254,250
Year 2040 : $179,250
Salary Average Commitment
Year 2037 : $1,241,333
Year 2038 : $456,875
Year 2039 : $215,000
Year 2040 : $140,000

Arizona Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Mullet Arena
Level 1:	7000 - $90 - 0 - 0.00%
Level 2:	6000 - $65 - 0 - 0.00%
Level 3:	2500 - $50 - 0 - 0.00%
Level 4:	4500 - $30 - 0 - 0.00%
Luxury :	1500 - $175 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $25 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	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	$108,328,334
Farm Players Total Salaries	$1,166,250
Coaches Total Salaries	$9,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$167,257,169
Projected Bank Account	$167,257,169

Pro Players Salaries
William Nylander (1 Way Contract)	$11,500,000 (4)
Jonathan Huberdeau (1 Way Contract)	$10,500,000 (2)
Seth Jones (1 Way Contract)	$9,500,000 (2)
Jeremy Swayman (1 Way Contract)	$8,250,000 (5)
Tomas Hertl (1 Way Contract)	$8,137,500 (1)
Joshua Norris (1 Way Contract)	$7,950,000 (2)
Ryan McDonagh (1 Way Contract)	$7,200,000 (4)
Alex Killorn (1 Way Contract)	$7,000,000 (1)
Chandler Stephenson (1 Way Contract)	$6,250,000 (4)
Evgeni Malkin (1 Way Contract)	$6,100,000 (1)
William Borgen (1 Way Contract)	$4,100,000 (5)
Nick Leddy (1 Way Contract)	$4,000,000 (2)
Luke Schenn (1 Way Contract)	$2,250,000 (1)
Blake Lizotte (1 Way Contract)	$1,850,000 (3)
Beck Malenstyn (1 Way Contract)	$1,350,000 (2)
Kevin Bahl (1 Way Contract)	$1,050,000 (1)
Tanner Pearson (1 Way Contract)	$1,000,000 (2)
Chase Perry (1 Way Contract)	$1,000,000 (5)
-1 Way Contract Salary Cap :	$0
Sam Melinski (1 Way Contract)	$925,000 (1)
-1 Way Contract Salary Cap :	$0
Cameron Johnson (1 Way Contract)	$925,000 (3)
-1 Way Contract Salary Cap :	$0
Jordan Oesterle	$925,000 (5)
Christian Wolanin (1 Way Contract)	$900,000 (3)
-1 Way Contract Salary Cap :	$0
Mikael Pyyhtia (1 Way Contract)	$897,500 (1)
-1 Way Contract Salary Cap :	$0
John-Jason Peterka (1 Way Contract)	$855,834 (1)
Craig Smith (1 Way Contract)	$800,000 (1)
Jansen Harkins (1 Way Contract)	$787,500 (2)
-1 Way Contract Salary Cap :	$0
Jacob Moverare (1 Way Contract)	$775,000 (2)
-1 Way Contract Salary Cap :	$0
Tanner Laczynski (1 Way Contract)	$775,000 (2)
-1 Way Contract Salary Cap :	$0
Clay Stevenson	$775,000 (2)
Total Pro Players	29
Salary Commitment
Year 2037 : $108,328,334
Year 2038 : $80,312,500
Year 2039 : $42,900,000
Year 2040 : $39,225,000
Salary Average Commitment
Year 2037 : $52,664,583
Year 2038 : $28,570,833
Year 2039 : $17,750,000
Year 2040 : $15,000,000
Salary Cap with 1 Way Contract
Year 2037 : $101,343,336
Year 2038 : $75,150,000
Year 2039 : $40,075,000
Year 2040 : $38,225,000

Farm Players Salaries
Terik Parascak	$92,500 (3)
Matyas Sapovaliv	$88,125 (2)
Dennis Gilbert	$82,500 (1)
Tyler Brennan	$79,375 (3)
Tucker Robertson	$79,375 (1)
Akito Hirose	$78,750 (1)
William Lockwood	$77,500 (1)
Cedric Pare	$77,500 (1)
Josh Nodler	$75,000 (1)
Maxim Barbashev	$75,000 (1)
Jakov Novak	$75,000 (1)
Matt Luff	$75,000 (1)
Maksymilian Szuber	$70,625 (1)
Carter Gylander	$70,000 (1)
Gunnarwolfe Fontaine	$70,000 (1)
Total Farm Players	15
Salary Commitment
Year 2037 : $1,166,250
Year 2038 : $260,000
Year 2039 : $171,875
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,178,125
Year 2038 : $260,000
Year 2039 : $171,875
Year 2040 : $0

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	$95,270,667
Farm Players Total Salaries	$2,144,500
Coaches Total Salaries	$5,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$338,927,612
Projected Bank Account	$338,927,612

Pro Players Salaries
Rasmus Dahlin (1 Way Contract)	$11,000,000 (5)
John Tavares (1 Way Contract)	$11,000,000 (1)
Mitch Marner (1 Way Contract)	$10,903,000 (1)
Jack Eichel (1 Way Contract)	$10,000,000 (4)
Clayton Keller (1 Way Contract)	$7,150,000 (3)
Darcy Kuemper (1 Way Contract)	$5,250,000 (5)
Ryan Nugent-Hopkins (1 Way Contract)	$5,125,000 (1)
Thatcher Demko (1 Way Contract)	$5,000,000 (4)
Drake Batherson (1 Way Contract)	$4,975,000 (5)
John Marino (1 Way Contract)	$4,400,000 (4)
Nick Jensen (1 Way Contract)	$4,050,000 (2)
Nicolas Roy (1 Way Contract)	$3,000,000 (2)
Martin Fehervary (1 Way Contract)	$2,675,000 (3)
Derek Forbort (1 Way Contract)	$2,000,000 (2)
Erik Johnson	$2,000,000 (3)
Kent Johnson (1 Way Contract)	$1,800,000 (4)
Marcus Johansson (1 Way Contract)	$1,600,000 (3)
Joshua Brown (1 Way Contract)	$1,000,000 (4)
Andreas Athanasiou	$800,000 (4)
Colin Blackwell (1 Way Contract)	$775,000 (2)
Jonathan Kovacevic (1 Way Contract)	$767,667 (2)
Total Pro Players	21
Salary Commitment
Year 2037 : $95,270,667
Year 2038 : $68,242,667
Year 2039 : $57,650,000
Year 2040 : $44,225,000
Salary Average Commitment
Year 2037 : $35,061,750
Year 2038 : $22,543,750
Year 2039 : $18,531,250
Year 2040 : $13,400,000
Salary Cap with 1 Way Contract
Year 2037 : $95,270,667
Year 2038 : $68,242,667
Year 2039 : $57,650,000
Year 2040 : $44,225,000

Farm Players Salaries
Calle Rosen	$200,000 (3)
Ashton Sautner	$200,000 (3)
Garret Sparks	$150,000 (3)
Malcolm Subban	$150,000 (3)
Jakub Vrana	$100,000 (4)
Georgii Merkulov	$92,500 (2)
Drew Helleson	$92,500 (1)
Sebastian Aho	$90,750 (2)
Mason Jobst	$90,000 (3)
Justin Dowling	$90,000 (3)
Ryder Rolston	$89,500 (4)
Leo Loof	$86,750 (4)
Nolan Kneen	$85,000 (1)
Sam Lafferty	$80,000 (4)
A.J. White	$80,000 (4)
Brock McGinn	$80,000 (4)
Austin Watson	$80,000 (3)
Jack Becker	$80,000 (2)
Jake Wahlin	$80,000 (1)
Devin Cooley	$77,500 (3)
Clayton Phillips	$70,000 (1)
Total Farm Players	21
Salary Commitment
Year 2037 : $2,144,500
Year 2038 : $1,817,000
Year 2039 : $1,553,750
Year 2040 : $516,250
Salary Average Commitment
Year 2037 : $2,050,625
Year 2038 : $1,752,500
Year 2039 : $1,515,000
Year 2040 : $485,000

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	$100,674,524
Farm Players Total Salaries	$1,160,000
Coaches Total Salaries	$10,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$104,845,244
Projected Bank Account	$104,845,244

Pro Players Salaries
Charlie McAvoy (1 Way Contract)	$9,500,000 (1)
Mark Stone (1 Way Contract)	$9,500,000 (1)
Pavel Buchnevich (1 Way Contract)	$8,000,000 (5)
Tage Thompson (1 Way Contract)	$7,142,857 (3)
Nazem Kadri (1 Way Contract)	$7,000,000 (1)
Vincent Trocheck (1 Way Contract)	$5,625,000 (4)
Rasmus Ristolainen (1 Way Contract)	$5,100,000 (2)
Nikita Zadorov (1 Way Contract)	$5,000,000 (4)
Dmitry Kulikov (1 Way Contract)	$4,500,000 (2)
Sam Bennett (1 Way Contract)	$4,425,000 (1)
Justin Holl (1 Way Contract)	$3,400,000 (2)
Gustav Nyquist (1 Way Contract)	$3,185,000 (1)
Timothy Liljegren (1 Way Contract)	$3,000,000 (2)
Andrew Peeke	$2,750,000 (2)
Danton Heinen (1 Way Contract)	$2,250,000 (2)
Kevin Stenlund (1 Way Contract)	$2,000,000 (2)
Brandon Duhaime (1 Way Contract)	$1,850,000 (2)
Victor Olofsson (1 Way Contract)	$1,250,000 (4)
Joey Daccord (1 Way Contract)	$1,200,000 (1)
Martin Pospisil (1 Way Contract)	$1,000,000 (3)
-1 Way Contract Salary Cap :	$0
Derek Ryan (1 Way Contract)	$975,000 (5)
Logan Thompson (1 Way Contract)	$950,000 (1)
Maxim Tsyplakov (1 Way Contract)	$950,000 (1)
-1 Way Contract Salary Cap :	$0
Tomas Suchanek (1 Way Contract)	$925,000 (1)
-1 Way Contract Salary Cap :	$0
Brian Pinho (1 Way Contract)	$925,000 (4)
-1 Way Contract Salary Cap :	$0
Drew O'Connor (1 Way Contract)	$925,000 (1)
Nick DeSimone (1 Way Contract)	$925,000 (4)
-1 Way Contract Salary Cap :	$0
Brendan Brisson (1 Way Contract)	$925,000 (1)
-1 Way Contract Salary Cap :	$0
Tye Kartye (1 Way Contract)	$859,167 (1)
-1 Way Contract Salary Cap :	$0
Jonatan Berggren (1 Way Contract)	$825,000 (1)
Adam Ginning (1 Way Contract)	$787,500 (2)
-1 Way Contract Salary Cap :	$0
Vladislav Kolyachonok (1 Way Contract)	$775,000 (2)
-1 Way Contract Salary Cap :	$0
Jonathan Gruden (1 Way Contract)	$775,000 (2)
-1 Way Contract Salary Cap :	$0
Connor Mackey (1 Way Contract)	$775,000 (2)
-1 Way Contract Salary Cap :	$0
Jacob MacDonald (1 Way Contract)	$700,000 (2)
-1 Way Contract Salary Cap :	$0
Total Pro Players	35
Salary Commitment
Year 2037 : $100,674,524
Year 2038 : $59,505,357
Year 2039 : $30,842,857
Year 2040 : $22,700,000
Salary Average Commitment
Year 2037 : $48,387,392
Year 2038 : $28,116,856
Year 2039 : $15,648,106
Year 2040 : $13,929,356
Salary Cap with 1 Way Contract
Year 2037 : $90,352,856
Year 2038 : $52,842,856
Year 2039 : $27,992,856
Year 2040 : $20,850,000

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

Calgary Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	ScotiaBank Saddledome
Level 1:	7000 - $80 - 0 - 0.00%
Level 2:	6000 - $55 - 0 - 0.00%
Level 3:	2500 - $35 - 0 - 0.00%
Level 4:	4500 - $20 - 0 - 0.00%
Luxury :	1500 - $130 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $40 - 0 - 0.00%
Farm Level 2:	1000 - $20 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	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	$93,681,650
Farm Players Total Salaries	$1,152,812
Coaches Total Salaries	$6,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$179,430,031
Projected Bank Account	$179,430,031

Pro Players Salaries
Auston Matthews (1 Way Contract)	$13,250,000 (4)
Adam Fox (1 Way Contract)	$9,500,000 (2)
Dylan Larkin (1 Way Contract)	$8,700,000 (3)
Connor Hellebuyck (1 Way Contract)	$8,500,000 (3)
Sean Couturier (1 Way Contract)	$7,750,000 (1)
Andrei Svechnikov (1 Way Contract)	$7,750,000 (5)
Gustav Forsling (1 Way Contract)	$5,750,000 (4)
Michael Matheson (1 Way Contract)	$4,875,000 (2)
Filip Chytil (1 Way Contract)	$4,437,500 (2)
-1 Way Contract Salary Cap :	$3,287,500
Dawson Mercer (1 Way Contract)	$4,000,000 (5)
Kirill Marchenko (1 Way Contract)	$3,850,000 (4)
Nicholas Paul	$3,150,000 (3)
Nicolas Hague (1 Way Contract)	$2,294,150 (1)
Alexandre Texier	$1,525,000 (1)
Rafael Harvey-Pinard	$1,100,000 (1)
Daniil Tarasov (1 Way Contract)	$1,050,000 (1)
Noah Cates	$1,000,000 (1)
Philipp Kurashev	$1,000,000 (1)
Collin Graf (1 Way Contract)	$925,000 (1)
-1 Way Contract Salary Cap :	$0
Matthew Knies (1 Way Contract)	$925,000 (1)
Nicholas Robertson (1 Way Contract)	$875,000 (1)
-1 Way Contract Salary Cap :	$0
Felix Sandstrom	$775,000 (1)
Calen Addison (1 Way Contract)	$700,000 (1)
-1 Way Contract Salary Cap :	$0
Owen Tippett (1 Way Contract)	$0 (0)
Cole Sillinger (1 Way Contract)	$0 (0)
Total Pro Players	25
Salary Commitment
Year 2037 : $93,681,650
Year 2038 : $73,762,500
Year 2039 : $54,950,000
Year 2040 : $34,600,000
Salary Average Commitment
Year 2037 : $23,784,167
Year 2038 : $14,312,500
Year 2039 : $11,850,000
Year 2040 : $7,025,000
Salary Cap with 1 Way Contract
Year 2037 : $90,031,648
Year 2038 : $72,612,500
Year 2039 : $54,950,000
Year 2040 : $34,600,000

Farm Players Salaries
Albert Johansson	$96,938 (1)
Cooper Black	$95,000 (1)
Devon Levi	$92,500 (1)
Domenick Fensore	$92,500 (1)
Lian Bichsel	$92,500 (2)
Mavrik Bourque	$92,500 (1)
Shane Wright	$88,667 (4)
Olen Zellweger	$88,125 (2)
Elmer Soderblom	$87,833 (1)
Jacob Quillan	$87,500 (1)
Xavier Parent	$85,000 (2)
Danny Zhilkin	$83,750 (1)
Ivan Ivan	$70,000 (1)
Nils Lundkvist	$0 (0)
Total Farm Players	14
Salary Commitment
Year 2037 : $1,152,813
Year 2038 : $354,292
Year 2039 : $88,667
Year 2040 : $88,667
Salary Average Commitment
Year 2037 : $988,834
Year 2038 : $316,917
Year 2039 : $92,500
Year 2040 : $92,500

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	$64,091,249
Farm Players Total Salaries	$1,936,532
Coaches Total Salaries	$6,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$255,019,697
Projected Bank Account	$255,019,697

Pro Players Salaries
Kevin Hayes (1 Way Contract)	$8,000,000 (4)
Ondrej Palat (1 Way Contract)	$6,500,000 (3)
Vladislav Gavrikov (1 Way Contract)	$5,875,000 (1)
Sean Monahan (1 Way Contract)	$5,500,000 (4)
Erik Cernak (1 Way Contract)	$5,200,000 (4)
Conor Garland (1 Way Contract)	$4,950,000 (1)
Marcus Foligno (1 Way Contract)	$4,000,000 (3)
Carson Soucy (1 Way Contract)	$3,250,000 (3)
Oliver Kylington (1 Way Contract)	$2,500,000 (1)
Vladislav Namestnikov (1 Way Contract)	$2,500,000 (1)
Yegor Chinakhov (1 Way Contract)	$2,100,000 (3)
Pyotr Kochetkov (1 Way Contract)	$2,000,000 (4)
Ryan Reaves (1 Way Contract)	$1,500,000 (3)
Joel Kiviranta (1 Way Contract)	$1,499,999 (4)
Samuel Ersson (1 Way Contract)	$1,450,000 (3)
Eric Robinson (1 Way Contract)	$1,150,000 (4)
Kaiden Guhle (1 Way Contract)	$1,000,000 (1)
Macklin Celebrini	$925,000 (2)
Brad Lambert	$925,000 (1)
Adam Gaudette	$866,250 (1)
Zemgus Girgensons (1 Way Contract)	$850,000 (4)
Ryan Shea (1 Way Contract)	$775,000 (3)
Linus Karlsson	$775,000 (2)
Total Pro Players	23
Salary Commitment
Year 2037 : $64,091,249
Year 2038 : $45,474,999
Year 2039 : $43,774,999
Year 2040 : $24,199,999
Salary Average Commitment
Year 2037 : $35,406,249
Year 2038 : $29,281,249
Year 2039 : $27,656,249
Year 2040 : $15,837,499
Salary Cap with 1 Way Contract
Year 2037 : $64,091,249
Year 2038 : $45,474,999
Year 2039 : $43,774,999
Year 2040 : $24,199,999

Farm Players Salaries
Xavier Bernard	$100,000 (1)
Jonas Rondbjerg	$100,000 (1)
Demetrios Koumontzis	$96,044 (1)
Billy Constantinou	$93,775 (1)
Nick Leivermann	$93,775 (1)
Reid Schaefer	$92,500 (1)
Marco Kasper	$92,500 (1)
Zach Benson	$92,500 (1)
Lucas Edmonds	$92,125 (1)
Zach Sawchenko	$90,750 (1)
Noah Warren	$88,125 (2)
Talyn Boyko	$87,313 (1)
Nikita Pavlychev	$87,000 (1)
Michal Stinil	$85,250 (1)
Jackson Leppard	$85,250 (1)
Bailey Brkin	$85,250 (1)
Alexander Campbell	$83,750 (2)
Jayden Grubbe	$83,750 (1)
Jake Wise	$83,750 (2)
Joseph Cecconi	$82,500 (1)
Bryce Montgomery	$70,625 (1)
Ryan McCleary	$70,000 (2)
Total Farm Players	22
Salary Commitment
Year 2037 : $1,936,531
Year 2038 : $325,625
Year 2039 : $0
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,620,625
Year 2038 : $311,875
Year 2039 : $0
Year 2040 : $0

Chicago Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	7000 - $100 - 0 - 0.00%
Level 2:	6000 - $60 - 0 - 0.00%
Level 3:	2500 - $43 - 0 - 0.00%
Level 4:	4500 - $23 - 0 - 0.00%
Luxury :	1500 - $160 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $33 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	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	$102,825,000
Farm Players Total Salaries	$1,255,200
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	$123,007,683
Projected Bank Account	$123,007,683

Pro Players Salaries
Elias Pettersson (1 Way Contract)	$11,600,000 (3)
Drew Doughty (1 Way Contract)	$11,000,000 (1)
Michael Carcone (1 Way Contract)	$8,000,000 (2)
-1 Way Contract Salary Cap :	$6,850,000
Olli Maatta (1 Way Contract)	$6,500,000 (4)
David Perron (1 Way Contract)	$6,500,000 (4)
J.T Compher	$5,100,000 (3)
Rasmus Sandin (1 Way Contract)	$4,600,000 (4)
Cam Talbot (1 Way Contract)	$4,500,000 (4)
Evan Rodrigues (1 Way Contract)	$4,500,000 (4)
Pierre Engvall (1 Way Contract)	$4,000,000 (3)
Miles Wood (1 Way Contract)	$4,000,000 (4)
Connor Clifton	$3,950,000 (4)
Jake Allen (1 Way Contract)	$3,850,000 (1)
Max Domi (1 Way Contract)	$3,750,000 (3)
Corey Perry (1 Way Contract)	$3,500,000 (2)
Kailer Yamamoto (1 Way Contract)	$3,100,000 (1)
Zach Aston-Reese (1 Way Contract)	$2,000,000 (4)
Ethan Bear	$2,000,000 (1)
Tyler Motte (1 Way Contract)	$2,000,000 (3)
-1 Way Contract Salary Cap :	$850,000
Kevin Labanc (1 Way Contract)	$1,450,000 (1)
-1 Way Contract Salary Cap :	$300,000
Justin Barron (1 Way Contract)	$1,250,000 (4)
-1 Way Contract Salary Cap :	$100,000
Josh Mahura	$1,000,000 (1)
Lucas Carlsson	$1,000,000 (1)
Kasperi Kapanen (1 Way Contract)	$1,000,000 (4)
Seth Griffith (1 Way Contract)	$950,000 (3)
-1 Way Contract Salary Cap :	$0
Vinnie Hinostroza (1 Way Contract)	$950,000 (3)
Jack Studnicka (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Total Pro Players	27
Salary Commitment
Year 2037 : $102,825,000
Year 2038 : $78,650,000
Year 2039 : $67,150,000
Year 2040 : $38,800,000
Salary Average Commitment
Year 2037 : $58,900,000
Year 2038 : $52,475,000
Year 2039 : $40,975,000
Year 2040 : $34,275,000
Salary Cap with 1 Way Contract
Year 2037 : $96,500,000
Year 2038 : $74,250,000
Year 2039 : $63,900,000
Year 2040 : $37,650,000

Farm Players Salaries
Keith Petruzzelli	$100,000 (1)
Matej Blumel	$100,000 (1)
Mackenzie Entwistle	$100,000 (1)
David Gustafsson	$100,000 (1)
Jonathan Aspirot	$100,000 (1)
Brett Murray	$99,825 (1)
Conor Geekie	$92,500 (1)
Quinn Olson	$92,125 (1)
Ondrej Becher	$83,750 (2)
Michael Milne	$83,750 (1)
Samuel Knazko	$83,750 (1)
Jacob Paquette	$77,000 (1)
Skyler Brind'Amour	$72,500 (1)
Chase Bradley	$70,000 (1)
Trevor Kuntar	$0 (0)
Ryan McGregor	$0 (0)
Total Farm Players	16
Salary Commitment
Year 2037 : $1,255,200
Year 2038 : $83,750
Year 2039 : $0
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,061,500
Year 2038 : $83,750
Year 2039 : $0
Year 2040 : $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	$101,394,125
Farm Players Total Salaries	$1,314,044
Coaches Total Salaries	$8,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$240,712,073
Projected Bank Account	$240,712,073

Pro Players Salaries
David Pastrnak (1 Way Contract)	$11,250,000 (3)
Cale Makar	$9,000,000 (1)
Jake Oettinger (1 Way Contract)	$8,250,000 (2)
John Carlson	$8,000,000 (2)
Brock Boeser (1 Way Contract)	$6,650,000 (1)
Mattias Ekholm (1 Way Contract)	$6,500,000 (2)
Hampus Lindholm (1 Way Contract)	$6,500,000 (2)
Brandon Hagel (1 Way Contract)	$6,500,000 (2)
Nick Schmaltz (1 Way Contract)	$5,850,000 (3)
Ryan Lindgren (1 Way Contract)	$4,500,000 (1)
Jason Dickinson (1 Way Contract)	$4,250,000 (3)
Boone Jenner (1 Way Contract)	$3,750,000 (2)
Scott Mayfield (1 Way Contract)	$3,500,000 (1)
Ridly Greig	$3,250,000 (4)
Erik Haula (1 Way Contract)	$3,150,000 (1)
Matt Duchene (1 Way Contract)	$3,000,000 (1)
Anton Forsberg (1 Way Contract)	$2,000,000 (2)
Simon Benoit	$1,350,000 (2)
Mac Guzda	$897,500 (1)
Thomas Bordeleau	$874,125 (1)
Philip Tomasino	$825,000 (1)
Luke Evangelista	$797,500 (1)
Parker Gahagen	$750,000 (2)
Total Pro Players	23
Salary Commitment
Year 2037 : $101,394,125
Year 2038 : $68,200,000
Year 2039 : $24,600,000
Year 2040 : $3,250,000
Salary Average Commitment
Year 2037 : $24,452,680
Year 2038 : $11,471,430
Year 2039 : $3,250,000
Year 2040 : $700,000
Salary Cap with 1 Way Contract
Year 2037 : $101,394,125
Year 2038 : $68,200,000
Year 2039 : $24,600,000
Year 2040 : $3,250,000

Farm Players Salaries
Carson Lambos	$92,500 (1)
Emil Andrae	$90,333 (1)
Jack Peart	$88,125 (1)
Jacob Perreault	$86,336 (1)
Ryder Korczak	$83,750 (1)
Sasha Pastujov	$83,750 (1)
Nolan Foote	$82,500 (1)
Samuel Bolduc	$80,000 (1)
Tristen Robins	$79,750 (1)
Hunter McKown	$79,750 (1)
Marc McLaughlin	$79,750 (1)
Jason Polin	$77,500 (1)
Jake Livingstone	$77,500 (1)
Jack Rathbone	$77,500 (1)
Travis Barron	$77,500 (1)
Ben Gleason	$77,500 (1)
Total Farm Players	16
Salary Commitment
Year 2037 : $1,314,044
Year 2038 : $0
Year 2039 : $0
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,266,958
Year 2038 : $0
Year 2039 : $0
Year 2040 : $0

Columbus Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	7000 - $89 - 0 - 0.00%
Level 2:	6000 - $58 - 0 - 0.00%
Level 3:	2500 - $39 - 0 - 0.00%
Level 4:	4500 - $24 - 0 - 0.00%
Luxury :	1500 - $160 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $33 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	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	$105,894,834
Farm Players Total Salaries	$1,754,125
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	$156,466,322
Projected Bank Account	$156,466,322

Pro Players Salaries
Sergei Bobrovsky (1 Way Contract)	$10,000,000 (2)
Matthew Tkachuk (1 Way Contract)	$9,500,000 (1)
Roman Josi (1 Way Contract)	$9,059,000 (5)
Patrik Laine (1 Way Contract)	$8,700,000 (2)
Moritz Seider (1 Way Contract)	$8,550,000 (4)
Tim Stutzle (1 Way Contract)	$8,350,000 (3)
Tyler Seguin (1 Way Contract)	$7,600,000 (1)
Sean Durzi (1 Way Contract)	$6,000,000 (3)
Jake DeBrusk (1 Way Contract)	$5,500,000 (5)
Artturi Lehkonen (1 Way Contract)	$4,500,000 (2)
Phillip Danault (1 Way Contract)	$4,250,000 (3)
Sean Kuraly (1 Way Contract)	$4,000,000 (1)
Frank Vatrano (1 Way Contract)	$3,650,000 (1)
Alex Lyon (1 Way Contract)	$2,250,000 (2)
-1 Way Contract Salary Cap :	$1,100,000
Martin Jones (1 Way Contract)	$1,600,000 (2)
Anders Bjork (1 Way Contract)	$1,600,000 (1)
-1 Way Contract Salary Cap :	$450,000
Anthony Beauvillier (1 Way Contract)	$1,250,000 (1)
Matthew Benning	$1,250,000 (2)
Luke Glendening (1 Way Contract)	$1,200,000 (4)
Joshua Ho-Sang (1 Way Contract)	$1,000,000 (4)
-1 Way Contract Salary Cap :	$0
Jaycob Megna (1 Way Contract)	$1,000,000 (5)
Gustav Lindstrom	$1,000,000 (1)
Wyatt Kaiser (1 Way Contract)	$925,000 (2)
-1 Way Contract Salary Cap :	$0
Jake Neighbours	$835,834 (1)
Garrett Pilon (1 Way Contract)	$775,000 (3)
-1 Way Contract Salary Cap :	$0
Shane Bowers (1 Way Contract)	$775,000 (3)
-1 Way Contract Salary Cap :	$0
Phillip Di Giuseppe (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Total Pro Players	27
Salary Commitment
Year 2037 : $105,894,834
Year 2038 : $75,684,000
Year 2039 : $46,459,000
Year 2040 : $26,309,000
Salary Average Commitment
Year 2037 : $39,590,500
Year 2038 : $22,684,250
Year 2039 : $9,475,000
Year 2040 : $5,525,000
Salary Cap with 1 Way Contract
Year 2037 : $99,344,832
Year 2038 : $71,059,000
Year 2039 : $43,909,000
Year 2040 : $25,309,000

Farm Players Salaries
Chase Priskie	$100,000 (5)
Brendan Gaunce	$100,000 (5)
Matthew Highmore	$100,000 (5)
Louis Belpedio	$100,000 (5)
Samuel Blais	$100,000 (5)
Austin Poganski	$100,000 (5)
Roland McKeown	$100,000 (4)
Joe Hicketts	$100,000 (5)
Dominik Shine	$100,000 (5)
Matthew Stienburg	$90,000 (2)
Julian Lutz	$88,125 (2)
Ryan Jones	$80,000 (4)
Adam Erne	$80,000 (4)
Dustin Tokarski	$77,500 (2)
Kale Clague	$77,500 (1)
Aaron Luchuk	$76,000 (1)
Evan Vierling	$75,000 (1)
Mike Robinson	$70,000 (1)
Alex Petrovic	$70,000 (2)
Jack Gorniak	$70,000 (1)
Total Farm Players	20
Salary Commitment
Year 2037 : $1,754,125
Year 2038 : $1,385,625
Year 2039 : $1,060,000
Year 2040 : $1,060,000
Salary Average Commitment
Year 2037 : $1,726,875
Year 2038 : $1,371,875
Year 2039 : $1,060,000
Year 2040 : $1,060,000

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	$86,532,143
Farm Players Total Salaries	$1,066,125
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$62,861,900
Projected Bank Account	$62,861,900

Pro Players Salaries
Andrei Vasilevskiy (1 Way Contract)	$9,500,000 (3)
Morgan Rielly (1 Way Contract)	$7,500,000 (4)
Dylan Cozens (1 Way Contract)	$7,100,000 (4)
Marc-edouard Vlasic (1 Way Contract)	$7,000,000 (4)
Anthony Cirelli (1 Way Contract)	$6,250,000 (4)
Casey Mittelstadt (1 Way Contract)	$5,750,000 (4)
Jaden Schwartz (1 Way Contract)	$5,500,000 (2)
Andrei Kuzmenko (1 Way Contract)	$5,500,000 (1)
Artem Zub (1 Way Contract)	$5,350,000 (4)
Mason Marchment (1 Way Contract)	$4,500,000 (2)
Josh Manson (1 Way Contract)	$4,000,000 (1)
Evan Bouchard (1 Way Contract)	$3,900,000 (1)
Eeli Tolvanen (1 Way Contract)	$3,475,000 (2)
Jonas Siegenthaler (1 Way Contract)	$3,400,000 (3)
Colton Sissons	$2,857,143 (2)
Niko Mikkola (1 Way Contract)	$2,500,000 (2)
Kevin Rooney (1 Way Contract)	$850,000 (1)
Pheonix Copley (1 Way Contract)	$825,000 (1)
Paul Cotter	$775,000 (3)
Total Pro Players	19
Salary Commitment
Year 2037 : $86,532,143
Year 2038 : $71,457,143
Year 2039 : $52,625,000
Year 2040 : $38,950,000
Salary Average Commitment
Year 2037 : $32,518,750
Year 2038 : $20,768,750
Year 2039 : $17,743,750
Year 2040 : $15,375,000
Salary Cap with 1 Way Contract
Year 2037 : $86,532,143
Year 2038 : $71,457,143
Year 2039 : $52,625,000
Year 2040 : $38,950,000

Farm Players Salaries
Simon Lundmark	$96,938 (1)
Alex Laferriere	$87,500 (1)
Gannon Laroque	$87,313 (1)
Ryan Tverberg	$85,200 (2)
Lucas Ciona	$83,000 (2)
Trevor Janicke	$82,500 (1)
Henrik Tikkanen	$82,400 (2)
Logan Stankoven	$81,500 (2)
Ryan Ufko	$79,375 (1)
Erik Portillo	$78,400 (4)
Logan Nijhoff	$77,000 (1)
Victor Mancini	$75,000 (1)
Nikita Novikov	$70,000 (1)
Ethan Samson	$0 (0)
Total Farm Players	14
Salary Commitment
Year 2037 : $1,066,125
Year 2038 : $410,500
Year 2039 : $78,400
Year 2040 : $78,400
Salary Average Commitment
Year 2037 : $969,250
Year 2038 : $381,125
Year 2039 : $70,000
Year 2040 : $70,000

Detroit Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	7000 - $70 - 0 - 0.00%
Level 2:	6000 - $55 - 0 - 0.00%
Level 3:	2500 - $40 - 0 - 0.00%
Level 4:	4500 - $25 - 0 - 0.00%
Luxury :	1500 - $150 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $25 - 0 - 0.00%
Farm Level 2:	1000 - $20 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	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	$73,385,000
Farm Players Total Salaries	$1,616,750
Coaches Total Salaries	$8,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$189,709,811
Projected Bank Account	$189,709,811

Pro Players Salaries
Thomas Chabot (1 Way Contract)	$8,000,000 (1)
Jack Hughes (1 Way Contract)	$8,000,000 (4)
Aaron Ekblad	$7,500,000 (2)
Andrew Copp (1 Way Contract)	$5,625,000 (1)
Jamie Oleksiak (1 Way Contract)	$4,600,000 (2)
Spencer Knight (1 Way Contract)	$4,500,000 (3)
-1 Way Contract Salary Cap :	$3,350,000
Bowen Byram (1 Way Contract)	$4,000,000 (1)
Quinton Byfield (1 Way Contract)	$3,500,000 (3)
Michael Rasmussen (1 Way Contract)	$3,200,000 (4)
Jordan Greenway (1 Way Contract)	$3,000,000 (1)
Zach Whitecloud (1 Way Contract)	$2,750,000 (2)
Barrett Hayton (1 Way Contract)	$2,650,000 (4)
Stuart Skinner (1 Way Contract)	$2,600,000 (2)
Alexis Lafreniere	$2,400,000 (2)
Ty Dellandrea (1 Way Contract)	$1,300,000 (4)
-1 Way Contract Salary Cap :	$150,000
Arber Xhekaj (1 Way Contract)	$1,300,000 (3)
-1 Way Contract Salary Cap :	$150,000
Logan Stanley (1 Way Contract)	$1,250,000 (2)
Connor Dewar (1 Way Contract)	$1,250,000 (2)
Sebastian Cossa (1 Way Contract)	$1,000,000 (2)
-1 Way Contract Salary Cap :	$0
Joe Veleno	$925,000 (1)
Cayden Primeau	$890,000 (2)
Matthew Rempe (1 Way Contract)	$820,000 (2)
-1 Way Contract Salary Cap :	$0
Akil Thomas (1 Way Contract)	$775,000 (4)
-1 Way Contract Salary Cap :	$0
Nathan Walker	$775,000 (3)
Caleb Jones (1 Way Contract)	$775,000 (1)
Total Pro Players	25
Salary Commitment
Year 2037 : $73,385,000
Year 2038 : $51,060,000
Year 2039 : $26,000,000
Year 2040 : $15,925,000
Salary Average Commitment
Year 2037 : $21,007,500
Year 2038 : $16,438,750
Year 2039 : $7,432,500
Year 2040 : $3,820,000
Salary Cap with 1 Way Contract
Year 2037 : $67,340,000
Year 2038 : $45,015,000
Year 2039 : $21,775,000
Year 2040 : $14,000,000

Farm Players Salaries
Trevor Zegras	$575,000 (4)
Tony DeAngelo	$100,000 (1)
Nico Myatovic	$92,500 (1)
Judd Caulfield	$90,000 (1)
Christian Kyrou	$88,125 (1)
Jaydon Dureau	$85,000 (2)
Dillon Hamaliuk	$78,000 (1)
Jett Woo	$77,500 (1)
Eetu Liukas	$75,000 (1)
Tyler Tullio	$75,000 (1)
Dru Krebs	$70,625 (2)
Samuel Walker	$70,000 (2)
Alex Kannok Leipert	$70,000 (1)
Tyce Thompson	$70,000 (2)
Total Farm Players	14
Salary Commitment
Year 2037 : $1,616,750
Year 2038 : $870,625
Year 2039 : $575,000
Year 2040 : $575,000
Salary Average Commitment
Year 2037 : $1,034,583
Year 2038 : $355,625
Year 2039 : $70,000
Year 2040 : $70,000

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	$99,252,500
Farm Players Total Salaries	$1,364,375
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	$218,309,377
Projected Bank Account	$218,309,377

Pro Players Salaries
Darnell Nurse (1 Way Contract)	$9,250,000 (2)
Cole Caufield (1 Way Contract)	$7,850,000 (2)
Vince Dunn (1 Way Contract)	$7,350,000 (3)
Brett Pesce (1 Way Contract)	$7,200,000 (5)
Tyler Bertuzzi (1 Way Contract)	$7,200,000 (5)
Justin Faulk (1 Way Contract)	$6,500,000 (2)
Cody Ceci (1 Way Contract)	$6,500,000 (2)
Kyle Palmieri (1 Way Contract)	$6,000,000 (5)
Joel Farabee (1 Way Contract)	$5,000,000 (1)
Dylan DeMelo (1 Way Contract)	$4,900,000 (4)
Alex Tuch (1 Way Contract)	$4,750,000 (2)
Mason Appleton (1 Way Contract)	$3,400,000 (5)
Mathieu Joseph (1 Way Contract)	$3,000,000 (4)
Morgan Geekie (1 Way Contract)	$2,000,000 (1)
Connor Ingram (1 Way Contract)	$1,950,000 (3)
Evgeni Dadonov (1 Way Contract)	$1,800,000 (1)
Morgan Barron (1 Way Contract)	$1,350,000 (1)
Jon Merrill (1 Way Contract)	$1,200,000 (1)
Jackson LaCombe (1 Way Contract)	$925,000 (3)
Brayden Pachal (1 Way Contract)	$925,000 (1)
Antonio Stranges (1 Way Contract)	$850,000 (2)
-1 Way Contract Salary Cap :	$0
Oskar Pettersson	$837,500 (1)
Yan Kuznetsov (1 Way Contract)	$775,000 (2)
-1 Way Contract Salary Cap :	$0
Brian Halonen (1 Way Contract)	$775,000 (2)
Jiri Patera (1 Way Contract)	$775,000 (4)
-1 Way Contract Salary Cap :	$0
Hugh McGing	$775,000 (2)
Jesse Ylonen	$775,000 (1)
Marc Gatcomb (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
John St. Ivany	$775,000 (3)
Joseph Woll (1 Way Contract)	$775,000 (1)
Alex Turcotte (1 Way Contract)	$775,000 (4)
-1 Way Contract Salary Cap :	$0
Tyson Jost (1 Way Contract)	$775,000 (2)
Cooper Marody	$765,000 (2)
Total Pro Players	33
Salary Commitment
Year 2037 : $99,252,500
Year 2038 : $83,815,000
Year 2039 : $44,250,000
Year 2040 : $33,250,000
Salary Average Commitment
Year 2037 : $60,635,119
Year 2038 : $50,460,119
Year 2039 : $29,560,119
Year 2040 : $26,633,036
Salary Cap with 1 Way Contract
Year 2037 : $95,302,504
Year 2038 : $80,640,000
Year 2039 : $42,700,000
Year 2040 : $31,700,000

Farm Players Salaries
Declan Chisholm	$100,000 (1)
Matt Coronato	$92,500 (1)
Isak Rosen	$90,000 (4)
Jack Finley	$88,125 (1)
Shai Buium	$88,125 (2)
Adam Edstrom	$85,000 (2)
Adam Wilsby	$77,500 (1)
Pavol Regenda	$77,500 (2)
Mason Shaw	$77,500 (1)
Oskar Back	$77,500 (2)
Cameron Crotty	$77,500 (1)
Liam Foudy	$77,500 (1)
Artem Guryev	$75,000 (1)
Hunter McDonald	$70,625 (1)
Daniel Torgersson	$70,000 (1)
David Tomasek	$70,000 (1)
Atro Leppanen	$70,000 (1)
Total Farm Players	17
Salary Commitment
Year 2037 : $1,364,375
Year 2038 : $418,125
Year 2039 : $90,000
Year 2040 : $90,000
Salary Average Commitment
Year 2037 : $1,264,959
Year 2038 : $382,792
Year 2039 : $70,000
Year 2040 : $70,000

Florida Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	FLA Live
Level 1:	7000 - $99 - 0 - 0.00%
Level 2:	6000 - $60 - 0 - 0.00%
Level 3:	2500 - $49 - 0 - 0.00%
Level 4:	4500 - $26 - 0 - 0.00%
Luxury :	1500 - $178 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $40 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	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	$96,230,000
Farm Players Total Salaries	$1,770,000
Coaches Total Salaries	$5,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$177,835,694
Projected Bank Account	$177,835,694

Pro Players Salaries
Connor McDavid (1 Way Contract)	$12,500,000 (4)
Filip Forsberg (1 Way Contract)	$8,500,000 (3)
Claude Giroux (1 Way Contract)	$7,500,000 (1)
Jaccob Slavin (1 Way Contract)	$7,500,000 (3)
Kyle Connor (1 Way Contract)	$7,200,000 (4)
Travis Sanheim	$6,250,000 (4)
Matt Dumba (1 Way Contract)	$6,000,000 (3)
Samuel Girard (1 Way Contract)	$5,000,000 (5)
Dylan Strome (1 Way Contract)	$5,000,000 (2)
Brandon Carlo (1 Way Contract)	$4,100,000 (1)
Vitek Vanecek (1 Way Contract)	$3,400,000 (2)
Cole Perfetti (1 Way Contract)	$3,250,000 (4)
Adam Lowry (1 Way Contract)	$3,250,000 (2)
Henri Jokiharju (1 Way Contract)	$3,100,000 (2)
Kevin Lankinen (1 Way Contract)	$3,000,000 (3)
Alex Newhook (1 Way Contract)	$2,900,000 (5)
Jack Roslovic (1 Way Contract)	$2,800,000 (2)
Jake Christiansen (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$50,000
Jack Ahcan (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$50,000
Corson Ceulemans (1 Way Contract)	$925,000 (4)
-1 Way Contract Salary Cap :	$0
Donovan Sebrango (1 Way Contract)	$830,000 (2)
-1 Way Contract Salary Cap :	$0
Spencer Stastney (1 Way Contract)	$825,000 (4)
Total Pro Players	22
Salary Commitment
Year 2037 : $96,230,000
Year 2038 : $82,230,000
Year 2039 : $63,850,000
Year 2040 : $38,850,000
Salary Average Commitment
Year 2037 : $41,323,215
Year 2038 : $31,723,215
Year 2039 : $22,975,000
Year 2040 : $5,550,000
Salary Cap with 1 Way Contract
Year 2037 : $92,175,000
Year 2038 : $80,475,000
Year 2039 : $62,925,000
Year 2040 : $37,925,000

Farm Players Salaries
Jake Leschyshyn	$100,000 (1)
Nathan Gaucher	$92,500 (2)
Simon Edvinsson	$92,500 (2)
Laurent Dauphin	$88,125 (1)
Sam Colangelo	$88,125 (2)
Tristen Nielsen	$87,000 (2)
Taro Hirose	$85,000 (2)
Ville Ottavainen	$79,375 (1)
Ben King	$79,375 (1)
Matthew Strome	$78,000 (2)
Carson Meyer	$77,500 (2)
Kyle Capobianco	$77,500 (4)
Gage Goncalves	$77,500 (2)
Jeremy Davies	$77,500 (1)
Joona Koppanen	$77,500 (2)
Nathan Clurman	$77,500 (2)
Trey Fix-Wolansky	$77,500 (2)
Jonah Gadjovich	$77,500 (4)
Austin Wagner	$70,000 (1)
Chaz Reddekopp	$70,000 (1)
Jermaine Loewen	$70,000 (1)
Joel Teasdale	$70,000 (1)
Total Farm Players	22
Salary Commitment
Year 2037 : $1,770,000
Year 2038 : $1,065,625
Year 2039 : $155,000
Year 2040 : $155,000
Salary Average Commitment
Year 2037 : $1,617,500
Year 2038 : $969,375
Year 2039 : $140,000
Year 2040 : $140,000

Los Angeles Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Crypto.com Arena
Level 1:	7000 - $75 - 0 - 0.00%
Level 2:	6000 - $60 - 0 - 0.00%
Level 3:	2500 - $35 - 0 - 0.00%
Level 4:	4500 - $20 - 0 - 0.00%
Luxury :	1500 - $200 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $40 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	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	$79,975,000
Farm Players Total Salaries	$1,343,150
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$138,993,173
Projected Bank Account	$138,993,173

Pro Players Salaries
Pierre-Luc Dubois (1 Way Contract)	$8,500,000 (3)
Bo Horvat (1 Way Contract)	$8,500,000 (4)
Colton Parayko (1 Way Contract)	$6,500,000 (2)
Valeri Nichushkin (1 Way Contract)	$6,125,000 (1)
Kevin Fiala (1 Way Contract)	$6,000,000 (1)
Jordan Eberle (1 Way Contract)	$5,600,000 (2)
Tristan Jarry (1 Way Contract)	$5,400,000 (3)
Michael Anderson (1 Way Contract)	$4,125,000 (3)
Alexandre Carrier (1 Way Contract)	$3,950,000 (3)
Dante Fabbro (1 Way Contract)	$3,100,000 (3)
Jordan Martinook (1 Way Contract)	$3,100,000 (2)
David Rittich (1 Way Contract)	$3,000,000 (2)
Jordan Staal (1 Way Contract)	$2,900,000 (3)
Sam Steel (1 Way Contract)	$2,100,000 (4)
Klim Kostin (1 Way Contract)	$2,000,000 (3)
-1 Way Contract Salary Cap :	$850,000
Trevor van Riemsdyk (1 Way Contract)	$2,000,000 (1)
Ryan Donato (1 Way Contract)	$2,000,000 (2)
Philippe Myers (1 Way Contract)	$1,450,000 (3)
Nick Perbix (1 Way Contract)	$1,125,000 (1)
Grant Hutton (1 Way Contract)	$1,000,000 (2)
-1 Way Contract Salary Cap :	$0
Louis Crevier	$800,000 (2)
Matt Irwin (1 Way Contract)	$700,000 (2)
-1 Way Contract Salary Cap :	$0
Total Pro Players	22
Salary Commitment
Year 2037 : $79,975,000
Year 2038 : $64,725,000
Year 2039 : $42,025,000
Year 2040 : $10,600,000
Salary Average Commitment
Year 2037 : $32,095,000
Year 2038 : $27,770,000
Year 2039 : $16,243,750
Year 2040 : $1,850,000
Salary Cap with 1 Way Contract
Year 2037 : $77,125,000
Year 2038 : $61,875,000
Year 2039 : $40,875,000
Year 2040 : $10,600,000

Farm Players Salaries
Ivan Lodnia	$100,000 (1)
David Cotton	$86,000 (1)
Xavier Simoneau	$85,500 (1)
Cameron Hughes	$84,150 (1)
Patrick Guay	$82,500 (1)
Gage Alexander	$81,000 (3)
Michael Eyssimont	$80,000 (1)
Pontus Holmberg	$80,000 (1)
Jakub Lauko	$79,000 (2)
Mitchell Stephens	$77,500 (3)
Curtis Douglas	$77,500 (1)
Brandon Saigeon	$75,000 (1)
Aaron Ness	$75,000 (3)
Chris Terry	$70,000 (2)
Michael Karow	$70,000 (1)
Zachary Sanford	$70,000 (2)
Sheldon Dries	$70,000 (2)
Maxime Lajoie	$0 (0)
Total Farm Players	18
Salary Commitment
Year 2037 : $1,343,150
Year 2038 : $522,500
Year 2039 : $233,500
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,219,375
Year 2038 : $513,750
Year 2039 : $220,000
Year 2040 : $0

Minnesota Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	7000 - $83 - 0 - 0.00%
Level 2:	6000 - $57 - 0 - 0.00%
Level 3:	2500 - $38 - 0 - 0.00%
Level 4:	4500 - $26 - 0 - 0.00%
Luxury :	1500 - $155 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $33 - 0 - 0.00%
Farm Level 2:	1000 - $17 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	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	$72,335,834
Farm Players Total Salaries	$1,869,335
Coaches Total Salaries	$6,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$171,607,947
Projected Bank Account	$171,607,947

Pro Players Salaries
Jesper Bratt (1 Way Contract)	$7,875,000 (2)
Jared Spurgeon (1 Way Contract)	$7,575,000 (3)
Yanni Gourde (1 Way Contract)	$5,166,667 (2)
Radko Gudas (1 Way Contract)	$5,000,000 (5)
Jesperi Kotkaniemi (1 Way Contract)	$4,820,000 (3)
Nino Niederreiter (1 Way Contract)	$4,000,000 (4)
Jonathan Toews (1 Way Contract)	$4,000,000 (1)
Barclay Goodrow (1 Way Contract)	$3,641,667 (4)
Shayne Gostisbehere (1 Way Contract)	$3,200,000 (4)
Jonathan Drouin (1 Way Contract)	$3,000,000 (2)
Jan Rutta	$3,000,000 (1)
Kaapo Kakko (1 Way Contract)	$2,400,000 (1)
Nico Sturm (1 Way Contract)	$2,000,000 (2)
Jake Evans (1 Way Contract)	$1,700,000 (1)
Egor Zamula (1 Way Contract)	$1,700,000 (3)
-1 Way Contract Salary Cap :	$550,000
Pius Suter (1 Way Contract)	$1,600,000 (1)
Nathan Bastian (1 Way Contract)	$1,350,000 (1)
-1 Way Contract Salary Cap :	$200,000
Troy Grosenick	$1,100,000 (2)
Charlie Lindgren	$1,100,000 (1)
Conor Timmins (1 Way Contract)	$1,100,000 (1)
Tobias Bjornfot (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
Nick Blankenburg (1 Way Contract)	$1,000,000 (3)
Calvin Pickard	$1,000,000 (1)
Evan Cormier	$880,000 (1)
Guillaume Brisebois	$852,500 (1)
Jimmy Vesey (1 Way Contract)	$800,000 (1)
Tomas Nosek (1 Way Contract)	$775,000 (1)
Josh Doan	$700,000 (1)
Total Pro Players	28
Salary Commitment
Year 2037 : $72,335,834
Year 2038 : $50,078,334
Year 2039 : $30,936,667
Year 2040 : $15,841,667
Salary Average Commitment
Year 2037 : $40,868,750
Year 2038 : $23,312,500
Year 2039 : $14,487,500
Year 2040 : $6,537,500
Salary Cap with 1 Way Contract
Year 2037 : $69,035,836
Year 2038 : $48,928,336
Year 2039 : $29,786,668
Year 2040 : $15,841,667

Farm Players Salaries
Mathieu Olivier	$110,000 (1)
Austin Strand	$100,000 (1)
Keaton Middleton	$100,000 (1)
Mike Hardman	$100,000 (3)
Denis Smirnov	$94,002 (1)
Brandt Clarke	$92,500 (1)
David Jiricek	$92,500 (1)
Scott Walford	$92,125 (1)
Clark Bishop	$90,750 (1)
Matthew Poitras	$88,125 (1)
Kasper Halttunen	$88,125 (2)
Josh Lopina	$87,833 (2)
Lucas Johansen	$85,250 (1)
Casey Fitzgerald	$85,250 (3)
Daylan Kuefler	$84,000 (1)
Gavin Hayes	$83,750 (2)
Benjamin Gaudreau	$83,750 (2)
Keith Kinkaid	$80,000 (4)
Colby Ambrosio	$79,375 (1)
Chase Stillman	$77,000 (2)
Justin Gill	$75,000 (2)
Total Farm Players	21
Salary Commitment
Year 2037 : $1,869,335
Year 2038 : $760,708
Year 2039 : $265,250
Year 2040 : $80,000
Salary Average Commitment
Year 2037 : $1,665,708
Year 2038 : $695,000
Year 2039 : $215,000
Year 2040 : $80,000

Montreal Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Center
Level 1:	7000 - $77 - 0 - 0.00%
Level 2:	6000 - $54 - 0 - 0.00%
Level 3:	2500 - $36 - 0 - 0.00%
Level 4:	4500 - $23 - 0 - 0.00%
Luxury :	1500 - $151 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $40 - 0 - 0.00%
Farm Level 2:	1000 - $20 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	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	$83,734,200
Farm Players Total Salaries	$1,774,170
Coaches Total Salaries	$11,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$175,728,966
Projected Bank Account	$175,728,966

Pro Players Salaries
Mikko Rantanen	$9,250,000 (1)
Brayden Point (1 Way Contract)	$9,000,000 (2)
Miro Heiskanen (1 Way Contract)	$8,450,000 (5)
Brady Skjei (1 Way Contract)	$7,000,000 (4)
MacKenzie Weegar (1 Way Contract)	$6,250,000 (4)
Travis Konecny	$5,500,000 (1)
Anton Lundell (1 Way Contract)	$5,000,000 (4)
Robert Thomas (1 Way Contract)	$5,000,000 (2)
Jared McCann (1 Way Contract)	$4,250,000 (2)
Thomas Harley (1 Way Contract)	$4,000,000 (3)
Matias Maccelli (1 Way Contract)	$3,425,000 (3)
Karel Vejmelka (1 Way Contract)	$2,725,000 (1)
Tanner Jeannot (1 Way Contract)	$2,665,000 (2)
Adam Boqvist (1 Way Contract)	$2,600,000 (1)
Cam York (1 Way Contract)	$1,600,000 (1)
-1 Way Contract Salary Cap :	$450,000
Fabian Zetterlund (1 Way Contract)	$1,450,000 (1)
Michael Kesselring (1 Way Contract)	$1,400,000 (1)
Christian Krygier	$931,700 (1)
Dustin Wolf (1 Way Contract)	$850,000 (3)
-1 Way Contract Salary Cap :	$0
Justus Annunen	$837,500 (2)
Rasmus Asplund (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Cole Koepke	$775,000 (1)
Total Pro Players	22
Salary Commitment
Year 2037 : $83,734,200
Year 2038 : $56,727,500
Year 2039 : $34,975,000
Year 2040 : $26,700,000
Salary Average Commitment
Year 2037 : $28,143,750
Year 2038 : $20,837,500
Year 2039 : $16,750,000
Year 2040 : $14,650,000
Salary Cap with 1 Way Contract
Year 2037 : $80,959,208
Year 2038 : $55,877,500
Year 2039 : $34,125,000
Year 2040 : $26,700,000

Farm Players Salaries
Joel Hofer	$340,000 (2)
Jordan Harris	$140,000 (1)
Dylan Gambrell	$110,000 (1)
Alexander Alexeyev	$100,000 (1)
Vasili Podkolzin	$100,000 (1)
Raphael Lavoie	$96,938 (1)
Aidan McDonough	$93,170 (1)
Logan Mailloux	$92,500 (2)
Cutter Gauthier	$92,500 (3)
Dmitry Kuzmin	$92,125 (1)
Caedan Bankier	$92,125 (1)
Calle Odelius	$88,125 (3)
Bogdan Trineyev	$87,313 (1)
David Spacek	$86,250 (2)
Joni Jurmo	$83,750 (2)
Dylan Duke	$79,375 (2)
Daniil Misyul	$0 (0)
Total Farm Players	17
Salary Commitment
Year 2037 : $1,774,171
Year 2038 : $862,500
Year 2039 : $180,625
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,174,375
Year 2038 : $544,375
Year 2039 : $180,625
Year 2040 : $0

Nashville Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	7000 - $75 - 0 - 0.00%
Level 2:	6000 - $40 - 0 - 0.00%
Level 3:	2500 - $28 - 0 - 0.00%
Level 4:	4500 - $17 - 0 - 0.00%
Luxury :	1500 - $113 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $65 - 0 - 0.00%
Farm Level 2:	1000 - $30 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	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	$82,470,834
Farm Players Total Salaries	$776,262
Coaches Total Salaries	$6,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$224,095,757
Projected Bank Account	$224,095,757

Pro Players Salaries
Mats Zuccarello (1 Way Contract)	$7,800,000 (4)
Brayden Schenn (1 Way Contract)	$6,500,000 (4)
Brenden Dillon (1 Way Contract)	$5,800,000 (3)
Jack Campbell (1 Way Contract)	$5,000,000 (2)
-1 Way Contract Salary Cap :	$3,850,000
Sean Walker (1 Way Contract)	$5,000,000 (4)
Ilya Mikheyev (1 Way Contract)	$4,750,000 (2)
Matt Roy (1 Way Contract)	$4,600,000 (3)
Michael Bunting (1 Way Contract)	$4,500,000 (3)
Noah Dobson (1 Way Contract)	$4,000,000 (2)
Samuel Montembeault	$3,150,000 (3)
Scott Laughton (1 Way Contract)	$3,000,000 (1)
Luke Kunin (1 Way Contract)	$2,750,000 (1)
Trent Frederic (1 Way Contract)	$2,300,000 (2)
Morgan Frost (1 Way Contract)	$2,100,000 (1)
Carl Grundstrom (1 Way Contract)	$1,800,000 (3)
Jack McBain (1 Way Contract)	$1,600,000 (2)
Peyton Krebs (1 Way Contract)	$1,450,000 (2)
-1 Way Contract Salary Cap :	$300,000
Daniil Miromanov (1 Way Contract)	$1,250,000 (2)
Brett Leason (1 Way Contract)	$1,050,000 (1)
-1 Way Contract Salary Cap :	$0
Pierre-Olivier Joseph (1 Way Contract)	$1,000,000 (2)
Scott Wedgewood (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
Michael McCarron	$975,000 (1)
Helge Grans	$970,000 (2)
Dylan Coghlan (1 Way Contract)	$935,000 (2)
-1 Way Contract Salary Cap :	$0
Kyle MacLean (1 Way Contract)	$925,000 (1)
-1 Way Contract Salary Cap :	$0
John Beecher (1 Way Contract)	$925,000 (1)
-1 Way Contract Salary Cap :	$0
Alexander Holtz (1 Way Contract)	$894,167 (1)
-1 Way Contract Salary Cap :	$0
Tyson Foerster (1 Way Contract)	$863,334 (1)
Victor Mete (1 Way Contract)	$855,000 (2)
-1 Way Contract Salary Cap :	$0
Will Cuylle (1 Way Contract)	$828,333 (1)
Joey Anderson (1 Way Contract)	$800,000 (3)
Brandon Gignac (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Joshua Dunne (1 Way Contract)	$775,000 (2)
-1 Way Contract Salary Cap :	$0
Riley Tufte (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Justin Brazeau (1 Way Contract)	$775,000 (1)
Patrik Koch	$0 (0)
Total Pro Players	36
Salary Commitment
Year 2037 : $82,470,834
Year 2038 : $64,835,000
Year 2039 : $39,950,000
Year 2040 : $19,300,000
Salary Average Commitment
Year 2037 : $48,336,750
Year 2038 : $37,361,750
Year 2039 : $27,786,750
Year 2040 : $13,375,000
Salary Cap with 1 Way Contract
Year 2037 : $71,261,672
Year 2038 : $59,970,000
Year 2039 : $39,950,000
Year 2040 : $19,300,000

Farm Players Salaries
Tyler Kleven	$160,000 (3)
Ryan O'Rourke	$97,000 (1)
William Wallinder	$97,000 (2)
Fyodor Svechkov	$92,500 (1)
Chase Lang	$92,263 (1)
Filip Kral	$82,500 (2)
Keeghan Howdeshell	$77,500 (1)
Anthony Angello	$77,500 (1)
Total Farm Players	8
Salary Commitment
Year 2037 : $776,262
Year 2038 : $339,500
Year 2039 : $160,000
Year 2040 : $0
Salary Average Commitment
Year 2037 : $614,375
Year 2038 : $246,250
Year 2039 : $88,125
Year 2040 : $0

New Jersey Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	7000 - $90 - 0 - 0.00%
Level 2:	6000 - $58 - 0 - 0.00%
Level 3:	2500 - $35 - 0 - 0.00%
Level 4:	4500 - $20 - 0 - 0.00%
Luxury :	1500 - $180 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	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	$109,750,000
Farm Players Total Salaries	$818,938
Coaches Total Salaries	$7,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$198,454,690
Projected Bank Account	$198,454,690

Pro Players Salaries
Zach Werenski	$9,600,000 (1)
Reilly Smith (1 Way Contract)	$9,000,000 (2)
Jordan Kyrou	$8,125,000 (3)
Brandon Montour (1 Way Contract)	$7,600,000 (4)
Tyler Toffoli (1 Way Contract)	$7,000,000 (4)
Brendan Gallagher (1 Way Contract)	$6,500,000 (2)
Elvis Merzlikins (1 Way Contract)	$5,400,000 (4)
-1 Way Contract Salary Cap :	$4,250,000
Dmitry Orlov (1 Way Contract)	$4,750,000 (3)
Matt Grzelcyk (1 Way Contract)	$4,500,000 (1)
Tyler Myers (1 Way Contract)	$4,000,000 (2)
Calle Jarnkrok (1 Way Contract)	$3,500,000 (3)
Anthony Mantha (1 Way Contract)	$3,500,000 (1)
Casey Cizikas (1 Way Contract)	$3,500,000 (3)
Radek Faksa (1 Way Contract)	$3,250,000 (1)
Michael Amadio (1 Way Contract)	$2,600,000 (5)
-1 Way Contract Salary Cap :	$1,450,000
Alex Nedeljkovic (1 Way Contract)	$2,400,000 (5)
Braden Schneider (1 Way Contract)	$2,200,000 (3)
-1 Way Contract Salary Cap :	$1,050,000
Yegor Sharangovich (1 Way Contract)	$2,000,000 (1)
Juuso Valimaki (1 Way Contract)	$2,000,000 (3)
Brett Howden (1 Way Contract)	$1,900,000 (1)
-1 Way Contract Salary Cap :	$750,000
Petr Mrazek (1 Way Contract)	$1,350,000 (2)
Lukas Reichel (1 Way Contract)	$1,200,000 (3)
-1 Way Contract Salary Cap :	$50,000
Marcus Bjork (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
Samuel Laberge (1 Way Contract)	$925,000 (1)
-1 Way Contract Salary Cap :	$0
Ryan Johnson (1 Way Contract)	$925,000 (1)
-1 Way Contract Salary Cap :	$0
Lucas Condotta (1 Way Contract)	$925,000 (1)
-1 Way Contract Salary Cap :	$0
Simon Nemec (1 Way Contract)	$918,333 (3)
-1 Way Contract Salary Cap :	$0
John Farinacci	$910,000 (1)
Mason McTavish (1 Way Contract)	$894,167 (1)
-1 Way Contract Salary Cap :	$0
Nils Aman (1 Way Contract)	$883,750 (2)
-1 Way Contract Salary Cap :	$0
Samuel Helenius	$881,250 (1)
Jayden Struble (1 Way Contract)	$867,500 (1)
-1 Way Contract Salary Cap :	$0
Leevi Merilainen (1 Way Contract)	$820,000 (1)
-1 Way Contract Salary Cap :	$0
Tyler Tucker (1 Way Contract)	$800,000 (1)
-1 Way Contract Salary Cap :	$0
Matt Kessel (1 Way Contract)	$800,000 (3)
-1 Way Contract Salary Cap :	$0
Angus Crookshank (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Cole Guttman (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Samuel Fagemo (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Total Pro Players	38
Salary Commitment
Year 2037 : $109,750,000
Year 2038 : $73,727,083
Year 2039 : $51,993,333
Year 2040 : $25,000,000
Salary Average Commitment
Year 2037 : $68,744,583
Year 2038 : $49,906,250
Year 2039 : $34,850,000
Year 2040 : $18,537,500
Salary Cap with 1 Way Contract
Year 2037 : $91,916,248
Year 2038 : $66,525,000
Year 2039 : $45,675,000
Year 2040 : $22,700,000

Farm Players Salaries
Ivan Miroshnichenko	$92,500 (2)
Adam Fantilli	$92,500 (1)
Colten Ellis	$83,750 (1)
Landon Slaggert	$83,750 (1)
Elias Pettersson	$83,750 (3)
Maxwell Crozier	$79,375 (1)
Patrick Moynihan	$77,688 (1)
Hunter Shepard	$77,500 (1)
Nick Abruzzese	$77,500 (1)
Ryan Hofer	$70,625 (1)
Total Farm Players	10
Salary Commitment
Year 2037 : $818,937
Year 2038 : $176,250
Year 2039 : $83,750
Year 2040 : $0
Salary Average Commitment
Year 2037 : $769,375
Year 2038 : $178,750
Year 2039 : $83,750
Year 2040 : $0

New York Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	UBS Arena
Level 1:	7000 - $85 - 0 - 0.00%
Level 2:	6000 - $52 - 0 - 0.00%
Level 3:	2500 - $34 - 0 - 0.00%
Level 4:	4500 - $18 - 0 - 0.00%
Luxury :	1500 - $165 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	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	$78,050,000
Farm Players Total Salaries	$1,688,417
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	$162,733,511
Projected Bank Account	$162,733,511

Pro Players Salaries
Sebastian Aho (1 Way Contract)	$9,750,000 (5)
Sam Reinhart (1 Way Contract)	$8,625,000 (5)
Jacob Trouba (1 Way Contract)	$8,000,000 (5)
Cam Fowler	$6,500,000 (3)
Adam Pelech (1 Way Contract)	$6,500,000 (3)
Brad Marchand (1 Way Contract)	$6,125,000 (2)
William Karlsson	$5,900,000 (2)
Carter Verhaeghe (1 Way Contract)	$4,250,000 (2)
Eetu Luostarinen (1 Way Contract)	$3,000,000 (4)
Philipp Grubauer (1 Way Contract)	$3,000,000 (3)
Derrick Pouliot (1 Way Contract)	$2,500,000 (4)
Conor Sheary (1 Way Contract)	$2,000,000 (5)
Jake Bean (1 Way Contract)	$1,750,000 (4)
Cole Smith (1 Way Contract)	$1,000,000 (2)
Yaroslav Askarov (1 Way Contract)	$925,000 (2)
Maxim Groshev (1 Way Contract)	$870,000 (4)
-1 Way Contract Salary Cap :	$0
Riley Duran (1 Way Contract)	$870,000 (4)
-1 Way Contract Salary Cap :	$0
Zachary Bolduc (1 Way Contract)	$865,000 (4)
-1 Way Contract Salary Cap :	$0
Simon Holmstrom (1 Way Contract)	$850,000 (2)
-1 Way Contract Salary Cap :	$0
William Carrier (1 Way Contract)	$845,000 (2)
Walker Duehr	$825,000 (2)
Jaret Anderson-Dolan	$775,000 (1)
Brett Seney	$775,000 (2)
Logan Brown	$775,000 (1)
Ty Smith (1 Way Contract)	$775,000 (1)
Total Pro Players	25
Salary Commitment
Year 2037 : $78,050,000
Year 2038 : $75,725,000
Year 2039 : $54,230,000
Year 2040 : $38,230,000
Salary Average Commitment
Year 2037 : $44,288,750
Year 2038 : $41,963,750
Year 2039 : $30,443,750
Year 2040 : $20,943,750
Salary Cap with 1 Way Contract
Year 2037 : $74,595,000
Year 2038 : $72,270,000
Year 2039 : $51,625,000
Year 2040 : $35,625,000

Farm Players Salaries
Fabian Lysell	$92,500 (1)
Jonathan Lekkerimaki	$92,500 (2)
Michael Brandsegg-Nygard	$92,500 (3)
Noel Gunler	$88,125 (1)
Etienne Morin	$88,125 (1)
Ryan Chesley	$88,125 (3)
Taylor Gauthier	$86,000 (2)
Jordan Frasca	$86,000 (2)
Zachary Uens	$85,917 (1)
Aleksanteri Kaskimaki	$83,750 (2)
Alexander Pashin	$83,000 (1)
Jake Chiasson	$79,375 (2)
Artem Shlaine	$75,000 (2)
Graham Sward	$75,000 (2)
Will Cranley	$70,625 (1)
Landon Sim	$70,625 (3)
Chase Yoder	$70,625 (2)
Samuel Johannesson	$70,625 (2)
Ty Smilanic	$70,000 (1)
Dustyn McFaul	$70,000 (1)
Case McCarthy	$70,000 (1)
Total Farm Players	21
Salary Commitment
Year 2037 : $1,688,417
Year 2038 : $970,125
Year 2039 : $251,250
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,699,533
Year 2038 : $977,083
Year 2039 : $245,208
Year 2040 : $0

New York Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	7000 - $90 - 0 - 0.00%
Level 2:	6000 - $60 - 0 - 0.00%
Level 3:	2500 - $50 - 0 - 0.00%
Level 4:	4500 - $20 - 0 - 0.00%
Luxury :	1500 - $170 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	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	$108,237,333
Farm Players Total Salaries	$794,000
Coaches Total Salaries	$11,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$301,474,679
Projected Bank Account	$301,474,679

Pro Players Salaries
Alex Pietrangelo (1 Way Contract)	$8,800,000 (2)
Mikhail Sergachev (1 Way Contract)	$8,500,000 (4)
Mark Scheifele (1 Way Contract)	$8,500,000 (4)
Ilya Sorokin (1 Way Contract)	$8,250,000 (5)
Anze Kopitar (1 Way Contract)	$7,750,000 (2)
Tom Wilson (1 Way Contract)	$6,500,000 (4)
Jake Guentzel (1 Way Contract)	$6,000,000 (2)
Nikolaj Ehlers (1 Way Contract)	$6,000,000 (1)
Jason Robertson (1 Way Contract)	$5,000,000 (1)
Ben Chiarot (1 Way Contract)	$4,750,000 (1)
Adrian Kempe (1 Way Contract)	$4,500,000 (1)
Oliver Ekman-Larsson (1 Way Contract)	$3,500,000 (5)
Jake Walman (1 Way Contract)	$3,400,000 (3)
Mario Ferraro	$3,250,000 (2)
Nick Bjugstad (1 Way Contract)	$3,000,000 (1)
Alex Iafallo (1 Way Contract)	$1,900,000 (3)
Teddy Blueger (1 Way Contract)	$1,800,000 (2)
Bobby Brink (1 Way Contract)	$1,500,000 (3)
-1 Way Contract Salary Cap :	$350,000
Jonathan Quick (1 Way Contract)	$1,250,000 (2)
Logan O'Connor (1 Way Contract)	$1,050,000 (2)
Nick Cousins (1 Way Contract)	$1,020,000 (1)
-1 Way Contract Salary Cap :	$0
Juuso Parssinen (1 Way Contract)	$975,000 (2)
-1 Way Contract Salary Cap :	$0
Mason Lohrei (1 Way Contract)	$925,000 (1)
-1 Way Contract Salary Cap :	$0
Trevor Carrick (1 Way Contract)	$925,000 (2)
-1 Way Contract Salary Cap :	$0
Luke Hughes (1 Way Contract)	$925,000 (1)
Henry Thrun (1 Way Contract)	$925,000 (1)
-1 Way Contract Salary Cap :	$0
Brad Hunt (1 Way Contract)	$900,000 (1)
-1 Way Contract Salary Cap :	$0
Akira Schmid (1 Way Contract)	$875,000 (3)
-1 Way Contract Salary Cap :	$0
Max Sasson (1 Way Contract)	$870,000 (1)
-1 Way Contract Salary Cap :	$0
Jack Thompson (1 Way Contract)	$828,333 (1)
-1 Way Contract Salary Cap :	$0
Lukas Cormier (1 Way Contract)	$794,000 (1)
-1 Way Contract Salary Cap :	$0
Marc Del Gaizo (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Axel Jonsson Fjallby (1 Way Contract)	$775,000 (2)
-1 Way Contract Salary Cap :	$0
Mason Morelli (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Justin Danforth (1 Way Contract)	$750,000 (1)
-1 Way Contract Salary Cap :	$0
Total Pro Players	35
Salary Commitment
Year 2037 : $108,237,333
Year 2038 : $75,500,000
Year 2039 : $42,925,000
Year 2040 : $35,250,000
Salary Average Commitment
Year 2037 : $41,051,875
Year 2038 : $23,769,375
Year 2039 : $16,756,250
Year 2040 : $12,387,500
Salary Cap with 1 Way Contract
Year 2037 : $94,975,000
Year 2038 : $70,800,000
Year 2039 : $40,900,000
Year 2040 : $35,250,000

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

Ottawa Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Center
Level 1:	7000 - $84 - 0 - 0.00%
Level 2:	6000 - $60 - 0 - 0.00%
Level 3:	2500 - $43 - 0 - 0.00%
Level 4:	4500 - $27 - 0 - 0.00%
Luxury :	1500 - $223 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	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	$62,938,200
Farm Players Total Salaries	$1,104,375
Coaches Total Salaries	$5,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$262,061,670
Projected Bank Account	$262,061,670

Pro Players Salaries
Frederik Andersen (1 Way Contract)	$6,000,000 (1)
Colin White (1 Way Contract)	$4,750,000 (4)
Alex Vlasic (1 Way Contract)	$4,600,000 (3)
Mattias Samuelsson (1 Way Contract)	$4,285,700 (3)
Robby Fabbri (1 Way Contract)	$4,000,000 (1)
Zach Bogosian (1 Way Contract)	$4,000,000 (3)
David Kampf (1 Way Contract)	$4,000,000 (3)
Joel Edmundson (1 Way Contract)	$4,000,000 (3)
Ivan Fedotov (1 Way Contract)	$4,000,000 (1)
Ross Colton (1 Way Contract)	$4,000,000 (2)
Tucker Poolman	$2,500,000 (1)
Cody Glass (1 Way Contract)	$2,500,000 (1)
Drake Caggiula (1 Way Contract)	$1,950,000 (2)
Ryan Poehling (1 Way Contract)	$1,900,000 (2)
Isac Lundestrom	$1,500,000 (2)
Nils Hoglander (1 Way Contract)	$1,100,000 (1)
Max Jones (1 Way Contract)	$1,000,000 (3)
Oliver Wahlstrom (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
Dysin Mayo (1 Way Contract)	$950,000 (2)
-1 Way Contract Salary Cap :	$0
Emil Lilleberg (1 Way Contract)	$870,000 (2)
-1 Way Contract Salary Cap :	$0
Dennis Hildeby (1 Way Contract)	$845,000 (2)
-1 Way Contract Salary Cap :	$0
Ty Nelson (1 Way Contract)	$837,500 (2)
-1 Way Contract Salary Cap :	$0
Zac Jones (1 Way Contract)	$812,500 (1)
-1 Way Contract Salary Cap :	$0
Ben Meyers (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Dennis Cholowski	$762,500 (2)
Total Pro Players	25
Salary Commitment
Year 2037 : $62,938,200
Year 2038 : $40,250,700
Year 2039 : $26,635,700
Year 2040 : $4,750,000
Salary Average Commitment
Year 2037 : $32,662,083
Year 2038 : $23,262,083
Year 2039 : $15,206,250
Year 2040 : $700,000
Salary Cap with 1 Way Contract
Year 2037 : $56,848,200
Year 2038 : $36,748,200
Year 2039 : $26,635,700
Year 2040 : $4,750,000

Farm Players Salaries
David Reinbacher	$92,500 (1)
Hunter Drew	$80,000 (1)
Dawson Barteaux	$80,000 (1)
Givani Smith	$80,000 (3)
Florian Xhekaj	$79,375 (1)
Kyle Keyser	$77,500 (1)
Olle Lycksell	$77,500 (1)
Marian Studenic	$77,500 (1)
Glenn Gawdin	$77,500 (1)
Gustav Olofsson	$77,500 (2)
Dylan McIlrath	$77,500 (1)
Jeffrey Viel	$77,500 (4)
Nikita Grebenkin	$75,000 (2)
Carsen Twarynski	$75,000 (1)
Total Farm Players	14
Salary Commitment
Year 2037 : $1,104,375
Year 2038 : $310,000
Year 2039 : $157,500
Year 2040 : $77,500
Salary Average Commitment
Year 2037 : $1,029,950
Year 2038 : $298,125
Year 2039 : $158,125
Year 2040 : $70,000

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	$90,255,000
Farm Players Total Salaries	$1,146,706
Coaches Total Salaries	$6,925,000
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	$79,638,523
Projected Bank Account	$79,638,523

Pro Players Salaries
Jamie Benn (1 Way Contract)	$9,500,000 (2)
Esa Lindell (1 Way Contract)	$8,500,000 (2)
Elias Lindholm (1 Way Contract)	$7,750,000 (5)
Filip Hronek (1 Way Contract)	$7,250,000 (5)
Troy Terry (1 Way Contract)	$7,000,000 (3)
Damon Severson (1 Way Contract)	$6,500,000 (3)
Evander Kane (1 Way Contract)	$5,000,000 (4)
Jean-Gabriel Pageau (1 Way Contract)	$5,000,000 (1)
Ukko-Pekka Luukkonen (1 Way Contract)	$4,750,000 (4)
Brandon Saad (1 Way Contract)	$3,750,000 (5)
Ilya Lyubushkin (1 Way Contract)	$3,500,000 (4)
Laurent Brossoit (1 Way Contract)	$3,300,000 (4)
Ville Husso (1 Way Contract)	$3,000,000 (3)
-1 Way Contract Salary Cap :	$1,850,000
Warren Foegele (1 Way Contract)	$2,400,000 (1)
Ryan Lomberg (1 Way Contract)	$2,000,000 (2)
Travis Hamonic (1 Way Contract)	$2,000,000 (4)
Sonny Milano (1 Way Contract)	$1,900,000 (1)
Parker Wotherspoon (1 Way Contract)	$1,000,000 (5)
Eric Comrie (1 Way Contract)	$975,000 (2)
-1 Way Contract Salary Cap :	$0
Dylan Holloway (1 Way Contract)	$925,000 (1)
Connor Bedard	$925,000 (1)
Travis Dermott	$880,000 (1)
Nikolai Kovalenko	$875,000 (2)
Cale Fleury (1 Way Contract)	$800,000 (3)
-1 Way Contract Salary Cap :	$0
Lane Pederson (1 Way Contract)	$775,000 (2)
Total Pro Players	25
Salary Commitment
Year 2037 : $90,255,000
Year 2038 : $78,225,000
Year 2039 : $55,600,000
Year 2040 : $38,300,000
Salary Average Commitment
Year 2037 : $62,691,500
Year 2038 : $56,341,500
Year 2039 : $35,541,500
Year 2040 : $24,531,250
Salary Cap with 1 Way Contract
Year 2037 : $87,330,000
Year 2038 : $75,300,000
Year 2039 : $53,650,000
Year 2040 : $38,300,000

Farm Players Salaries
Michael DiPietro	$110,000 (1)
Ryan Mast	$100,000 (5)
Jeremie Poirier	$100,000 (5)
Danila Klimovich	$100,000 (4)
J.D. Greenway	$90,750 (1)
Bokondji Imama	$90,750 (1)
Kevin Wall	$85,456 (1)
Nathan Smith	$85,250 (1)
Martin Chromiak	$82,000 (2)
Liam O'Brien	$80,000 (1)
Matthew Phillips	$77,500 (3)
Blake Hillman	$75,000 (3)
Brandon Bussi	$70,000 (1)
Dillon Heatherington	$0 (0)
Total Farm Players	14
Salary Commitment
Year 2037 : $1,146,706
Year 2038 : $534,500
Year 2039 : $452,500
Year 2040 : $300,000
Salary Average Commitment
Year 2037 : $934,583
Year 2038 : $444,583
Year 2039 : $369,583
Year 2040 : $223,958

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	$105,165,000
Farm Players Total Salaries	$1,544,050
Coaches Total Salaries	$7,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$273,945,378
Projected Bank Account	$273,945,378

Pro Players Salaries
Nathan MacKinnon (1 Way Contract)	$12,600,000 (3)
Nikita Kucherov (1 Way Contract)	$9,500,000 (3)
Sidney Crosby (1 Way Contract)	$8,700,000 (1)
Leon Draisaitl (1 Way Contract)	$8,500,000 (3)
Roope Hintz (1 Way Contract)	$8,450,000 (4)
Brady Tkachuk (1 Way Contract)	$8,200,000 (1)
Jake Sanderson (1 Way Contract)	$8,000,000 (5)
Juuse Saros (1 Way Contract)	$7,740,000 (5)
Joshua Morrissey (1 Way Contract)	$6,250,000 (3)
David Savard (1 Way Contract)	$3,500,000 (2)
Martin Necas (1 Way Contract)	$3,000,000 (1)
Ian Cole (1 Way Contract)	$2,800,000 (2)
Kiefer Sherwood (1 Way Contract)	$2,600,000 (4)
Alexander Romanov (1 Way Contract)	$2,500,000 (2)
Pavel Dorofeyev (1 Way Contract)	$1,850,000 (4)
-1 Way Contract Salary Cap :	$700,000
Bobby McMann (1 Way Contract)	$1,500,000 (2)
Nic Dowd (1 Way Contract)	$1,300,000 (1)
Seth Jarvis	$1,100,000 (1)
Jordan Spence (1 Way Contract)	$1,000,000 (3)
-1 Way Contract Salary Cap :	$0
Connor Brown (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
Brock Faber (1 Way Contract)	$925,000 (2)
Wyatt Johnston	$900,000 (2)
James van Riemsdyk (1 Way Contract)	$900,000 (1)
Mark Giordano (1 Way Contract)	$800,000 (2)
Filip Larsson	$775,000 (3)
Jack Johnson (1 Way Contract)	$775,000 (1)
Total Pro Players	26
Salary Commitment
Year 2037 : $105,165,000
Year 2038 : $80,190,000
Year 2039 : $67,265,000
Year 2040 : $28,640,000
Salary Average Commitment
Year 2037 : $47,642,858
Year 2038 : $31,161,608
Year 2039 : $16,224,108
Year 2040 : $6,037,500
Salary Cap with 1 Way Contract
Year 2037 : $102,015,000
Year 2038 : $78,040,000
Year 2039 : $65,115,000
Year 2040 : $27,490,000

Farm Players Salaries
Roby Jarventie	$95,000 (3)
Logan Cooley	$95,000 (4)
Kevin Korchinski	$92,500 (1)
Mackie Samoskevich	$92,500 (2)
Leo Carlsson	$92,500 (1)
Emil Heineman	$90,000 (2)
Lane Hutson	$88,125 (2)
Ryker Evans	$88,125 (1)
Marco Rossi	$86,500 (2)
Lukas Dostal	$81,300 (3)
Noah Philp	$77,500 (2)
Joshua Roy	$75,000 (1)
Adam Klapka	$70,000 (2)
Nikolas Matinpalo	$70,000 (1)
Ben Harpur	$70,000 (3)
Kevin Gravel	$70,000 (3)
Milan Lucic	$70,000 (1)
Joel Hanley	$70,000 (2)
Jet Greaves	$70,000 (2)
Total Farm Players	19
Salary Commitment
Year 2037 : $1,544,050
Year 2038 : $1,055,925
Year 2039 : $411,300
Year 2040 : $95,000
Salary Average Commitment
Year 2037 : $1,549,875
Year 2038 : $1,057,375
Year 2039 : $402,875
Year 2040 : $92,500

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	$80,062,500
Farm Players Total Salaries	$1,561,795
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	$213,839,308
Projected Bank Account	$213,839,308

Pro Players Salaries
Igor Shesterkin (1 Way Contract)	$11,500,000 (5)
Quinn Hughes (1 Way Contract)	$8,500,000 (5)
Owen Power (1 Way Contract)	$8,350,000 (4)
Lucas Raymond (1 Way Contract)	$8,075,000 (5)
Matthew Boldy	$7,000,000 (2)
Neal Pionk (1 Way Contract)	$6,250,000 (3)
Jakob Chychrun (1 Way Contract)	$5,600,000 (3)
Gabriel Vilardi (1 Way Contract)	$3,437,500 (1)
Kirby Dach (1 Way Contract)	$3,300,000 (2)
Keegan Kolesar (1 Way Contract)	$2,500,000 (3)
Connor McMichael (1 Way Contract)	$2,100,000 (2)
Taylor Raddysh (1 Way Contract)	$2,000,000 (2)
William Eklund (1 Way Contract)	$2,000,000 (1)
Dylan Samberg	$1,500,000 (1)
Nikolai Knyzhov (1 Way Contract)	$1,400,000 (1)
-1 Way Contract Salary Cap :	$250,000
Alex Barre-Boulet (1 Way Contract)	$1,300,000 (1)
Ville Heinola	$1,200,000 (1)
Aatu Raty	$1,200,000 (1)
Nico Daws	$1,000,000 (1)
Juraj Slafkovsky	$925,000 (1)
Pavel Mintyukov	$925,000 (1)
Total Pro Players	21
Salary Commitment
Year 2037 : $80,062,500
Year 2038 : $65,175,000
Year 2039 : $50,775,000
Year 2040 : $36,425,000
Salary Average Commitment
Year 2037 : $20,580,833
Year 2038 : $9,293,750
Year 2039 : $6,493,750
Year 2040 : $3,343,750
Salary Cap with 1 Way Contract
Year 2037 : $78,912,496
Year 2038 : $65,175,000
Year 2039 : $50,775,000
Year 2040 : $36,425,000

Farm Players Salaries
Cal Petersen	$500,000 (1)
Spencer Smallman	$110,000 (1)
Jacob Ingham	$100,000 (1)
Ozzy Wiesblatt	$100,000 (1)
Tyler Madden	$100,000 (1)
Nathan Noel	$100,000 (1)
Gianni Fairbrother	$100,000 (3)
Mason Primeau	$99,000 (1)
Josiah Slavin	$93,170 (1)
Luke Prokop	$92,125 (1)
Jakob Pelletier	$87,500 (2)
Aliaksei Protas	$80,000 (1)
Connor Corcoran	$0 (0)
Santeri Hatakka	$0 (0)
Total Farm Players	14
Salary Commitment
Year 2037 : $1,561,795
Year 2038 : $187,500
Year 2039 : $100,000
Year 2040 : $0
Salary Average Commitment
Year 2037 : $853,750
Year 2038 : $140,000
Year 2039 : $70,000
Year 2040 : $0

St. Louis Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Enterprise Arena
Level 1:	7000 - $85 - 0 - 0.00%
Level 2:	6000 - $60 - 0 - 0.00%
Level 3:	2500 - $44 - 0 - 0.00%
Level 4:	4500 - $27 - 0 - 0.00%
Luxury :	1500 - $225 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	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	$80,412,232
Farm Players Total Salaries	$1,086,171
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$295,621,552
Projected Bank Account	$295,621,552

Pro Players Salaries
Artemi Panarin (1 Way Contract)	$11,642,860 (4)
Mika Zibanejad (1 Way Contract)	$8,500,000 (2)
Chris Kreider (1 Way Contract)	$6,500,000 (4)
Kris Letang (1 Way Contract)	$6,100,000 (2)
Jonas Brodin (1 Way Contract)	$6,000,000 (1)
Shane Pinto (1 Way Contract)	$5,000,000 (5)
T.J. Brodie	$5,000,000 (4)
Christopher Tanev	$4,500,000 (3)
Patrick Kane (1 Way Contract)	$4,000,000 (2)
Troy Stecher (1 Way Contract)	$3,700,000 (1)
Joel Armia (1 Way Contract)	$3,400,000 (2)
Alexandar Georgiev (1 Way Contract)	$3,400,000 (2)
Dakota Joshua (1 Way Contract)	$3,350,000 (2)
Garnet Hathaway (1 Way Contract)	$3,000,000 (2)
Daniel Vladar	$2,200,000 (2)
Scott Perunovich	$1,150,000 (1)
Emil Bemstrom	$1,000,000 (1)
Jiri Kulich	$1,000,000 (1)
Tristan Luneau	$969,375 (1)
Total Pro Players	19
Salary Commitment
Year 2037 : $80,412,232
Year 2038 : $66,592,857
Year 2039 : $32,642,857
Year 2040 : $28,142,857
Salary Average Commitment
Year 2037 : $32,000,000
Year 2038 : $24,575,000
Year 2039 : $17,200,000
Year 2040 : $16,500,000
Salary Cap with 1 Way Contract
Year 2037 : $80,412,232
Year 2038 : $66,592,857
Year 2039 : $32,642,857
Year 2040 : $28,142,857

Farm Players Salaries
Kurtis MacDermid	$300,000 (1)
Cole Krygier	$93,170 (1)
Ilya Solovyov	$93,170 (1)
Gavin Brindley	$88,125 (1)
Remi Poirier	$85,456 (1)
Charles-Alexis Legault	$75,000 (2)
Emmitt Finnie	$70,625 (1)
Josh Filmon	$70,625 (2)
Dyllan Gill	$70,000 (2)
Niko Huuhtanen	$70,000 (1)
Filip Engaras	$70,000 (1)
Matthew Maggio	$0 (0)
Noel Hoefenmayer	$0 (0)
Phillip Kemp	$0 (0)
Mathias Laferriere	$0 (0)
Nikita Nesterenko	$0 (0)
Rory Kerins	$0 (0)
Alexis Gendron	$0 (0)
David Goyette	$0 (0)
Connor McClennon	$0 (0)
Ben Jones	$0 (0)
Total Farm Players	21
Salary Commitment
Year 2037 : $1,086,171
Year 2038 : $215,625
Year 2039 : $0
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,024,375
Year 2038 : $215,625
Year 2039 : $0
Year 2040 : $0

Tampa Bay Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	7000 - $85 - 0 - 0.00%
Level 2:	6000 - $60 - 0 - 0.00%
Level 3:	2500 - $44 - 0 - 0.00%
Level 4:	4500 - $27 - 0 - 0.00%
Luxury :	1500 - $225 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	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	$112,945,357
Farm Players Total Salaries	$744,125
Coaches Total Salaries	$4,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$250,192,490
Projected Bank Account	$250,192,490

Pro Players Salaries
Erik Karlsson (1 Way Contract)	$11,500,000 (1)
Alex Ovechkin (1 Way Contract)	$10,500,000 (1)
Nico Hischier (1 Way Contract)	$7,250,000 (3)
Dylan Guenther (1 Way Contract)	$7,142,857 (5)
Brock Nelson (1 Way Contract)	$7,000,000 (1)
Ryan Pulock (1 Way Contract)	$6,150,000 (2)
Jordan Binnington (1 Way Contract)	$6,000,000 (5)
Adam Larsson (1 Way Contract)	$5,250,000 (5)
Charlie Coyle (1 Way Contract)	$5,000,000 (1)
Blake Coleman (1 Way Contract)	$4,900,000 (3)
Trevor Moore (1 Way Contract)	$4,200,000 (2)
Oskar Sundqvist (1 Way Contract)	$4,000,000 (2)
J.J. Moser (1 Way Contract)	$3,750,000 (2)
Yakov Trenin (1 Way Contract)	$3,500,000 (4)
Stefan Noesen (1 Way Contract)	$2,600,000 (2)
Anthony Stolarz (1 Way Contract)	$2,500,000 (3)
Colin Miller (1 Way Contract)	$2,000,000 (4)
Jacob Bryson (1 Way Contract)	$1,850,000 (1)
-1 Way Contract Salary Cap :	$700,000
Matthew Nieto (1 Way Contract)	$1,775,000 (1)
Jarred Tinordi (1 Way Contract)	$1,750,000 (1)
Mike Reilly (1 Way Contract)	$1,250,000 (1)
Noel Acciari (1 Way Contract)	$1,200,000 (4)
Ben Hutton (1 Way Contract)	$1,100,000 (5)
Rasmus Kupari (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
Matvei Michkov	$925,000 (2)
Nikita Tolopilo (1 Way Contract)	$925,000 (1)
-1 Way Contract Salary Cap :	$0
Kaedan Korczak (1 Way Contract)	$825,000 (2)
-1 Way Contract Salary Cap :	$0
Arthur Kaliyev (1 Way Contract)	$825,000 (1)
-1 Way Contract Salary Cap :	$0
Ronan Seeley (1 Way Contract)	$810,000 (2)
-1 Way Contract Salary Cap :	$0
Jacob Bernard-Docker (1 Way Contract)	$805,000 (1)
-1 Way Contract Salary Cap :	$0
Jonny Brodzinski (1 Way Contract)	$787,500 (2)
-1 Way Contract Salary Cap :	$0
Jonas Johansson (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Dryden Hunt (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
James Hamblin (1 Way Contract)	$775,000 (2)
-1 Way Contract Salary Cap :	$0
Jesper Boqvist (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Alex Steeves (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Total Pro Players	36
Salary Commitment
Year 2037 : $112,945,357
Year 2038 : $65,665,357
Year 2039 : $40,842,857
Year 2040 : $26,192,857
Salary Average Commitment
Year 2037 : $70,749,108
Year 2038 : $36,867,858
Year 2039 : $23,767,858
Year 2040 : $11,600,000
Salary Cap with 1 Way Contract
Year 2037 : $101,942,856
Year 2038 : $62,467,856
Year 2039 : $40,842,857
Year 2040 : $26,192,857

Farm Players Salaries
Frank Nazar	$92,500 (2)
Evan Nause	$88,125 (1)
Daniil Chayka	$88,125 (1)
Justin Sourdif	$83,750 (1)
Carson Focht	$82,500 (1)
Wyatte Wylie	$82,083 (1)
Vincent Iorio	$81,417 (3)
Frederic Brunet	$75,000 (2)
Blake Murray	$70,625 (1)
Total Farm Players	9
Salary Commitment
Year 2037 : $744,125
Year 2038 : $248,917
Year 2039 : $81,417
Year 2040 : $0
Salary Average Commitment
Year 2037 : $734,250
Year 2038 : $250,625
Year 2039 : $88,125
Year 2040 : $0

Toronto Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centre
Level 1:	7000 - $89 - 0 - 0.00%
Level 2:	6000 - $57 - 0 - 0.00%
Level 3:	2500 - $42 - 0 - 0.00%
Level 4:	4500 - $25 - 0 - 0.00%
Luxury :	1500 - $133 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $22 - 0 - 0.00%
Farm Level 2:	1000 - $17 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	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	$94,278,333
Farm Players Total Salaries	$1,017,025
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$96,149,541
Projected Bank Account	$96,149,541

Pro Players Salaries
Timo Meier (1 Way Contract)	$8,800,000 (3)
Noah Hanifin (1 Way Contract)	$7,350,000 (5)
Jeff Skinner (1 Way Contract)	$7,000,000 (1)
John Gibson (1 Way Contract)	$6,500,000 (3)
Matt Murray (1 Way Contract)	$5,750,000 (1)
-1 Way Contract Salary Cap :	$4,600,000
Christian Dvorak (1 Way Contract)	$5,600,000 (5)
Josh Anderson (1 Way Contract)	$5,600,000 (2)
Jeff Petry (1 Way Contract)	$5,000,000 (1)
Ivan Barbashev (1 Way Contract)	$5,000,000 (3)
Brandon Tanev (1 Way Contract)	$5,000,000 (4)
Alexander Wennberg (1 Way Contract)	$5,000,000 (3)
Erik Gudbranson (1 Way Contract)	$4,000,000 (2)
Jake Middleton (1 Way Contract)	$4,000,000 (4)
Ilya Samsonov (1 Way Contract)	$2,400,000 (1)
Jamie Drysdale (1 Way Contract)	$2,300,000 (1)
Ty Emberson (1 Way Contract)	$2,000,000 (5)
Jack Drury (1 Way Contract)	$1,800,000 (2)
-1 Way Contract Salary Cap :	$650,000
Riley Stillman (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$350,000
Rem Pitlick	$1,100,000 (1)
Dakota Mermis (1 Way Contract)	$1,000,000 (2)
-1 Way Contract Salary Cap :	$0
Sam Carrick	$1,000,000 (2)
Ronnie Attard	$1,000,000 (2)
Jack Quinn (1 Way Contract)	$863,333 (1)
Benoit-Olivier Groulx (1 Way Contract)	$850,000 (3)
-1 Way Contract Salary Cap :	$0
Michael Pezzetta	$815,000 (1)
Jan Jenik (1 Way Contract)	$800,000 (3)
-1 Way Contract Salary Cap :	$0
Alexander Nylander	$775,000 (1)
Jujhar Khaira	$775,000 (1)
Jalen Smereck	$700,000 (1)
Total Pro Players	29
Salary Commitment
Year 2037 : $94,278,333
Year 2038 : $65,300,000
Year 2039 : $50,900,000
Year 2040 : $23,950,000
Salary Average Commitment
Year 2037 : $53,917,323
Year 2038 : $29,306,608
Year 2039 : $21,025,358
Year 2040 : $15,975,000
Salary Cap with 1 Way Contract
Year 2037 : $88,178,336
Year 2038 : $61,500,000
Year 2039 : $49,250,000
Year 2040 : $23,950,000

Farm Players Salaries
Adam Scheel	$110,000 (1)
Serron Noel	$100,000 (1)
Cole Fraser	$90,750 (1)
Shakir Mukhamadulin	$89,400 (3)
Cross Hanas	$86,000 (1)
Isaac Ratcliffe	$81,500 (1)
Kalle Vaisanen	$79,375 (1)
Ethan Cardwell	$79,375 (1)
Jakub Skarek	$77,500 (1)
Jimmy Huntington	$77,500 (1)
Nick Wolff	$75,000 (1)
Josh Davies	$70,625 (1)
Total Farm Players	12
Salary Commitment
Year 2037 : $1,017,025
Year 2038 : $89,400
Year 2039 : $89,400
Year 2040 : $0
Salary Average Commitment
Year 2037 : $912,500
Year 2038 : $92,500
Year 2039 : $92,500
Year 2040 : $0

Vancouver Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	7000 - $120 - 0 - 0.00%
Level 2:	6000 - $80 - 0 - 0.00%
Level 3:	2500 - $55 - 0 - 0.00%
Level 4:	4500 - $35 - 0 - 0.00%
Luxury :	1500 - $200 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	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	$107,989,167
Farm Players Total Salaries	$1,015,749
Coaches Total Salaries	$12,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$101,825,985
Projected Bank Account	$101,825,985

Pro Players Salaries
Mathew Barzal (1 Way Contract)	$9,150,000 (4)
Dougie Hamilton (1 Way Contract)	$8,750,000 (5)
J.T Miller	$8,000,000 (2)
Steven Stamkos (1 Way Contract)	$8,000,000 (5)
Alex DeBrincat (1 Way Contract)	$7,875,000 (3)
Devon Toews (1 Way Contract)	$7,250,000 (4)
Torey Krug (1 Way Contract)	$6,500,000 (3)
Jonathan Marchessault (1 Way Contract)	$5,500,000 (4)
Bryan Rust (1 Way Contract)	$5,125,000 (4)
Philip Broberg (1 Way Contract)	$4,600,000 (4)
-1 Way Contract Salary Cap :	$3,450,000
Lars Eller (1 Way Contract)	$3,500,000 (4)
Ryan Johansen (1 Way Contract)	$3,250,000 (5)
Taylor Hall (1 Way Contract)	$3,166,667 (5)
Brian Dumoulin (1 Way Contract)	$3,150,000 (1)
Max Pacioretty (1 Way Contract)	$3,000,000 (1)
Semyon Varlamov (1 Way Contract)	$2,750,000 (2)
Mackenzie Blackwood (1 Way Contract)	$2,400,000 (1)
Jeremy Lauzon (1 Way Contract)	$2,000,000 (2)
Curtis Lazar (1 Way Contract)	$1,250,000 (3)
Andreas Englund (1 Way Contract)	$1,000,000 (1)
Darren Raddysh (1 Way Contract)	$975,000 (3)
Arvid Soderblom (1 Way Contract)	$962,500 (1)
Declan Carlile (1 Way Contract)	$925,000 (1)
-1 Way Contract Salary Cap :	$0
Noah Gregor (1 Way Contract)	$850,000 (1)
A.J. Greer (1 Way Contract)	$850,000 (2)
-1 Way Contract Salary Cap :	$0
Mark Kastelic (1 Way Contract)	$835,000 (1)
Chris Wagner (1 Way Contract)	$800,000 (3)
-1 Way Contract Salary Cap :	$0
Justin Bailey (1 Way Contract)	$800,000 (3)
-1 Way Contract Salary Cap :	$0
Matthew Peca (1 Way Contract)	$800,000 (1)
-1 Way Contract Salary Cap :	$0
John Hayden (1 Way Contract)	$800,000 (3)
-1 Way Contract Salary Cap :	$0
Mitchell Chaffee (1 Way Contract)	$800,000 (2)
Dominic Toninato (1 Way Contract)	$800,000 (1)
-1 Way Contract Salary Cap :	$0
Logan Shaw (1 Way Contract)	$800,000 (1)
-1 Way Contract Salary Cap :	$0
Maxence Guenette (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Total Pro Players	34
Salary Commitment
Year 2037 : $107,989,167
Year 2038 : $91,691,667
Year 2039 : $77,291,667
Year 2040 : $58,291,667
Salary Average Commitment
Year 2037 : $64,068,750
Year 2038 : $49,025,000
Year 2039 : $41,568,750
Year 2040 : $28,718,750
Salary Cap with 1 Way Contract
Year 2037 : $99,489,168
Year 2038 : $87,291,664
Year 2039 : $73,741,664
Year 2040 : $57,141,667

Farm Players Salaries
Owen Pickering	$92,500 (2)
Jacob Fowler	$83,750 (3)
Mason Millman	$81,833 (1)
Hunter Skinner	$77,500 (1)
Adam Beckman	$77,500 (1)
Tye Felhaber	$77,500 (2)
John Leonard	$77,500 (1)
Cavan Fitzgerald	$77,500 (1)
Boris Katchouk	$75,833 (1)
Jared Moe	$75,000 (1)
Ryan Francis	$75,000 (1)
Brad Morrison	$74,333 (1)
Alexandre Fortin	$70,000 (1)
Total Farm Players	13
Salary Commitment
Year 2037 : $1,015,749
Year 2038 : $253,750
Year 2039 : $83,750
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,015,083
Year 2038 : $246,250
Year 2039 : $83,750
Year 2040 : $0

Washington Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Capital One Arena
Level 1:	7000 - $99 - 0 - 0.00%
Level 2:	6000 - $74 - 0 - 0.00%
Level 3:	2500 - $60 - 0 - 0.00%
Level 4:	4500 - $35 - 0 - 0.00%
Luxury :	1500 - $170 - 0 - 0.00%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $35 - 0 - 0.00%
Farm Level 2:	1000 - $15 - 0 - 0.00%
Farm Total Capacity :	3000
Income
Home Games Left	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	$97,975,000
Farm Players Total Salaries	$2,182,985
Coaches Total Salaries	$7,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Current Bank Account	$129,526,409
Projected Bank Account	$129,526,409

Pro Players Salaries
Aleksander Barkov (1 Way Contract)	$10,000,000 (5)
Kirill Kaprizov (1 Way Contract)	$9,000,000 (4)
Brent Burns (1 Way Contract)	$8,000,000 (1)
Nick Suzuki (1 Way Contract)	$7,875,000 (4)
Vladimir Tarasenko (1 Way Contract)	$7,500,000 (4)
Ivan Provorov (1 Way Contract)	$7,000,000 (1)
Adin Hill (1 Way Contract)	$6,250,000 (5)
Zach Hyman (1 Way Contract)	$5,500,000 (4)
Joel Eriksson Ek (1 Way Contract)	$5,250,000 (5)
Rickard Rakell (1 Way Contract)	$5,000,000 (3)
Rasmus Andersson (1 Way Contract)	$4,550,000 (2)
Nick Foligno (1 Way Contract)	$4,500,000 (2)
Jake McCabe (1 Way Contract)	$4,000,000 (1)
K'Andre Miller (1 Way Contract)	$3,820,000 (1)
Brett Kulak (1 Way Contract)	$2,750,000 (1)
Urho Vaakanainen (1 Way Contract)	$1,550,000 (3)
Alexey Toropchenko	$1,250,000 (1)
Trevor Lewis (1 Way Contract)	$930,000 (1)
Calvin De Haan (1 Way Contract)	$850,000 (3)
Parker Kelly (1 Way Contract)	$825,000 (4)
Casey DeSmith (1 Way Contract)	$800,000 (1)
Ian Mitchell (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
Total Pro Players	22
Salary Commitment
Year 2037 : $97,975,000
Year 2038 : $68,650,000
Year 2039 : $59,600,000
Year 2040 : $52,200,000
Salary Average Commitment
Year 2037 : $32,561,250
Year 2038 : $20,793,750
Year 2039 : $15,812,500
Year 2040 : $13,262,500
Salary Cap with 1 Way Contract
Year 2037 : $97,200,000
Year 2038 : $68,650,000
Year 2039 : $59,600,000
Year 2040 : $52,200,000

Farm Players Salaries
Matty Beniers	$714,285 (4)
Anthony Richard	$100,000 (1)
Arshdeep Bains	$100,000 (1)
Connor Zary	$100,000 (2)
Cole Schwindt	$100,000 (1)
Alec Regula	$100,000 (5)
Ryan Suzuki	$100,000 (2)
Jean-Luc Foudy	$92,500 (2)
Liam Ohgren	$92,500 (2)
Eemil Viro	$92,125 (2)
Joel Blomqvist	$88,125 (1)
William Villeneuve	$87,400 (2)
Isaak Phillips	$86,500 (1)
Adam Raska	$85,800 (2)
Arturs Silovs	$85,000 (2)
Amadeus Lombardi	$79,375 (2)
Jackson Blake	$79,375 (2)
Total Farm Players	17
Salary Commitment
Year 2037 : $2,182,985
Year 2038 : $1,708,360
Year 2039 : $814,285
Year 2040 : $814,285
Salary Average Commitment
Year 2037 : $1,349,584
Year 2038 : $934,792
Year 2039 : $156,667
Year 2040 : $156,667

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	$90,200,000
Farm Players Total Salaries	$1,029,625
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	$71,114,737
Projected Bank Account	$71,114,737

Pro Players Salaries
Jacob Markstrom (1 Way Contract)	$9,500,000 (3)
Ryan O'Reilly (1 Way Contract)	$8,700,000 (5)
Ryan Suter (1 Way Contract)	$7,000,000 (3)
Oliver Bjorkstrand (1 Way Contract)	$7,000,000 (4)
Ryan Hartman (1 Way Contract)	$7,000,000 (3)
Jason Zucker (1 Way Contract)	$6,000,000 (2)
Teuvo Teravainen (1 Way Contract)	$5,400,000 (3)
Andrew Mangiapane (1 Way Contract)	$5,300,000 (2)
Brendan Smith (1 Way Contract)	$5,000,000 (3)
Alexander Kerfoot (1 Way Contract)	$5,000,000 (3)
Joonas Korpisalo (1 Way Contract)	$4,000,000 (4)
Andre Burakovsky (1 Way Contract)	$4,000,000 (4)
Haydn Fleury (1 Way Contract)	$4,000,000 (4)
Thomas Novak (1 Way Contract)	$3,500,000 (4)
James Reimer (1 Way Contract)	$3,500,000 (1)
Mark Jankowski (1 Way Contract)	$1,000,000 (2)
Uvis Balinskis (1 Way Contract)	$925,000 (1)
Jayson Megna (1 Way Contract)	$900,000 (1)
Nate Schmidt (1 Way Contract)	$900,000 (2)
Cam Atkinson (1 Way Contract)	$800,000 (1)
William Lagesson (1 Way Contract)	$775,000 (2)
Beck Warm (1 Way Contract)	$0 (0)
Total Pro Players	22
Salary Commitment
Year 2037 : $90,200,000
Year 2038 : $84,075,000
Year 2039 : $70,100,000
Year 2040 : $31,200,000
Salary Average Commitment
Year 2037 : $75,243,750
Year 2038 : $69,118,750
Year 2039 : $59,925,000
Year 2040 : $25,500,000
Salary Cap with 1 Way Contract
Year 2037 : $90,200,000
Year 2038 : $84,075,000
Year 2039 : $70,100,000
Year 2040 : $31,200,000

Farm Players Salaries
Lukas Dragicevic	$88,125 (1)
Tristan Bertucci	$88,125 (1)
Cam Dineen	$85,250 (1)
Mathieu Cataford	$83,750 (1)
Sawyer Mynio	$83,750 (1)
Tyson Kozak	$77,000 (1)
Blade Jenkins	$77,000 (1)
Ethan Keppen	$77,000 (1)
Mitchell Vande Sompel	$77,000 (1)
Jordan Sambrook	$77,000 (1)
Marcel Marcel	$75,000 (1)
Jeremy Hanzel	$70,625 (1)
Nikita Prishchepov	$70,000 (2)
Total Farm Players	13
Salary Commitment
Year 2037 : $1,029,625
Year 2038 : $70,000
Year 2039 : $0
Year 2040 : $0
Salary Average Commitment
Year 2037 : $974,375
Year 2038 : $70,000
Year 2039 : $0
Year 2040 : $0

Team Finance	Last Update - September 11, 2025 at 19:53
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 - %